{"text_format":"1","workbook":"xlsx","n_sheets":40,"sheets":["Contents","Disclaimer","Combined Summary","Title","Instructions","1) Project Information","2) Model Inputs","3) Results","Parameters Added","Lookups","Bridge Data Matrices","Bridge Data","BondProgramBridgeswithNBIData","Construction Cost Data","Actual Cost (2019)","Improvements","Car Detours","Travel Time","Vehicle Operating Costs","Emissions","Final Calculations","Sensitivity Analysis","PARAMETERS","ACCIDENT COSTS","VALUE OF TIME","EMISSION COSTS","FUEL COSTS","OTHER VEHICLE COSTS","MISCELLANEOUS ","INFLATION ADJUSTMENT","PRICES and ECI","TONS CONVERSION","BCA Summary","Benefits Summary","Project Costs","TDC","Benefit Calculations","Fixed Factors","Cost Summary Discounted","Crash Reduction"],"not_rendered":{"charts":1,"images":9,"macros":1,"external_links":1,"defined_names":418,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,2,3,2],[4,2,32,2],[33,2,40,2]]}
["Contents"]
[]
[null,"Disclaimer","General Worksheets"]
[null,"Combined Summary"]
[null,"Title","250 Bridges BCA Worksheets"]
[null,"Instructions"]
[null,"1) Project Information"]
[null,"2) Model Inputs"]
[null,"3) Results"]
[null,"Parameters Added"]
[null,"Lookups"]
[null,"Bridge Data Matrices"]
[null,"Bridge Data"]
[null,"BondProgramBridgeswithNBIData"]
[null,"Construction Cost Data"]
[null,"Actual Cost (2019)"]
[null,"Improvements"]
[null,"Car Detours"]
[null,"Travel Time"]
[null,"Vehicle Operating Costs"]
[null,"Emissions"]
[null,"Final Calculations"]
[null,"Sensitivity Analyisis"]
[null,"PARAMETERS"]
[null,"ACCIDENT COSTS"]
[null,"VALUE OF TIME"]
[null,"EMISSION COSTS"]
[null,"FUEL COSTS"]
[null,"OTHER VEHICLE COSTS"]
[null,"MISCELLANEOUS "]
[null,"INFLATION ADJUSTMENT"]
[null,"PRICES and ECI"]
[null,"TONS CONVERSION"]
[null,"BCA Summary","Rocheport Bridge BCA Worksheets"]
[null,"Benefits Summary"]
[null,"Project Costs"]
[null,"TDC"]
[null,"Benefit Calculations"]
[null,"Fixed Factors"]
[null,"Cost Summary Discounted"]
[null,"Crash Reduction"]

{"sheet":"Disclaimer","index":1,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[19,1,20,11],[21,1,24,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[12,1,12,2],[13,1,15,11],[16,1,18,11]]}
[]
[]
[]
[null,"Missouri Department of Transportation"]
[null,"251 Missouri Bridges"]
[null,"2019-03-04"]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer",null,null,""]
[null,{"$f":"\"The Model is provided to \"&Client.Name&\" on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior written consent of HDR Inc. (HDR) and MetroAnalytics or as required by law.\"","v":"The Model is provided to Missouri Department of Transportation on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior written consent of HDR Inc. (HDR) and MetroAnalytics or as required by law."}]
[]
[]
[null,{"$f":"\"HDR and MetroAnalytics retain all intellectual property with respect to this combined Model.  The Recipients agree to use this Model only for the purpose of performing analysis in support of the \"&Project.Name&\" project. The Model must not be used for any other purpose. \"","v":"HDR and MetroAnalytics retain all intellectual property with respect to this combined Model.  The Recipients agree to use this Model only for the purpose of performing analysis in support of the 251 Missouri Bridges project. The Model must not be used for any other purpose. "}]
[]
[]
[null,"By retaining and using this Model, the Recipients represent to HDR and MetroAnalytics that they are capable of making their own independent assessment as to the validity of the assumptions, data and results contained in this Model."]
[]
[null,"The Model is provided to Missouri Department of Transportation on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior written consent of HDR Engineering, Inc. (HDR) and MetroAnalytics or as required by law.  The Recipients further agree that any modifications, revisions or altering of the information contained in this model shall be done at the Recipients' own risk."]

{"sheet":"Combined Summary","index":2,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Benefit Cost Summary","Rocheport Bridge","250 Bridges","Combined"]
["Benefit",{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"},{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"},{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"}]
["Vehicle Operating Costs",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B3,'BCA Summary'!C3,'BCA Summary'!D3)","v":337.97675755058782},{"$f":"LifeCycleVOC","v":2554.4661904125524},{"$f":"SUM(B3:C3)","v":2892.4429479631403}]
["Business Time and Reliability Costs",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B4,'BCA Summary'!C4,'BCA Summary'!D4)","v":796.69349003035904},"not quantified",{"$f":"SUM(B4:C4)","v":796.69349003035904}]
["Value of Personal Time and Reliability",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B5,'BCA Summary'!C5,'BCA Summary'!D5)","v":847.40862327644368},{"$f":"LifeCycleTT","v":2934.3789323962778},{"$f":"SUM(B5:C5)","v":3781.7875556727213}]
["Safety",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B6,'BCA Summary'!C6,'BCA Summary'!D6)","v":142.29230737821368},"not quantified",142.29230737821368]
["Environmental: Non-CO2",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B7,'BCA Summary'!C7,'BCA Summary'!D7)","v":32.727343531194741},{"$f":"LifeCycleEm","v":28.700693525649694},61.428037056844431]
["Logistics/Freight Costs",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B8,'BCA Summary'!C8,'BCA Summary'!D8)","v":78.742276632553086},"not quantified",78.742276632553086]
["Total Benefits",{"$f":"SUM(B3:B8)","v":2235.840798399352},{"$f":"SUM(C3:C8)","v":5517.5458163344802},{"$f":"SUM(D3:D8)","v":7753.3866147338322}]
[]
["Costs",{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"},{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"},{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"}]
["Capital Investment Costs",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B12,'BCA Summary'!C12,'BCA Summary'!D12)","v":158.42891739349773},{"$f":"'3) Results'!H13","v":341.71059322008585},{"$f":"SUM(B12:C12)","v":500.13951061358358}]
["Operation and Maintenance Costs",{"$f":"CHOOSE(MATCH($B$22,'BCA Summary'!$B$22:$D$22,0),'BCA Summary'!B13,'BCA Summary'!C13,'BCA Summary'!D13)","v":-0.18451812308036453},0,-0.18451812308036453]
["Total Costs",{"$f":"B12+B13","v":158.24439927041738},{"$f":"C12+C13","v":341.71059322008585},{"$f":"D12+D13","v":499.95499249050323}]
[]
["",{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"},{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"},{"$f":"TEXT($B$22,\"0%\")&\" discount rate (in $millions)\"","v":"7% discount rate (in $millions)"}]
["Net Present Value",{"$f":"B9-B14","v":2077.5963991289345},{"$f":"C9-C14","v":5175.8352231143945},{"$f":"D9-D14","v":7253.431622243329}]
[]
["",{"$f":"TEXT($B$22,\"0%\")&\" discount rate\"","v":"7% discount rate"},{"$f":"TEXT($B$22,\"0%\")&\" discount rate\"","v":"7% discount rate"},"7% discount rate"]
["Benefit/Cost Ratio",{"$f":"(B9-B13)/B12","v":14.11374484727877},{"$f":"(C9-C13)/C12","v":16.14683865764966},15.502816650787375]
[]
["Discount Rate",7.0000000000000007E-2]

{"sheet":"Title","index":3,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"California Life-Cycle\nBenefit/Cost Analysis Model\n(Cal-B/C) Version 6.2 Corridor"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Office of Transportation Economics"]
[null,"Division of Transportation Planning"]
[null,"December 2017"]
[]
[]
[null,"For questions and comments, please contact:"]
[]
[null,"Rose Agacer","(916) 651-6014   rose_agacer@dot.ca.gov"]

{"sheet":"Instructions","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1) Project Information","index":5,"n_rows":79,"n_cols":31,"rows_kept":79,"cut":false,"hidden":false,"merged":[[3,4,3,12],[9,5,9,7]]}
[]
[null,null,"District: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter all project costs (in today's dollars) in columns 1 to 7.  Costs during construction should be entered in the first eight rows."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:",null,null,null,null,null,null,"Project costs (including maintenance and operating costs) should be net of costs without project."]
[null,null,"PROJECT:",null,"250 Bridges BCA",null,null,null,null,null,null,null,null,null,null,"PPNO:"]
[]
[]
[null,null,"1A","PROJECT DATA",null,null,null,null,null,null,null,"1B","MODEL STRUCTURE",null,null,null,null,null,null,null,null,"1C","PROJECT COSTS (enter costs in thousands of dollars)"]
[]
[null,null,"Type of Project",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col. no.","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null,null,null,null,null,"Planning Model Data",null,null,null,null,null,null,null,null,null,"Values In This Model",null,null,null,null,null,null,"DIRECT PROJECT COSTS",null,null,null,null,null,"Transit"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Model Groups",250,null,{"$f":"MAX('2) Model Inputs'!$D:$D)","v":250},null,null,null,null,null,null,"INITIAL COSTS",null,null,"SUBSEQUENT COSTS",null,null,"Agency","TOTAL COSTS (in dollars)"]
[null,null,"Project Location (enter 1 for So. Cal., 2 for No. Cal., or 3 for rural)",null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Project",null,null,"Maint./",null,null,"Cost","Constant ","Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Years",50,null,{"$f":"COUNT('1) Project Information'!$V24:$V73)","v":50},null,null,null,null,null,null,"Support","R / W","Construction","Op. **","Rehab.","Mitigation","Savings","Dollars","Value"]
[null,null,"Project Timing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":2019},{"$f":"'Bridge Data Matrices'!IS10","v":6448},null,null,{"$f":"IF(V15<YearOpen,IF(SUM(W15:Y15)>0,\"\",\"Enter Construction Cost\"),IF(SUM(W15:Y15)>0,\"After Construction Period\",\"\"))","v":""},null,null,null,{"$f":"SUM(W15:AC15)*1000","v":6448000},{"$f":"$AD15/(1+DiscRate)^($V15-YearCurrent)","v":5631932.9199056681}]
[null,null,null,"Current Year",null,2017,"(used for discounting)",null,null,null,null,null,{"$f":"\"** Benefits for each bridge are estimated for \" &'Parameters Added'!$B$16 & \" years.\"","v":"** Benefits for each bridge are estimated for 30 years."},null,null,null,null,null,null,null,null,{"$f":"V15+1","v":2020},{"$f":"$Y16*SUM('Parameters Added'!$B$4:$B$5,'Parameters Added'!$B$7:$B$8)","v":38081.61},{"$f":"$Y16*'Parameters Added'!$B$6","v":0},{"$f":"'Bridge Data Matrices'!IS11","v":141043},"After Construction Period",null,null,null,{"$f":"SUM(W16:AC16)*1000","v":179124610},146219038.84190187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V16+1","v":2021},{"$f":"$Y17*SUM('Parameters Added'!$B$4:$B$5,'Parameters Added'!$B$7:$B$8)","v":30842.370000000006},{"$f":"$Y17*'Parameters Added'!$B$6","v":0},{"$f":"'Bridge Data Matrices'!IS12","v":114231.00000000001},"After Construction Period",null,null,null,{"$f":"SUM(W17:AC17)*1000","v":145073370.00000003},110675779.3685991]
[null,null,null,"Year Project Support Begins",null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"$Y18*SUM('Parameters Added'!$B$4:$B$5,'Parameters Added'!$B$7:$B$8)","v":15597.360000000002},{"$f":"$Y18*'Parameters Added'!$B$6","v":0},{"$f":"'Bridge Data Matrices'!IS13","v":57768.000000000007},"After Construction Period",null,null,null,73365360.000000015,52308487.73284395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"$Y19*SUM('Parameters Added'!$B$4:$B$5,'Parameters Added'!$B$7:$B$8)","v":8574.66},{"$f":"$Y19*'Parameters Added'!$B$6","v":0},{"$f":"'Bridge Data Matrices'!IS14","v":31758},"After Construction Period",null,null,null,40332660,26875354.356835302]
[null,null,null,"Year Project Opens",null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"$Y20*SUM('Parameters Added'!$B$4:$B$5,'Parameters Added'!$B$7:$B$8)","v":0},{"$f":"$Y20*'Parameters Added'!$B$6","v":0},{"$f":"'Bridge Data Matrices'!IS15","v":0},"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"$Y21*SUM('Parameters Added'!$B$4:$B$5,'Parameters Added'!$B$7:$B$8)","v":0},{"$f":"$Y21*'Parameters Added'!$B$6","v":0},{"$f":"'Bridge Data Matrices'!IS16","v":0},"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"$Y22*SUM('Parameters Added'!$B$4:$B$5,'Parameters Added'!$B$7:$B$8)","v":0},{"$f":"$Y22*'Parameters Added'!$B$6","v":0},{"$f":"'Bridge Data Matrices'!IS17","v":0},"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2020},null,null,null,null,null,null,null,{"$f":"SUM(W24:AC24)*1000","v":0},{"$f":"$AD24/(1+DiscRate)^($V24-YearCurrent)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V24+1","v":2021},null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25+1","v":2022},null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037,null,null,null,null,null,null,null,{"$f":"SUM(W41:AC41)*1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,null,null,null,null,null,null,null,0,{"$f":"$AD56/(1+DiscRate)^($V56-YearCurrent)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W15:W73)","v":99544.000000000015},0,344800,0,0,0,0,444344000,341710593.22008586]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"** Operations and Maintenance cost savings are not monetized in this analysis not to exaggerate benefits."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                      ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"2) Model Inputs","index":6,"n_rows":775,"n_cols":24,"rows_kept":775,"cut":false,"hidden":false,"merged":[[6,6,6,8]]}
[]
[]
[]
[]
[null,null,null,"2A","DEFINITIONS OF MODEL GROUPS AND YEARS"]
[]
[null,null,null,null,null,"Name","Description",null,null,"Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks"]
[null,null,null,"Model Group 1",null,{"$f":"'Bridge Data'!B4","v":"1S3204"},{"$f":"F8& \" \" &'Bridge Data'!S4 & \" (\"&'Bridge Data'!C4&\") \" & TEXT('Bridge Data'!M4,\"###,###\") & \" sq. ft.\"","v":"1S3204 Rehabilitation (1963) 2,228 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N4/100","v":0.21}]
[null,null,null,"Model Group 2",null,{"$f":"'Bridge Data'!B5","v":"9P3058"},{"$f":"F9& \" \" &'Bridge Data'!S5 & \" (\"&'Bridge Data'!C5&\") \" & TEXT('Bridge Data'!M5,\"###,###\") & \" sq. ft.\"","v":"9P3058 Replacement (1928) 2,842 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N5/100","v":0.1}]
[null,null,null,"Model Group 3",null,{"$f":"'Bridge Data'!B6","v":"1P3252"},{"$f":"F10& \" \" &'Bridge Data'!S6 & \" (\"&'Bridge Data'!C6&\") \" & TEXT('Bridge Data'!M6,\"###,###\") & \" sq. ft.\"","v":"1P3252 Rehabilitation (1971) 6,138 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N6/100","v":0.15}]
[null,null,null,"Model Group 4",null,{"$f":"'Bridge Data'!B7","v":"1S3253"},{"$f":"F11& \" \" &'Bridge Data'!S7 & \" (\"&'Bridge Data'!C7&\") \" & TEXT('Bridge Data'!M7,\"###,###\") & \" sq. ft.\"","v":"1S3253 Rehabilitation (1961) 2,474 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N7/100","v":0.1}]
[null,null,null,"Model Group 5",null,{"$f":"'Bridge Data'!B8","v":"1P3254"},{"$f":"F12& \" \" &'Bridge Data'!S8 & \" (\"&'Bridge Data'!C8&\") \" & TEXT('Bridge Data'!M8,\"###,###\") & \" sq. ft.\"","v":"1P3254 Rehabilitation (1974) 3,777 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N8/100","v":0.16}]
[null,null,null,"Model Group 6",null,{"$f":"'Bridge Data'!B9","v":"9S3540"},{"$f":"F13& \" \" &'Bridge Data'!S9 & \" (\"&'Bridge Data'!C9&\") \" & TEXT('Bridge Data'!M9,\"###,###\") & \" sq. ft.\"","v":"9S3540 Replacement (1954) 1,721 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N9/100","v":0.11}]
[null,null,null,"Model Group 7",null,{"$f":"'Bridge Data'!B10","v":"9S3540"},{"$f":"F14& \" \" &'Bridge Data'!S10 & \" (\"&'Bridge Data'!C10&\") \" & TEXT('Bridge Data'!M10,\"###,###\") & \" sq. ft.\"","v":"9S3540 Replacement (1954) 1,573 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N10/100","v":0.11}]
[null,null,null,"Model Group 8",null,{"$f":"'Bridge Data'!B11","v":"9S3566"},{"$f":"F15& \" \" &'Bridge Data'!S11 & \" (\"&'Bridge Data'!C11&\") \" & TEXT('Bridge Data'!M11,\"###,###\") & \" sq. ft.\"","v":"9S3566 Rehabilitation (1948) 2,893 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N11/100","v":0.11}]
[null,null,null,"Model Group 9",null,{"$f":"'Bridge Data'!B12","v":"5S3251"},{"$f":"F16& \" \" &'Bridge Data'!S12 & \" (\"&'Bridge Data'!C12&\") \" & TEXT('Bridge Data'!M12,\"###,###\") & \" sq. ft.\"","v":"5S3251 Redecking (1965) 12,508 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N12/100","v":0.11}]
[null,null,null,"Model Group 10",null,{"$f":"'Bridge Data'!B13","v":"5S3250"},{"$f":"F17& \" \" &'Bridge Data'!S13 & \" (\"&'Bridge Data'!C13&\") \" & TEXT('Bridge Data'!M13,\"###,###\") & \" sq. ft.\"","v":"5S3250 Replacement (1954) 2,982 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N13/100","v":0.1}]
[null,null,null,"Model Group 11",null,{"$f":"'Bridge Data'!B14","v":"9S3263"},{"$f":"F18& \" \" &'Bridge Data'!S14 & \" (\"&'Bridge Data'!C14&\") \" & TEXT('Bridge Data'!M14,\"###,###\") & \" sq. ft.\"","v":"9S3263 Replacement (1933) 1,046 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N14/100","v":0.11}]
[null,null,null,"Model Group 12",null,{"$f":"'Bridge Data'!B15","v":"5P3270"},{"$f":"F19& \" \" &'Bridge Data'!S15 & \" (\"&'Bridge Data'!C15&\") \" & TEXT('Bridge Data'!M15,\"###,###\") & \" sq. ft.\"","v":"5P3270 Rehabilitation (1983) 70,135 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N15/100","v":0.13}]
[null,null,null,"Model Group 13",null,{"$f":"'Bridge Data'!B16","v":"5S3243"},{"$f":"F20& \" \" &'Bridge Data'!S16 & \" (\"&'Bridge Data'!C16&\") \" & TEXT('Bridge Data'!M16,\"###,###\") & \" sq. ft.\"","v":"5S3243 Replacement (1947) 2,163 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N16/100","v":0.11}]
[null,null,null,"Model Group 14",null,{"$f":"'Bridge Data'!B17","v":"7S3203"},{"$f":"F21& \" \" &'Bridge Data'!S17 & \" (\"&'Bridge Data'!C17&\") \" & TEXT('Bridge Data'!M17,\"###,###\") & \" sq. ft.\"","v":"7S3203 Rehabilitation (1978) 49,565 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N17/100","v":0.1}]
[null,null,null,"Model Group 15",null,{"$f":"'Bridge Data'!B18","v":"9S3560"},{"$f":"F22& \" \" &'Bridge Data'!S18 & \" (\"&'Bridge Data'!C18&\") \" & TEXT('Bridge Data'!M18,\"###,###\") & \" sq. ft.\"","v":"9S3560 Replacement (1952) 6,306 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N18/100","v":0.16}]
[null,null,null,"Model Group 16",null,{"$f":"'Bridge Data'!B19","v":"9S3560"},{"$f":"F23& \" \" &'Bridge Data'!S19 & \" (\"&'Bridge Data'!C19&\") \" & TEXT('Bridge Data'!M19,\"###,###\") & \" sq. ft.\"","v":"9S3560 Replacement (1952) 6,306 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N19/100","v":0.16}]
[null,null,null,"Model Group 17",null,{"$f":"'Bridge Data'!B20","v":"1I3241"},{"$f":"F24& \" \" &'Bridge Data'!S20 & \" (\"&'Bridge Data'!C20&\") \" & TEXT('Bridge Data'!M20,\"###,###\") & \" sq. ft.\"","v":"1I3241 Rehabilitation (1965) 4,160 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N20/100","v":0.35}]
[null,null,null,"Model Group 18",null,{"$f":"'Bridge Data'!B21","v":"1I3241"},{"$f":"F25& \" \" &'Bridge Data'!S21 & \" (\"&'Bridge Data'!C21&\") \" & TEXT('Bridge Data'!M21,\"###,###\") & \" sq. ft.\"","v":"1I3241 Rehabilitation (1965) 4,160 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N21/100","v":0.34}]
[null,null,null,"Model Group 19",null,{"$f":"'Bridge Data'!B22","v":"7S3369"},{"$f":"F26& \" \" &'Bridge Data'!S22 & \" (\"&'Bridge Data'!C22&\") \" & TEXT('Bridge Data'!M22,\"###,###\") & \" sq. ft.\"","v":"7S3369 Rehabilitation (1966) 815 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N22/100","v":0.11}]
[null,null,null,"Model Group 20",null,{"$f":"'Bridge Data'!B23","v":"2S2185"},{"$f":"F27& \" \" &'Bridge Data'!S23 & \" (\"&'Bridge Data'!C23&\") \" & TEXT('Bridge Data'!M23,\"###,###\") & \" sq. ft.\"","v":"2S2185 Replacement (1934) 2,741 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N23/100","v":0.11}]
[null,null,null,"Model Group 21",null,{"$f":"'Bridge Data'!B24","v":"7S3205"},{"$f":"F28& \" \" &'Bridge Data'!S24 & \" (\"&'Bridge Data'!C24&\") \" & TEXT('Bridge Data'!M24,\"###,###\") & \" sq. ft.\"","v":"7S3205 Replacement (1948) 2,771 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N24/100","v":0.12}]
[null,null,null,"Model Group 22",null,{"$f":"'Bridge Data'!B25","v":"2P3181"},{"$f":"F29& \" \" &'Bridge Data'!S25 & \" (\"&'Bridge Data'!C25&\") \" & TEXT('Bridge Data'!M25,\"###,###\") & \" sq. ft.\"","v":"2P3181 Rehabilitation (1973) 11,622 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N25/100","v":0.32}]
[null,null,null,"Model Group 23",null,{"$f":"'Bridge Data'!B26","v":"2S3186"},{"$f":"F30& \" \" &'Bridge Data'!S26 & \" (\"&'Bridge Data'!C26&\") \" & TEXT('Bridge Data'!M26,\"###,###\") & \" sq. ft.\"","v":"2S3186 Replacement (1963) 5,528 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N26/100","v":0.12}]
[null,null,null,"Model Group 24",null,{"$f":"'Bridge Data'!B27","v":"9S3279"},{"$f":"F31& \" \" &'Bridge Data'!S27 & \" (\"&'Bridge Data'!C27&\") \" & TEXT('Bridge Data'!M27,\"###,###\") & \" sq. ft.\"","v":"9S3279 Replacement (1933) 1,130 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N27/100","v":0.11}]
[null,null,null,"Model Group 25",null,{"$f":"'Bridge Data'!B28","v":"1S3133"},{"$f":"F32& \" \" &'Bridge Data'!S28 & \" (\"&'Bridge Data'!C28&\") \" & TEXT('Bridge Data'!M28,\"###,###\") & \" sq. ft.\"","v":"1S3133 Replacement (1932) 2,542 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N28/100","v":0.09}]
[null,null,null,"Model Group 26",null,{"$f":"'Bridge Data'!B29","v":"9S3232"},{"$f":"F33& \" \" &'Bridge Data'!S29 & \" (\"&'Bridge Data'!C29&\") \" & TEXT('Bridge Data'!M29,\"###,###\") & \" sq. ft.\"","v":"9S3232 Replacement (1953) 5,852 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N29/100","v":0.11}]
[null,null,null,"Model Group 27",null,{"$f":"'Bridge Data'!B30","v":"9S3232"},{"$f":"F34& \" \" &'Bridge Data'!S30 & \" (\"&'Bridge Data'!C30&\") \" & TEXT('Bridge Data'!M30,\"###,###\") & \" sq. ft.\"","v":"9S3232 Replacement (1953) 4,094 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N30/100","v":0.11}]
[null,null,null,"Model Group 28",null,{"$f":"'Bridge Data'!B31","v":"1S3139"},{"$f":"F35& \" \" &'Bridge Data'!S31 & \" (\"&'Bridge Data'!C31&\") \" & TEXT('Bridge Data'!M31,\"###,###\") & \" sq. ft.\"","v":"1S3139 Replacement (1933) 1,998 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N31/100","v":0.06}]
[null,null,null,"Model Group 29",null,{"$f":"'Bridge Data'!B32","v":"7S3369"},{"$f":"F36& \" \" &'Bridge Data'!S32 & \" (\"&'Bridge Data'!C32&\") \" & TEXT('Bridge Data'!M32,\"###,###\") & \" sq. ft.\"","v":"7S3369 Rehabilitation (1966) 3,575 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N32/100","v":0.13}]
[null,null,null,"Model Group 30",null,{"$f":"'Bridge Data'!B33","v":"7S3369"},{"$f":"F37& \" \" &'Bridge Data'!S33 & \" (\"&'Bridge Data'!C33&\") \" & TEXT('Bridge Data'!M33,\"###,###\") & \" sq. ft.\"","v":"7S3369 Rehabilitation (1956) 1,257 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N33/100","v":0.11}]
[null,null,null,"Model Group 31",null,{"$f":"'Bridge Data'!B34","v":"7S3369"},{"$f":"F38& \" \" &'Bridge Data'!S34 & \" (\"&'Bridge Data'!C34&\") \" & TEXT('Bridge Data'!M34,\"###,###\") & \" sq. ft.\"","v":"7S3369 Rehabilitation (1976) 13,301 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N34/100","v":0.11}]
[null,null,null,"Model Group 32",null,{"$f":"'Bridge Data'!B35","v":"1S3258"},{"$f":"F39& \" \" &'Bridge Data'!S35 & \" (\"&'Bridge Data'!C35&\") \" & TEXT('Bridge Data'!M35,\"###,###\") & \" sq. ft.\"","v":"1S3258 Replacement (1933) 4,644 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N35/100","v":0.06}]
[null,null,null,"Model Group 33",null,{"$f":"'Bridge Data'!B36","v":"9P3547"},{"$f":"F40& \" \" &'Bridge Data'!S36 & \" (\"&'Bridge Data'!C36&\") \" & TEXT('Bridge Data'!M36,\"###,###\") & \" sq. ft.\"","v":"9P3547 Rehabilitation (1957) 12,764 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N36/100","v":0.09}]
[null,null,null,"Model Group 34",null,{"$f":"'Bridge Data'!B37","v":"9S3568"},{"$f":"F41& \" \" &'Bridge Data'!S37 & \" (\"&'Bridge Data'!C37&\") \" & TEXT('Bridge Data'!M37,\"###,###\") & \" sq. ft.\"","v":"9S3568 Rehabilitation (1965) 3,255 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N37/100","v":0.11}]
[null,null,null,"Model Group 35",null,{"$f":"'Bridge Data'!B38","v":"1S0447"},{"$f":"F42& \" \" &'Bridge Data'!S38 & \" (\"&'Bridge Data'!C38&\") \" & TEXT('Bridge Data'!M38,\"###,###\") & \" sq. ft.\"","v":"1S0447 Replacement (1933) 2,196 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N38/100","v":0.06}]
[null,null,null,"Model Group 36",null,{"$f":"'Bridge Data'!B39","v":"7S3261"},{"$f":"F43& \" \" &'Bridge Data'!S39 & \" (\"&'Bridge Data'!C39&\") \" & TEXT('Bridge Data'!M39,\"###,###\") & \" sq. ft.\"","v":"7S3261 Redecking (1979) 24,702 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N39/100","v":0.21}]
[null,null,null,"Model Group 37",null,{"$f":"'Bridge Data'!B40","v":"9S3264"},{"$f":"F44& \" \" &'Bridge Data'!S40 & \" (\"&'Bridge Data'!C40&\") \" & TEXT('Bridge Data'!M40,\"###,###\") & \" sq. ft.\"","v":"9S3264 Replacement (1933) 983 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N40/100","v":0.11}]
[null,null,null,"Model Group 38",null,{"$f":"'Bridge Data'!B41","v":"7P2228C"},{"$f":"F45& \" \" &'Bridge Data'!S41 & \" (\"&'Bridge Data'!C41&\") \" & TEXT('Bridge Data'!M41,\"###,###\") & \" sq. ft.\"","v":"7P2228C Rehabilitation (1967) 17,602 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N41/100","v":0.06}]
[null,null,null,"Model Group 39",null,{"$f":"'Bridge Data'!B42","v":"1P3114"},{"$f":"F46& \" \" &'Bridge Data'!S42 & \" (\"&'Bridge Data'!C42&\") \" & TEXT('Bridge Data'!M42,\"###,###\") & \" sq. ft.\"","v":"1P3114 Rehabilitation (1965) 37,792 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N42/100","v":0.11}]
[null,null,null,"Model Group 40",null,{"$f":"'Bridge Data'!B43","v":"9S3330"},{"$f":"F47& \" \" &'Bridge Data'!S43 & \" (\"&'Bridge Data'!C43&\") \" & TEXT('Bridge Data'!M43,\"###,###\") & \" sq. ft.\"","v":"9S3330 Replacement (1949) 1,721 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N43/100","v":0.11}]
[null,null,null,"Model Group 41",null,{"$f":"'Bridge Data'!B44","v":"9S3330"},{"$f":"F48& \" \" &'Bridge Data'!S44 & \" (\"&'Bridge Data'!C44&\") \" & TEXT('Bridge Data'!M44,\"###,###\") & \" sq. ft.\"","v":"9S3330 Replacement (1949) 2,016 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N44/100","v":0.11}]
[null,null,null,"Model Group 42",null,{"$f":"'Bridge Data'!B45","v":"7P3190J"},{"$f":"F49& \" \" &'Bridge Data'!S45 & \" (\"&'Bridge Data'!C45&\") \" & TEXT('Bridge Data'!M45,\"###,###\") & \" sq. ft.\"","v":"7P3190J Replacement (1961) 3,056 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N45/100","v":0.03}]
[null,null,null,"Model Group 43",null,{"$f":"'Bridge Data'!B46","v":"9S3384"},{"$f":"F50& \" \" &'Bridge Data'!S46 & \" (\"&'Bridge Data'!C46&\") \" & TEXT('Bridge Data'!M46,\"###,###\") & \" sq. ft.\"","v":"9S3384 Replacement (1930) 1,987 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N46/100","v":7.0000000000000007E-2}]
[null,null,null,"Model Group 44",null,{"$f":"'Bridge Data'!B47","v":"6P3291"},{"$f":"F51& \" \" &'Bridge Data'!S47 & \" (\"&'Bridge Data'!C47&\") \" & TEXT('Bridge Data'!M47,\"###,###\") & \" sq. ft.\"","v":"6P3291 Rehabilitation (1985) 14,537 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N47/100","v":0.12}]
[null,null,null,"Model Group 45",null,{"$f":"'Bridge Data'!B48","v":"6P3291"},{"$f":"F52& \" \" &'Bridge Data'!S48 & \" (\"&'Bridge Data'!C48&\") \" & TEXT('Bridge Data'!M48,\"###,###\") & \" sq. ft.\"","v":"6P3291 Rehabilitation (1972) 8,261 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N48/100","v":0.05}]
[null,null,null,"Model Group 46",null,{"$f":"'Bridge Data'!B49","v":"9S3439"},{"$f":"F53& \" \" &'Bridge Data'!S49 & \" (\"&'Bridge Data'!C49&\") \" & TEXT('Bridge Data'!M49,\"###,###\") & \" sq. ft.\"","v":"9S3439 Replacement (1933) 1,913 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N49/100","v":0.11}]
[null,null,null,"Model Group 47",null,{"$f":"'Bridge Data'!B50","v":"4I3217"},{"$f":"F54& \" \" &'Bridge Data'!S50 & \" (\"&'Bridge Data'!C50&\") \" & TEXT('Bridge Data'!M50,\"###,###\") & \" sq. ft.\"","v":"4I3217 Replacement (1960) 15,671 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N50/100","v":0.05}]
[null,null,null,"Model Group 48",null,{"$f":"'Bridge Data'!B51","v":"5S3330"},{"$f":"F55& \" \" &'Bridge Data'!S51 & \" (\"&'Bridge Data'!C51&\") \" & TEXT('Bridge Data'!M51,\"###,###\") & \" sq. ft.\"","v":"5S3330 Replacement (1941) 17,214 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N51/100","v":0.09}]
[null,null,null,"Model Group 49",null,{"$f":"'Bridge Data'!B52","v":"5S3249"},{"$f":"F56& \" \" &'Bridge Data'!S52 & \" (\"&'Bridge Data'!C52&\") \" & TEXT('Bridge Data'!M52,\"###,###\") & \" sq. ft.\"","v":"5S3249 Redecking (1961) 3,849 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N52/100","v":0.17}]
[null,null,null,"Model Group 50",null,{"$f":"'Bridge Data'!B53","v":"3S3127"},{"$f":"F57& \" \" &'Bridge Data'!S53 & \" (\"&'Bridge Data'!C53&\") \" & TEXT('Bridge Data'!M53,\"###,###\") & \" sq. ft.\"","v":"3S3127 Replacement (1961) 5,459 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N53/100","v":0.11}]
[null,null,null,"Model Group 51",null,{"$f":"'Bridge Data'!B54","v":"4I3291"},{"$f":"F58& \" \" &'Bridge Data'!S54 & \" (\"&'Bridge Data'!C54&\") \" & TEXT('Bridge Data'!M54,\"###,###\") & \" sq. ft.\"","v":"4I3291 Replacement (1967) 6,625 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N54/100","v":0.06}]
[null,null,null,"Model Group 52",null,{"$f":"'Bridge Data'!B55","v":"4I3291"},{"$f":"F59& \" \" &'Bridge Data'!S55 & \" (\"&'Bridge Data'!C55&\") \" & TEXT('Bridge Data'!M55,\"###,###\") & \" sq. ft.\"","v":"4I3291 Replacement (1967) 6,262 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N55/100","v":0.06}]
[null,null,null,"Model Group 53",null,{"$f":"'Bridge Data'!B56","v":"1S3207"},{"$f":"F60& \" \" &'Bridge Data'!S56 & \" (\"&'Bridge Data'!C56&\") \" & TEXT('Bridge Data'!M56,\"###,###\") & \" sq. ft.\"","v":"1S3207 Replacement (1946) 4,438 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N56/100","v":0.11}]
[null,null,null,"Model Group 54",null,{"$f":"'Bridge Data'!B57","v":"5S3289"},{"$f":"F61& \" \" &'Bridge Data'!S57 & \" (\"&'Bridge Data'!C57&\") \" & TEXT('Bridge Data'!M57,\"###,###\") & \" sq. ft.\"","v":"5S3289 Redecking (1963) 6,408 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N57/100","v":0.11}]
[null,null,null,"Model Group 55",null,{"$f":"'Bridge Data'!B58","v":"9S3517"},{"$f":"F62& \" \" &'Bridge Data'!S58 & \" (\"&'Bridge Data'!C58&\") \" & TEXT('Bridge Data'!M58,\"###,###\") & \" sq. ft.\"","v":"9S3517 Replacement (1931) 778 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N58/100","v":0.11}]
[null,null,null,"Model Group 56",null,{"$f":"'Bridge Data'!B59","v":"2P3247"},{"$f":"F63& \" \" &'Bridge Data'!S59 & \" (\"&'Bridge Data'!C59&\") \" & TEXT('Bridge Data'!M59,\"###,###\") & \" sq. ft.\"","v":"2P3247 Rehabilitation (1956) 3,739 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N59/100","v":0.27}]
[null,null,null,"Model Group 57",null,{"$f":"'Bridge Data'!B60","v":"7S3202"},{"$f":"F64& \" \" &'Bridge Data'!S60 & \" (\"&'Bridge Data'!C60&\") \" & TEXT('Bridge Data'!M60,\"###,###\") & \" sq. ft.\"","v":"7S3202 Rehabilitation (1974) 59,848 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N60/100","v":0.11}]
[null,null,null,"Model Group 58",null,{"$f":"'Bridge Data'!B61","v":"4P3015"},{"$f":"F65& \" \" &'Bridge Data'!S61 & \" (\"&'Bridge Data'!C61&\") \" & TEXT('Bridge Data'!M61,\"###,###\") & \" sq. ft.\"","v":"4P3015 Replacement (1931) 5,846 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N61/100","v":0.13}]
[null,null,null,"Model Group 59",null,{"$f":"'Bridge Data'!B62","v":"4P3015"},{"$f":"F66& \" \" &'Bridge Data'!S62 & \" (\"&'Bridge Data'!C62&\") \" & TEXT('Bridge Data'!M62,\"###,###\") & \" sq. ft.\"","v":"4P3015 Replacement (1931) 2,316 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N62/100","v":0.11}]
[null,null,null,"Model Group 60",null,{"$f":"'Bridge Data'!B63","v":"4P3015"},{"$f":"F67& \" \" &'Bridge Data'!S63 & \" (\"&'Bridge Data'!C63&\") \" & TEXT('Bridge Data'!M63,\"###,###\") & \" sq. ft.\"","v":"4P3015 Replacement (1931) 2,877 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N63/100","v":0.11}]
[null,null,null,"Model Group 61",null,{"$f":"'Bridge Data'!B64","v":"4P3015"},{"$f":"F68& \" \" &'Bridge Data'!S64 & \" (\"&'Bridge Data'!C64&\") \" & TEXT('Bridge Data'!M64,\"###,###\") & \" sq. ft.\"","v":"4P3015 Replacement (1931) 3,929 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N64/100","v":0.11}]
[null,null,null,"Model Group 62",null,{"$f":"'Bridge Data'!B65","v":"5S3238"},{"$f":"F69& \" \" &'Bridge Data'!S65 & \" (\"&'Bridge Data'!C65&\") \" & TEXT('Bridge Data'!M65,\"###,###\") & \" sq. ft.\"","v":"5S3238 Replacement (1952) 1,669 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N65/100","v":0.2}]
[null,null,null,"Model Group 63",null,{"$f":"'Bridge Data'!B66","v":"9S3367"},{"$f":"F70& \" \" &'Bridge Data'!S66 & \" (\"&'Bridge Data'!C66&\") \" & TEXT('Bridge Data'!M66,\"###,###\") & \" sq. ft.\"","v":"9S3367 Replacement (1968) 9,457 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N66/100","v":0.1}]
[null,null,null,"Model Group 64",null,{"$f":"'Bridge Data'!B67","v":"2P3183"},{"$f":"F71& \" \" &'Bridge Data'!S67 & \" (\"&'Bridge Data'!C67&\") \" & TEXT('Bridge Data'!M67,\"###,###\") & \" sq. ft.\"","v":"2P3183 Redecking (1967) 10,529 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N67/100","v":0.24}]
[null,null,null,"Model Group 65",null,{"$f":"'Bridge Data'!B68","v":"2S3148"},{"$f":"F72& \" \" &'Bridge Data'!S68 & \" (\"&'Bridge Data'!C68&\") \" & TEXT('Bridge Data'!M68,\"###,###\") & \" sq. ft.\"","v":"2S3148 Replacement (1937) 3,384 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N68/100","v":0.11}]
[null,null,null,"Model Group 66",null,{"$f":"'Bridge Data'!B69","v":"3S3115"},{"$f":"F73& \" \" &'Bridge Data'!S69 & \" (\"&'Bridge Data'!C69&\") \" & TEXT('Bridge Data'!M69,\"###,###\") & \" sq. ft.\"","v":"3S3115 Rehabilitation (1933) 1,551 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N69/100","v":0.11}]
[null,null,null,"Model Group 67",null,{"$f":"'Bridge Data'!B70","v":"7I3362"},{"$f":"F74& \" \" &'Bridge Data'!S70 & \" (\"&'Bridge Data'!C70&\") \" & TEXT('Bridge Data'!M70,\"###,###\") & \" sq. ft.\"","v":"7I3362 Replacement (1923) 5,810 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N70/100","v":0.35}]
[null,null,null,"Model Group 68",null,{"$f":"'Bridge Data'!B71","v":"1S3136"},{"$f":"F75& \" \" &'Bridge Data'!S71 & \" (\"&'Bridge Data'!C71&\") \" & TEXT('Bridge Data'!M71,\"###,###\") & \" sq. ft.\"","v":"1S3136 Rehabilitation (1964) 9,293 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N71/100","v":0.11}]
[null,null,null,"Model Group 69",null,{"$f":"'Bridge Data'!B72","v":"1S3157"},{"$f":"F76& \" \" &'Bridge Data'!S72 & \" (\"&'Bridge Data'!C72&\") \" & TEXT('Bridge Data'!M72,\"###,###\") & \" sq. ft.\"","v":"1S3157 Replacement (1963) 12,633 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N72/100","v":0.15}]
[null,null,null,"Model Group 70",null,{"$f":"'Bridge Data'!B73","v":"1S3163"},{"$f":"F77& \" \" &'Bridge Data'!S73 & \" (\"&'Bridge Data'!C73&\") \" & TEXT('Bridge Data'!M73,\"###,###\") & \" sq. ft.\"","v":"1S3163 Rehabilitation (1955) 2,492 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N73/100","v":0.13}]
[null,null,null,"Model Group 71",null,{"$f":"'Bridge Data'!B74","v":"4I3219"},{"$f":"F78& \" \" &'Bridge Data'!S74 & \" (\"&'Bridge Data'!C74&\") \" & TEXT('Bridge Data'!M74,\"###,###\") & \" sq. ft.\"","v":"4I3219 Rehabilitation (1965) 6,958 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N74/100","v":0.05}]
[null,null,null,"Model Group 72",null,{"$f":"'Bridge Data'!B75","v":"9S3209"},{"$f":"F79& \" \" &'Bridge Data'!S75 & \" (\"&'Bridge Data'!C75&\") \" & TEXT('Bridge Data'!M75,\"###,###\") & \" sq. ft.\"","v":"9S3209 Replacement (1949) 2,983 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N75/100","v":7.0000000000000007E-2}]
[null,null,null,"Model Group 73",null,{"$f":"'Bridge Data'!B76","v":"9S3227"},{"$f":"F80& \" \" &'Bridge Data'!S76 & \" (\"&'Bridge Data'!C76&\") \" & TEXT('Bridge Data'!M76,\"###,###\") & \" sq. ft.\"","v":"9S3227 Replacement (1935) 1,148 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N76/100","v":0.1}]
[null,null,null,"Model Group 74",null,{"$f":"'Bridge Data'!B77","v":"5S3348"},{"$f":"F81& \" \" &'Bridge Data'!S77 & \" (\"&'Bridge Data'!C77&\") \" & TEXT('Bridge Data'!M77,\"###,###\") & \" sq. ft.\"","v":"5S3348 Replacement (1966) 5,244 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N77/100","v":0.11}]
[null,null,null,"Model Group 75",null,{"$f":"'Bridge Data'!B78","v":"7I3363"},{"$f":"F82& \" \" &'Bridge Data'!S78 & \" (\"&'Bridge Data'!C78&\") \" & TEXT('Bridge Data'!M78,\"###,###\") & \" sq. ft.\"","v":"7I3363 Replacement (1964) 6,126 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N78/100","v":0.41}]
[null,null,null,"Model Group 76",null,{"$f":"'Bridge Data'!B79","v":"9S3562"},{"$f":"F83& \" \" &'Bridge Data'!S79 & \" (\"&'Bridge Data'!C79&\") \" & TEXT('Bridge Data'!M79,\"###,###\") & \" sq. ft.\"","v":"9S3562 Replacement (1952) 968 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N79/100","v":0.16}]
[null,null,null,"Model Group 77",null,{"$f":"'Bridge Data'!B80","v":"5S3350"},{"$f":"F84& \" \" &'Bridge Data'!S80 & \" (\"&'Bridge Data'!C80&\") \" & TEXT('Bridge Data'!M80,\"###,###\") & \" sq. ft.\"","v":"5S3350 Replacement (1934) 3,188 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N80/100","v":0.1}]
[null,null,null,"Model Group 78",null,{"$f":"'Bridge Data'!B81","v":"5S3240"},{"$f":"F85& \" \" &'Bridge Data'!S81 & \" (\"&'Bridge Data'!C81&\") \" & TEXT('Bridge Data'!M81,\"###,###\") & \" sq. ft.\"","v":"5S3240 Replacement (1960) 6,061 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N81/100","v":0.11}]
[null,null,null,"Model Group 79",null,{"$f":"'Bridge Data'!B82","v":"5P3241"},{"$f":"F86& \" \" &'Bridge Data'!S82 & \" (\"&'Bridge Data'!C82&\") \" & TEXT('Bridge Data'!M82,\"###,###\") & \" sq. ft.\"","v":"5P3241 Replacement (1932) 4,858 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N82/100","v":0.1}]
[null,null,null,"Model Group 80",null,{"$f":"'Bridge Data'!B83","v":"5S3242"},{"$f":"F87& \" \" &'Bridge Data'!S83 & \" (\"&'Bridge Data'!C83&\") \" & TEXT('Bridge Data'!M83,\"###,###\") & \" sq. ft.\"","v":"5S3242 Replacement (1954) 4,734 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N83/100","v":0.11}]
[null,null,null,"Model Group 81",null,{"$f":"'Bridge Data'!B84","v":"5S3263"},{"$f":"F88& \" \" &'Bridge Data'!S84 & \" (\"&'Bridge Data'!C84&\") \" & TEXT('Bridge Data'!M84,\"###,###\") & \" sq. ft.\"","v":"5S3263 Rehabilitation (1966) 5,796 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N84/100","v":0.05}]
[null,null,null,"Model Group 82",null,{"$f":"'Bridge Data'!B85","v":"7P3190K"},{"$f":"F89& \" \" &'Bridge Data'!S85 & \" (\"&'Bridge Data'!C85&\") \" & TEXT('Bridge Data'!M85,\"###,###\") & \" sq. ft.\"","v":"7P3190K Rehabilitation (1961) 3,627 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N85/100","v":0.09}]
[null,null,null,"Model Group 83",null,{"$f":"'Bridge Data'!B86","v":"9S3557"},{"$f":"F90& \" \" &'Bridge Data'!S86 & \" (\"&'Bridge Data'!C86&\") \" & TEXT('Bridge Data'!M86,\"###,###\") & \" sq. ft.\"","v":"9S3557 Replacement (1932) 2,468 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N86/100","v":0.13}]
[null,null,null,"Model Group 84",null,{"$f":"'Bridge Data'!B87","v":"1P3132"},{"$f":"F91& \" \" &'Bridge Data'!S87 & \" (\"&'Bridge Data'!C87&\") \" & TEXT('Bridge Data'!M87,\"###,###\") & \" sq. ft.\"","v":"1P3132 Replacement (1946) 4,863 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N87/100","v":0.2}]
[null,null,null,"Model Group 85",null,{"$f":"'Bridge Data'!B88","v":"1P3160"},{"$f":"F92& \" \" &'Bridge Data'!S88 & \" (\"&'Bridge Data'!C88&\") \" & TEXT('Bridge Data'!M88,\"###,###\") & \" sq. ft.\"","v":"1P3160 Replacement (1926) 3,088 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N88/100","v":0.08}]
[null,null,null,"Model Group 86",null,{"$f":"'Bridge Data'!B89","v":"7P3190B"},{"$f":"F93& \" \" &'Bridge Data'!S89 & \" (\"&'Bridge Data'!C89&\") \" & TEXT('Bridge Data'!M89,\"###,###\") & \" sq. ft.\"","v":"7P3190B Replacement (1935) 754 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N89/100","v":0.04}]
[null,null,null,"Model Group 87",null,{"$f":"'Bridge Data'!B90","v":"7P3190G"},{"$f":"F94& \" \" &'Bridge Data'!S90 & \" (\"&'Bridge Data'!C90&\") \" & TEXT('Bridge Data'!M90,\"###,###\") & \" sq. ft.\"","v":"7P3190G Replacement (1932) 5,152 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N90/100","v":0.1}]
[null,null,null,"Model Group 88",null,{"$f":"'Bridge Data'!B91","v":"7P3190I"},{"$f":"F95& \" \" &'Bridge Data'!S91 & \" (\"&'Bridge Data'!C91&\") \" & TEXT('Bridge Data'!M91,\"###,###\") & \" sq. ft.\"","v":"7P3190I Replacement (1935) 384 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N91/100","v":0.1}]
[null,null,null,"Model Group 89",null,{"$f":"'Bridge Data'!B92","v":"5S3262"},{"$f":"F96& \" \" &'Bridge Data'!S92 & \" (\"&'Bridge Data'!C92&\") \" & TEXT('Bridge Data'!M92,\"###,###\") & \" sq. ft.\"","v":"5S3262 Replacement (1967) 2,706 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N92/100","v":0.11}]
[null,null,null,"Model Group 90",null,{"$f":"'Bridge Data'!B93","v":"5S3260"},{"$f":"F97& \" \" &'Bridge Data'!S93 & \" (\"&'Bridge Data'!C93&\") \" & TEXT('Bridge Data'!M93,\"###,###\") & \" sq. ft.\"","v":"5S3260 Replacement (1952) 3,582 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N93/100","v":0.12}]
[null,null,null,"Model Group 91",null,{"$f":"'Bridge Data'!B94","v":"5S3248"},{"$f":"F98& \" \" &'Bridge Data'!S94 & \" (\"&'Bridge Data'!C94&\") \" & TEXT('Bridge Data'!M94,\"###,###\") & \" sq. ft.\"","v":"5S3248 Redecking (1966) 3,979 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N94/100","v":0.06}]
[null,null,null,"Model Group 92",null,{"$f":"'Bridge Data'!B95","v":"5S3281"},{"$f":"F99& \" \" &'Bridge Data'!S95 & \" (\"&'Bridge Data'!C95&\") \" & TEXT('Bridge Data'!M95,\"###,###\") & \" sq. ft.\"","v":"5S3281 Replacement (1952) 816 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N95/100","v":0.11}]
[null,null,null,"Model Group 93",null,{"$f":"'Bridge Data'!B96","v":"9S3383"},{"$f":"F100& \" \" &'Bridge Data'!S96 & \" (\"&'Bridge Data'!C96&\") \" & TEXT('Bridge Data'!M96,\"###,###\") & \" sq. ft.\"","v":"9S3383 Replacement (1932) 2,193 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N96/100","v":0.11}]
[null,null,null,"Model Group 94",null,{"$f":"'Bridge Data'!B97","v":"7P3191B"},{"$f":"F101& \" \" &'Bridge Data'!S97 & \" (\"&'Bridge Data'!C97&\") \" & TEXT('Bridge Data'!M97,\"###,###\") & \" sq. ft.\"","v":"7P3191B Rehabilitation (1976) 34,770 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N97/100","v":0.11}]
[null,null,null,"Model Group 95",null,{"$f":"'Bridge Data'!B98","v":"1I3099"},{"$f":"F102& \" \" &'Bridge Data'!S98 & \" (\"&'Bridge Data'!C98&\") \" & TEXT('Bridge Data'!M98,\"###,###\") & \" sq. ft.\"","v":"1I3099 Rehabilitation (1972) 5,571 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N98/100","v":0.34}]
[null,null,null,"Model Group 96",null,{"$f":"'Bridge Data'!B99","v":"1I3099"},{"$f":"F103& \" \" &'Bridge Data'!S99 & \" (\"&'Bridge Data'!C99&\") \" & TEXT('Bridge Data'!M99,\"###,###\") & \" sq. ft.\"","v":"1I3099 Rehabilitation (1972) 5,571 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N99/100","v":0.35}]
[null,null,null,"Model Group 97",null,{"$f":"'Bridge Data'!B100","v":"1I3099"},{"$f":"F104& \" \" &'Bridge Data'!S100 & \" (\"&'Bridge Data'!C100&\") \" & TEXT('Bridge Data'!M100,\"###,###\") & \" sq. ft.\"","v":"1I3099 Rehabilitation (1972) 12,037 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N100/100","v":0.46}]
[null,null,null,"Model Group 98",null,{"$f":"'Bridge Data'!B101","v":"1I3099"},{"$f":"F105& \" \" &'Bridge Data'!S101 & \" (\"&'Bridge Data'!C101&\") \" & TEXT('Bridge Data'!M101,\"###,###\") & \" sq. ft.\"","v":"1I3099 Rehabilitation (1972) 12,037 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N101/100","v":0.35}]
[null,null,null,"Model Group 99",null,{"$f":"'Bridge Data'!B102","v":"9P3212"},{"$f":"F106& \" \" &'Bridge Data'!S102 & \" (\"&'Bridge Data'!C102&\") \" & TEXT('Bridge Data'!M102,\"###,###\") & \" sq. ft.\"","v":"9P3212 Replacement (1932) 4,790 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N102/100","v":0.14000000000000001}]
[null,null,null,"Model Group 100",null,{"$f":"'Bridge Data'!B103","v":"6S1908"},{"$f":"F107& \" \" &'Bridge Data'!S103 & \" (\"&'Bridge Data'!C103&\") \" & TEXT('Bridge Data'!M103,\"###,###\") & \" sq. ft.\"","v":"6S1908 Replacement (1972) 5,449 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N103/100","v":0.03}]
[null,null,null,"Model Group 101",null,{"$f":"'Bridge Data'!B104","v":"6S1908"},{"$f":"F108& \" \" &'Bridge Data'!S104 & \" (\"&'Bridge Data'!C104&\") \" & TEXT('Bridge Data'!M104,\"###,###\") & \" sq. ft.\"","v":"6S1908 Replacement (1972) 5,449 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N104/100","v":0.05}]
[null,null,null,"Model Group 102",null,{"$f":"'Bridge Data'!B105","v":"6S1908"},{"$f":"F109& \" \" &'Bridge Data'!S105 & \" (\"&'Bridge Data'!C105&\") \" & TEXT('Bridge Data'!M105,\"###,###\") & \" sq. ft.\"","v":"6S1908 Replacement (1924) 776 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N105/100","v":0.03}]
[null,null,null,"Model Group 103",null,{"$f":"'Bridge Data'!B106","v":"1S3070"},{"$f":"F110& \" \" &'Bridge Data'!S106 & \" (\"&'Bridge Data'!C106&\") \" & TEXT('Bridge Data'!M106,\"###,###\") & \" sq. ft.\"","v":"1S3070 Rehabilitation (1962) 2,344 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N106/100","v":0.09}]
[null,null,null,"Model Group 104",null,{"$f":"'Bridge Data'!B107","v":"5S3253"},{"$f":"F111& \" \" &'Bridge Data'!S107 & \" (\"&'Bridge Data'!C107&\") \" & TEXT('Bridge Data'!M107,\"###,###\") & \" sq. ft.\"","v":"5S3253 Replacement (1961) 2,937 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N107/100","v":0.08}]
[null,null,null,"Model Group 105",null,{"$f":"'Bridge Data'!B108","v":"9S3395"},{"$f":"F112& \" \" &'Bridge Data'!S108 & \" (\"&'Bridge Data'!C108&\") \" & TEXT('Bridge Data'!M108,\"###,###\") & \" sq. ft.\"","v":"9S3395 Replacement (1948) 1,819 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N108/100","v":0.05}]
[null,null,null,"Model Group 106",null,{"$f":"'Bridge Data'!B109","v":"3P3125"},{"$f":"F113& \" \" &'Bridge Data'!S109 & \" (\"&'Bridge Data'!C109&\") \" & TEXT('Bridge Data'!M109,\"###,###\") & \" sq. ft.\"","v":"3P3125 Replacement (1930) 596 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N109/100","v":0.1}]
[null,null,null,"Model Group 107",null,{"$f":"'Bridge Data'!B110","v":"5S3176"},{"$f":"F114& \" \" &'Bridge Data'!S110 & \" (\"&'Bridge Data'!C110&\") \" & TEXT('Bridge Data'!M110,\"###,###\") & \" sq. ft.\"","v":"5S3176 Replacement (1938) 3,836 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N110/100","v":0.11}]
[null,null,null,"Model Group 108",null,{"$f":"'Bridge Data'!B111","v":"9S3298"},{"$f":"F115& \" \" &'Bridge Data'!S111 & \" (\"&'Bridge Data'!C111&\") \" & TEXT('Bridge Data'!M111,\"###,###\") & \" sq. ft.\"","v":"9S3298 Replacement (1929) 8,590 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N111/100","v":0.12}]
[null,null,null,"Model Group 109",null,{"$f":"'Bridge Data'!B112","v":"2S3196"},{"$f":"F116& \" \" &'Bridge Data'!S112 & \" (\"&'Bridge Data'!C112&\") \" & TEXT('Bridge Data'!M112,\"###,###\") & \" sq. ft.\"","v":"2S3196 Replacement (1961) 2,581 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N112/100","v":0.27}]
[null,null,null,"Model Group 110",null,{"$f":"'Bridge Data'!B113","v":"1S3061"},{"$f":"F117& \" \" &'Bridge Data'!S113 & \" (\"&'Bridge Data'!C113&\") \" & TEXT('Bridge Data'!M113,\"###,###\") & \" sq. ft.\"","v":"1S3061 Rehabilitation (1968) 8,825 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N113/100","v":0.11}]
[null,null,null,"Model Group 111",null,{"$f":"'Bridge Data'!B114","v":"1I3110"},{"$f":"F118& \" \" &'Bridge Data'!S114 & \" (\"&'Bridge Data'!C114&\") \" & TEXT('Bridge Data'!M114,\"###,###\") & \" sq. ft.\"","v":"1I3110 Rehabilitation (1971) 40,545 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N114/100","v":0.42}]
[null,null,null,"Model Group 112",null,{"$f":"'Bridge Data'!B115","v":"1I3110"},{"$f":"F119& \" \" &'Bridge Data'!S115 & \" (\"&'Bridge Data'!C115&\") \" & TEXT('Bridge Data'!M115,\"###,###\") & \" sq. ft.\"","v":"1I3110 Rehabilitation (1971) 40,545 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N115/100","v":0.43}]
[null,null,null,"Model Group 113",null,{"$f":"'Bridge Data'!B116","v":"1S3158"},{"$f":"F120& \" \" &'Bridge Data'!S116 & \" (\"&'Bridge Data'!C116&\") \" & TEXT('Bridge Data'!M116,\"###,###\") & \" sq. ft.\"","v":"1S3158 Replacement (1954) 2,759 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N116/100","v":0.13}]
[null,null,null,"Model Group 114",null,{"$f":"'Bridge Data'!B117","v":"9S3386"},{"$f":"F121& \" \" &'Bridge Data'!S117 & \" (\"&'Bridge Data'!C117&\") \" & TEXT('Bridge Data'!M117,\"###,###\") & \" sq. ft.\"","v":"9S3386 Replacement (1964) 11,413 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N117/100","v":0.11}]
[null,null,null,"Model Group 115",null,{"$f":"'Bridge Data'!B118","v":"2S3198"},{"$f":"F122& \" \" &'Bridge Data'!S118 & \" (\"&'Bridge Data'!C118&\") \" & TEXT('Bridge Data'!M118,\"###,###\") & \" sq. ft.\"","v":"2S3198 Replacement (1961) 2,270 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N118/100","v":0.1}]
[null,null,null,"Model Group 116",null,{"$f":"'Bridge Data'!B119","v":"3S3116"},{"$f":"F123& \" \" &'Bridge Data'!S119 & \" (\"&'Bridge Data'!C119&\") \" & TEXT('Bridge Data'!M119,\"###,###\") & \" sq. ft.\"","v":"3S3116 Rehabilitation (1933) 3,472 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N119/100","v":0.11}]
[null,null,null,"Model Group 117",null,{"$f":"'Bridge Data'!B120","v":"3S3091"},{"$f":"F124& \" \" &'Bridge Data'!S120 & \" (\"&'Bridge Data'!C120&\") \" & TEXT('Bridge Data'!M120,\"###,###\") & \" sq. ft.\"","v":"3S3091 Replacement (1935) 4,399 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N120/100","v":0.14000000000000001}]
[null,null,null,"Model Group 118",null,{"$f":"'Bridge Data'!B121","v":"1S3156"},{"$f":"F125& \" \" &'Bridge Data'!S121 & \" (\"&'Bridge Data'!C121&\") \" & TEXT('Bridge Data'!M121,\"###,###\") & \" sq. ft.\"","v":"1S3156 Rehabilitation (1964) 31,544 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N121/100","v":0.22}]
[null,null,null,"Model Group 119",null,{"$f":"'Bridge Data'!B122","v":"1I3109"},{"$f":"F126& \" \" &'Bridge Data'!S122 & \" (\"&'Bridge Data'!C122&\") \" & TEXT('Bridge Data'!M122,\"###,###\") & \" sq. ft.\"","v":"1I3109 Replacement (1965) 12,184 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N122/100","v":0.34}]
[null,null,null,"Model Group 120",null,{"$f":"'Bridge Data'!B123","v":"1I3109"},{"$f":"F127& \" \" &'Bridge Data'!S123 & \" (\"&'Bridge Data'!C123&\") \" & TEXT('Bridge Data'!M123,\"###,###\") & \" sq. ft.\"","v":"1I3109 Replacement (1965) 13,078 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N123/100","v":0.35}]
[null,null,null,"Model Group 121",null,{"$f":"'Bridge Data'!B124","v":"2S3187"},{"$f":"F128& \" \" &'Bridge Data'!S124 & \" (\"&'Bridge Data'!C124&\") \" & TEXT('Bridge Data'!M124,\"###,###\") & \" sq. ft.\"","v":"2S3187 Replacement (1957) 2,426 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N124/100","v":0.08}]
[null,null,null,"Model Group 122",null,{"$f":"'Bridge Data'!B125","v":"3P3093"},{"$f":"F129& \" \" &'Bridge Data'!S125 & \" (\"&'Bridge Data'!C125&\") \" & TEXT('Bridge Data'!M125,\"###,###\") & \" sq. ft.\"","v":"3P3093 Rehabilitation (1973) 19,483 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N125/100","v":0.1}]
[null,null,null,"Model Group 123",null,{"$f":"'Bridge Data'!B126","v":"5S3264"},{"$f":"F130& \" \" &'Bridge Data'!S126 & \" (\"&'Bridge Data'!C126&\") \" & TEXT('Bridge Data'!M126,\"###,###\") & \" sq. ft.\"","v":"5S3264 Replacement (1958) 2,848 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N126/100","v":0.1}]
[null,null,null,"Model Group 124",null,{"$f":"'Bridge Data'!B127","v":"3S2202"},{"$f":"F131& \" \" &'Bridge Data'!S127 & \" (\"&'Bridge Data'!C127&\") \" & TEXT('Bridge Data'!M127,\"###,###\") & \" sq. ft.\"","v":"3S2202 Replacement (1959) 5,741 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N127/100","v":0.1}]
[null,null,null,"Model Group 125",null,{"$f":"'Bridge Data'!B128","v":"9S3222"},{"$f":"F132& \" \" &'Bridge Data'!S128 & \" (\"&'Bridge Data'!C128&\") \" & TEXT('Bridge Data'!M128,\"###,###\") & \" sq. ft.\"","v":"9S3222 Replacement (1937) 1,275 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N128/100","v":0.11}]
[null,null,null,"Model Group 126",null,{"$f":"'Bridge Data'!B129","v":"9S3327"},{"$f":"F133& \" \" &'Bridge Data'!S129 & \" (\"&'Bridge Data'!C129&\") \" & TEXT('Bridge Data'!M129,\"###,###\") & \" sq. ft.\"","v":"9S3327 Replacement (1928) 2,264 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N129/100","v":0.16}]
[null,null,null,"Model Group 127",null,{"$f":"'Bridge Data'!B130","v":"9S3327"},{"$f":"F134& \" \" &'Bridge Data'!S130 & \" (\"&'Bridge Data'!C130&\") \" & TEXT('Bridge Data'!M130,\"###,###\") & \" sq. ft.\"","v":"9S3327 Replacement (1928) 2,820 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N130/100","v":0.16}]
[null,null,null,"Model Group 128",null,{"$f":"'Bridge Data'!B131","v":"4S3287"},{"$f":"F135& \" \" &'Bridge Data'!S131 & \" (\"&'Bridge Data'!C131&\") \" & TEXT('Bridge Data'!M131,\"###,###\") & \" sq. ft.\"","v":"4S3287 Replacement (1955) 10,463 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N131/100","v":0.05}]
[null,null,null,"Model Group 129",null,{"$f":"'Bridge Data'!B132","v":"9S3213"},{"$f":"F136& \" \" &'Bridge Data'!S132 & \" (\"&'Bridge Data'!C132&\") \" & TEXT('Bridge Data'!M132,\"###,###\") & \" sq. ft.\"","v":"9S3213 Replacement (1931) 5,710 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N132/100","v":0.09}]
[null,null,null,"Model Group 130",null,{"$f":"'Bridge Data'!B133","v":"5S3334"},{"$f":"F137& \" \" &'Bridge Data'!S133 & \" (\"&'Bridge Data'!C133&\") \" & TEXT('Bridge Data'!M133,\"###,###\") & \" sq. ft.\"","v":"5S3334 Rehabilitation (1962) 6,052 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N133/100","v":0.11}]
[null,null,null,"Model Group 131",null,{"$f":"'Bridge Data'!B134","v":"5S3229"},{"$f":"F138& \" \" &'Bridge Data'!S134 & \" (\"&'Bridge Data'!C134&\") \" & TEXT('Bridge Data'!M134,\"###,###\") & \" sq. ft.\"","v":"5S3229 Redecking (1963) 3,807 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N134/100","v":0.06}]
[null,null,null,"Model Group 132",null,{"$f":"'Bridge Data'!B135","v":"9P3382"},{"$f":"F139& \" \" &'Bridge Data'!S135 & \" (\"&'Bridge Data'!C135&\") \" & TEXT('Bridge Data'!M135,\"###,###\") & \" sq. ft.\"","v":"9P3382 Rehabilitation (1959) 4,599 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N135/100","v":0.09}]
[null,null,null,"Model Group 133",null,{"$f":"'Bridge Data'!B136","v":"3P3126"},{"$f":"F140& \" \" &'Bridge Data'!S136 & \" (\"&'Bridge Data'!C136&\") \" & TEXT('Bridge Data'!M136,\"###,###\") & \" sq. ft.\"","v":"3P3126 Replacement (1929) 2,567 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N136/100","v":0.1}]
[null,null,null,"Model Group 134",null,{"$f":"'Bridge Data'!B137","v":"9S3329"},{"$f":"F141& \" \" &'Bridge Data'!S137 & \" (\"&'Bridge Data'!C137&\") \" & TEXT('Bridge Data'!M137,\"###,###\") & \" sq. ft.\"","v":"9S3329 Replacement (1957) 1,469 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N137/100","v":0.11}]
[null,null,null,"Model Group 135",null,{"$f":"'Bridge Data'!B138","v":"2P3089"},{"$f":"F142& \" \" &'Bridge Data'!S138 & \" (\"&'Bridge Data'!C138&\") \" & TEXT('Bridge Data'!M138,\"###,###\") & \" sq. ft.\"","v":"2P3089 Replacement (1928) 4,652 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N138/100","v":0.22}]
[null,null,null,"Model Group 136",null,{"$f":"'Bridge Data'!B139","v":"7P3174"},{"$f":"F143& \" \" &'Bridge Data'!S139 & \" (\"&'Bridge Data'!C139&\") \" & TEXT('Bridge Data'!M139,\"###,###\") & \" sq. ft.\"","v":"7P3174 Rehabilitation (1963) 44,025 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N139/100","v":0.13}]
[null,null,null,"Model Group 137",null,{"$f":"'Bridge Data'!B140","v":"9S3368"},{"$f":"F144& \" \" &'Bridge Data'!S140 & \" (\"&'Bridge Data'!C140&\") \" & TEXT('Bridge Data'!M140,\"###,###\") & \" sq. ft.\"","v":"9S3368 Replacement (1958) 1,424 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N140/100","v":0.1}]
[null,null,null,"Model Group 138",null,{"$f":"'Bridge Data'!B141","v":"6S3298"},{"$f":"F145& \" \" &'Bridge Data'!S141 & \" (\"&'Bridge Data'!C141&\") \" & TEXT('Bridge Data'!M141,\"###,###\") & \" sq. ft.\"","v":"6S3298 Replacement (1963) 3,438 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N141/100","v":0.12}]
[null,null,null,"Model Group 139",null,{"$f":"'Bridge Data'!B142","v":"1S3138"},{"$f":"F146& \" \" &'Bridge Data'!S142 & \" (\"&'Bridge Data'!C142&\") \" & TEXT('Bridge Data'!M142,\"###,###\") & \" sq. ft.\"","v":"1S3138 Replacement (1933) 1,736 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N142/100","v":0.06}]
[null,null,null,"Model Group 140",null,{"$f":"'Bridge Data'!B143","v":"2S2168"},{"$f":"F147& \" \" &'Bridge Data'!S143 & \" (\"&'Bridge Data'!C143&\") \" & TEXT('Bridge Data'!M143,\"###,###\") & \" sq. ft.\"","v":"2S2168 Replacement (1935) 5,460 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N143/100","v":0.04}]
[null,null,null,"Model Group 141",null,{"$f":"'Bridge Data'!B144","v":"9S3385"},{"$f":"F148& \" \" &'Bridge Data'!S144 & \" (\"&'Bridge Data'!C144&\") \" & TEXT('Bridge Data'!M144,\"###,###\") & \" sq. ft.\"","v":"9S3385 Replacement (1948) 5,118 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N144/100","v":0.09}]
[null,null,null,"Model Group 142",null,{"$f":"'Bridge Data'!B145","v":"2S3005"},{"$f":"F149& \" \" &'Bridge Data'!S145 & \" (\"&'Bridge Data'!C145&\") \" & TEXT('Bridge Data'!M145,\"###,###\") & \" sq. ft.\"","v":"2S3005 Replacement (1963) 3,647 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N145/100","v":0.14000000000000001}]
[null,null,null,"Model Group 143",null,{"$f":"'Bridge Data'!B146","v":"1S3162"},{"$f":"F150& \" \" &'Bridge Data'!S146 & \" (\"&'Bridge Data'!C146&\") \" & TEXT('Bridge Data'!M146,\"###,###\") & \" sq. ft.\"","v":"1S3162 Rehabilitation (1960) 2,679 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N146/100","v":0.13}]
[null,null,null,"Model Group 144",null,{"$f":"'Bridge Data'!B147","v":"1S3161"},{"$f":"F151& \" \" &'Bridge Data'!S147 & \" (\"&'Bridge Data'!C147&\") \" & TEXT('Bridge Data'!M147,\"###,###\") & \" sq. ft.\"","v":"1S3161 Rehabilitation (1961) 2,314 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N147/100","v":0.08}]
[null,null,null,"Model Group 145",null,{"$f":"'Bridge Data'!B148","v":"7P3190D"},{"$f":"F152& \" \" &'Bridge Data'!S148 & \" (\"&'Bridge Data'!C148&\") \" & TEXT('Bridge Data'!M148,\"###,###\") & \" sq. ft.\"","v":"7P3190D Rehabilitation (1976) 5,594 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N148/100","v":0.12}]
[null,null,null,"Model Group 146",null,{"$f":"'Bridge Data'!B149","v":"7P3190D"},{"$f":"F153& \" \" &'Bridge Data'!S149 & \" (\"&'Bridge Data'!C149&\") \" & TEXT('Bridge Data'!M149,\"###,###\") & \" sq. ft.\"","v":"7P3190D Rehabilitation (1976) 5,305 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N149/100","v":0.12}]
[null,null,null,"Model Group 147",null,{"$f":"'Bridge Data'!B150","v":"1P3106"},{"$f":"F154& \" \" &'Bridge Data'!S150 & \" (\"&'Bridge Data'!C150&\") \" & TEXT('Bridge Data'!M150,\"###,###\") & \" sq. ft.\"","v":"1P3106 Rehabilitation (1961) 13,478 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N150/100","v":0.24}]
[null,null,null,"Model Group 148",null,{"$f":"'Bridge Data'!B151","v":"1S3071"},{"$f":"F155& \" \" &'Bridge Data'!S151 & \" (\"&'Bridge Data'!C151&\") \" & TEXT('Bridge Data'!M151,\"###,###\") & \" sq. ft.\"","v":"1S3071 Rehabilitation (1962) 2,487 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N151/100","v":0.09}]
[null,null,null,"Model Group 149",null,{"$f":"'Bridge Data'!B152","v":"2P3182"},{"$f":"F156& \" \" &'Bridge Data'!S152 & \" (\"&'Bridge Data'!C152&\") \" & TEXT('Bridge Data'!M152,\"###,###\") & \" sq. ft.\"","v":"2P3182 Rehabilitation (1973) 11,622 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N152/100","v":0.31}]
[null,null,null,"Model Group 150",null,{"$f":"'Bridge Data'!B153","v":"1I3242"},{"$f":"F157& \" \" &'Bridge Data'!S153 & \" (\"&'Bridge Data'!C153&\") \" & TEXT('Bridge Data'!M153,\"###,###\") & \" sq. ft.\"","v":"1I3242 Rehabilitation (1973) 8,999 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N153/100","v":0.31}]
[null,null,null,"Model Group 151",null,{"$f":"'Bridge Data'!B154","v":"1I3242"},{"$f":"F158& \" \" &'Bridge Data'!S154 & \" (\"&'Bridge Data'!C154&\") \" & TEXT('Bridge Data'!M154,\"###,###\") & \" sq. ft.\"","v":"1I3242 Rehabilitation (1973) 8,999 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N154/100","v":0.34}]
[null,null,null,"Model Group 152",null,{"$f":"'Bridge Data'!B155","v":"2S0416"},{"$f":"F159& \" \" &'Bridge Data'!S155 & \" (\"&'Bridge Data'!C155&\") \" & TEXT('Bridge Data'!M155,\"###,###\") & \" sq. ft.\"","v":"2S0416 Replacement (1930) 2,364 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N155/100","v":0.05}]
[null,null,null,"Model Group 153",null,{"$f":"'Bridge Data'!B156","v":"5P3332"},{"$f":"F160& \" \" &'Bridge Data'!S156 & \" (\"&'Bridge Data'!C156&\") \" & TEXT('Bridge Data'!M156,\"###,###\") & \" sq. ft.\"","v":"5P3332 Replacement (1936) 2,469 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N156/100","v":0.14000000000000001}]
[null,null,null,"Model Group 154",null,{"$f":"'Bridge Data'!B157","v":"1S3122"},{"$f":"F161& \" \" &'Bridge Data'!S157 & \" (\"&'Bridge Data'!C157&\") \" & TEXT('Bridge Data'!M157,\"###,###\") & \" sq. ft.\"","v":"1S3122 Replacement (1957) 3,249 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N157/100","v":0.1}]
[null,null,null,"Model Group 155",null,{"$f":"'Bridge Data'!B158","v":"3S0623"},{"$f":"F162& \" \" &'Bridge Data'!S158 & \" (\"&'Bridge Data'!C158&\") \" & TEXT('Bridge Data'!M158,\"###,###\") & \" sq. ft.\"","v":"3S0623 Replacement (1934) 2,803 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N158/100","v":0.14000000000000001}]
[null,null,null,"Model Group 156",null,{"$f":"'Bridge Data'!B159","v":"1S0616"},{"$f":"F163& \" \" &'Bridge Data'!S159 & \" (\"&'Bridge Data'!C159&\") \" & TEXT('Bridge Data'!M159,\"###,###\") & \" sq. ft.\"","v":"1S0616 Replacement (1933) 2,656 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N159/100","v":0.06}]
[null,null,null,"Model Group 157",null,{"$f":"'Bridge Data'!B160","v":"5S3234"},{"$f":"F164& \" \" &'Bridge Data'!S160 & \" (\"&'Bridge Data'!C160&\") \" & TEXT('Bridge Data'!M160,\"###,###\") & \" sq. ft.\"","v":"5S3234 Replacement (1963) 5,748 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N160/100","v":0.11}]
[null,null,null,"Model Group 158",null,{"$f":"'Bridge Data'!B161","v":"1S3209"},{"$f":"F165& \" \" &'Bridge Data'!S161 & \" (\"&'Bridge Data'!C161&\") \" & TEXT('Bridge Data'!M161,\"###,###\") & \" sq. ft.\"","v":"1S3209 Replacement (1930) 414 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N161/100","v":0.17}]
[null,null,null,"Model Group 159",null,{"$f":"'Bridge Data'!B162","v":"9S3220"},{"$f":"F166& \" \" &'Bridge Data'!S162 & \" (\"&'Bridge Data'!C162&\") \" & TEXT('Bridge Data'!M162,\"###,###\") & \" sq. ft.\"","v":"9S3220 Replacement (1947) 1,758 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N162/100","v":0.11}]
[null,null,null,"Model Group 160",null,{"$f":"'Bridge Data'!B163","v":"5I3324"},{"$f":"F167& \" \" &'Bridge Data'!S163 & \" (\"&'Bridge Data'!C163&\") \" & TEXT('Bridge Data'!M163,\"###,###\") & \" sq. ft.\"","v":"5I3324 Replacement (1956) 4,286 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N163/100","v":0.28999999999999998}]
[null,null,null,"Model Group 161",null,{"$f":"'Bridge Data'!B164","v":"9S3510"},{"$f":"F168& \" \" &'Bridge Data'!S164 & \" (\"&'Bridge Data'!C164&\") \" & TEXT('Bridge Data'!M164,\"###,###\") & \" sq. ft.\"","v":"9S3510 Replacement (1933) 2,008 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N164/100","v":0.1}]
[null,null,null,"Model Group 162",null,{"$f":"'Bridge Data'!B165","v":"2P3137"},{"$f":"F169& \" \" &'Bridge Data'!S165 & \" (\"&'Bridge Data'!C165&\") \" & TEXT('Bridge Data'!M165,\"###,###\") & \" sq. ft.\"","v":"2P3137 Rehabilitation (1963) 8,294 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N165/100","v":0.23}]
[null,null,null,"Model Group 163",null,{"$f":"'Bridge Data'!B166","v":"9S3219"},{"$f":"F170& \" \" &'Bridge Data'!S166 & \" (\"&'Bridge Data'!C166&\") \" & TEXT('Bridge Data'!M166,\"###,###\") & \" sq. ft.\"","v":"9S3219 Replacement (1930) 6,380 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N166/100","v":0.08}]
[null,null,null,"Model Group 164",null,{"$f":"'Bridge Data'!B167","v":"3S2219"},{"$f":"F171& \" \" &'Bridge Data'!S167 & \" (\"&'Bridge Data'!C167&\") \" & TEXT('Bridge Data'!M167,\"###,###\") & \" sq. ft.\"","v":"3S2219 Replacement (1947) 2,995 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N167/100","v":0.12}]
[null,null,null,"Model Group 165",null,{"$f":"'Bridge Data'!B168","v":"9S3232"},{"$f":"F172& \" \" &'Bridge Data'!S168 & \" (\"&'Bridge Data'!C168&\") \" & TEXT('Bridge Data'!M168,\"###,###\") & \" sq. ft.\"","v":"9S3232 Replacement (1953) 2,114 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N168/100","v":0.11}]
[null,null,null,"Model Group 166",null,{"$f":"'Bridge Data'!B169","v":"9S3232"},{"$f":"F173& \" \" &'Bridge Data'!S169 & \" (\"&'Bridge Data'!C169&\") \" & TEXT('Bridge Data'!M169,\"###,###\") & \" sq. ft.\"","v":"9S3232 Replacement (1953) 5,362 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N169/100","v":0.23}]
[null,null,null,"Model Group 167",null,{"$f":"'Bridge Data'!B170","v":"2S3046"},{"$f":"F174& \" \" &'Bridge Data'!S170 & \" (\"&'Bridge Data'!C170&\") \" & TEXT('Bridge Data'!M170,\"###,###\") & \" sq. ft.\"","v":"2S3046 Redecking (1964) 17,930 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N170/100","v":0.11}]
[null,null,null,"Model Group 168",null,{"$f":"'Bridge Data'!B171","v":"1S3137"},{"$f":"F175& \" \" &'Bridge Data'!S171 & \" (\"&'Bridge Data'!C171&\") \" & TEXT('Bridge Data'!M171,\"###,###\") & \" sq. ft.\"","v":"1S3137 Replacement (1935) 1,955 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N171/100","v":0.11}]
[null,null,null,"Model Group 169",null,{"$f":"'Bridge Data'!B172","v":"1S3134"},{"$f":"F176& \" \" &'Bridge Data'!S172 & \" (\"&'Bridge Data'!C172&\") \" & TEXT('Bridge Data'!M172,\"###,###\") & \" sq. ft.\"","v":"1S3134 Replacement (1927) 6,907 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N172/100","v":0.08}]
[null,null,null,"Model Group 170",null,{"$f":"'Bridge Data'!B173","v":"1P3107"},{"$f":"F177& \" \" &'Bridge Data'!S173 & \" (\"&'Bridge Data'!C173&\") \" & TEXT('Bridge Data'!M173,\"###,###\") & \" sq. ft.\"","v":"1P3107 Replacement (1926) 3,611 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N173/100","v":0.08}]
[null,null,null,"Model Group 171",null,{"$f":"'Bridge Data'!B174","v":"7S3172"},{"$f":"F178& \" \" &'Bridge Data'!S174 & \" (\"&'Bridge Data'!C174&\") \" & TEXT('Bridge Data'!M174,\"###,###\") & \" sq. ft.\"","v":"7S3172 Rehabilitation (1966) 12,056 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N174/100","v":0.11}]
[null,null,null,"Model Group 172",null,{"$f":"'Bridge Data'!B175","v":"7S3171"},{"$f":"F179& \" \" &'Bridge Data'!S175 & \" (\"&'Bridge Data'!C175&\") \" & TEXT('Bridge Data'!M175,\"###,###\") & \" sq. ft.\"","v":"7S3171 Replacement (1925) 6,154 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N175/100","v":0.22}]
[null,null,null,"Model Group 173",null,{"$f":"'Bridge Data'!B176","v":"4I3197"},{"$f":"F180& \" \" &'Bridge Data'!S176 & \" (\"&'Bridge Data'!C176&\") \" & TEXT('Bridge Data'!M176,\"###,###\") & \" sq. ft.\"","v":"4I3197 Replacement (1958) 6,535 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N176/100","v":7.0000000000000007E-2}]
[null,null,null,"Model Group 174",null,{"$f":"'Bridge Data'!B177","v":"1S3140"},{"$f":"F181& \" \" &'Bridge Data'!S177 & \" (\"&'Bridge Data'!C177&\") \" & TEXT('Bridge Data'!M177,\"###,###\") & \" sq. ft.\"","v":"1S3140 Replacement (1955) 4,318 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N177/100","v":0.13}]
[null,null,null,"Model Group 175",null,{"$f":"'Bridge Data'!B178","v":"4S2276"},{"$f":"F182& \" \" &'Bridge Data'!S178 & \" (\"&'Bridge Data'!C178&\") \" & TEXT('Bridge Data'!M178,\"###,###\") & \" sq. ft.\"","v":"4S2276 Rehabilitation (1976) 32,195 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N178/100","v":0.08}]
[null,null,null,"Model Group 176",null,{"$f":"'Bridge Data'!B179","v":"4I3024"},{"$f":"F183& \" \" &'Bridge Data'!S179 & \" (\"&'Bridge Data'!C179&\") \" & TEXT('Bridge Data'!M179,\"###,###\") & \" sq. ft.\"","v":"4I3024 Replacement (1962) 14,137 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N179/100","v":0.05}]
[null,null,null,"Model Group 177",null,{"$f":"'Bridge Data'!B180","v":"2P3138"},{"$f":"F184& \" \" &'Bridge Data'!S180 & \" (\"&'Bridge Data'!C180&\") \" & TEXT('Bridge Data'!M180,\"###,###\") & \" sq. ft.\"","v":"2P3138 Rehabilitation (1963) 6,315 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N180/100","v":0.23}]
[null,null,null,"Model Group 178",null,{"$f":"'Bridge Data'!B181","v":"7I3050"},{"$f":"F185& \" \" &'Bridge Data'!S181 & \" (\"&'Bridge Data'!C181&\") \" & TEXT('Bridge Data'!M181,\"###,###\") & \" sq. ft.\"","v":"7I3050 Rehabilitation (1966) 27,696 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N181/100","v":0.36}]
[null,null,null,"Model Group 179",null,{"$f":"'Bridge Data'!B182","v":"6S2211"},{"$f":"F186& \" \" &'Bridge Data'!S182 & \" (\"&'Bridge Data'!C182&\") \" & TEXT('Bridge Data'!M182,\"###,###\") & \" sq. ft.\"","v":"6S2211 Replacement (1928) 776 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N182/100","v":0.03}]
[null,null,null,"Model Group 180",null,{"$f":"'Bridge Data'!B183","v":"2S3071"},{"$f":"F187& \" \" &'Bridge Data'!S183 & \" (\"&'Bridge Data'!C183&\") \" & TEXT('Bridge Data'!M183,\"###,###\") & \" sq. ft.\"","v":"2S3071 Replacement (1958) 2,508 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N183/100","v":0.06}]
[null,null,null,"Model Group 181",null,{"$f":"'Bridge Data'!B184","v":"2S3120"},{"$f":"F188& \" \" &'Bridge Data'!S184 & \" (\"&'Bridge Data'!C184&\") \" & TEXT('Bridge Data'!M184,\"###,###\") & \" sq. ft.\"","v":"2S3120 Replacement (1961) 3,031 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N184/100","v":0.17}]
[null,null,null,"Model Group 182",null,{"$f":"'Bridge Data'!B185","v":"3P3092"},{"$f":"F189& \" \" &'Bridge Data'!S185 & \" (\"&'Bridge Data'!C185&\") \" & TEXT('Bridge Data'!M185,\"###,###\") & \" sq. ft.\"","v":"3P3092 Replacement (1929) 2,246 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N185/100","v":0.21}]
[null,null,null,"Model Group 183",null,{"$f":"'Bridge Data'!B186","v":"9S3224"},{"$f":"F190& \" \" &'Bridge Data'!S186 & \" (\"&'Bridge Data'!C186&\") \" & TEXT('Bridge Data'!M186,\"###,###\") & \" sq. ft.\"","v":"9S3224 Replacement (1957) 1,446 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N186/100","v":0.11}]
[null,null,null,"Model Group 184",null,{"$f":"'Bridge Data'!B187","v":"9S3224"},{"$f":"F191& \" \" &'Bridge Data'!S187 & \" (\"&'Bridge Data'!C187&\") \" & TEXT('Bridge Data'!M187,\"###,###\") & \" sq. ft.\"","v":"9S3224 Replacement (1954) 1,313 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N187/100","v":0.1}]
[null,null,null,"Model Group 185",null,{"$f":"'Bridge Data'!B188","v":"9S3224"},{"$f":"F192& \" \" &'Bridge Data'!S188 & \" (\"&'Bridge Data'!C188&\") \" & TEXT('Bridge Data'!M188,\"###,###\") & \" sq. ft.\"","v":"9S3224 Replacement (1957) 1,624 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N188/100","v":0.11}]
[null,null,null,"Model Group 186",null,{"$f":"'Bridge Data'!B189","v":"9S3224"},{"$f":"F193& \" \" &'Bridge Data'!S189 & \" (\"&'Bridge Data'!C189&\") \" & TEXT('Bridge Data'!M189,\"###,###\") & \" sq. ft.\"","v":"9S3224 Replacement (1957) 1,869 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N189/100","v":0.11}]
[null,null,null,"Model Group 187",null,{"$f":"'Bridge Data'!B190","v":"9S3381"},{"$f":"F194& \" \" &'Bridge Data'!S190 & \" (\"&'Bridge Data'!C190&\") \" & TEXT('Bridge Data'!M190,\"###,###\") & \" sq. ft.\"","v":"9S3381 Replacement (1934) 17,877 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N190/100","v":0.05}]
[null,null,null,"Model Group 188",null,{"$f":"'Bridge Data'!B191","v":"1S3208"},{"$f":"F195& \" \" &'Bridge Data'!S191 & \" (\"&'Bridge Data'!C191&\") \" & TEXT('Bridge Data'!M191,\"###,###\") & \" sq. ft.\"","v":"1S3208 Replacement (1946) 1,552 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N191/100","v":0.11}]
[null,null,null,"Model Group 189",null,{"$f":"'Bridge Data'!B192","v":"9P3380"},{"$f":"F196& \" \" &'Bridge Data'!S192 & \" (\"&'Bridge Data'!C192&\") \" & TEXT('Bridge Data'!M192,\"###,###\") & \" sq. ft.\"","v":"9P3380 Redecking (1955) 19,665 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N192/100","v":0.08}]
[null,null,null,"Model Group 190",null,{"$f":"'Bridge Data'!B193","v":"5S3282"},{"$f":"F197& \" \" &'Bridge Data'!S193 & \" (\"&'Bridge Data'!C193&\") \" & TEXT('Bridge Data'!M193,\"###,###\") & \" sq. ft.\"","v":"5S3282 Replacement (1967) 4,123 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N193/100","v":0.11}]
[null,null,null,"Model Group 191",null,{"$f":"'Bridge Data'!B194","v":"9S3396"},{"$f":"F198& \" \" &'Bridge Data'!S194 & \" (\"&'Bridge Data'!C194&\") \" & TEXT('Bridge Data'!M194,\"###,###\") & \" sq. ft.\"","v":"9S3396 Replacement (1958) 1,424 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N194/100","v":0.11}]
[null,null,null,"Model Group 192",null,{"$f":"'Bridge Data'!B195","v":"7P3190C"},{"$f":"F199& \" \" &'Bridge Data'!S195 & \" (\"&'Bridge Data'!C195&\") \" & TEXT('Bridge Data'!M195,\"###,###\") & \" sq. ft.\"","v":"7P3190C Rehabilitation (1967) 14,965 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N195/100","v":0.1}]
[null,null,null,"Model Group 193",null,{"$f":"'Bridge Data'!B196","v":"7P3190F"},{"$f":"F200& \" \" &'Bridge Data'!S196 & \" (\"&'Bridge Data'!C196&\") \" & TEXT('Bridge Data'!M196,\"###,###\") & \" sq. ft.\"","v":"7P3190F Replacement (1928) 6,583 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N196/100","v":0.11}]
[null,null,null,"Model Group 194",null,{"$f":"'Bridge Data'!B197","v":"7P3190L"},{"$f":"F201& \" \" &'Bridge Data'!S197 & \" (\"&'Bridge Data'!C197&\") \" & TEXT('Bridge Data'!M197,\"###,###\") & \" sq. ft.\"","v":"7P3190L Rehabilitation (1973) 38,122 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N197/100","v":0.08}]
[null,null,null,"Model Group 195",null,{"$f":"'Bridge Data'!B198","v":"7P3190H"},{"$f":"F202& \" \" &'Bridge Data'!S198 & \" (\"&'Bridge Data'!C198&\") \" & TEXT('Bridge Data'!M198,\"###,###\") & \" sq. ft.\"","v":"7P3190H Replacement (1958) 1,980 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N198/100","v":0.1}]
[null,null,null,"Model Group 196",null,{"$f":"'Bridge Data'!B199","v":"5S3344"},{"$f":"F203& \" \" &'Bridge Data'!S199 & \" (\"&'Bridge Data'!C199&\") \" & TEXT('Bridge Data'!M199,\"###,###\") & \" sq. ft.\"","v":"5S3344 Rehabilitation (1964) 6,107 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N199/100","v":0.08}]
[null,null,null,"Model Group 197",null,{"$f":"'Bridge Data'!B200","v":"5S3349"},{"$f":"F204& \" \" &'Bridge Data'!S200 & \" (\"&'Bridge Data'!C200&\") \" & TEXT('Bridge Data'!M200,\"###,###\") & \" sq. ft.\"","v":"5S3349 Redecking (1967) 6,156 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N200/100","v":0.01}]
[null,null,null,"Model Group 198",null,{"$f":"'Bridge Data'!B201","v":"4S3286"},{"$f":"F205& \" \" &'Bridge Data'!S201 & \" (\"&'Bridge Data'!C201&\") \" & TEXT('Bridge Data'!M201,\"###,###\") & \" sq. ft.\"","v":"4S3286 Rehabilitation (1968) 4,217 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N201/100","v":0.1}]
[null,null,null,"Model Group 199",null,{"$f":"'Bridge Data'!B202","v":"9S3565"},{"$f":"F206& \" \" &'Bridge Data'!S202 & \" (\"&'Bridge Data'!C202&\") \" & TEXT('Bridge Data'!M202,\"###,###\") & \" sq. ft.\"","v":"9S3565 Replacement (1959) 2,883 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N202/100","v":0.09}]
[null,null,null,"Model Group 200",null,{"$f":"'Bridge Data'!B203","v":"4S3290"},{"$f":"F207& \" \" &'Bridge Data'!S203 & \" (\"&'Bridge Data'!C203&\") \" & TEXT('Bridge Data'!M203,\"###,###\") & \" sq. ft.\"","v":"4S3290 Replacement (1963) 2,385 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N203/100","v":0.05}]
[null,null,null,"Model Group 201",null,{"$f":"'Bridge Data'!B204","v":"2S3200"},{"$f":"F208& \" \" &'Bridge Data'!S204 & \" (\"&'Bridge Data'!C204&\") \" & TEXT('Bridge Data'!M204,\"###,###\") & \" sq. ft.\"","v":"2S3200 Redecking (1962) 2,781 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N204/100","v":0.08}]
[null,null,null,"Model Group 202",null,{"$f":"'Bridge Data'!B205","v":"9S3567"},{"$f":"F209& \" \" &'Bridge Data'!S205 & \" (\"&'Bridge Data'!C205&\") \" & TEXT('Bridge Data'!M205,\"###,###\") & \" sq. ft.\"","v":"9S3567 Rehabilitation (1959) 7,760 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N205/100","v":0.11}]
[null,null,null,"Model Group 203",null,{"$f":"'Bridge Data'!B206","v":"9S3063"},{"$f":"F210& \" \" &'Bridge Data'!S206 & \" (\"&'Bridge Data'!C206&\") \" & TEXT('Bridge Data'!M206,\"###,###\") & \" sq. ft.\"","v":"9S3063 Replacement (1930) 5,363 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N206/100","v":0.09}]
[null,null,null,"Model Group 204",null,{"$f":"'Bridge Data'!B207","v":"1S0588"},{"$f":"F211& \" \" &'Bridge Data'!S207 & \" (\"&'Bridge Data'!C207&\") \" & TEXT('Bridge Data'!M207,\"###,###\") & \" sq. ft.\"","v":"1S0588 Replacement (1932) 2,134 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N207/100","v":0.11}]
[null,null,null,"Model Group 205",null,{"$f":"'Bridge Data'!B208","v":"9S3328"},{"$f":"F212& \" \" &'Bridge Data'!S208 & \" (\"&'Bridge Data'!C208&\") \" & TEXT('Bridge Data'!M208,\"###,###\") & \" sq. ft.\"","v":"9S3328 Replacement (1936) 2,083 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N208/100","v":0.11}]
[null,null,null,"Model Group 206",null,{"$f":"'Bridge Data'!B209","v":"7I3254"},{"$f":"F213& \" \" &'Bridge Data'!S209 & \" (\"&'Bridge Data'!C209&\") \" & TEXT('Bridge Data'!M209,\"###,###\") & \" sq. ft.\"","v":"7I3254 Rehabilitation (1976) 8,559 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N209/100","v":0.25}]
[null,null,null,"Model Group 207",null,{"$f":"'Bridge Data'!B210","v":"7I3254"},{"$f":"F214& \" \" &'Bridge Data'!S210 & \" (\"&'Bridge Data'!C210&\") \" & TEXT('Bridge Data'!M210,\"###,###\") & \" sq. ft.\"","v":"7I3254 Rehabilitation (1976) 3,705 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N210/100","v":0.25}]
[null,null,null,"Model Group 208",null,{"$f":"'Bridge Data'!B211","v":"7I3254"},{"$f":"F215& \" \" &'Bridge Data'!S211 & \" (\"&'Bridge Data'!C211&\") \" & TEXT('Bridge Data'!M211,\"###,###\") & \" sq. ft.\"","v":"7I3254 Rehabilitation (1976) 3,705 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N211/100","v":0.25}]
[null,null,null,"Model Group 209",null,{"$f":"'Bridge Data'!B212","v":"9S3530"},{"$f":"F216& \" \" &'Bridge Data'!S212 & \" (\"&'Bridge Data'!C212&\") \" & TEXT('Bridge Data'!M212,\"###,###\") & \" sq. ft.\"","v":"9S3530 Replacement (1935) 999 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N212/100","v":0.11}]
[null,null,null,"Model Group 210",null,{"$f":"'Bridge Data'!B213","v":"2P3085"},{"$f":"F217& \" \" &'Bridge Data'!S213 & \" (\"&'Bridge Data'!C213&\") \" & TEXT('Bridge Data'!M213,\"###,###\") & \" sq. ft.\"","v":"2P3085 Replacement (1938) 2,890 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N213/100","v":0.09}]
[null,null,null,"Model Group 211",null,{"$f":"'Bridge Data'!B214","v":"9S3331"},{"$f":"F218& \" \" &'Bridge Data'!S214 & \" (\"&'Bridge Data'!C214&\") \" & TEXT('Bridge Data'!M214,\"###,###\") & \" sq. ft.\"","v":"9S3331 Replacement (1937) 999 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N214/100","v":0.11}]
[null,null,null,"Model Group 212",null,{"$f":"'Bridge Data'!B215","v":"7S3285"},{"$f":"F219& \" \" &'Bridge Data'!S215 & \" (\"&'Bridge Data'!C215&\") \" & TEXT('Bridge Data'!M215,\"###,###\") & \" sq. ft.\"","v":"7S3285 Rehabilitation (1957) 7,958 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N215/100","v":0.05}]
[null,null,null,"Model Group 213",null,{"$f":"'Bridge Data'!B216","v":"4S3218"},{"$f":"F220& \" \" &'Bridge Data'!S216 & \" (\"&'Bridge Data'!C216&\") \" & TEXT('Bridge Data'!M216,\"###,###\") & \" sq. ft.\"","v":"4S3218 Replacement (1966) 8,534 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N216/100","v":0.05}]
[null,null,null,"Model Group 214",null,{"$f":"'Bridge Data'!B217","v":"1S3218"},{"$f":"F221& \" \" &'Bridge Data'!S217 & \" (\"&'Bridge Data'!C217&\") \" & TEXT('Bridge Data'!M217,\"###,###\") & \" sq. ft.\"","v":"1S3218 Replacement (1934) 2,508 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N217/100","v":0.16}]
[null,null,null,"Model Group 215",null,{"$f":"'Bridge Data'!B218","v":"6S3168"},{"$f":"F222& \" \" &'Bridge Data'!S218 & \" (\"&'Bridge Data'!C218&\") \" & TEXT('Bridge Data'!M218,\"###,###\") & \" sq. ft.\"","v":"6S3168 Replacement (1958) 3,069 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N218/100","v":0.11}]
[null,null,null,"Model Group 216",null,{"$f":"'Bridge Data'!B219","v":"5S3283"},{"$f":"F223& \" \" &'Bridge Data'!S219 & \" (\"&'Bridge Data'!C219&\") \" & TEXT('Bridge Data'!M219,\"###,###\") & \" sq. ft.\"","v":"5S3283 Replacement (1966) 4,503 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N219/100","v":0.11}]
[null,null,null,"Model Group 217",null,{"$f":"'Bridge Data'!B220","v":"6P3062B"},{"$f":"F224& \" \" &'Bridge Data'!S220 & \" (\"&'Bridge Data'!C220&\") \" & TEXT('Bridge Data'!M220,\"###,###\") & \" sq. ft.\"","v":"6P3062B Replacement (1972) 1,604 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N220/100","v":0.05}]
[null,null,null,"Model Group 218",null,{"$f":"'Bridge Data'!B221","v":"6P3062B"},{"$f":"F225& \" \" &'Bridge Data'!S221 & \" (\"&'Bridge Data'!C221&\") \" & TEXT('Bridge Data'!M221,\"###,###\") & \" sq. ft.\"","v":"6P3062B Replacement (1972) 1,604 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N221/100","v":0.05}]
[null,null,null,"Model Group 219",null,{"$f":"'Bridge Data'!B222","v":"5I3365"},{"$f":"F226& \" \" &'Bridge Data'!S222 & \" (\"&'Bridge Data'!C222&\") \" & TEXT('Bridge Data'!M222,\"###,###\") & \" sq. ft.\"","v":"5I3365 Rehabilitation (1963) 12,632 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N222/100","v":0.38}]
[null,null,null,"Model Group 220",null,{"$f":"'Bridge Data'!B223","v":"4I3221"},{"$f":"F227& \" \" &'Bridge Data'!S223 & \" (\"&'Bridge Data'!C223&\") \" & TEXT('Bridge Data'!M223,\"###,###\") & \" sq. ft.\"","v":"4I3221 Replacement (1974) 15,543 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N223/100","v":0.05}]
[null,null,null,"Model Group 221",null,{"$f":"'Bridge Data'!B224","v":"7P3195"},{"$f":"F228& \" \" &'Bridge Data'!S224 & \" (\"&'Bridge Data'!C224&\") \" & TEXT('Bridge Data'!M224,\"###,###\") & \" sq. ft.\"","v":"7P3195 Rehabilitation (1967) 9,822 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N224/100","v":0.06}]
[null,null,null,"Model Group 222",null,{"$f":"'Bridge Data'!B225","v":"9S3561"},{"$f":"F229& \" \" &'Bridge Data'!S225 & \" (\"&'Bridge Data'!C225&\") \" & TEXT('Bridge Data'!M225,\"###,###\") & \" sq. ft.\"","v":"9S3561 Rehabilitation (1959) 13,328 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N225/100","v":0.11}]
[null,null,null,"Model Group 223",null,{"$f":"'Bridge Data'!B226","v":"5I3366"},{"$f":"F230& \" \" &'Bridge Data'!S226 & \" (\"&'Bridge Data'!C226&\") \" & TEXT('Bridge Data'!M226,\"###,###\") & \" sq. ft.\"","v":"5I3366 Rehabilitation (1940) 29,681 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N226/100","v":0.24}]
[null,null,null,"Model Group 224",null,{"$f":"'Bridge Data'!B227","v":"5I3366"},{"$f":"F231& \" \" &'Bridge Data'!S227 & \" (\"&'Bridge Data'!C227&\") \" & TEXT('Bridge Data'!M227,\"###,###\") & \" sq. ft.\"","v":"5I3366 Rehabilitation (1958) 28,838 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N227/100","v":0.24}]
[null,null,null,"Model Group 225",null,{"$f":"'Bridge Data'!B228","v":"9S3332"},{"$f":"F232& \" \" &'Bridge Data'!S228 & \" (\"&'Bridge Data'!C228&\") \" & TEXT('Bridge Data'!M228,\"###,###\") & \" sq. ft.\"","v":"9S3332 Replacement (1947) 2,648 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N228/100","v":0.06}]
[null,null,null,"Model Group 226",null,{"$f":"'Bridge Data'!B229","v":"9S3278"},{"$f":"F233& \" \" &'Bridge Data'!S229 & \" (\"&'Bridge Data'!C229&\") \" & TEXT('Bridge Data'!M229,\"###,###\") & \" sq. ft.\"","v":"9S3278 Replacement (1933) 983 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N229/100","v":0.11}]
[null,null,null,"Model Group 227",null,{"$f":"'Bridge Data'!B230","v":"5S3288"},{"$f":"F234& \" \" &'Bridge Data'!S230 & \" (\"&'Bridge Data'!C230&\") \" & TEXT('Bridge Data'!M230,\"###,###\") & \" sq. ft.\"","v":"5S3288 Replacement (1966) 3,021 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N230/100","v":0.1}]
[null,null,null,"Model Group 228",null,{"$f":"'Bridge Data'!B231","v":"5S3288"},{"$f":"F235& \" \" &'Bridge Data'!S231 & \" (\"&'Bridge Data'!C231&\") \" & TEXT('Bridge Data'!M231,\"###,###\") & \" sq. ft.\"","v":"5S3288 Replacement (1966) 5,586 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N231/100","v":0.1}]
[null,null,null,"Model Group 229",null,{"$f":"'Bridge Data'!B232","v":"2S3177"},{"$f":"F236& \" \" &'Bridge Data'!S232 & \" (\"&'Bridge Data'!C232&\") \" & TEXT('Bridge Data'!M232,\"###,###\") & \" sq. ft.\"","v":"2S3177 Replacement (1927) 3,577 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N232/100","v":0.17}]
[null,null,null,"Model Group 230",null,{"$f":"'Bridge Data'!B233","v":"9S3299"},{"$f":"F237& \" \" &'Bridge Data'!S233 & \" (\"&'Bridge Data'!C233&\") \" & TEXT('Bridge Data'!M233,\"###,###\") & \" sq. ft.\"","v":"9S3299 Replacement (1954) 5,359 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N233/100","v":0.11}]
[null,null,null,"Model Group 231",null,{"$f":"'Bridge Data'!B234","v":"9P3218"},{"$f":"F238& \" \" &'Bridge Data'!S234 & \" (\"&'Bridge Data'!C234&\") \" & TEXT('Bridge Data'!M234,\"###,###\") & \" sq. ft.\"","v":"9P3218 Replacement (1933) 22,619 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N234/100","v":0.12}]
[null,null,null,"Model Group 232",null,{"$f":"'Bridge Data'!B235","v":"6S3272"},{"$f":"F239& \" \" &'Bridge Data'!S235 & \" (\"&'Bridge Data'!C235&\") \" & TEXT('Bridge Data'!M235,\"###,###\") & \" sq. ft.\"","v":"6S3272 Replacement (1958) 7,181 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N235/100","v":0.19}]
[null,null,null,"Model Group 233",null,{"$f":"'Bridge Data'!B236","v":"6S3272"},{"$f":"F240& \" \" &'Bridge Data'!S236 & \" (\"&'Bridge Data'!C236&\") \" & TEXT('Bridge Data'!M236,\"###,###\") & \" sq. ft.\"","v":"6S3272 Replacement (1958) 17,028 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N236/100","v":0.05}]
[null,null,null,"Model Group 234",null,{"$f":"'Bridge Data'!B237","v":"2I3226"},{"$f":"F241& \" \" &'Bridge Data'!S237 & \" (\"&'Bridge Data'!C237&\") \" & TEXT('Bridge Data'!M237,\"###,###\") & \" sq. ft.\"","v":"2I3226 Replacement (1951) 24,354 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N237/100","v":0.36}]
[null,null,null,"Model Group 235",null,{"$f":"'Bridge Data'!B238","v":"2I3226"},{"$f":"F242& \" \" &'Bridge Data'!S238 & \" (\"&'Bridge Data'!C238&\") \" & TEXT('Bridge Data'!M238,\"###,###\") & \" sq. ft.\"","v":"2I3226 Replacement (1951) 4,276 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N238/100","v":0.36}]
[null,null,null,"Model Group 236",null,{"$f":"'Bridge Data'!B239","v":"6S3404"},{"$f":"F243& \" \" &'Bridge Data'!S239 & \" (\"&'Bridge Data'!C239&\") \" & TEXT('Bridge Data'!M239,\"###,###\") & \" sq. ft.\"","v":"6S3404 Rehabilitation (1981) 17,051 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N239/100","v":0.05}]
[null,null,null,"Model Group 237",null,{"$f":"'Bridge Data'!B240","v":"6S3404"},{"$f":"F244& \" \" &'Bridge Data'!S240 & \" (\"&'Bridge Data'!C240&\") \" & TEXT('Bridge Data'!M240,\"###,###\") & \" sq. ft.\"","v":"6S3404 Rehabilitation (1981) 23,795 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N240/100","v":0.05}]
[null,null,null,"Model Group 238",null,{"$f":"'Bridge Data'!B241","v":"9S3393"},{"$f":"F245& \" \" &'Bridge Data'!S241 & \" (\"&'Bridge Data'!C241&\") \" & TEXT('Bridge Data'!M241,\"###,###\") & \" sq. ft.\"","v":"9S3393 Replacement (1954) 2,648 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N241/100","v":0.11}]
[null,null,null,"Model Group 239",null,{"$f":"'Bridge Data'!B242","v":"4I3297"},{"$f":"F246& \" \" &'Bridge Data'!S242 & \" (\"&'Bridge Data'!C242&\") \" & TEXT('Bridge Data'!M242,\"###,###\") & \" sq. ft.\"","v":"4I3297 Replacement (1957) 17,302 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N242/100","v":0.06}]
[null,null,null,"Model Group 240",null,{"$f":"'Bridge Data'!B243","v":"3S3090"},{"$f":"F247& \" \" &'Bridge Data'!S243 & \" (\"&'Bridge Data'!C243&\") \" & TEXT('Bridge Data'!M243,\"###,###\") & \" sq. ft.\"","v":"3S3090 Rehabilitation (1949) 4,361 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N243/100","v":0.11}]
[null,null,null,"Model Group 241",null,{"$f":"'Bridge Data'!B244","v":"4P3009"},{"$f":"F248& \" \" &'Bridge Data'!S244 & \" (\"&'Bridge Data'!C244&\") \" & TEXT('Bridge Data'!M244,\"###,###\") & \" sq. ft.\"","v":"4P3009 Replacement (1975) 7,521 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N244/100","v":0.05}]
[null,null,null,"Model Group 242",null,{"$f":"'Bridge Data'!B245","v":"4P3009"},{"$f":"F249& \" \" &'Bridge Data'!S245 & \" (\"&'Bridge Data'!C245&\") \" & TEXT('Bridge Data'!M245,\"###,###\") & \" sq. ft.\"","v":"4P3009 Replacement (1975) 7,140 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N245/100","v":7.0000000000000007E-2}]
[null,null,null,"Model Group 243",null,{"$f":"'Bridge Data'!B246","v":"3S3089"},{"$f":"F250& \" \" &'Bridge Data'!S246 & \" (\"&'Bridge Data'!C246&\") \" & TEXT('Bridge Data'!M246,\"###,###\") & \" sq. ft.\"","v":"3S3089 Rehabilitation (1970) 12,173 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N246/100","v":0.11}]
[null,null,null,"Model Group 244",null,{"$f":"'Bridge Data'!B247","v":"5S3284"},{"$f":"F251& \" \" &'Bridge Data'!S247 & \" (\"&'Bridge Data'!C247&\") \" & TEXT('Bridge Data'!M247,\"###,###\") & \" sq. ft.\"","v":"5S3284 Rehabilitation (1978) 46,884 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N247/100","v":0.13}]
[null,null,null,"Model Group 245",null,{"$f":"'Bridge Data'!B248","v":"5S3284"},{"$f":"F252& \" \" &'Bridge Data'!S248 & \" (\"&'Bridge Data'!C248&\") \" & TEXT('Bridge Data'!M248,\"###,###\") & \" sq. ft.\"","v":"5S3284 Rehabilitation (1979) 40,083 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N248/100","v":0.12}]
[null,null,null,"Model Group 246",null,{"$f":"'Bridge Data'!B249","v":"5S3284"},{"$f":"F253& \" \" &'Bridge Data'!S249 & \" (\"&'Bridge Data'!C249&\") \" & TEXT('Bridge Data'!M249,\"###,###\") & \" sq. ft.\"","v":"5S3284 Rehabilitation (1964) 23,628 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N249/100","v":0.08}]
[null,null,null,"Model Group 247",null,{"$f":"'Bridge Data'!B250","v":"5S3284"},{"$f":"F254& \" \" &'Bridge Data'!S250 & \" (\"&'Bridge Data'!C250&\") \" & TEXT('Bridge Data'!M250,\"###,###\") & \" sq. ft.\"","v":"5S3284 Rehabilitation (1995) 33,717 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N250/100","v":0.11}]
[null,null,null,"Model Group 248",null,{"$f":"'Bridge Data'!B251","v":"5S3284"},{"$f":"F255& \" \" &'Bridge Data'!S251 & \" (\"&'Bridge Data'!C251&\") \" & TEXT('Bridge Data'!M251,\"###,###\") & \" sq. ft.\"","v":"5S3284 Rehabilitation (1970) 24,815 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N251/100","v":0.08}]
[null,null,null,"Model Group 249",null,{"$f":"'Bridge Data'!B252","v":"2S0413"},{"$f":"F256& \" \" &'Bridge Data'!S252 & \" (\"&'Bridge Data'!C252&\") \" & TEXT('Bridge Data'!M252,\"###,###\") & \" sq. ft.\"","v":"2S0413 Replacement (1933) 1,615 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N252/100","v":0.24}]
[null,null,null,"Model Group 250",null,{"$f":"'Bridge Data'!B253","v":"2P2183"},{"$f":"F257& \" \" &'Bridge Data'!S253 & \" (\"&'Bridge Data'!C253&\") \" & TEXT('Bridge Data'!M253,\"###,###\") & \" sq. ft.\"","v":"2P2183 Replacement (1946) 9,010 sq. ft."},null,null,{"$f":"TEXT('Parameters Added'!$B$24,\"0.00\") & \" PV and \" &TEXT('Parameters Added'!$B$25,\"0.00\") &\" CV\"","v":"1.68 PV and 1.00 CV"},{"$f":"'Bridge Data'!N253/100","v":0.2}]
[]
[null,null,null,"Base Year",null,2020]
[null,null,null,"Forecast Year",null,2040]
[]
[]
[]
[]
[null,null,null,"2B",{"$f":"\"AGGREGATE MODEL DATA - YEAR \" & YearFirst","v":"AGGREGATE MODEL DATA - YEAR 2020"},null,null,null,null,null,null,null,null,null,null,null,"2C",{"$f":"\"AGGREGATE MODEL DATA - YEAR \" & YearLast","v":"AGGREGATE MODEL DATA - YEAR 2040"}]
[]
[null,null,null,null,null,"Number of Trips","Vehicle Miles Traveled (VMT)","Vehicle Hours Traveled (VHT)","Speed","Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks",null,null,null,null,null,null,null,"Number of Trips","Vehicle Miles Traveled (VMT)","Vehicle Hours Traveled (VHT)","Speed","Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks"]
[null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,"No Build"]
[]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D270,1)),\"Not Used\",INDEX(ModelGroup,D270,1))","v":"1S3204"},null,{"$f":"'Bridge Data'!BL4","v":208.89288000000042},{"$f":"'Bridge Data'!BM4","v":3.7980523636363714},{"$f":"IF(ISNUMBER(H270),G270/H270,55)","v":55},{"$f":"'Bridge Data'!BC4","v":1},{"$f":"'Bridge Data'!BA4","v":1},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q270,1)),\"Not Used\",INDEX(ModelGroup,Q270,1))","v":"1S3204"},null,{"$f":"'Bridge Data'!BN4","v":268.26408000000043},{"$f":"'Bridge Data'!BO4","v":4.8775287272727352},{"$f":"IF(ISNUMBER(U270),T270/U270,55)","v":55},{"$f":"'Bridge Data'!BC4","v":1},{"$f":"'Bridge Data'!BA4","v":1}]
[null,null,null,2,"9P3058",null,{"$f":"'Bridge Data'!BL5","v":47836.625760000155},{"$f":"'Bridge Data'!BM5","v":869.75683200000287},{"$f":"IF(ISNUMBER(H271),G271/H271,55)","v":55},{"$f":"'Bridge Data'!BC5","v":1.5666666666666667},{"$f":"'Bridge Data'!BA5","v":0.16666666666666669},null,null,null,null,null,2,"9P3058",null,{"$f":"'Bridge Data'!BN5","v":69568.828560000155},{"$f":"'Bridge Data'!BO5","v":1264.8877920000027},{"$f":"IF(ISNUMBER(U271),T271/U271,55)","v":55.000000000000007},{"$f":"'Bridge Data'!BC5","v":1.5666666666666667},{"$f":"'Bridge Data'!BA5","v":0.16666666666666669}]
[null,null,null,3,"1P3252",null,{"$f":"'Bridge Data'!BL6","v":3511.3080000000045},{"$f":"'Bridge Data'!BM6","v":63.841963636363722},55,{"$f":"'Bridge Data'!BC6","v":1},{"$f":"'Bridge Data'!BA6","v":1},null,null,null,null,null,3,"1P3252",null,{"$f":"'Bridge Data'!BN6","v":4504.5480000000052},{"$f":"'Bridge Data'!BO6","v":81.900872727272827},55,{"$f":"'Bridge Data'!BC6","v":1},{"$f":"'Bridge Data'!BA6","v":1}]
[null,null,null,4,"1S3253",null,{"$f":"'Bridge Data'!BL7","v":163.7792000000006},{"$f":"'Bridge Data'!BM7","v":2.9778036363636473},55,{"$f":"'Bridge Data'!BC7","v":1},{"$f":"'Bridge Data'!BA7","v":1},null,null,null,null,null,4,"1S3253",null,{"$f":"'Bridge Data'!BN7","v":208.9152000000006},{"$f":"'Bridge Data'!BO7","v":3.7984581818181926},55,{"$f":"'Bridge Data'!BC7","v":1},{"$f":"'Bridge Data'!BA7","v":1}]
[null,null,null,5,"1P3254",null,{"$f":"'Bridge Data'!BL8","v":13599.625599999999},{"$f":"'Bridge Data'!BM8","v":247.26591999999999},55,{"$f":"'Bridge Data'!BC8","v":1},{"$f":"'Bridge Data'!BA8","v":1},null,null,null,null,null,5,"1P3254",null,{"$f":"'Bridge Data'!BN8","v":18040.809600000001},{"$f":"'Bridge Data'!BO8","v":328.01472000000001},55,{"$f":"'Bridge Data'!BC8","v":1},{"$f":"'Bridge Data'!BA8","v":1}]
[null,null,null,6,"9S3540",null,{"$f":"'Bridge Data'!BL9","v":10037.452800000001},{"$f":"'Bridge Data'!BM9","v":182.49914181818184},55,{"$f":"'Bridge Data'!BC9","v":1.5562499999999999},{"$f":"'Bridge Data'!BA9","v":0.18198529411764705},null,null,null,null,null,6,"9S3540",null,{"$f":"'Bridge Data'!BN9","v":15002.214400000001},{"$f":"'Bridge Data'!BO9","v":272.76753454545457},55,{"$f":"'Bridge Data'!BC9","v":1.5562499999999999},{"$f":"'Bridge Data'!BA9","v":0.18198529411764705}]
[null,null,null,7,"9S3540",null,{"$f":"'Bridge Data'!BL10","v":10037.452800000001},{"$f":"'Bridge Data'!BM10","v":182.49914181818184},55,{"$f":"'Bridge Data'!BC10","v":1.5562499999999999},{"$f":"'Bridge Data'!BA10","v":0.18198529411764705},null,null,null,null,null,7,"9S3540",null,{"$f":"'Bridge Data'!BN10","v":15002.214400000001},{"$f":"'Bridge Data'!BO10","v":272.76753454545457},55,{"$f":"'Bridge Data'!BC10","v":1.5562499999999999},{"$f":"'Bridge Data'!BA10","v":0.18198529411764705}]
[null,null,null,8,"9S3566",null,{"$f":"'Bridge Data'!BL11","v":5100.9235199999666},{"$f":"'Bridge Data'!BM11","v":92.744063999999398},55,{"$f":"'Bridge Data'!BC11","v":1},{"$f":"'Bridge Data'!BA11","v":1},null,null,null,null,null,8,"9S3566",null,{"$f":"'Bridge Data'!BN11","v":7833.5611199999666},{"$f":"'Bridge Data'!BO11","v":142.4283839999994},55,{"$f":"'Bridge Data'!BC11","v":1},{"$f":"'Bridge Data'!BA11","v":1}]
[null,null,null,9,"5S3251",null,{"$f":"'Bridge Data'!BL12","v":1344.0003499999982},{"$f":"'Bridge Data'!BM12","v":24.436369999999968},55,{"$f":"'Bridge Data'!BC12","v":1},{"$f":"'Bridge Data'!BA12","v":1},null,null,null,null,null,9,"5S3251",null,{"$f":"'Bridge Data'!BN12","v":1790.3693499999983},{"$f":"'Bridge Data'!BO12","v":32.552169999999968},55,{"$f":"'Bridge Data'!BC12","v":1},{"$f":"'Bridge Data'!BA12","v":1}]
[null,null,null,10,"5S3250",null,{"$f":"'Bridge Data'!BL13","v":2195.8192800000065},{"$f":"'Bridge Data'!BM13","v":39.923986909091028},55,{"$f":"'Bridge Data'!BC13","v":1.5666666666666667},{"$f":"'Bridge Data'!BA13","v":0.16666666666666669},null,null,null,null,null,10,"5S3250",null,{"$f":"'Bridge Data'!BN13","v":3100.7836800000068},{"$f":"'Bridge Data'!BO13","v":56.377885090909217},55,{"$f":"'Bridge Data'!BC13","v":1.5666666666666667},{"$f":"'Bridge Data'!BA13","v":0.16666666666666669}]
[null,null,null,11,"9S3263",null,{"$f":"'Bridge Data'!BL14","v":6913.7003520000135},{"$f":"'Bridge Data'!BM14","v":125.70364276363661},55,{"$f":"'Bridge Data'!BC14","v":1.5562499999999999},{"$f":"'Bridge Data'!BA14","v":0.18198529411764705},null,null,null,null,null,11,"9S3263",null,{"$f":"'Bridge Data'!BN14","v":9474.3301120000142},{"$f":"'Bridge Data'!BO14","v":172.26054749090935},55,{"$f":"'Bridge Data'!BC14","v":1.5562499999999999},{"$f":"'Bridge Data'!BA14","v":0.18198529411764705}]
[null,null,null,12,"5P3270",null,{"$f":"'Bridge Data'!BL15","v":104792.4124},{"$f":"'Bridge Data'!BM15","v":1905.316589090909},55,{"$f":"'Bridge Data'!BC15","v":1},{"$f":"'Bridge Data'!BA15","v":1},null,null,null,null,null,12,"5P3270",null,{"$f":"'Bridge Data'!BN15","v":173133.15239999999},{"$f":"'Bridge Data'!BO15","v":3147.8754981818179},55,{"$f":"'Bridge Data'!BC15","v":1},{"$f":"'Bridge Data'!BA15","v":1}]
[null,null,null,13,"5S3243",null,{"$f":"'Bridge Data'!BL16","v":10987.23328},{"$f":"'Bridge Data'!BM16","v":199.76787781818183},55,{"$f":"'Bridge Data'!BC16","v":1.5562499999999999},{"$f":"'Bridge Data'!BA16","v":0.18198529411764705},null,null,null,null,null,13,"5S3243",null,{"$f":"'Bridge Data'!BN16","v":15520.27648},{"$f":"'Bridge Data'!BO16","v":282.18684509090912},55,{"$f":"'Bridge Data'!BC16","v":1.5562499999999999},{"$f":"'Bridge Data'!BA16","v":0.18198529411764705}]
[null,null,null,14,"7S3203",null,{"$f":"'Bridge Data'!BL17","v":836.05759999999623},{"$f":"'Bridge Data'!BM17","v":15.201047272727203},55,{"$f":"'Bridge Data'!BC17","v":1},{"$f":"'Bridge Data'!BA17","v":1},null,null,null,null,null,14,"7S3203",null,{"$f":"'Bridge Data'!BN17","v":1070.6655999999962},{"$f":"'Bridge Data'!BO17","v":19.466647272727204},55,{"$f":"'Bridge Data'!BC17","v":1},{"$f":"'Bridge Data'!BA17","v":1}]
[null,null,null,15,"9S3560",null,{"$f":"'Bridge Data'!BL18","v":19054.342943999916},{"$f":"'Bridge Data'!BM18","v":346.44259898181667},55,{"$f":"'Bridge Data'!BC18","v":1.5063829787234042},{"$f":"'Bridge Data'!BA18","v":0.25531914893617019},null,null,null,null,null,15,"9S3560",null,{"$f":"'Bridge Data'!BN18","v":28483.114463999915},{"$f":"'Bridge Data'!BO18","v":517.87480843636206},55,{"$f":"'Bridge Data'!BC18","v":1.5063829787234042},{"$f":"'Bridge Data'!BA18","v":0.25531914893617019}]
[null,null,null,16,"9S3560",null,{"$f":"'Bridge Data'!BL19","v":19054.342943999916},{"$f":"'Bridge Data'!BM19","v":346.44259898181667},55,{"$f":"'Bridge Data'!BC19","v":1.5063829787234042},{"$f":"'Bridge Data'!BA19","v":0.25531914893617019},null,null,null,null,null,16,"9S3560",null,{"$f":"'Bridge Data'!BN19","v":28483.114463999915},{"$f":"'Bridge Data'!BO19","v":517.87480843636206},55,{"$f":"'Bridge Data'!BC19","v":1.5063829787234042},{"$f":"'Bridge Data'!BA19","v":0.25531914893617019}]
[null,null,null,17,"1I3241",null,{"$f":"'Bridge Data'!BL20","v":2601.3092000000202},{"$f":"'Bridge Data'!BM20","v":47.296530909091274},55,{"$f":"'Bridge Data'!BC20","v":1},{"$f":"'Bridge Data'!BA20","v":1},null,null,null,null,null,17,"1I3241",null,{"$f":"'Bridge Data'!BN20","v":4946.6452000000199},{"$f":"'Bridge Data'!BO20","v":89.939003636363992},55.000000000000007,{"$f":"'Bridge Data'!BC20","v":1},{"$f":"'Bridge Data'!BA20","v":1}]
[null,null,null,18,"1I3241",null,{"$f":"'Bridge Data'!BL21","v":2546.2953600000392},{"$f":"'Bridge Data'!BM21","v":46.296279272727986},55,{"$f":"'Bridge Data'!BC21","v":1},{"$f":"'Bridge Data'!BA21","v":1},null,null,null,null,null,18,"1I3241",null,{"$f":"'Bridge Data'!BN21","v":4842.11816000004},{"$f":"'Bridge Data'!BO21","v":88.038512000000722},55,{"$f":"'Bridge Data'!BC21","v":1},{"$f":"'Bridge Data'!BA21","v":1}]
[null,null,null,19,"7S3369",null,{"$f":"'Bridge Data'!BL22","v":2361.2389151999882},{"$f":"'Bridge Data'!BM22","v":42.931616639999788},55,{"$f":"'Bridge Data'!BC22","v":1},{"$f":"'Bridge Data'!BA22","v":1},null,null,null,null,null,19,"7S3369",null,{"$f":"'Bridge Data'!BN22","v":3624.737371199988},{"$f":"'Bridge Data'!BO22","v":65.904315839999782},55,{"$f":"'Bridge Data'!BC22","v":1},{"$f":"'Bridge Data'!BA22","v":1}]
[null,null,null,20,"2S2185",null,{"$f":"'Bridge Data'!BL23","v":4427.6769279999908},{"$f":"'Bridge Data'!BM23","v":80.503216872727108},55,{"$f":"'Bridge Data'!BC23","v":1.5562499999999999},{"$f":"'Bridge Data'!BA23","v":0.18198529411764705},null,null,null,null,null,20,"2S2185",null,{"$f":"'Bridge Data'!BN23","v":5475.9431679999916},{"$f":"'Bridge Data'!BO23","v":99.562603054545306},55,{"$f":"'Bridge Data'!BC23","v":1.5562499999999999},{"$f":"'Bridge Data'!BA23","v":0.18198529411764705}]
[null,null,null,21,"7S3205",null,{"$f":"'Bridge Data'!BL24","v":7451.4974040000288},{"$f":"'Bridge Data'!BM24","v":135.4817709818187},55,{"$f":"'Bridge Data'!BC24","v":1.5459854014598542},{"$f":"'Bridge Data'!BA24","v":0.1970802919708029},null,null,null,null,null,21,"7S3205",null,{"$f":"'Bridge Data'!BN24","v":11545.94516400003},{"$f":"'Bridge Data'!BO24","v":209.92627570909144},55,{"$f":"'Bridge Data'!BC24","v":1.5459854014598542},{"$f":"'Bridge Data'!BA24","v":0.1970802919708029}]
[null,null,null,22,"2P3181",null,{"$f":"'Bridge Data'!BL25","v":1377.4912000000002},{"$f":"'Bridge Data'!BM25","v":25.045294545454549},55,{"$f":"'Bridge Data'!BC25","v":1},{"$f":"'Bridge Data'!BA25","v":1},null,null,null,null,null,22,"2P3181",null,{"$f":"'Bridge Data'!BN25","v":2428.0191999999997},{"$f":"'Bridge Data'!BO25","v":44.145803636363631},55,{"$f":"'Bridge Data'!BC25","v":1},{"$f":"'Bridge Data'!BA25","v":1}]
[null,null,null,23,"2S3186",null,{"$f":"'Bridge Data'!BL26","v":10803.280767999966},{"$f":"'Bridge Data'!BM26","v":196.42328669090847},55,{"$f":"'Bridge Data'!BC26","v":1.5459854014598542},{"$f":"'Bridge Data'!BA26","v":0.1970802919708029},null,null,null,null,null,23,"2S3186",null,{"$f":"'Bridge Data'!BN26","v":15262.291007999966},{"$f":"'Bridge Data'!BO26","v":277.49620014545394},54.999999999999993,{"$f":"'Bridge Data'!BC26","v":1.5459854014598542},{"$f":"'Bridge Data'!BA26","v":0.1970802919708029}]
[null,null,null,24,"9S3279",null,{"$f":"'Bridge Data'!BL27","v":8009.8603519999497},{"$f":"'Bridge Data'!BM27","v":145.63382458181727},55,{"$f":"'Bridge Data'!BC27","v":1.5562499999999999},{"$f":"'Bridge Data'!BA27","v":0.18198529411764705},null,null,null,null,null,24,"9S3279",null,{"$f":"'Bridge Data'!BN27","v":11315.878911999951},{"$f":"'Bridge Data'!BO27","v":205.74325294545366},55,{"$f":"'Bridge Data'!BC27","v":1.5562499999999999},{"$f":"'Bridge Data'!BA27","v":0.18198529411764705}]
[null,null,null,25,"1S3133",null,{"$f":"'Bridge Data'!BL28","v":8250.5086400000273},{"$f":"'Bridge Data'!BM28","v":150.0092480000005},55,{"$f":"'Bridge Data'!BC28","v":1.5772388059701492},{"$f":"'Bridge Data'!BA28","v":0.15111940298507462},null,null,null,null,null,25,"1S3133",null,{"$f":"'Bridge Data'!BN28","v":10571.763840000027},{"$f":"'Bridge Data'!BO28","v":192.21388800000048},55,{"$f":"'Bridge Data'!BC28","v":1.5772388059701492},{"$f":"'Bridge Data'!BA28","v":0.15111940298507462}]
[null,null,null,26,"9S3232",null,{"$f":"'Bridge Data'!BL29","v":7448.3566080000419},{"$f":"'Bridge Data'!BM29","v":135.42466560000076},55,{"$f":"'Bridge Data'!BC29","v":1.5562499999999999},{"$f":"'Bridge Data'!BA29","v":0.18198529411764705},null,null,null,null,null,26,"9S3232",null,{"$f":"'Bridge Data'!BN29","v":10833.97324800004},{"$f":"'Bridge Data'!BO29","v":196.98133178181891},55,{"$f":"'Bridge Data'!BC29","v":1.5562499999999999},{"$f":"'Bridge Data'!BA29","v":0.18198529411764705}]
[null,null,null,27,"9S3232",null,{"$f":"'Bridge Data'!BL30","v":7448.3566080000419},{"$f":"'Bridge Data'!BM30","v":135.42466560000076},55,{"$f":"'Bridge Data'!BC30","v":1.5562499999999999},{"$f":"'Bridge Data'!BA30","v":0.18198529411764705},null,null,null,null,null,27,"9S3232",null,{"$f":"'Bridge Data'!BN30","v":10833.97324800004},{"$f":"'Bridge Data'!BO30","v":196.98133178181891},55,{"$f":"'Bridge Data'!BC30","v":1.5562499999999999},{"$f":"'Bridge Data'!BA30","v":0.18198529411764705}]
[null,null,null,28,"1S3139",null,{"$f":"'Bridge Data'!BL31","v":18600.029760000001},{"$f":"'Bridge Data'!BM31","v":338.1823592727273},55,{"$f":"'Bridge Data'!BC31","v":1.6099236641221373},{"$f":"'Bridge Data'!BA31","v":0.10305343511450381},null,null,null,null,null,28,"1S3139",null,{"$f":"'Bridge Data'!BN31","v":23858.21256},{"$f":"'Bridge Data'!BO31","v":433.78568290909089},55,{"$f":"'Bridge Data'!BC31","v":1.6099236641221373},{"$f":"'Bridge Data'!BA31","v":0.10305343511450381}]
[null,null,null,29,"7S3369",null,{"$f":"'Bridge Data'!BL32","v":358.98733185527522},{"$f":"'Bridge Data'!BM32","v":6.52704239736864},55,{"$f":"'Bridge Data'!BC32","v":1},{"$f":"'Bridge Data'!BA32","v":1},null,null,null,null,null,29,"7S3369",null,{"$f":"'Bridge Data'!BN32","v":506.69825434773753},{"$f":"'Bridge Data'!BO32","v":9.2126955335952285},54.999999999999993,{"$f":"'Bridge Data'!BC32","v":1},{"$f":"'Bridge Data'!BA32","v":1}]
[null,null,null,30,"7S3369",null,{"$f":"'Bridge Data'!BL33","v":119.06353302512564},{"$f":"'Bridge Data'!BM33","v":2.1647915095477388},55,{"$f":"'Bridge Data'!BC33","v":1},{"$f":"'Bridge Data'!BA33","v":1},null,null,null,null,null,30,"7S3369",null,{"$f":"'Bridge Data'!BN33","v":182.76007332663318},{"$f":"'Bridge Data'!BO33","v":3.3229104241206033},55,{"$f":"'Bridge Data'!BC33","v":1},{"$f":"'Bridge Data'!BA33","v":1}]
[null,null,null,31,"7S3369",null,{"$f":"'Bridge Data'!BL34","v":191.38775039999885},{"$f":"'Bridge Data'!BM34","v":3.4797772799999791},55,{"$f":"'Bridge Data'!BC34","v":1},{"$f":"'Bridge Data'!BA34","v":1},null,null,null,null,null,31,"7S3369",null,{"$f":"'Bridge Data'!BN34","v":293.91690239999889},{"$f":"'Bridge Data'!BO34","v":5.3439436799999802},54.999999999999993,{"$f":"'Bridge Data'!BC34","v":1},{"$f":"'Bridge Data'!BA34","v":1}]
[null,null,null,32,"1S3258",null,{"$f":"'Bridge Data'!BL35","v":6238.7356159999918},{"$f":"'Bridge Data'!BM35","v":113.4315566545453},55,{"$f":"'Bridge Data'!BC35","v":1.6099236641221373},{"$f":"'Bridge Data'!BA35","v":0.10305343511450381},null,null,null,null,null,32,"1S3258",null,{"$f":"'Bridge Data'!BN35","v":7995.0368959999914},{"$f":"'Bridge Data'!BO35","v":145.36430719999984},55,{"$f":"'Bridge Data'!BC35","v":1.6099236641221373},{"$f":"'Bridge Data'!BA35","v":0.10305343511450381}]
[null,null,null,33,"9P3547",null,{"$f":"'Bridge Data'!BL36","v":712.73339999999996},{"$f":"'Bridge Data'!BM36","v":12.958789090909089},55,{"$f":"'Bridge Data'!BC36","v":1},{"$f":"'Bridge Data'!BA36","v":1},null,null,null,null,null,33,"9P3547",null,{"$f":"'Bridge Data'!BN36","v":1177.5473999999999},{"$f":"'Bridge Data'!BO36","v":21.409952727272724},55.000000000000007,{"$f":"'Bridge Data'!BC36","v":1},{"$f":"'Bridge Data'!BA36","v":1}]
[null,null,null,34,"9S3568",null,{"$f":"'Bridge Data'!BL37","v":1139.5538000000033},{"$f":"'Bridge Data'!BM37","v":20.719160000000059},55,{"$f":"'Bridge Data'!BC37","v":1},{"$f":"'Bridge Data'!BA37","v":1},null,null,null,null,null,34,"9S3568",null,{"$f":"'Bridge Data'!BN37","v":1609.7928000000034},{"$f":"'Bridge Data'!BO37","v":29.26896000000006},55,{"$f":"'Bridge Data'!BC37","v":1},{"$f":"'Bridge Data'!BA37","v":1}]
[null,null,null,35,"1S0447",null,{"$f":"'Bridge Data'!BL38","v":11016.031040000033},{"$f":"'Bridge Data'!BM38","v":200.29147345454604},55,{"$f":"'Bridge Data'!BC38","v":1.6099236641221373},{"$f":"'Bridge Data'!BA38","v":0.10305343511450381},null,null,null,null,null,35,"1S0447",null,{"$f":"'Bridge Data'!BN38","v":14131.630240000033},{"$f":"'Bridge Data'!BO38","v":256.93873163636425},55,{"$f":"'Bridge Data'!BC38","v":1.6099236641221373},{"$f":"'Bridge Data'!BA38","v":0.10305343511450381}]
[null,null,null,36,"7S3261",null,{"$f":"'Bridge Data'!BL39","v":1335.7152900000053},{"$f":"'Bridge Data'!BM39","v":24.285732545454643},55,{"$f":"'Bridge Data'!BC39","v":1},{"$f":"'Bridge Data'!BA39","v":1},null,null,null,null,null,36,"7S3261",null,{"$f":"'Bridge Data'!BN39","v":1777.4838900000052},{"$f":"'Bridge Data'!BO39","v":32.317888909091003},55,{"$f":"'Bridge Data'!BC39","v":1},{"$f":"'Bridge Data'!BA39","v":1}]
[null,null,null,37,"9S3264",null,{"$f":"'Bridge Data'!BL40","v":7936.1984000000011},{"$f":"'Bridge Data'!BM40","v":144.29451636363638},55,{"$f":"'Bridge Data'!BC40","v":1.5562499999999999},{"$f":"'Bridge Data'!BA40","v":0.18198529411764705},null,null,null,null,null,37,"9S3264",null,{"$f":"'Bridge Data'!BN40","v":10873.907200000001},{"$f":"'Bridge Data'!BO40","v":197.70740363636367},55,{"$f":"'Bridge Data'!BC40","v":1.5562499999999999},{"$f":"'Bridge Data'!BA40","v":0.18198529411764705}]
[null,null,null,38,"7P2228C",null,{"$f":"'Bridge Data'!BL41","v":1094.1189599999968},{"$f":"'Bridge Data'!BM41","v":19.893071999999943},55,{"$f":"'Bridge Data'!BC41","v":1},{"$f":"'Bridge Data'!BA41","v":1},null,null,null,null,null,38,"7P2228C",null,{"$f":"'Bridge Data'!BN41","v":1451.2017599999967},{"$f":"'Bridge Data'!BO41","v":26.385486545454487},55,{"$f":"'Bridge Data'!BC41","v":1},{"$f":"'Bridge Data'!BA41","v":1}]
[null,null,null,39,"1P3114",null,{"$f":"'Bridge Data'!BL42","v":5683.3787999999995},{"$f":"'Bridge Data'!BM42","v":103.33416},55,{"$f":"'Bridge Data'!BC42","v":1},{"$f":"'Bridge Data'!BA42","v":1},null,null,null,null,null,39,"1P3114",null,{"$f":"'Bridge Data'!BN42","v":9389.3667999999998},{"$f":"'Bridge Data'!BO42","v":170.71575999999999},55,{"$f":"'Bridge Data'!BC42","v":1},{"$f":"'Bridge Data'!BA42","v":1}]
[null,null,null,40,"9S3330",null,{"$f":"'Bridge Data'!BL43","v":6414.9306880000167},{"$f":"'Bridge Data'!BM43","v":116.63510341818213},55,{"$f":"'Bridge Data'!BC43","v":1.5562499999999999},{"$f":"'Bridge Data'!BA43","v":0.18198529411764705},null,null,null,null,null,40,"9S3330",null,{"$f":"'Bridge Data'!BN43","v":9591.4337280000163},{"$f":"'Bridge Data'!BO43","v":174.38970414545483},55.000000000000007,{"$f":"'Bridge Data'!BC43","v":1.5562499999999999},{"$f":"'Bridge Data'!BA43","v":0.18198529411764705}]
[null,null,null,41,"9S3330",null,{"$f":"'Bridge Data'!BL44","v":6112.8627200000001},{"$f":"'Bridge Data'!BM44","v":111.14295854545455},55,{"$f":"'Bridge Data'!BC44","v":1.5562499999999999},{"$f":"'Bridge Data'!BA44","v":0.18198529411764705},null,null,null,null,null,41,"9S3330",null,{"$f":"'Bridge Data'!BN44","v":9138.2643200000002},{"$f":"'Bridge Data'!BO44","v":166.15026036363636},55,{"$f":"'Bridge Data'!BC44","v":1.5562499999999999},{"$f":"'Bridge Data'!BA44","v":0.18198529411764705}]
[null,null,null,42,"7P3190J",null,{"$f":"'Bridge Data'!BL45","v":30114.643968000051},{"$f":"'Bridge Data'!BM45","v":547.53898123636452},55.000000000000007,{"$f":"'Bridge Data'!BC45","v":1.6441406249999999},{"$f":"'Bridge Data'!BA45","v":5.2734375E-2},null,null,null,null,null,42,"7P3190J",null,{"$f":"'Bridge Data'!BN45","v":41268.215808000052},{"$f":"'Bridge Data'!BO45","v":750.3311965090918},55.000000000000007,{"$f":"'Bridge Data'!BC45","v":1.6441406249999999},{"$f":"'Bridge Data'!BA45","v":5.2734375E-2}]
[null,null,null,43,"9S3384",null,{"$f":"'Bridge Data'!BL46","v":7698.7870080000484},{"$f":"'Bridge Data'!BM46","v":139.97794560000088},55,{"$f":"'Bridge Data'!BC46","v":1.5988636363636364},{"$f":"'Bridge Data'!BA46","v":0.11931818181818184},null,null,null,null,null,43,"9S3384",null,{"$f":"'Bridge Data'!BN46","v":12573.832128000049},{"$f":"'Bridge Data'!BO46","v":228.6151296000009},55,{"$f":"'Bridge Data'!BC46","v":1.5988636363636364},{"$f":"'Bridge Data'!BA46","v":0.11931818181818184}]
[null,null,null,44,"6P3291",null,{"$f":"'Bridge Data'!BL47","v":30788.088960000197},{"$f":"'Bridge Data'!BM47","v":559.78343563636724},55,{"$f":"'Bridge Data'!BC47","v":1},{"$f":"'Bridge Data'!BA47","v":1},null,null,null,null,null,44,"6P3291",null,{"$f":"'Bridge Data'!BN47","v":54269.249760000203},{"$f":"'Bridge Data'!BO47","v":986.71363200000371},55,{"$f":"'Bridge Data'!BC47","v":1},{"$f":"'Bridge Data'!BA47","v":1}]
[null,null,null,45,"6P3291",null,{"$f":"'Bridge Data'!BL48","v":7056.4307999999592},{"$f":"'Bridge Data'!BM48","v":128.29874181818107},55,{"$f":"'Bridge Data'!BC48","v":1},{"$f":"'Bridge Data'!BA48","v":1},null,null,null,null,null,45,"6P3291",null,{"$f":"'Bridge Data'!BN48","v":12437.844799999959},{"$f":"'Bridge Data'!BO48","v":226.14263272727197},55,{"$f":"'Bridge Data'!BC48","v":1},{"$f":"'Bridge Data'!BA48","v":1}]
[null,null,null,46,"9S3439",null,{"$f":"'Bridge Data'!BL49","v":6920.4459519999691},{"$f":"'Bridge Data'!BM49","v":125.82629003636308},55,{"$f":"'Bridge Data'!BC49","v":1.5562499999999999},{"$f":"'Bridge Data'!BA49","v":0.18198529411764705},null,null,null,null,null,46,"9S3439",null,{"$f":"'Bridge Data'!BN49","v":10061.197311999969},{"$f":"'Bridge Data'!BO49","v":182.93086021818127},55,{"$f":"'Bridge Data'!BC49","v":1.5562499999999999},{"$f":"'Bridge Data'!BA49","v":0.18198529411764705}]
[null,null,null,47,"4I3217",null,{"$f":"'Bridge Data'!BL50","v":13703.192880000022},{"$f":"'Bridge Data'!BM50","v":249.14896145454586},55,{"$f":"'Bridge Data'!BC50","v":1.6211538461538459},{"$f":"'Bridge Data'!BA50","v":8.653846153846155E-2},null,null,null,null,null,47,"4I3217",null,{"$f":"'Bridge Data'!BN50","v":18873.844080000021},{"$f":"'Bridge Data'!BO50","v":343.16080145454583},55,{"$f":"'Bridge Data'!BC50","v":1.6211538461538459},{"$f":"'Bridge Data'!BA50","v":8.653846153846155E-2}]
[null,null,null,48,"5S3330",null,{"$f":"'Bridge Data'!BL51","v":23636.725248000046},{"$f":"'Bridge Data'!BM51","v":429.75864087272811},55,{"$f":"'Bridge Data'!BC51","v":1.5772388059701492},{"$f":"'Bridge Data'!BA51","v":0.15111940298507462},null,null,null,null,null,48,"5S3330",null,{"$f":"'Bridge Data'!BN51","v":30421.370368000051},{"$f":"'Bridge Data'!BO51","v":553.11582487272824},54.999999999999993,{"$f":"'Bridge Data'!BC51","v":1.5772388059701492},{"$f":"'Bridge Data'!BA51","v":0.15111940298507462}]
[null,null,null,49,"5S3249",null,{"$f":"'Bridge Data'!BL52","v":1968.4504000000002},{"$f":"'Bridge Data'!BM52","v":35.790007272727273},55.000000000000007,{"$f":"'Bridge Data'!BC52","v":1},{"$f":"'Bridge Data'!BA52","v":1},null,null,null,null,null,49,"5S3249",null,{"$f":"'Bridge Data'!BN52","v":3252.2224000000006},{"$f":"'Bridge Data'!BO52","v":59.131316363636373},55,{"$f":"'Bridge Data'!BC52","v":1},{"$f":"'Bridge Data'!BA52","v":1}]
[null,null,null,50,"3S3127",null,{"$f":"'Bridge Data'!BL53","v":2388.7518719999971},{"$f":"'Bridge Data'!BM53","v":43.431852218181767},55,{"$f":"'Bridge Data'!BC53","v":1.5562499999999999},{"$f":"'Bridge Data'!BA53","v":0.18198529411764705},null,null,null,null,null,50,"3S3127",null,{"$f":"'Bridge Data'!BN53","v":2954.3704319999974},{"$f":"'Bridge Data'!BO53","v":53.715826036363588},55,{"$f":"'Bridge Data'!BC53","v":1.5562499999999999},{"$f":"'Bridge Data'!BA53","v":0.18198529411764705}]
[null,null,null,51,"4I3291",null,{"$f":"'Bridge Data'!BL54","v":20700.054080000002},{"$f":"'Bridge Data'!BM54","v":376.36461963636367},55,{"$f":"'Bridge Data'!BC54","v":1.6099236641221373},{"$f":"'Bridge Data'!BA54","v":0.10305343511450381},null,null,null,null,null,51,"4I3291",null,{"$f":"'Bridge Data'!BN54","v":38662.669280000002},{"$f":"'Bridge Data'!BO54","v":702.95762327272735},55,{"$f":"'Bridge Data'!BC54","v":1.6099236641221373},{"$f":"'Bridge Data'!BA54","v":0.10305343511450381}]
[null,null,null,52,"4I3291",null,{"$f":"'Bridge Data'!BL55","v":22691.958335999756},{"$f":"'Bridge Data'!BM55","v":412.58106065454103},55,{"$f":"'Bridge Data'!BC55","v":1.6099236641221373},{"$f":"'Bridge Data'!BA55","v":0.10305343511450381},null,null,null,null,null,52,"4I3291",null,{"$f":"'Bridge Data'!BN55","v":42383.260015999753},{"$f":"'Bridge Data'!BO55","v":770.60472756363185},55,{"$f":"'Bridge Data'!BC55","v":1.6099236641221373},{"$f":"'Bridge Data'!BA55","v":0.10305343511450381}]
[null,null,null,53,"1S3207",null,{"$f":"'Bridge Data'!BL56","v":3059.8041600000006},{"$f":"'Bridge Data'!BM56","v":55.63280290909092},55,{"$f":"'Bridge Data'!BC56","v":1.5562499999999999},{"$f":"'Bridge Data'!BA56","v":0.18198529411764705},null,null,null,null,null,53,"1S3207",null,{"$f":"'Bridge Data'!BN56","v":3788.3289600000007},{"$f":"'Bridge Data'!BO56","v":68.878708363636377},55,{"$f":"'Bridge Data'!BC56","v":1.5562499999999999},{"$f":"'Bridge Data'!BA56","v":0.18198529411764705}]
[null,null,null,54,"5S3289",null,{"$f":"'Bridge Data'!BL57","v":580.19104000000141},{"$f":"'Bridge Data'!BM57","v":10.548928000000025},55,{"$f":"'Bridge Data'!BC57","v":1},{"$f":"'Bridge Data'!BA57","v":1},null,null,null,null,null,54,"5S3289",null,{"$f":"'Bridge Data'!BN57","v":794.74824000000126},{"$f":"'Bridge Data'!BO57","v":14.449968000000023},55,{"$f":"'Bridge Data'!BC57","v":1},{"$f":"'Bridge Data'!BA57","v":1}]
[null,null,null,55,"9S3517",null,{"$f":"'Bridge Data'!BL58","v":3172.7255039999918},{"$f":"'Bridge Data'!BM58","v":57.685918254545307},55,{"$f":"'Bridge Data'!BC58","v":1.5562499999999999},{"$f":"'Bridge Data'!BA58","v":0.18198529411764705},null,null,null,null,null,55,"9S3517",null,{"$f":"'Bridge Data'!BN58","v":4344.4362239999909},{"$f":"'Bridge Data'!BO58","v":78.989749527272565},55,{"$f":"'Bridge Data'!BC58","v":1.5562499999999999},{"$f":"'Bridge Data'!BA58","v":0.18198529411764705}]
[null,null,null,56,"2P3247",null,{"$f":"'Bridge Data'!BL59","v":29122.912799999998},{"$f":"'Bridge Data'!BM59","v":529.50750545454537},55.000000000000007,{"$f":"'Bridge Data'!BC59","v":1},{"$f":"'Bridge Data'!BA59","v":1},null,null,null,null,null,56,"2P3247",null,{"$f":"'Bridge Data'!BN59","v":51333.544800000003},{"$f":"'Bridge Data'!BO59","v":933.33717818181822},55,{"$f":"'Bridge Data'!BC59","v":1},{"$f":"'Bridge Data'!BA59","v":1}]
[null,null,null,57,"7S3202",null,{"$f":"'Bridge Data'!BL60","v":587.77487999999801},{"$f":"'Bridge Data'!BM60","v":10.686815999999963},55.000000000000007,{"$f":"'Bridge Data'!BC60","v":1},{"$f":"'Bridge Data'!BA60","v":1},null,null,null,null,null,57,"7S3202",null,{"$f":"'Bridge Data'!BN60","v":753.6372799999981},{"$f":"'Bridge Data'!BO60","v":13.702495999999966},55,{"$f":"'Bridge Data'!BC60","v":1},{"$f":"'Bridge Data'!BA60","v":1}]
[null,null,null,58,"4P3015",null,{"$f":"'Bridge Data'!BL61","v":556.96137599999804},{"$f":"'Bridge Data'!BM61","v":10.126570472727238},54.999999999999993,{"$f":"'Bridge Data'!BC61","v":1.5358695652173913},{"$f":"'Bridge Data'!BA61","v":0.21195652173913043},null,null,null,null,null,58,"4P3015",null,{"$f":"'Bridge Data'!BN61","v":739.03305599999806},{"$f":"'Bridge Data'!BO61","v":13.436964654545418},55,{"$f":"'Bridge Data'!BC61","v":1.5358695652173913},{"$f":"'Bridge Data'!BA61","v":0.21195652173913043}]
[null,null,null,59,"4P3015",null,{"$f":"'Bridge Data'!BL62","v":1173.5994880000021},{"$f":"'Bridge Data'!BM62","v":21.338172509090949},54.999999999999993,{"$f":"'Bridge Data'!BC62","v":1.5562499999999999},{"$f":"'Bridge Data'!BA62","v":0.18198529411764705},null,null,null,null,null,59,"4P3015",null,{"$f":"'Bridge Data'!BN62","v":1557.4241280000019},{"$f":"'Bridge Data'!BO62","v":28.316802327272761},55,{"$f":"'Bridge Data'!BC62","v":1.5562499999999999},{"$f":"'Bridge Data'!BA62","v":0.18198529411764705}]
[null,null,null,60,"4P3015",null,{"$f":"'Bridge Data'!BL63","v":1173.5994880000021},{"$f":"'Bridge Data'!BM63","v":21.338172509090949},54.999999999999993,{"$f":"'Bridge Data'!BC63","v":1.5562499999999999},{"$f":"'Bridge Data'!BA63","v":0.18198529411764705},null,null,null,null,null,60,"4P3015",null,{"$f":"'Bridge Data'!BN63","v":1557.4241280000019},{"$f":"'Bridge Data'!BO63","v":28.316802327272761},55,{"$f":"'Bridge Data'!BC63","v":1.5562499999999999},{"$f":"'Bridge Data'!BA63","v":0.18198529411764705}]
[null,null,null,61,"4P3015",null,{"$f":"'Bridge Data'!BL64","v":1173.5994880000021},{"$f":"'Bridge Data'!BM64","v":21.338172509090949},54.999999999999993,{"$f":"'Bridge Data'!BC64","v":1.5562499999999999},{"$f":"'Bridge Data'!BA64","v":0.18198529411764705},null,null,null,null,null,61,"4P3015",null,{"$f":"'Bridge Data'!BN64","v":1557.4241280000019},{"$f":"'Bridge Data'!BO64","v":28.316802327272761},55,{"$f":"'Bridge Data'!BC64","v":1.5562499999999999},{"$f":"'Bridge Data'!BA64","v":0.18198529411764705}]
[null,null,null,62,"5S3238",null,{"$f":"'Bridge Data'!BL65","v":2569.0543200000034},{"$f":"'Bridge Data'!BM65","v":46.710078545454607},55,{"$f":"'Bridge Data'!BC65","v":1.4689655172413794},{"$f":"'Bridge Data'!BA65","v":0.31034482758620691},null,null,null,null,null,62,"5S3238",null,{"$f":"'Bridge Data'!BN65","v":3180.7339200000038},{"$f":"'Bridge Data'!BO65","v":57.831525818181888},55,{"$f":"'Bridge Data'!BC65","v":1.4689655172413794},{"$f":"'Bridge Data'!BA65","v":0.31034482758620691}]
[null,null,null,63,"9S3367",null,{"$f":"'Bridge Data'!BL66","v":4359.5776800000003},{"$f":"'Bridge Data'!BM66","v":79.265048727272728},55.000000000000007,{"$f":"'Bridge Data'!BC66","v":1.5666666666666667},{"$f":"'Bridge Data'!BA66","v":0.16666666666666669},null,null,null,null,null,63,"9S3367",null,{"$f":"'Bridge Data'!BN66","v":5972.3092800000013},{"$f":"'Bridge Data'!BO66","v":108.58744145454548},55,{"$f":"'Bridge Data'!BC66","v":1.5666666666666667},{"$f":"'Bridge Data'!BA66","v":0.16666666666666669}]
[null,null,null,64,"2P3183",null,{"$f":"'Bridge Data'!BL67","v":2673.9360000000001},{"$f":"'Bridge Data'!BM67","v":48.617018181818182},55,{"$f":"'Bridge Data'!BC67","v":1},{"$f":"'Bridge Data'!BA67","v":1},null,null,null,null,null,64,"2P3183",null,{"$f":"'Bridge Data'!BN67","v":4712.4960000000001},{"$f":"'Bridge Data'!BO67","v":85.68174545454545},55.000000000000007,{"$f":"'Bridge Data'!BC67","v":1},{"$f":"'Bridge Data'!BA67","v":1}]
[null,null,null,65,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D334,1)),\"Not Used\",INDEX(ModelGroup,D334,1))","v":"2S3148"},null,{"$f":"'Bridge Data'!BL68","v":6034.6137599999656},{"$f":"'Bridge Data'!BM68","v":109.72025018181756},55,{"$f":"'Bridge Data'!BC68","v":1.5562499999999999},{"$f":"'Bridge Data'!BA68","v":0.18198529411764705},null,null,null,null,null,65,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q334,1)),\"Not Used\",INDEX(ModelGroup,Q334,1))","v":"2S3148"},null,{"$f":"'Bridge Data'!BN68","v":8525.4265599999671},{"$f":"'Bridge Data'!BO68","v":155.00775563636304},55,{"$f":"'Bridge Data'!BC68","v":1.5562499999999999},{"$f":"'Bridge Data'!BA68","v":0.18198529411764705}]
[null,null,null,66,"3S3115",null,{"$f":"'Bridge Data'!BL69","v":1828.6329599999833},{"$f":"'Bridge Data'!BM69","v":33.247871999999695},{"$f":"IF(ISNUMBER(H335),G335/H335,55)","v":55},{"$f":"'Bridge Data'!BC69","v":1},{"$f":"'Bridge Data'!BA69","v":1},null,null,null,null,null,66,"3S3115",null,{"$f":"'Bridge Data'!BN69","v":2808.2577599999831},{"$f":"'Bridge Data'!BO69","v":51.059231999999696},{"$f":"IF(ISNUMBER(U335),T335/U335,55)","v":55},{"$f":"'Bridge Data'!BC69","v":1},{"$f":"'Bridge Data'!BA69","v":1}]
[null,null,null,67,"7I3362",null,{"$f":"'Bridge Data'!BL70","v":3001.6332799999909},{"$f":"'Bridge Data'!BM70","v":54.575150545454377},55,{"$f":"'Bridge Data'!BC70","v":1.3453124999999999},{"$f":"'Bridge Data'!BA70","v":0.4921875},null,null,null,null,null,67,"7I3362",null,{"$f":"'Bridge Data'!BN70","v":4959.0476799999906},{"$f":"'Bridge Data'!BO70","v":90.164503272727103},55,{"$f":"'Bridge Data'!BC70","v":1.3453124999999999},{"$f":"'Bridge Data'!BA70","v":0.4921875}]
[null,null,null,68,"1S3136",null,{"$f":"'Bridge Data'!BL71","v":1330.1728000000001},{"$f":"'Bridge Data'!BM71","v":24.18496},55,{"$f":"'Bridge Data'!BC71","v":1},{"$f":"'Bridge Data'!BA71","v":1},null,null,null,null,null,68,"1S3136",null,{"$f":"'Bridge Data'!BN71","v":1706.6368},{"$f":"'Bridge Data'!BO71","v":31.02976},55,{"$f":"'Bridge Data'!BC71","v":1},{"$f":"'Bridge Data'!BA71","v":1}]
[null,null,null,69,"1S3157",null,{"$f":"'Bridge Data'!BL72","v":6909.1411200000266},{"$f":"'Bridge Data'!BM72","v":125.62074763636411},55,{"$f":"'Bridge Data'!BC72","v":1.5160714285714285},{"$f":"'Bridge Data'!BA72","v":0.24107142857142858},null,null,null,null,null,69,"1S3157",null,{"$f":"'Bridge Data'!BN72","v":8554.1747200000264},{"$f":"'Bridge Data'!BO72","v":155.53044945454593},55,{"$f":"'Bridge Data'!BC72","v":1.5160714285714285},{"$f":"'Bridge Data'!BA72","v":0.24107142857142858}]
[null,null,null,70,"1S3163",null,{"$f":"'Bridge Data'!BL73","v":365.02127999999948},{"$f":"'Bridge Data'!BM73","v":6.6367505454545359},55,{"$f":"'Bridge Data'!BC73","v":1},{"$f":"'Bridge Data'!BA73","v":1},null,null,null,null,null,70,"1S3163",null,{"$f":"'Bridge Data'!BN73","v":449.97367999999949},{"$f":"'Bridge Data'!BO73","v":8.1813396363636279},54.999999999999993,{"$f":"'Bridge Data'!BC73","v":1},{"$f":"'Bridge Data'!BA73","v":1}]
[null,null,null,71,"4I3219",null,{"$f":"'Bridge Data'!BL74","v":105.90219999999958},{"$f":"'Bridge Data'!BM74","v":1.9254945454545378},55,{"$f":"'Bridge Data'!BC74","v":1},{"$f":"'Bridge Data'!BA74","v":1},null,null,null,null,null,71,"4I3219",null,{"$f":"'Bridge Data'!BN74","v":158.32319999999956},{"$f":"'Bridge Data'!BO74","v":2.8786036363636285},55,{"$f":"'Bridge Data'!BC74","v":1},{"$f":"'Bridge Data'!BA74","v":1}]
[null,null,null,72,"9S3209",null,{"$f":"'Bridge Data'!BL75","v":13003.85222399994},{"$f":"'Bridge Data'!BM75","v":236.43367679999892},55,{"$f":"'Bridge Data'!BC75","v":1.5988636363636364},{"$f":"'Bridge Data'!BA75","v":0.11931818181818184},null,null,null,null,null,72,"9S3209",null,{"$f":"'Bridge Data'!BN75","v":18910.08134399994},{"$f":"'Bridge Data'!BO75","v":343.81966079999893},55,{"$f":"'Bridge Data'!BC75","v":1.5988636363636364},{"$f":"'Bridge Data'!BA75","v":0.11931818181818184}]
[null,null,null,73,"9S3227",null,{"$f":"'Bridge Data'!BL76","v":2382.9260400000003},{"$f":"'Bridge Data'!BM76","v":43.325928000000005},55,{"$f":"'Bridge Data'!BC76","v":1.5666666666666667},{"$f":"'Bridge Data'!BA76","v":0.16666666666666669},null,null,null,null,null,73,"9S3227",null,{"$f":"'Bridge Data'!BN76","v":3466.0742400000004},{"$f":"'Bridge Data'!BO76","v":63.019531636363645},55,{"$f":"'Bridge Data'!BC76","v":1.5666666666666667},{"$f":"'Bridge Data'!BA76","v":0.16666666666666669}]
[null,null,null,74,"5S3348",null,{"$f":"'Bridge Data'!BL77","v":25863.237504000157},{"$f":"'Bridge Data'!BM77","v":470.24068189091196},55,{"$f":"'Bridge Data'!BC77","v":1.5562499999999999},{"$f":"'Bridge Data'!BA77","v":0.18198529411764705},null,null,null,null,null,74,"5S3348",null,{"$f":"'Bridge Data'!BN77","v":36531.066624000152},{"$f":"'Bridge Data'!BO77","v":664.2012113454573},55,{"$f":"'Bridge Data'!BC77","v":1.5562499999999999},{"$f":"'Bridge Data'!BA77","v":0.18198529411764705}]
[null,null,null,75,"7I3363",null,{"$f":"'Bridge Data'!BL78","v":2520.0579520000101},{"$f":"'Bridge Data'!BM78","v":45.819235490909271},55.000000000000007,{"$f":"'Bridge Data'!BC78","v":1.3021084337349398},{"$f":"'Bridge Data'!BA78","v":0.55572289156626498},null,null,null,null,null,75,"7I3363",null,{"$f":"'Bridge Data'!BN78","v":4163.4845120000109},{"$f":"'Bridge Data'!BO78","v":75.699718400000194},55,{"$f":"'Bridge Data'!BC78","v":1.3021084337349398},{"$f":"'Bridge Data'!BA78","v":0.55572289156626498}]
[null,null,null,76,"9S3562",null,{"$f":"'Bridge Data'!BL79","v":25233.817968000178},{"$f":"'Bridge Data'!BM79","v":458.79669032727594},55,{"$f":"'Bridge Data'!BC79","v":1.5063829787234042},{"$f":"'Bridge Data'!BA79","v":0.25531914893617019},null,null,null,null,null,76,"9S3562",null,{"$f":"'Bridge Data'!BN79","v":37728.933408000179},{"$f":"'Bridge Data'!BO79","v":685.98060741818506},55,{"$f":"'Bridge Data'!BC79","v":1.5063829787234042},{"$f":"'Bridge Data'!BA79","v":0.25531914893617019}]
[null,null,null,77,"5S3350",null,{"$f":"'Bridge Data'!BL80","v":7511.3049600000249},{"$f":"'Bridge Data'!BM80","v":136.56918109090955},55,{"$f":"'Bridge Data'!BC80","v":1.5666666666666667},{"$f":"'Bridge Data'!BA80","v":0.16666666666666669},null,null,null,null,null,77,"5S3350",null,{"$f":"'Bridge Data'!BN80","v":10918.229760000026},{"$f":"'Bridge Data'!BO80","v":198.51326836363683},55,{"$f":"'Bridge Data'!BC80","v":1.5666666666666667},{"$f":"'Bridge Data'!BA80","v":0.16666666666666669}]
[null,null,null,78,"5S3240",null,{"$f":"'Bridge Data'!BL81","v":5369.4301440000099},{"$f":"'Bridge Data'!BM81","v":97.626002618182},55,{"$f":"'Bridge Data'!BC81","v":1.5562499999999999},{"$f":"'Bridge Data'!BA81","v":0.18198529411764705},null,null,null,null,null,78,"5S3240",null,{"$f":"'Bridge Data'!BN81","v":7355.6720640000103},{"$f":"'Bridge Data'!BO81","v":133.73949207272747},54.999999999999993,{"$f":"'Bridge Data'!BC81","v":1.5562499999999999},{"$f":"'Bridge Data'!BA81","v":0.18198529411764705}]
[null,null,null,79,"5P3241",null,{"$f":"'Bridge Data'!BL82","v":30935.52},{"$f":"'Bridge Data'!BM82","v":562.46400000000006},54.999999999999993,{"$f":"'Bridge Data'!BC82","v":1.5666666666666667},{"$f":"'Bridge Data'!BA82","v":0.16666666666666669},null,null,null,null,null,79,"5P3241",null,{"$f":"'Bridge Data'!BN82","v":44997.119999999995},{"$f":"'Bridge Data'!BO82","v":818.12945454545445},55,{"$f":"'Bridge Data'!BC82","v":1.5666666666666667},{"$f":"'Bridge Data'!BA82","v":0.16666666666666669}]
[null,null,null,80,"5S3242",null,{"$f":"'Bridge Data'!BL83","v":10035.429120000001},{"$f":"'Bridge Data'!BM83","v":182.46234763636366},55,{"$f":"'Bridge Data'!BC83","v":1.5562499999999999},{"$f":"'Bridge Data'!BA83","v":0.18198529411764705},null,null,null,null,null,80,"5S3242",null,{"$f":"'Bridge Data'!BN83","v":12871.95392},{"$f":"'Bridge Data'!BO83","v":234.03552581818181},55,{"$f":"'Bridge Data'!BC83","v":1.5562499999999999},{"$f":"'Bridge Data'!BA83","v":0.18198529411764705}]
[null,null,null,81,"5S3263",null,{"$f":"'Bridge Data'!BL84","v":844.89880000000551},{"$f":"'Bridge Data'!BM84","v":15.361796363636463},55,{"$f":"'Bridge Data'!BC84","v":1},{"$f":"'Bridge Data'!BA84","v":1},null,null,null,null,null,81,"5S3263",null,{"$f":"'Bridge Data'!BN84","v":1457.5828000000056},{"$f":"'Bridge Data'!BO84","v":26.501505454545555},55,{"$f":"'Bridge Data'!BC84","v":1},{"$f":"'Bridge Data'!BA84","v":1}]
[null,null,null,82,"7P3190K",null,{"$f":"'Bridge Data'!BL85","v":252.49499999999998},{"$f":"'Bridge Data'!BM85","v":4.5908181818181815},55,{"$f":"'Bridge Data'!BC85","v":1},{"$f":"'Bridge Data'!BA85","v":1},null,null,null,null,null,82,"7P3190K",null,{"$f":"'Bridge Data'!BN85","v":336.19499999999994},{"$f":"'Bridge Data'!BO85","v":6.1126363636363621},55,{"$f":"'Bridge Data'!BC85","v":1},{"$f":"'Bridge Data'!BA85","v":1}]
[null,null,null,83,"9S3557",null,{"$f":"'Bridge Data'!BL86","v":5968.1180160000104},{"$f":"'Bridge Data'!BM86","v":108.51123665454564},55,{"$f":"'Bridge Data'!BC86","v":1.5358695652173913},{"$f":"'Bridge Data'!BA86","v":0.21195652173913043},null,null,null,null,null,83,"9S3557",null,{"$f":"'Bridge Data'!BN86","v":9245.4082560000097},{"$f":"'Bridge Data'!BO86","v":168.09833192727291},55,{"$f":"'Bridge Data'!BC86","v":1.5358695652173913},{"$f":"'Bridge Data'!BA86","v":0.21195652173913043}]
[null,null,null,84,"1P3132",null,{"$f":"'Bridge Data'!BL87","v":72786.707919999622},{"$f":"'Bridge Data'!BM87","v":1323.3946894545386},55,{"$f":"'Bridge Data'!BC87","v":1.4689655172413794},{"$f":"'Bridge Data'!BA87","v":0.31034482758620691},null,null,null,null,null,84,"1P3132",null,{"$f":"'Bridge Data'!BN87","v":120245.27751999962},{"$f":"'Bridge Data'!BO87","v":2186.2777730909024},54.999999999999993,{"$f":"'Bridge Data'!BC87","v":1.4689655172413794},{"$f":"'Bridge Data'!BA87","v":0.31034482758620691}]
[null,null,null,85,"1P3160",null,{"$f":"'Bridge Data'!BL88","v":57308.314671999673},{"$f":"'Bridge Data'!BM88","v":1041.9693576727213},55,{"$f":"'Bridge Data'!BC88","v":1.58796992481203},{"$f":"'Bridge Data'!BA88","v":0.13533834586466167},null,null,null,null,null,85,"1P3160",null,{"$f":"'Bridge Data'!BN88","v":108977.42083199968},{"$f":"'Bridge Data'!BO88","v":1981.4076514909034},55,{"$f":"'Bridge Data'!BC88","v":1.58796992481203},{"$f":"'Bridge Data'!BA88","v":0.13533834586466167}]
[null,null,null,86,"7P3190B",null,{"$f":"'Bridge Data'!BL89","v":9652.4982720000153},{"$f":"'Bridge Data'!BM89","v":175.49996858181845},55,{"$f":"'Bridge Data'!BC89","v":1.6325581395348836},{"$f":"'Bridge Data'!BA89","v":6.9767441860465129E-2},null,null,null,null,null,86,"7P3190B",null,{"$f":"'Bridge Data'!BN89","v":15367.549152000014},{"$f":"'Bridge Data'!BO89","v":279.40998458181843},55,{"$f":"'Bridge Data'!BC89","v":1.6325581395348836},{"$f":"'Bridge Data'!BA89","v":6.9767441860465129E-2}]
[null,null,null,87,"7P3190G",null,{"$f":"'Bridge Data'!BL90","v":1904.3424000000002},{"$f":"'Bridge Data'!BM90","v":34.624407272727275},55,{"$f":"'Bridge Data'!BC90","v":1.5666666666666667},{"$f":"'Bridge Data'!BA90","v":0.16666666666666669},null,null,null,null,null,87,"7P3190G",null,{"$f":"'Bridge Data'!BN90","v":2923.8084000000003},{"$f":"'Bridge Data'!BO90","v":53.160152727272731},55,{"$f":"'Bridge Data'!BC90","v":1.5666666666666667},{"$f":"'Bridge Data'!BA90","v":0.16666666666666669}]
[null,null,null,88,"7P3190I",null,{"$f":"'Bridge Data'!BL91","v":140.34816000000026},{"$f":"'Bridge Data'!BM91","v":2.5517847272727319},55.000000000000007,{"$f":"'Bridge Data'!BC91","v":1.5666666666666667},{"$f":"'Bridge Data'!BA91","v":0.16666666666666669},null,null,null,null,null,88,"7P3190I",null,{"$f":"'Bridge Data'!BN91","v":-84.637439999997085},{"$f":"'Bridge Data'!BO91","v":-1.5388625454544924},55,{"$f":"'Bridge Data'!BC91","v":1.5666666666666667},{"$f":"'Bridge Data'!BA91","v":0.16666666666666669}]
[null,null,null,89,"5S3262",null,{"$f":"'Bridge Data'!BL92","v":30282.347520000003},{"$f":"'Bridge Data'!BM92","v":550.58813672727274},55.000000000000007,{"$f":"'Bridge Data'!BC92","v":1.5562499999999999},{"$f":"'Bridge Data'!BA92","v":0.18198529411764705},null,null,null,null,null,89,"5S3262",null,{"$f":"'Bridge Data'!BN92","v":55517.637120000007},{"$f":"'Bridge Data'!BO92","v":1009.4115840000002},55,{"$f":"'Bridge Data'!BC92","v":1.5562499999999999},{"$f":"'Bridge Data'!BA92","v":0.18198529411764705}]
[null,null,null,90,"5S3260",null,{"$f":"'Bridge Data'!BL93","v":3616.0656800000002},{"$f":"'Bridge Data'!BM93","v":65.746648727272728},55,{"$f":"'Bridge Data'!BC93","v":1.5459854014598542},{"$f":"'Bridge Data'!BA93","v":0.1970802919708029},null,null,null,null,null,90,"5S3260",null,{"$f":"'Bridge Data'!BN93","v":4798.4304800000009},{"$f":"'Bridge Data'!BO93","v":87.244190545454558},55,{"$f":"'Bridge Data'!BC93","v":1.5459854014598542},{"$f":"'Bridge Data'!BA93","v":0.1970802919708029}]
[null,null,null,91,"5S3248",null,{"$f":"'Bridge Data'!BL94","v":798.69888000000105},{"$f":"'Bridge Data'!BM94","v":14.521797818181838},55,{"$f":"'Bridge Data'!BC94","v":1},{"$f":"'Bridge Data'!BA94","v":1},null,null,null,null,null,91,"5S3248",null,{"$f":"'Bridge Data'!BN94","v":987.74928000000114},{"$f":"'Bridge Data'!BO94","v":17.959077818181839},55,{"$f":"'Bridge Data'!BC94","v":1},{"$f":"'Bridge Data'!BA94","v":1}]
[null,null,null,92,"5S3281",null,{"$f":"'Bridge Data'!BL95","v":5245.3785599999783},{"$f":"'Bridge Data'!BM95","v":95.370519272726881},55,{"$f":"'Bridge Data'!BC95","v":1.5562499999999999},{"$f":"'Bridge Data'!BA95","v":0.18198529411764705},null,null,null,null,null,92,"5S3281",null,{"$f":"'Bridge Data'!BN95","v":7188.111359999979},{"$f":"'Bridge Data'!BO95","v":130.69293381818144},54.999999999999993,{"$f":"'Bridge Data'!BC95","v":1.5562499999999999},{"$f":"'Bridge Data'!BA95","v":0.18198529411764705}]
[null,null,null,93,"9S3383",null,{"$f":"'Bridge Data'!BL96","v":12352.542720000001},{"$f":"'Bridge Data'!BM96","v":224.59168581818184},55,{"$f":"'Bridge Data'!BC96","v":1.5562499999999999},{"$f":"'Bridge Data'!BA96","v":0.18198529411764705},null,null,null,null,null,93,"9S3383",null,{"$f":"'Bridge Data'!BN96","v":17452.216320000003},{"$f":"'Bridge Data'!BO96","v":317.31302400000004},55,{"$f":"'Bridge Data'!BC96","v":1.5562499999999999},{"$f":"'Bridge Data'!BA96","v":0.18198529411764705}]
[null,null,null,94,"7P3191B",null,{"$f":"'Bridge Data'!BL97","v":3477.5452799999935},{"$f":"'Bridge Data'!BM97","v":63.22809599999988},55,{"$f":"'Bridge Data'!BC97","v":1},{"$f":"'Bridge Data'!BA97","v":1},null,null,null,null,null,94,"7P3191B",null,{"$f":"'Bridge Data'!BN97","v":5535.5484799999931},{"$f":"'Bridge Data'!BO97","v":100.64633599999988},55,{"$f":"'Bridge Data'!BC97","v":1},{"$f":"'Bridge Data'!BA97","v":1}]
[null,null,null,95,"1I3099",null,{"$f":"'Bridge Data'!BL98","v":9611.8475999999009},{"$f":"'Bridge Data'!BM98","v":174.76086545454365},55,{"$f":"'Bridge Data'!BC98","v":1},{"$f":"'Bridge Data'!BA98","v":1},null,null,null,null,null,95,"1I3099",null,{"$f":"'Bridge Data'!BN98","v":18277.8355999999},{"$f":"'Bridge Data'!BO98","v":332.32428363636183},55,{"$f":"'Bridge Data'!BC98","v":1},{"$f":"'Bridge Data'!BA98","v":1}]
[null,null,null,96,"1I3099",null,{"$f":"'Bridge Data'!BL99","v":9971.3669999999493},{"$f":"'Bridge Data'!BM99","v":181.2975818181809},55,{"$f":"'Bridge Data'!BC99","v":1},{"$f":"'Bridge Data'!BA99","v":1},null,null,null,null,null,96,"1I3099",null,{"$f":"'Bridge Data'!BN99","v":18961.676999999949},{"$f":"'Bridge Data'!BO99","v":344.75776363636271},55,{"$f":"'Bridge Data'!BC99","v":1},{"$f":"'Bridge Data'!BA99","v":1}]
[null,null,null,97,"1I3099",null,{"$f":"'Bridge Data'!BL100","v":2277.6072000000004},{"$f":"'Bridge Data'!BM100","v":41.411040000000007},55,{"$f":"'Bridge Data'!BC100","v":1},{"$f":"'Bridge Data'!BA100","v":1},null,null,null,null,null,97,"1I3099",null,{"$f":"'Bridge Data'!BN100","v":4331.0472000000009},{"$f":"'Bridge Data'!BO100","v":78.746312727272738},55.000000000000007,{"$f":"'Bridge Data'!BC100","v":1},{"$f":"'Bridge Data'!BA100","v":1}]
[null,null,null,98,"1I3099",null,{"$f":"'Bridge Data'!BL101","v":1920.6669999999999},{"$f":"'Bridge Data'!BM101","v":34.921218181818183},54.999999999999993,{"$f":"'Bridge Data'!BC101","v":1},{"$f":"'Bridge Data'!BA101","v":1},null,null,null,null,null,98,"1I3099",null,{"$f":"'Bridge Data'!BN101","v":3652.3269999999998},{"$f":"'Bridge Data'!BO101","v":66.405945454545446},55.000000000000007,{"$f":"'Bridge Data'!BC101","v":1},{"$f":"'Bridge Data'!BA101","v":1}]
[null,null,null,99,"9P3212",null,{"$f":"'Bridge Data'!BL102","v":40640.7644},{"$f":"'Bridge Data'!BM102","v":738.92298909090914},54.999999999999993,{"$f":"'Bridge Data'!BC102","v":1.5258992805755396},{"$f":"'Bridge Data'!BA102","v":0.22661870503597126},null,null,null,null,null,99,"9P3212",null,{"$f":"'Bridge Data'!BN102","v":59100.520400000001},{"$f":"'Bridge Data'!BO102","v":1074.5549163636365},54.999999999999993,{"$f":"'Bridge Data'!BC102","v":1.5258992805755396},{"$f":"'Bridge Data'!BA102","v":0.22661870503597126}]
[null,null,null,100,"6S1908",null,{"$f":"'Bridge Data'!BL103","v":6771.4396159999687},{"$f":"'Bridge Data'!BM103","v":123.11708392727216},55,{"$f":"'Bridge Data'!BC103","v":1.6441406249999999},{"$f":"'Bridge Data'!BA103","v":5.2734375E-2},null,null,null,null,null,100,"6S1908",null,{"$f":"'Bridge Data'!BN103","v":11690.80729599997},{"$f":"'Bridge Data'!BO103","v":212.5601326545449},55,{"$f":"'Bridge Data'!BC103","v":1.6441406249999999},{"$f":"'Bridge Data'!BA103","v":5.2734375E-2}]
[null,null,null,101,"6S1908",null,{"$f":"'Bridge Data'!BL104","v":6903.6156800000608},{"$f":"'Bridge Data'!BM104","v":125.52028509091019},55,{"$f":"'Bridge Data'!BC104","v":1.6211538461538459},{"$f":"'Bridge Data'!BA104","v":8.653846153846155E-2},null,null,null,null,null,101,"6S1908",null,{"$f":"'Bridge Data'!BN104","v":11918.870080000061},{"$f":"'Bridge Data'!BO104","v":216.70672872727383},55,{"$f":"'Bridge Data'!BC104","v":1.6211538461538459},{"$f":"'Bridge Data'!BA104","v":8.653846153846155E-2}]
[null,null,null,102,"6S1908",null,{"$f":"'Bridge Data'!BL105","v":4122.59328},{"$f":"'Bridge Data'!BM105","v":74.956241454545449},55.000000000000007,{"$f":"'Bridge Data'!BC105","v":1.6441406249999999},{"$f":"'Bridge Data'!BA105","v":5.2734375E-2},null,null,null,null,null,102,"6S1908",null,{"$f":"'Bridge Data'!BN105","v":6965.2684800000006},{"$f":"'Bridge Data'!BO105","v":126.64124509090911},55,{"$f":"'Bridge Data'!BC105","v":1.6441406249999999},{"$f":"'Bridge Data'!BA105","v":5.2734375E-2}]
[null,null,null,103,"1S3070",null,{"$f":"'Bridge Data'!BL106","v":87.014520000000232},{"$f":"'Bridge Data'!BM106","v":1.5820821818181861},55,{"$f":"'Bridge Data'!BC106","v":1},{"$f":"'Bridge Data'!BA106","v":1},null,null,null,null,null,103,"1S3070",null,{"$f":"'Bridge Data'!BN106","v":111.39912000000022},{"$f":"'Bridge Data'!BO106","v":2.0254385454545494},55.000000000000007,{"$f":"'Bridge Data'!BC106","v":1},{"$f":"'Bridge Data'!BA106","v":1}]
[null,null,null,104,"5S3253",null,{"$f":"'Bridge Data'!BL107","v":394.81848000000002},{"$f":"'Bridge Data'!BM107","v":7.1785178181818186},55,{"$f":"'Bridge Data'!BC107","v":1.58796992481203},{"$f":"'Bridge Data'!BA107","v":0.13533834586466167},null,null,null,null,null,104,"5S3253",null,{"$f":"'Bridge Data'!BN107","v":652.09368000000006},{"$f":"'Bridge Data'!BO107","v":11.856248727272728},55,{"$f":"'Bridge Data'!BC107","v":1.58796992481203},{"$f":"'Bridge Data'!BA107","v":0.13533834586466167}]
[null,null,null,105,"9S3395",null,{"$f":"'Bridge Data'!BL108","v":12918.954879999977},{"$f":"'Bridge Data'!BM108","v":234.89008872727231},55,{"$f":"'Bridge Data'!BC108","v":1.6211538461538459},{"$f":"'Bridge Data'!BA108","v":8.653846153846155E-2},null,null,null,null,null,105,"9S3395",null,{"$f":"'Bridge Data'!BN108","v":18250.161279999975},{"$f":"'Bridge Data'!BO108","v":331.82111418181773},55,{"$f":"'Bridge Data'!BC108","v":1.6211538461538459},{"$f":"'Bridge Data'!BA108","v":8.653846153846155E-2}]
[null,null,null,106,"3P3125",null,{"$f":"'Bridge Data'!BL109","v":9992.1729600000326},{"$f":"'Bridge Data'!BM109","v":181.6758720000006},55,{"$f":"'Bridge Data'!BC109","v":1.5666666666666667},{"$f":"'Bridge Data'!BA109","v":0.16666666666666669},null,null,null,null,null,106,"3P3125",null,{"$f":"'Bridge Data'!BN109","v":12371.261760000034},{"$f":"'Bridge Data'!BO109","v":224.93203200000062},55,{"$f":"'Bridge Data'!BC109","v":1.5666666666666667},{"$f":"'Bridge Data'!BA109","v":0.16666666666666669}]
[null,null,null,107,"5S3176",null,{"$f":"'Bridge Data'!BL110","v":3651.5281920000052},{"$f":"'Bridge Data'!BM110","v":66.391421672727361},55.000000000000007,{"$f":"'Bridge Data'!BC110","v":1.5562499999999999},{"$f":"'Bridge Data'!BA110","v":0.18198529411764705},null,null,null,null,null,107,"5S3176",null,{"$f":"'Bridge Data'!BN110","v":4677.5339520000052},{"$f":"'Bridge Data'!BO110","v":85.046071854545545},55,{"$f":"'Bridge Data'!BC110","v":1.5562499999999999},{"$f":"'Bridge Data'!BA110","v":0.18198529411764705}]
[null,null,null,108,"9S3298",null,{"$f":"'Bridge Data'!BL111","v":12949.952400000002},{"$f":"'Bridge Data'!BM111","v":235.45368000000005},55,{"$f":"'Bridge Data'!BC111","v":1.5459854014598542},{"$f":"'Bridge Data'!BA111","v":0.1970802919708029},null,null,null,null,null,108,"9S3298",null,{"$f":"'Bridge Data'!BN111","v":18836.294400000002},{"$f":"'Bridge Data'!BO111","v":342.47808000000003},55,{"$f":"'Bridge Data'!BC111","v":1.5459854014598542},{"$f":"'Bridge Data'!BA111","v":0.1970802919708029}]
[null,null,null,109,"2S3196",null,{"$f":"'Bridge Data'!BL112","v":1392.7164159999961},{"$f":"'Bridge Data'!BM112","v":25.322116654545383},55,{"$f":"'Bridge Data'!BC112","v":1.4082236842105262},{"$f":"'Bridge Data'!BA112","v":0.39967105263157898},null,null,null,null,null,109,"2S3196",null,{"$f":"'Bridge Data'!BN112","v":1961.1720959999961},{"$f":"'Bridge Data'!BO112","v":35.657674472727201},55,{"$f":"'Bridge Data'!BC112","v":1.4082236842105262},{"$f":"'Bridge Data'!BA112","v":0.39967105263157898}]
[null,null,null,110,"1S3061",null,{"$f":"'Bridge Data'!BL113","v":610.63551999999845},{"$f":"'Bridge Data'!BM113","v":11.102463999999971},55.000000000000007,{"$f":"'Bridge Data'!BC113","v":1},{"$f":"'Bridge Data'!BA113","v":1},null,null,null,null,null,110,"1S3061",null,{"$f":"'Bridge Data'!BN113","v":783.04511999999841},{"$f":"'Bridge Data'!BO113","v":14.237183999999971},55,{"$f":"'Bridge Data'!BC113","v":1},{"$f":"'Bridge Data'!BA113","v":1}]
[null,null,null,111,"1I3110",null,{"$f":"'Bridge Data'!BL114","v":1713.3799199999817},{"$f":"'Bridge Data'!BM114","v":31.15236218181785},55,{"$f":"'Bridge Data'!BC114","v":1},{"$f":"'Bridge Data'!BA114","v":1},null,null,null,null,null,111,"1I3110",null,{"$f":"'Bridge Data'!BN114","v":3330.9847199999817},{"$f":"'Bridge Data'!BO114","v":60.563358545454214},55,{"$f":"'Bridge Data'!BC114","v":1},{"$f":"'Bridge Data'!BA114","v":1}]
[null,null,null,112,"1I3110",null,{"$f":"'Bridge Data'!BL115","v":1595.7742900000064},{"$f":"'Bridge Data'!BM115","v":29.014078000000119},55,{"$f":"'Bridge Data'!BC115","v":1},{"$f":"'Bridge Data'!BA115","v":1},null,null,null,null,null,112,"1I3110",null,{"$f":"'Bridge Data'!BN115","v":3102.330890000007},{"$f":"'Bridge Data'!BO115","v":56.406016181818309},55,{"$f":"'Bridge Data'!BC115","v":1},{"$f":"'Bridge Data'!BA115","v":1}]
[null,null,null,113,"1S3158",null,{"$f":"'Bridge Data'!BL116","v":504.18796800000183},{"$f":"'Bridge Data'!BM116","v":9.1670539636363966},55,{"$f":"'Bridge Data'!BC116","v":1.5358695652173913},{"$f":"'Bridge Data'!BA116","v":0.21195652173913043},null,null,null,null,null,113,"1S3158",null,{"$f":"'Bridge Data'!BN116","v":643.13740800000187},{"$f":"'Bridge Data'!BO116","v":11.693407418181852},55,{"$f":"'Bridge Data'!BC116","v":1.5358695652173913},{"$f":"'Bridge Data'!BA116","v":0.21195652173913043}]
[null,null,null,114,"9S3386",null,{"$f":"'Bridge Data'!BL117","v":24250.566912000078},{"$f":"'Bridge Data'!BM117","v":440.9193984000014},55,{"$f":"'Bridge Data'!BC117","v":1.5562499999999999},{"$f":"'Bridge Data'!BA117","v":0.18198529411764705},null,null,null,null,null,114,"9S3386",null,{"$f":"'Bridge Data'!BN117","v":35273.551872000076},{"$f":"'Bridge Data'!BO117","v":641.3373067636378},54.999999999999993,{"$f":"'Bridge Data'!BC117","v":1.5562499999999999},{"$f":"'Bridge Data'!BA117","v":0.18198529411764705}]
[null,null,null,115,"2S3198",null,{"$f":"'Bridge Data'!BL118","v":4422.172320000006},{"$f":"'Bridge Data'!BM118","v":80.403133090909208},54.999999999999993,{"$f":"'Bridge Data'!BC118","v":1.5666666666666667},{"$f":"'Bridge Data'!BA118","v":0.16666666666666669},null,null,null,null,null,115,"2S3198",null,{"$f":"'Bridge Data'!BN118","v":5470.7659200000062},{"$f":"'Bridge Data'!BO118","v":99.468471272727385},55,{"$f":"'Bridge Data'!BC118","v":1.5666666666666667},{"$f":"'Bridge Data'!BA118","v":0.16666666666666669}]
[null,null,null,116,"3S3116",null,{"$f":"'Bridge Data'!BL119","v":873.50559999999223},{"$f":"'Bridge Data'!BM119","v":15.881919999999859},55,{"$f":"'Bridge Data'!BC119","v":1},{"$f":"'Bridge Data'!BA119","v":1},null,null,null,null,null,116,"3S3116",null,{"$f":"'Bridge Data'!BN119","v":1339.9935999999923},{"$f":"'Bridge Data'!BO119","v":24.363519999999859},55,{"$f":"'Bridge Data'!BC119","v":1},{"$f":"'Bridge Data'!BA119","v":1}]
[null,null,null,117,"3S3091",null,{"$f":"'Bridge Data'!BL120","v":2230.8492528000002},{"$f":"'Bridge Data'!BM120","v":40.560895505454546},55,{"$f":"'Bridge Data'!BC120","v":1.5258992805755396},{"$f":"'Bridge Data'!BA120","v":0.22661870503597126},null,null,null,null,null,117,"3S3091",null,{"$f":"'Bridge Data'!BN120","v":2762.0038368000005},{"$f":"'Bridge Data'!BO120","v":50.218251578181828},55,{"$f":"'Bridge Data'!BC120","v":1.5258992805755396},{"$f":"'Bridge Data'!BA120","v":0.22661870503597126}]
[null,null,null,118,"1S3156",null,{"$f":"'Bridge Data'!BL121","v":26031.667200000062},{"$f":"'Bridge Data'!BM121","v":473.30304000000115},55,{"$f":"'Bridge Data'!BC121","v":1},{"$f":"'Bridge Data'!BA121","v":1},null,null,null,null,null,118,"1S3156",null,{"$f":"'Bridge Data'!BN121","v":32229.683200000065},{"$f":"'Bridge Data'!BO121","v":585.99424000000113},55.000000000000007,{"$f":"'Bridge Data'!BC121","v":1},{"$f":"'Bridge Data'!BA121","v":1}]
[null,null,null,119,"1I3109",null,{"$f":"'Bridge Data'!BL122","v":4763.0701440000739},{"$f":"'Bridge Data'!BM122","v":86.601275345455889},55,{"$f":"'Bridge Data'!BC122","v":1.3528301886792453},{"$f":"'Bridge Data'!BA122","v":0.48113207547169817},null,null,null,null,null,119,"1I3109",null,{"$f":"'Bridge Data'!BN122","v":9057.6092640000734},{"$f":"'Bridge Data'!BO122","v":164.68380480000133},55,{"$f":"'Bridge Data'!BC122","v":1.3528301886792453},{"$f":"'Bridge Data'!BA122","v":0.48113207547169817}]
[null,null,null,120,"1I3109",null,{"$f":"'Bridge Data'!BL123","v":4756.6796800000366},{"$f":"'Bridge Data'!BM123","v":86.485085090909749},55.000000000000007,{"$f":"'Bridge Data'!BC123","v":1.3453124999999999},{"$f":"'Bridge Data'!BA123","v":0.4921875},null,null,null,null,null,120,"1I3109",null,{"$f":"'Bridge Data'!BN123","v":9045.294080000036},{"$f":"'Bridge Data'!BO123","v":164.45989236363701},55,{"$f":"'Bridge Data'!BC123","v":1.3453124999999999},{"$f":"'Bridge Data'!BA123","v":0.4921875}]
[null,null,null,121,"2S3187",null,{"$f":"'Bridge Data'!BL124","v":1987.9456800000085},{"$f":"'Bridge Data'!BM124","v":36.144466909091065},55,{"$f":"'Bridge Data'!BC124","v":1.58796992481203},{"$f":"'Bridge Data'!BA124","v":0.13533834586466167},null,null,null,null,null,121,"2S3187",null,{"$f":"'Bridge Data'!BN124","v":2807.5980800000084},{"$f":"'Bridge Data'!BO124","v":51.047237818181969},55,{"$f":"'Bridge Data'!BC124","v":1.58796992481203},{"$f":"'Bridge Data'!BA124","v":0.13533834586466167}]
[null,null,null,122,"3P3093",null,{"$f":"'Bridge Data'!BL125","v":1236.4660000000019},{"$f":"'Bridge Data'!BM125","v":22.481200000000037},55,{"$f":"'Bridge Data'!BC125","v":1},{"$f":"'Bridge Data'!BA125","v":1},null,null,null,null,null,122,"3P3093",null,{"$f":"'Bridge Data'!BN125","v":1586.1460000000018},{"$f":"'Bridge Data'!BO125","v":28.839018181818215},55,{"$f":"'Bridge Data'!BC125","v":1},{"$f":"'Bridge Data'!BA125","v":1}]
[null,null,null,123,"5S3264",null,{"$f":"'Bridge Data'!BL126","v":2431.4515199999837},{"$f":"'Bridge Data'!BM126","v":44.208209454545155},55,{"$f":"'Bridge Data'!BC126","v":1.5666666666666667},{"$f":"'Bridge Data'!BA126","v":0.16666666666666669},null,null,null,null,null,123,"5S3264",null,{"$f":"'Bridge Data'!BN126","v":3433.1731199999836},{"$f":"'Bridge Data'!BO126","v":62.421329454545159},55,{"$f":"'Bridge Data'!BC126","v":1.5666666666666667},{"$f":"'Bridge Data'!BA126","v":0.16666666666666669}]
[null,null,null,124,"3S2202",null,{"$f":"'Bridge Data'!BL127","v":9253.8720000000012},{"$f":"'Bridge Data'!BM127","v":168.25221818181819},55,{"$f":"'Bridge Data'!BC127","v":1.5666666666666667},{"$f":"'Bridge Data'!BA127","v":0.16666666666666669},null,null,null,null,null,124,"3S2202",null,{"$f":"'Bridge Data'!BN127","v":13070.592000000002},{"$f":"'Bridge Data'!BO127","v":237.64712727272732},55,{"$f":"'Bridge Data'!BC127","v":1.5666666666666667},{"$f":"'Bridge Data'!BA127","v":0.16666666666666669}]
[null,null,null,125,"9S3222",null,{"$f":"'Bridge Data'!BL128","v":3298.2611200000174},{"$f":"'Bridge Data'!BM128","v":59.968384000000313},55,{"$f":"'Bridge Data'!BC128","v":1.5562499999999999},{"$f":"'Bridge Data'!BA128","v":0.18198529411764705},null,null,null,null,null,125,"9S3222",null,{"$f":"'Bridge Data'!BN128","v":4797.4707200000175},{"$f":"'Bridge Data'!BO128","v":87.226740363636679},55,{"$f":"'Bridge Data'!BC128","v":1.5562499999999999},{"$f":"'Bridge Data'!BA128","v":0.18198529411764705}]
[null,null,null,126,"9S3327",null,{"$f":"'Bridge Data'!BL129","v":12285.936864000078},{"$f":"'Bridge Data'!BM129","v":223.38067025454686},55,{"$f":"'Bridge Data'!BC129","v":1.5063829787234042},{"$f":"'Bridge Data'!BA129","v":0.25531914893617019},null,null,null,null,null,126,"9S3327",null,{"$f":"'Bridge Data'!BN129","v":18371.767584000077},{"$f":"'Bridge Data'!BO129","v":334.03213789091052},55,{"$f":"'Bridge Data'!BC129","v":1.5063829787234042},{"$f":"'Bridge Data'!BA129","v":0.25531914893617019}]
[null,null,null,127,"9S3327",null,{"$f":"'Bridge Data'!BL130","v":12285.936864000078},{"$f":"'Bridge Data'!BM130","v":223.38067025454686},55,{"$f":"'Bridge Data'!BC130","v":1.5063829787234042},{"$f":"'Bridge Data'!BA130","v":0.25531914893617019},null,null,null,null,null,127,"9S3327",null,{"$f":"'Bridge Data'!BN130","v":18371.767584000077},{"$f":"'Bridge Data'!BO130","v":334.03213789091052},55,{"$f":"'Bridge Data'!BC130","v":1.5063829787234042},{"$f":"'Bridge Data'!BA130","v":0.25531914893617019}]
[null,null,null,128,"4S3287",null,{"$f":"'Bridge Data'!BL131","v":169552.48127999963},{"$f":"'Bridge Data'!BM131","v":3082.7723869090842},55,{"$f":"'Bridge Data'!BC131","v":1.6211538461538459},{"$f":"'Bridge Data'!BA131","v":8.653846153846155E-2},null,null,null,null,null,128,"4S3287",null,{"$f":"'Bridge Data'!BN131","v":225010.43967999963},{"$f":"'Bridge Data'!BO131","v":4091.0989032727207},55,{"$f":"'Bridge Data'!BC131","v":1.6211538461538459},{"$f":"'Bridge Data'!BA131","v":8.653846153846155E-2}]
[null,null,null,129,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D398,1)),\"Not Used\",INDEX(ModelGroup,D398,1))","v":"9S3213"},null,{"$f":"'Bridge Data'!BL132","v":4732.1038719999769},{"$f":"'Bridge Data'!BM132","v":86.038252218181398},55,{"$f":"'Bridge Data'!BC132","v":1.5772388059701492},{"$f":"'Bridge Data'!BA132","v":0.15111940298507462},null,null,null,null,null,129,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q398,1)),\"Not Used\",INDEX(ModelGroup,Q398,1))","v":"9S3213"},null,{"$f":"'Bridge Data'!BN132","v":6472.7960319999765},{"$f":"'Bridge Data'!BO132","v":117.68720058181775},55,{"$f":"'Bridge Data'!BC132","v":1.5772388059701492},{"$f":"'Bridge Data'!BA132","v":0.15111940298507462}]
[null,null,null,130,"5S3334",null,{"$f":"'Bridge Data'!BL133","v":530.18680000000006},{"$f":"'Bridge Data'!BM133","v":9.6397600000000008},{"$f":"IF(ISNUMBER(H399),G399/H399,55)","v":55},{"$f":"'Bridge Data'!BC133","v":1},{"$f":"'Bridge Data'!BA133","v":1},null,null,null,null,null,130,"5S3334",null,{"$f":"'Bridge Data'!BN133","v":813.89880000000005},{"$f":"'Bridge Data'!BO133","v":14.798160000000001},{"$f":"IF(ISNUMBER(U399),T399/U399,55)","v":55},{"$f":"'Bridge Data'!BC133","v":1},{"$f":"'Bridge Data'!BA133","v":1}]
[null,null,null,131,"5S3229",null,{"$f":"'Bridge Data'!BL134","v":1047.7900799999964},{"$f":"'Bridge Data'!BM134","v":19.050728727272659},55.000000000000007,{"$f":"'Bridge Data'!BC134","v":1},{"$f":"'Bridge Data'!BA134","v":1},null,null,null,null,null,131,"5S3229",null,{"$f":"'Bridge Data'!BN134","v":1608.4684799999964},{"$f":"'Bridge Data'!BO134","v":29.244881454545389},55,{"$f":"'Bridge Data'!BC134","v":1},{"$f":"'Bridge Data'!BA134","v":1}]
[null,null,null,132,"9P3382",null,{"$f":"'Bridge Data'!BL135","v":13435.568640000041},{"$f":"'Bridge Data'!BM135","v":244.28306618181892},55,{"$f":"'Bridge Data'!BC135","v":1},{"$f":"'Bridge Data'!BA135","v":1},null,null,null,null,null,132,"9P3382",null,{"$f":"'Bridge Data'!BN135","v":22197.507840000042},{"$f":"'Bridge Data'!BO135","v":403.5910516363644},55,{"$f":"'Bridge Data'!BC135","v":1},{"$f":"'Bridge Data'!BA135","v":1}]
[null,null,null,133,"3P3126",null,{"$f":"'Bridge Data'!BL136","v":9992.1729600000326},{"$f":"'Bridge Data'!BM136","v":181.6758720000006},55,{"$f":"'Bridge Data'!BC136","v":1.5666666666666667},{"$f":"'Bridge Data'!BA136","v":0.16666666666666669},null,null,null,null,null,133,"3P3126",null,{"$f":"'Bridge Data'!BN136","v":12371.261760000034},{"$f":"'Bridge Data'!BO136","v":224.93203200000062},55,{"$f":"'Bridge Data'!BC136","v":1.5666666666666667},{"$f":"'Bridge Data'!BA136","v":0.16666666666666669}]
[null,null,null,134,"9S3329",null,{"$f":"'Bridge Data'!BL137","v":2547.5432960000117},{"$f":"'Bridge Data'!BM137","v":46.318969018182031},55,{"$f":"'Bridge Data'!BC137","v":1.5562499999999999},{"$f":"'Bridge Data'!BA137","v":0.18198529411764705},null,null,null,null,null,134,"9S3329",null,{"$f":"'Bridge Data'!BN137","v":3804.2485760000113},{"$f":"'Bridge Data'!BO137","v":69.168155927272934},55,{"$f":"'Bridge Data'!BC137","v":1.5562499999999999},{"$f":"'Bridge Data'!BA137","v":0.18198529411764705}]
[null,null,null,135,"2P3089",null,{"$f":"'Bridge Data'!BL138","v":17180.83785600006},{"$f":"'Bridge Data'!BM138","v":312.37887010909202},55,{"$f":"'Bridge Data'!BC138","v":1.4510204081632652},{"$f":"'Bridge Data'!BA138","v":0.33673469387755101},null,null,null,null,null,135,"2P3089",null,{"$f":"'Bridge Data'!BN138","v":25692.584736000059},{"$f":"'Bridge Data'!BO138","v":467.13790429091017},55,{"$f":"'Bridge Data'!BC138","v":1.4510204081632652},{"$f":"'Bridge Data'!BA138","v":0.33673469387755101}]
[null,null,null,136,"7P3174",null,{"$f":"'Bridge Data'!BL139","v":7130.7625999999818},{"$f":"'Bridge Data'!BM139","v":129.65022909090877},55,{"$f":"'Bridge Data'!BC139","v":1},{"$f":"'Bridge Data'!BA139","v":1},null,null,null,null,null,136,"7P3174",null,{"$f":"'Bridge Data'!BN139","v":11937.746599999982},{"$f":"'Bridge Data'!BO139","v":217.04993818181785},55,{"$f":"'Bridge Data'!BC139","v":1},{"$f":"'Bridge Data'!BA139","v":1}]
[null,null,null,137,"9S3368",null,{"$f":"'Bridge Data'!BL140","v":490.09039200000296},{"$f":"'Bridge Data'!BM140","v":8.9107344000000541},55,{"$f":"'Bridge Data'!BC140","v":1.5666666666666667},{"$f":"'Bridge Data'!BA140","v":0.16666666666666669},null,null,null,null,null,137,"9S3368",null,{"$f":"'Bridge Data'!BN140","v":670.15555200000301},{"$f":"'Bridge Data'!BO140","v":12.184646400000055},55,{"$f":"'Bridge Data'!BC140","v":1.5666666666666667},{"$f":"'Bridge Data'!BA140","v":0.16666666666666669}]
[null,null,null,138,"6S3298",null,{"$f":"'Bridge Data'!BL141","v":3383.737791999984},{"$f":"'Bridge Data'!BM141","v":61.522505309090619},55,{"$f":"'Bridge Data'!BC141","v":1.5459854014598542},{"$f":"'Bridge Data'!BA141","v":0.1970802919708029},null,null,null,null,null,138,"6S3298",null,{"$f":"'Bridge Data'!BN141","v":5964.5547519999845},{"$f":"'Bridge Data'!BO141","v":108.44645003636336},55,{"$f":"'Bridge Data'!BC141","v":1.5459854014598542},{"$f":"'Bridge Data'!BA141","v":0.1970802919708029}]
[null,null,null,139,"1S3138",null,{"$f":"'Bridge Data'!BL142","v":11016.031040000033},{"$f":"'Bridge Data'!BM142","v":200.29147345454604},55,{"$f":"'Bridge Data'!BC142","v":1.6099236641221373},{"$f":"'Bridge Data'!BA142","v":0.10305343511450381},null,null,null,null,null,139,"1S3138",null,{"$f":"'Bridge Data'!BN142","v":14131.630240000033},{"$f":"'Bridge Data'!BO142","v":256.93873163636425},55,{"$f":"'Bridge Data'!BC142","v":1.6099236641221373},{"$f":"'Bridge Data'!BA142","v":0.10305343511450381}]
[null,null,null,140,"2S2168",null,{"$f":"'Bridge Data'!BL143","v":34213.524480000007},{"$f":"'Bridge Data'!BM143","v":622.06408145454554},55.000000000000007,{"$f":"'Bridge Data'!BC143","v":1.6325581395348836},{"$f":"'Bridge Data'!BA143","v":6.9767441860465129E-2},null,null,null,null,null,140,"2S2168",null,{"$f":"'Bridge Data'!BN143","v":42352.289279999997},{"$f":"'Bridge Data'!BO143","v":770.04162327272718},55,{"$f":"'Bridge Data'!BC143","v":1.6325581395348836},{"$f":"'Bridge Data'!BA143","v":6.9767441860465129E-2}]
[null,null,null,141,"9S3385",null,{"$f":"'Bridge Data'!BL144","v":18608.657183999851},{"$f":"'Bridge Data'!BM144","v":338.33922152727001},55,{"$f":"'Bridge Data'!BC144","v":1.5772388059701492},{"$f":"'Bridge Data'!BA144","v":0.15111940298507462},null,null,null,null,null,141,"9S3385",null,{"$f":"'Bridge Data'!BN144","v":28575.266303999852},{"$f":"'Bridge Data'!BO144","v":519.5502964363609},55.000000000000007,{"$f":"'Bridge Data'!BC144","v":1.5772388059701492},{"$f":"'Bridge Data'!BA144","v":0.15111940298507462}]
[null,null,null,142,"2S3005",null,{"$f":"'Bridge Data'!BL145","v":179.01830016000198},{"$f":"'Bridge Data'!BM145","v":3.2548781847273087},55,{"$f":"'Bridge Data'!BC145","v":1.5258992805755396},{"$f":"'Bridge Data'!BA145","v":0.22661870503597126},null,null,null,null,null,142,"2S3005",null,{"$f":"'Bridge Data'!BN145","v":328.20021696000202},{"$f":"'Bridge Data'!BO145","v":5.967276672000037},55,{"$f":"'Bridge Data'!BC145","v":1.5258992805755396},{"$f":"'Bridge Data'!BA145","v":0.22661870503597126}]
[null,null,null,143,"1S3162",null,{"$f":"'Bridge Data'!BL146","v":152.03529119999979},{"$f":"'Bridge Data'!BM146","v":2.7642780218181779},55,{"$f":"'Bridge Data'!BC146","v":1},{"$f":"'Bridge Data'!BA146","v":1},null,null,null,null,null,143,"1S3162",null,{"$f":"'Bridge Data'!BN146","v":195.06414719999978},{"$f":"'Bridge Data'!BO146","v":3.5466208581818144},55,{"$f":"'Bridge Data'!BC146","v":1},{"$f":"'Bridge Data'!BA146","v":1}]
[null,null,null,144,"1S3161",null,{"$f":"'Bridge Data'!BL147","v":124.78844160000007},{"$f":"'Bridge Data'!BM147","v":2.2688807563636377},55,{"$f":"'Bridge Data'!BC147","v":1},{"$f":"'Bridge Data'!BA147","v":1},null,null,null,null,null,144,"1S3161",null,{"$f":"'Bridge Data'!BN147","v":154.85794560000008},{"$f":"'Bridge Data'!BO147","v":2.8155990109090925},55,{"$f":"'Bridge Data'!BC147","v":1},{"$f":"'Bridge Data'!BA147","v":1}]
[null,null,null,145,"7P3190D",null,{"$f":"'Bridge Data'!BL148","v":870.04476000000102},{"$f":"'Bridge Data'!BM148","v":15.818995636363654},55,{"$f":"'Bridge Data'!BC148","v":1},{"$f":"'Bridge Data'!BA148","v":1},null,null,null,null,null,145,"7P3190D",null,{"$f":"'Bridge Data'!BN148","v":1157.3031600000011},{"$f":"'Bridge Data'!BO148","v":21.041875636363656},55,{"$f":"'Bridge Data'!BC148","v":1},{"$f":"'Bridge Data'!BA148","v":1}]
[null,null,null,146,"7P3190D",null,{"$f":"'Bridge Data'!BL149","v":870.04476000000102},{"$f":"'Bridge Data'!BM149","v":15.818995636363654},55,{"$f":"'Bridge Data'!BC149","v":1},{"$f":"'Bridge Data'!BA149","v":1},null,null,null,null,null,146,"7P3190D",null,{"$f":"'Bridge Data'!BN149","v":1157.3031600000011},{"$f":"'Bridge Data'!BO149","v":21.041875636363656},55,{"$f":"'Bridge Data'!BC149","v":1},{"$f":"'Bridge Data'!BA149","v":1}]
[null,null,null,147,"1P3106",null,{"$f":"'Bridge Data'!BL150","v":5478.2208000000001},{"$f":"'Bridge Data'!BM150","v":99.604014545454547},55,{"$f":"'Bridge Data'!BC150","v":1},{"$f":"'Bridge Data'!BA150","v":1},null,null,null,null,null,147,"1P3106",null,{"$f":"'Bridge Data'!BN150","v":7263.8208000000004},{"$f":"'Bridge Data'!BO150","v":132.06946909090911},54.999999999999993,{"$f":"'Bridge Data'!BC150","v":1},{"$f":"'Bridge Data'!BA150","v":1}]
[null,null,null,148,"1S3071",null,{"$f":"'Bridge Data'!BL151","v":88.362090000000165},{"$f":"'Bridge Data'!BM151","v":1.6065834545454576},55,{"$f":"'Bridge Data'!BC151","v":1},{"$f":"'Bridge Data'!BA151","v":1},null,null,null,null,null,148,"1S3071",null,{"$f":"'Bridge Data'!BN151","v":112.74669000000017},{"$f":"'Bridge Data'!BO151","v":2.0499398181818211},55.000000000000007,{"$f":"'Bridge Data'!BC151","v":1},{"$f":"'Bridge Data'!BA151","v":1}]
[null,null,null,149,"2P3182",null,{"$f":"'Bridge Data'!BL152","v":2006.6833200000178},{"$f":"'Bridge Data'!BM152","v":36.485151272727599},55,{"$f":"'Bridge Data'!BC152","v":1},{"$f":"'Bridge Data'!BA152","v":1},null,null,null,null,null,149,"2P3182",null,{"$f":"'Bridge Data'!BN152","v":3537.171920000018},{"$f":"'Bridge Data'!BO152","v":64.312216727273054},55,{"$f":"'Bridge Data'!BC152","v":1},{"$f":"'Bridge Data'!BA152","v":1}]
[null,null,null,150,"1I3242",null,{"$f":"'Bridge Data'!BL153","v":1388.6065600000088},{"$f":"'Bridge Data'!BM153","v":25.247392000000161},55,{"$f":"'Bridge Data'!BC153","v":1},{"$f":"'Bridge Data'!BA153","v":1},null,null,null,null,null,150,"1I3242",null,{"$f":"'Bridge Data'!BN153","v":2640.5973600000093},{"$f":"'Bridge Data'!BO153","v":48.010861090909259},55,{"$f":"'Bridge Data'!BC153","v":1},{"$f":"'Bridge Data'!BA153","v":1}]
[null,null,null,151,"1I3242",null,{"$f":"'Bridge Data'!BL154","v":1624.0453599999903},{"$f":"'Bridge Data'!BM154","v":29.528097454545279},55,{"$f":"'Bridge Data'!BC154","v":1},{"$f":"'Bridge Data'!BA154","v":1},null,null,null,null,null,151,"1I3242",null,{"$f":"'Bridge Data'!BN154","v":3088.2621599999907},{"$f":"'Bridge Data'!BO154","v":56.150221090908921},55,{"$f":"'Bridge Data'!BC154","v":1},{"$f":"'Bridge Data'!BA154","v":1}]
[null,null,null,152,"2S0416",null,{"$f":"'Bridge Data'!BL155","v":4093.7062399999922},{"$f":"'Bridge Data'!BM155","v":74.431022545454411},54.999999999999993,{"$f":"'Bridge Data'!BC155","v":1.6211538461538459},{"$f":"'Bridge Data'!BA155","v":8.653846153846155E-2},null,null,null,null,null,152,"2S0416",null,{"$f":"'Bridge Data'!BN155","v":5063.4854399999931},{"$f":"'Bridge Data'!BO155","v":92.063371636363513},55,{"$f":"'Bridge Data'!BC155","v":1.6211538461538459},{"$f":"'Bridge Data'!BA155","v":8.653846153846155E-2}]
[null,null,null,153,"5P3332",null,{"$f":"'Bridge Data'!BL156","v":14139.035520000123},{"$f":"'Bridge Data'!BM156","v":257.07337309091133},55,{"$f":"'Bridge Data'!BC156","v":1.5258992805755396},{"$f":"'Bridge Data'!BA156","v":0.22661870503597126},null,null,null,null,null,153,"5P3332",null,{"$f":"'Bridge Data'!BN156","v":22267.533120000124},{"$f":"'Bridge Data'!BO156","v":404.86423854545677},55,{"$f":"'Bridge Data'!BC156","v":1.5258992805755396},{"$f":"'Bridge Data'!BA156","v":0.22661870503597126}]
[null,null,null,154,"1S3122",null,{"$f":"'Bridge Data'!BL157","v":1687.3920000000003},{"$f":"'Bridge Data'!BM157","v":30.67985454545455},55,{"$f":"'Bridge Data'!BC157","v":1.5666666666666667},{"$f":"'Bridge Data'!BA157","v":0.16666666666666669},null,null,null,null,null,154,"1S3122",null,{"$f":"'Bridge Data'!BN157","v":2156.1120000000005},{"$f":"'Bridge Data'!BO157","v":39.202036363636374},55,{"$f":"'Bridge Data'!BC157","v":1.5666666666666667},{"$f":"'Bridge Data'!BA157","v":0.16666666666666669}]
[null,null,null,155,"3S0623",null,{"$f":"'Bridge Data'!BL158","v":25477.427871999796},{"$f":"'Bridge Data'!BM158","v":463.22596130908721},55,{"$f":"'Bridge Data'!BC158","v":1.5258992805755396},{"$f":"'Bridge Data'!BA158","v":0.22661870503597126},null,null,null,null,null,155,"3S0623",null,{"$f":"'Bridge Data'!BN158","v":38096.937631999797},{"$f":"'Bridge Data'!BO158","v":692.67159330908726},55,{"$f":"'Bridge Data'!BC158","v":1.5258992805755396},{"$f":"'Bridge Data'!BA158","v":0.22661870503597126}]
[null,null,null,156,"1S0616",null,{"$f":"'Bridge Data'!BL159","v":18600.029760000001},{"$f":"'Bridge Data'!BM159","v":338.1823592727273},55,{"$f":"'Bridge Data'!BC159","v":1.6099236641221373},{"$f":"'Bridge Data'!BA159","v":0.10305343511450381},null,null,null,null,null,156,"1S0616",null,{"$f":"'Bridge Data'!BN159","v":23858.21256},{"$f":"'Bridge Data'!BO159","v":433.78568290909089},55,{"$f":"'Bridge Data'!BC159","v":1.6099236641221373},{"$f":"'Bridge Data'!BA159","v":0.10305343511450381}]
[null,null,null,157,"5S3234",null,{"$f":"'Bridge Data'!BL160","v":19606.01894400005},{"$f":"'Bridge Data'!BM160","v":356.47307170909181},55,{"$f":"'Bridge Data'!BC160","v":1.5562499999999999},{"$f":"'Bridge Data'!BA160","v":0.18198529411764705},null,null,null,null,null,157,"5S3234",null,{"$f":"'Bridge Data'!BN160","v":29307.540864000053},{"$f":"'Bridge Data'!BO160","v":532.86437934545552},55,{"$f":"'Bridge Data'!BC160","v":1.5562499999999999},{"$f":"'Bridge Data'!BA160","v":0.18198529411764705}]
[null,null,null,158,"1S3209",null,{"$f":"'Bridge Data'!BL161","v":73.953600000000009},{"$f":"'Bridge Data'!BM161","v":1.3446109090909093},55,{"$f":"'Bridge Data'!BC161","v":1.4968309859154929},{"$f":"'Bridge Data'!BA161","v":0.26936619718309862},null,null,null,null,null,158,"1S3209",null,{"$f":"'Bridge Data'!BN161","v":91.561600000000013},{"$f":"'Bridge Data'!BO161","v":1.6647563636363638},55,{"$f":"'Bridge Data'!BC161","v":1.4968309859154929},{"$f":"'Bridge Data'!BA161","v":0.26936619718309862}]
[null,null,null,159,"9S3220",null,{"$f":"'Bridge Data'!BL162","v":719.21289087999673},{"$f":"'Bridge Data'!BM162","v":13.07659801599994},55.000000000000007,{"$f":"'Bridge Data'!BC162","v":1.5562499999999999},{"$f":"'Bridge Data'!BA162","v":0.18198529411764705},null,null,null,null,null,159,"9S3220",null,{"$f":"'Bridge Data'!BN162","v":1046.1278412799968},{"$f":"'Bridge Data'!BO162","v":19.02050620509085},55,{"$f":"'Bridge Data'!BC162","v":1.5562499999999999},{"$f":"'Bridge Data'!BA162","v":0.18198529411764705}]
[null,null,null,160,"5I3324",null,{"$f":"'Bridge Data'!BL163","v":5378.3502079999644},{"$f":"'Bridge Data'!BM163","v":97.788185599999352},55,{"$f":"'Bridge Data'!BC163","v":1.3918831168831169},{"$f":"'Bridge Data'!BA163","v":0.42370129870129875},null,null,null,null,null,160,"5I3324",null,{"$f":"'Bridge Data'!BN163","v":9087.5572479999646},{"$f":"'Bridge Data'!BO163","v":165.22831359999935},55,{"$f":"'Bridge Data'!BC163","v":1.3918831168831169},{"$f":"'Bridge Data'!BA163","v":0.42370129870129875}]
[null,null,null,161,"9S3510",null,{"$f":"'Bridge Data'!BL164","v":1746.7781759999946},{"$f":"'Bridge Data'!BM164","v":31.759603199999901},55,{"$f":"'Bridge Data'!BC164","v":1.5666666666666667},{"$f":"'Bridge Data'!BA164","v":0.16666666666666669},null,null,null,null,null,161,"9S3510",null,{"$f":"'Bridge Data'!BN164","v":2388.0778559999949},{"$f":"'Bridge Data'!BO164","v":43.419597381818086},55,{"$f":"'Bridge Data'!BC164","v":1.5666666666666667},{"$f":"'Bridge Data'!BA164","v":0.16666666666666669}]
[null,null,null,162,"2P3137",null,{"$f":"'Bridge Data'!BL165","v":1540.6504},{"$f":"'Bridge Data'!BM165","v":28.011825454545455},55,{"$f":"'Bridge Data'!BC165","v":1},{"$f":"'Bridge Data'!BA165","v":1},null,null,null,null,null,162,"2P3137",null,{"$f":"'Bridge Data'!BN165","v":2715.6743999999999},{"$f":"'Bridge Data'!BO165","v":49.375898181818179},55,{"$f":"'Bridge Data'!BC165","v":1},{"$f":"'Bridge Data'!BA165","v":1}]
[null,null,null,163,"9S3219",null,{"$f":"'Bridge Data'!BL166","v":4103.7373440000119},{"$f":"'Bridge Data'!BM166","v":74.613406254545666},55.000000000000007,{"$f":"'Bridge Data'!BC166","v":1.58796992481203},{"$f":"'Bridge Data'!BA166","v":0.13533834586466167},null,null,null,null,null,163,"9S3219",null,{"$f":"'Bridge Data'!BN166","v":5623.640064000012},{"$f":"'Bridge Data'!BO166","v":102.24800116363659},55,{"$f":"'Bridge Data'!BC166","v":1.58796992481203},{"$f":"'Bridge Data'!BA166","v":0.13533834586466167}]
[null,null,null,164,"3S2219",null,{"$f":"'Bridge Data'!BL167","v":1384.9976640000027},{"$f":"'Bridge Data'!BM167","v":25.18177570909096},54.999999999999993,{"$f":"'Bridge Data'!BC167","v":1.5459854014598542},{"$f":"'Bridge Data'!BA167","v":0.1970802919708029},null,null,null,null,null,164,"3S2219",null,{"$f":"'Bridge Data'!BN167","v":1954.7751840000028},{"$f":"'Bridge Data'!BO167","v":35.541366981818236},54.999999999999993,{"$f":"'Bridge Data'!BC167","v":1.5459854014598542},{"$f":"'Bridge Data'!BA167","v":0.1970802919708029}]
[null,null,null,165,"9S3232",null,{"$f":"'Bridge Data'!BL168","v":7448.3566080000419},{"$f":"'Bridge Data'!BM168","v":135.42466560000076},55,{"$f":"'Bridge Data'!BC168","v":1.5562499999999999},{"$f":"'Bridge Data'!BA168","v":0.18198529411764705},null,null,null,null,null,165,"9S3232",null,{"$f":"'Bridge Data'!BN168","v":10833.97324800004},{"$f":"'Bridge Data'!BO168","v":196.98133178181891},55,{"$f":"'Bridge Data'!BC168","v":1.5562499999999999},{"$f":"'Bridge Data'!BA168","v":0.18198529411764705}]
[null,null,null,166,"9S3232",null,{"$f":"'Bridge Data'!BL169","v":7556.7663360000115},{"$f":"'Bridge Data'!BM169","v":137.39575156363657},55,{"$f":"'Bridge Data'!BC169","v":1.4422297297297297},{"$f":"'Bridge Data'!BA169","v":0.34966216216216212},null,null,null,null,null,166,"9S3232",null,{"$f":"'Bridge Data'!BN169","v":11071.541376000012},{"$f":"'Bridge Data'!BO169","v":201.30075229090932},55,{"$f":"'Bridge Data'!BC169","v":1.4422297297297297},{"$f":"'Bridge Data'!BA169","v":0.34966216216216212}]
[null,null,null,167,"2S3046",null,{"$f":"'Bridge Data'!BL170","v":911.45208000000207},{"$f":"'Bridge Data'!BM170","v":16.571856000000036},55.000000000000007,{"$f":"'Bridge Data'!BC170","v":1},{"$f":"'Bridge Data'!BA170","v":1},null,null,null,null,null,167,"2S3046",null,{"$f":"'Bridge Data'!BN170","v":1286.6884800000021},{"$f":"'Bridge Data'!BO170","v":23.394336000000038},55,{"$f":"'Bridge Data'!BC170","v":1},{"$f":"'Bridge Data'!BA170","v":1}]
[null,null,null,168,"1S3137",null,{"$f":"'Bridge Data'!BL171","v":2488.316927999997},{"$f":"'Bridge Data'!BM171","v":45.242125963636312},55,{"$f":"'Bridge Data'!BC171","v":1.5562499999999999},{"$f":"'Bridge Data'!BA171","v":0.18198529411764705},null,null,null,null,null,168,"1S3137",null,{"$f":"'Bridge Data'!BN171","v":3192.557567999997},{"$f":"'Bridge Data'!BO171","v":58.046501236363582},55,{"$f":"'Bridge Data'!BC171","v":1.5562499999999999},{"$f":"'Bridge Data'!BA171","v":0.18198529411764705}]
[null,null,null,169,"1S3134",null,{"$f":"'Bridge Data'!BL172","v":1657.2810800000002},{"$f":"'Bridge Data'!BM172","v":30.132383272727278},55,{"$f":"'Bridge Data'!BC172","v":1.58796992481203},{"$f":"'Bridge Data'!BA172","v":0.13533834586466167},null,null,null,null,null,169,"1S3134",null,{"$f":"'Bridge Data'!BN172","v":2128.9522800000004},{"$f":"'Bridge Data'!BO172","v":38.708223272727281},55,{"$f":"'Bridge Data'!BC172","v":1.58796992481203},{"$f":"'Bridge Data'!BA172","v":0.13533834586466167}]
[null,null,null,170,"1P3107",null,{"$f":"'Bridge Data'!BL173","v":57308.314671999673},{"$f":"'Bridge Data'!BM173","v":1041.9693576727213},55,{"$f":"'Bridge Data'!BC173","v":1.58796992481203},{"$f":"'Bridge Data'!BA173","v":0.13533834586466167},null,null,null,null,null,170,"1P3107",null,{"$f":"'Bridge Data'!BN173","v":108977.42083199968},{"$f":"'Bridge Data'!BO173","v":1981.4076514909034},55,{"$f":"'Bridge Data'!BC173","v":1.58796992481203},{"$f":"'Bridge Data'!BA173","v":0.13533834586466167}]
[null,null,null,171,"7S3172",null,{"$f":"'Bridge Data'!BL174","v":970.30867999999714},{"$f":"'Bridge Data'!BM174","v":17.641975999999946},55.000000000000007,{"$f":"'Bridge Data'!BC174","v":1},{"$f":"'Bridge Data'!BA174","v":1},null,null,null,null,null,171,"7S3172",null,{"$f":"'Bridge Data'!BN174","v":1411.3580799999972},{"$f":"'Bridge Data'!BO174","v":25.661055999999949},55,{"$f":"'Bridge Data'!BC174","v":1},{"$f":"'Bridge Data'!BA174","v":1}]
[null,null,null,172,"7S3171",null,{"$f":"'Bridge Data'!BL175","v":32188.241903999759},{"$f":"'Bridge Data'!BM175","v":585.24076189090465},55.000000000000007,{"$f":"'Bridge Data'!BC175","v":1.4510204081632652},{"$f":"'Bridge Data'!BA175","v":0.33673469387755101},null,null,null,null,null,172,"7S3171",null,{"$f":"'Bridge Data'!BN175","v":48131.179823999759},{"$f":"'Bridge Data'!BO175","v":875.11236043635927},55,{"$f":"'Bridge Data'!BC175","v":1.4510204081632652},{"$f":"'Bridge Data'!BA175","v":0.33673469387755101}]
[null,null,null,173,"4I3197",null,{"$f":"'Bridge Data'!BL176","v":25455.120767999786},{"$f":"'Bridge Data'!BM176","v":462.82037759999611},55,{"$f":"'Bridge Data'!BC176","v":1.5988636363636364},{"$f":"'Bridge Data'!BA176","v":0.11931818181818184},null,null,null,null,null,173,"4I3197",null,{"$f":"'Bridge Data'!BN176","v":44868.878207999784},{"$f":"'Bridge Data'!BO176","v":815.79778559999602},55,{"$f":"'Bridge Data'!BC176","v":1.5988636363636364},{"$f":"'Bridge Data'!BA176","v":0.11931818181818184}]
[null,null,null,174,"1S3140",null,{"$f":"'Bridge Data'!BL177","v":1625.7084480000019},{"$f":"'Bridge Data'!BM177","v":29.558335418181851},55,{"$f":"'Bridge Data'!BC177","v":1.5358695652173913},{"$f":"'Bridge Data'!BA177","v":0.21195652173913043},null,null,null,null,null,174,"1S3140",null,{"$f":"'Bridge Data'!BN177","v":2012.781888000002},{"$f":"'Bridge Data'!BO177","v":36.596034327272761},55.000000000000007,{"$f":"'Bridge Data'!BC177","v":1.5358695652173913},{"$f":"'Bridge Data'!BA177","v":0.21195652173913043}]
[null,null,null,175,"4S2276",null,{"$f":"'Bridge Data'!BL178","v":4808.620799999966},{"$f":"'Bridge Data'!BM178","v":87.429469090908469},55,{"$f":"'Bridge Data'!BC178","v":1},{"$f":"'Bridge Data'!BA178","v":1},null,null,null,null,null,175,"4S2276",null,{"$f":"'Bridge Data'!BN178","v":6993.0047999999661},{"$f":"'Bridge Data'!BO178","v":127.1455418181812},55,{"$f":"'Bridge Data'!BC178","v":1},{"$f":"'Bridge Data'!BA178","v":1}]
[null,null,null,176,"4I3024",null,{"$f":"'Bridge Data'!BL179","v":35647.123200000002},{"$f":"'Bridge Data'!BM179","v":648.12951272727275},55,{"$f":"'Bridge Data'!BC179","v":1.6211538461538459},{"$f":"'Bridge Data'!BA179","v":8.653846153846155E-2},null,null,null,null,null,176,"4I3024",null,{"$f":"'Bridge Data'!BN179","v":47305.107199999999},{"$f":"'Bridge Data'!BO179","v":860.0928581818182},55,{"$f":"'Bridge Data'!BC179","v":1.6211538461538459},{"$f":"'Bridge Data'!BA179","v":8.653846153846155E-2}]
[null,null,null,177,"2P3138",null,{"$f":"'Bridge Data'!BL180","v":1540.6504},{"$f":"'Bridge Data'!BM180","v":28.011825454545455},55,{"$f":"'Bridge Data'!BC180","v":1},{"$f":"'Bridge Data'!BA180","v":1},null,null,null,null,null,177,"2P3138",null,{"$f":"'Bridge Data'!BN180","v":2715.6743999999999},{"$f":"'Bridge Data'!BO180","v":49.375898181818179},55,{"$f":"'Bridge Data'!BC180","v":1},{"$f":"'Bridge Data'!BA180","v":1}]
[null,null,null,178,"7I3050",null,{"$f":"'Bridge Data'!BL181","v":1579.2515999999998},{"$f":"'Bridge Data'!BM181","v":28.713665454545453},55,{"$f":"'Bridge Data'!BC181","v":1},{"$f":"'Bridge Data'!BA181","v":1},null,null,null,null,null,178,"7I3050",null,{"$f":"'Bridge Data'!BN181","v":2643.9156000000003},{"$f":"'Bridge Data'!BO181","v":48.071192727272731},55,{"$f":"'Bridge Data'!BC181","v":1},{"$f":"'Bridge Data'!BA181","v":1}]
[null,null,null,179,"6S2211",null,{"$f":"'Bridge Data'!BL182","v":38603.751424000104},{"$f":"'Bridge Data'!BM182","v":701.88638952727456},55.000000000000007,{"$f":"'Bridge Data'!BC182","v":1.6441406249999999},{"$f":"'Bridge Data'!BA182","v":5.2734375E-2},null,null,null,null,null,179,"6S2211",null,{"$f":"'Bridge Data'!BN182","v":52900.614144000108},{"$f":"'Bridge Data'!BO182","v":961.8293480727292},55,{"$f":"'Bridge Data'!BC182","v":1.6441406249999999},{"$f":"'Bridge Data'!BA182","v":5.2734375E-2}]
[null,null,null,180,"2S3071",null,{"$f":"'Bridge Data'!BL183","v":6736.3868000000002},{"$f":"'Bridge Data'!BM183","v":122.47976},55,{"$f":"'Bridge Data'!BC183","v":1.6099236641221373},{"$f":"'Bridge Data'!BA183","v":0.10305343511450381},null,null,null,null,null,180,"2S3071",null,{"$f":"'Bridge Data'!BN183","v":9515.735200000001},{"$f":"'Bridge Data'!BO183","v":173.01336727272729},55,{"$f":"'Bridge Data'!BC183","v":1.6099236641221373},{"$f":"'Bridge Data'!BA183","v":0.10305343511450381}]
[null,null,null,181,"2S3120",null,{"$f":"'Bridge Data'!BL184","v":1646.8410240000071},{"$f":"'Bridge Data'!BM184","v":29.942564072727404},55,{"$f":"'Bridge Data'!BC184","v":1.4968309859154929},{"$f":"'Bridge Data'!BA184","v":0.26936619718309862},null,null,null,null,null,181,"2S3120",null,{"$f":"'Bridge Data'!BN184","v":2321.9317440000068},{"$f":"'Bridge Data'!BO184","v":42.216940800000124},55,{"$f":"'Bridge Data'!BC184","v":1.4968309859154929},{"$f":"'Bridge Data'!BA184","v":0.26936619718309862}]
[null,null,null,182,"3P3092",null,{"$f":"'Bridge Data'!BL185","v":16925.791680000075},{"$f":"'Bridge Data'!BM185","v":307.74166690909226},55,{"$f":"'Bridge Data'!BC185","v":1.4599315068493151},{"$f":"'Bridge Data'!BA185","v":0.32363013698630133},null,null,null,null,null,182,"3P3092",null,{"$f":"'Bridge Data'!BN185","v":21716.110080000075},{"$f":"'Bridge Data'!BO185","v":394.83836509091043},55,{"$f":"'Bridge Data'!BC185","v":1.4599315068493151},{"$f":"'Bridge Data'!BA185","v":0.32363013698630133}]
[null,null,null,183,"9S3224",null,{"$f":"'Bridge Data'!BL186","v":3220.0796159999913},{"$f":"'Bridge Data'!BM186","v":58.546902109090752},55,{"$f":"'Bridge Data'!BC186","v":1.5562499999999999},{"$f":"'Bridge Data'!BA186","v":0.18198529411764705},null,null,null,null,null,183,"9S3224",null,{"$f":"'Bridge Data'!BN186","v":4412.7016959999919},{"$f":"'Bridge Data'!BO186","v":80.230939927272587},54.999999999999993,{"$f":"'Bridge Data'!BC186","v":1.5562499999999999},{"$f":"'Bridge Data'!BA186","v":0.18198529411764705}]
[null,null,null,184,"9S3224",null,{"$f":"'Bridge Data'!BL187","v":5343.4080000000004},{"$f":"'Bridge Data'!BM187","v":97.152872727272737},55,{"$f":"'Bridge Data'!BC187","v":1.5666666666666667},{"$f":"'Bridge Data'!BA187","v":0.16666666666666669},null,null,null,null,null,184,"9S3224",null,{"$f":"'Bridge Data'!BN187","v":7312.0320000000002},{"$f":"'Bridge Data'!BO187","v":132.94603636363635},55.000000000000007,{"$f":"'Bridge Data'!BC187","v":1.5666666666666667},{"$f":"'Bridge Data'!BA187","v":0.16666666666666669}]
[null,null,null,185,"9S3224",null,{"$f":"'Bridge Data'!BL188","v":3220.0796159999913},{"$f":"'Bridge Data'!BM188","v":58.546902109090752},55,{"$f":"'Bridge Data'!BC188","v":1.5562499999999999},{"$f":"'Bridge Data'!BA188","v":0.18198529411764705},null,null,null,null,null,185,"9S3224",null,{"$f":"'Bridge Data'!BN188","v":4412.7016959999919},{"$f":"'Bridge Data'!BO188","v":80.230939927272587},54.999999999999993,{"$f":"'Bridge Data'!BC188","v":1.5562499999999999},{"$f":"'Bridge Data'!BA188","v":0.18198529411764705}]
[null,null,null,186,"9S3224",null,{"$f":"'Bridge Data'!BL189","v":3220.0796159999913},{"$f":"'Bridge Data'!BM189","v":58.546902109090752},55,{"$f":"'Bridge Data'!BC189","v":1.5562499999999999},{"$f":"'Bridge Data'!BA189","v":0.18198529411764705},null,null,null,null,null,186,"9S3224",null,{"$f":"'Bridge Data'!BN189","v":4412.7016959999919},{"$f":"'Bridge Data'!BO189","v":80.230939927272587},54.999999999999993,{"$f":"'Bridge Data'!BC189","v":1.5562499999999999},{"$f":"'Bridge Data'!BA189","v":0.18198529411764705}]
[null,null,null,187,"9S3381",null,{"$f":"'Bridge Data'!BL190","v":5193.0902400000296},{"$f":"'Bridge Data'!BM190","v":94.419822545455077},55.000000000000007,{"$f":"'Bridge Data'!BC190","v":1.6211538461538459},{"$f":"'Bridge Data'!BA190","v":8.653846153846155E-2},null,null,null,null,null,187,"9S3381",null,{"$f":"'Bridge Data'!BN190","v":7974.7574400000303},{"$f":"'Bridge Data'!BO190","v":144.99558981818237},55,{"$f":"'Bridge Data'!BC190","v":1.6211538461538459},{"$f":"'Bridge Data'!BA190","v":8.653846153846155E-2}]
[null,null,null,188,"1S3208",null,{"$f":"'Bridge Data'!BL191","v":4928.0655359999955},{"$f":"'Bridge Data'!BM191","v":89.601191563636277},55,{"$f":"'Bridge Data'!BC191","v":1.5562499999999999},{"$f":"'Bridge Data'!BA191","v":0.18198529411764705},null,null,null,null,null,188,"1S3208",null,{"$f":"'Bridge Data'!BN191","v":6093.7052159999957},{"$f":"'Bridge Data'!BO191","v":110.79464029090902},55,{"$f":"'Bridge Data'!BC191","v":1.5562499999999999},{"$f":"'Bridge Data'!BA191","v":0.18198529411764705}]
[null,null,null,189,"9P3380",null,{"$f":"'Bridge Data'!BL192","v":7866.0441600000458},{"$f":"'Bridge Data'!BM192","v":143.01898472727356},55,{"$f":"'Bridge Data'!BC192","v":1},{"$f":"'Bridge Data'!BA192","v":1},null,null,null,null,null,189,"9P3380",null,{"$f":"'Bridge Data'!BN192","v":12996.072960000047},{"$f":"'Bridge Data'!BO192","v":236.2922356363645},55,{"$f":"'Bridge Data'!BC192","v":1},{"$f":"'Bridge Data'!BA192","v":1}]
[null,null,null,190,"5S3282",null,{"$f":"'Bridge Data'!BL193","v":3067.4941440000098},{"$f":"'Bridge Data'!BM193","v":55.772620800000176},55,{"$f":"'Bridge Data'!BC193","v":1.5562499999999999},{"$f":"'Bridge Data'!BA193","v":0.18198529411764705},null,null,null,null,null,190,"5S3282",null,{"$f":"'Bridge Data'!BN193","v":4198.73126400001},{"$f":"'Bridge Data'!BO193","v":76.340568436363824},54.999999999999993,{"$f":"'Bridge Data'!BC193","v":1.5562499999999999},{"$f":"'Bridge Data'!BA193","v":0.18198529411764705}]
[null,null,null,191,"9S3396",null,{"$f":"'Bridge Data'!BL194","v":10525.159680000001},{"$f":"'Bridge Data'!BM194","v":191.36653963636365},55,{"$f":"'Bridge Data'!BC194","v":1.5562499999999999},{"$f":"'Bridge Data'!BA194","v":0.18198529411764705},null,null,null,null,null,191,"9S3396",null,{"$f":"'Bridge Data'!BN194","v":14420.74368},{"$f":"'Bridge Data'!BO194","v":262.19533963636366},54.999999999999993,{"$f":"'Bridge Data'!BC194","v":1.5562499999999999},{"$f":"'Bridge Data'!BA194","v":0.18198529411764705}]
[null,null,null,192,"7P3190C",null,{"$f":"'Bridge Data'!BL195","v":569.9907999999981},{"$f":"'Bridge Data'!BM195","v":10.363469090909057},55,{"$f":"'Bridge Data'!BC195","v":1},{"$f":"'Bridge Data'!BA195","v":1},null,null,null,null,null,192,"7P3190C",null,{"$f":"'Bridge Data'!BN195","v":780.60479999999814},{"$f":"'Bridge Data'!BO195","v":14.192814545454512},55,{"$f":"'Bridge Data'!BC195","v":1},{"$f":"'Bridge Data'!BA195","v":1}]
[null,null,null,193,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D462,1)),\"Not Used\",INDEX(ModelGroup,D462,1))","v":"7P3190F"},null,{"$f":"'Bridge Data'!BL196","v":6387.8133760000192},{"$f":"'Bridge Data'!BM196","v":116.14206138181854},55,{"$f":"'Bridge Data'!BC196","v":1.5562499999999999},{"$f":"'Bridge Data'!BA196","v":0.18198529411764705},null,null,null,null,null,193,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q462,1)),\"Not Used\",INDEX(ModelGroup,Q462,1))","v":"7P3190F"},null,{"$f":"'Bridge Data'!BN196","v":10694.204416000019},{"$f":"'Bridge Data'!BO196","v":194.44008029090944},55,{"$f":"'Bridge Data'!BC196","v":1.5562499999999999},{"$f":"'Bridge Data'!BA196","v":0.18198529411764705}]
[null,null,null,194,"7P3190L",null,{"$f":"'Bridge Data'!BL197","v":4998.9657599999809},{"$f":"'Bridge Data'!BM197","v":90.890286545454202},{"$f":"IF(ISNUMBER(H463),G463/H463,55)","v":55},{"$f":"'Bridge Data'!BC197","v":1},{"$f":"'Bridge Data'!BA197","v":1},null,null,null,null,null,194,"7P3190L",null,{"$f":"'Bridge Data'!BN197","v":8259.0745599999809},{"$f":"'Bridge Data'!BO197","v":150.16499199999964},{"$f":"IF(ISNUMBER(U463),T463/U463,55)","v":55.000000000000007},{"$f":"'Bridge Data'!BC197","v":1},{"$f":"'Bridge Data'!BA197","v":1}]
[null,null,null,195,"7P3190H",null,{"$f":"'Bridge Data'!BL198","v":9129.5942400000367},{"$f":"'Bridge Data'!BM198","v":165.99262254545522},55,{"$f":"'Bridge Data'!BC198","v":1.5666666666666667},{"$f":"'Bridge Data'!BA198","v":0.16666666666666669},null,null,null,null,null,195,"7P3190H",null,{"$f":"'Bridge Data'!BN198","v":12568.659840000037},{"$f":"'Bridge Data'!BO198","v":228.52108800000067},55,{"$f":"'Bridge Data'!BC198","v":1.5666666666666667},{"$f":"'Bridge Data'!BA198","v":0.16666666666666669}]
[null,null,null,196,"5S3344",null,{"$f":"'Bridge Data'!BL199","v":1558.5113600000091},{"$f":"'Bridge Data'!BM199","v":28.336570181818345},55,{"$f":"'Bridge Data'!BC199","v":1},{"$f":"'Bridge Data'!BA199","v":1},null,null,null,null,null,196,"5S3344",null,{"$f":"'Bridge Data'!BN199","v":2201.2281600000092},{"$f":"'Bridge Data'!BO199","v":40.022330181818347},55,{"$f":"'Bridge Data'!BC199","v":1},{"$f":"'Bridge Data'!BA199","v":1}]
[null,null,null,197,"5S3349",null,{"$f":"'Bridge Data'!BL200","v":201.17760000000001},{"$f":"'Bridge Data'!BM200","v":3.6577745454545458},55,{"$f":"'Bridge Data'!BC200","v":1},{"$f":"'Bridge Data'!BA200","v":1},null,null,null,null,null,197,"5S3349",null,{"$f":"'Bridge Data'!BN200","v":292.44159999999999},{"$f":"'Bridge Data'!BO200","v":5.3171200000000001},55,{"$f":"'Bridge Data'!BC200","v":1},{"$f":"'Bridge Data'!BA200","v":1}]
[null,null,null,198,"4S3286",null,{"$f":"'Bridge Data'!BL201","v":5421.0816000000386},{"$f":"'Bridge Data'!BM201","v":98.565120000000704},55,{"$f":"'Bridge Data'!BC201","v":1},{"$f":"'Bridge Data'!BA201","v":1},null,null,null,null,null,198,"4S3286",null,{"$f":"'Bridge Data'!BN201","v":8538.0696000000389},{"$f":"'Bridge Data'!BO201","v":155.23762909090979},55,{"$f":"'Bridge Data'!BC201","v":1},{"$f":"'Bridge Data'!BA201","v":1}]
[null,null,null,199,"9S3565",null,{"$f":"'Bridge Data'!BL202","v":12240.86766847995},{"$f":"'Bridge Data'!BM202","v":222.56123033599908},55,{"$f":"'Bridge Data'!BC202","v":1.5772388059701492},{"$f":"'Bridge Data'!BA202","v":0.15111940298507462},null,null,null,null,null,199,"9S3565",null,{"$f":"'Bridge Data'!BN202","v":17804.89842687995},{"$f":"'Bridge Data'!BO202","v":323.72542594327183},55,{"$f":"'Bridge Data'!BC202","v":1.5772388059701492},{"$f":"'Bridge Data'!BA202","v":0.15111940298507462}]
[null,null,null,200,"4S3290",null,{"$f":"'Bridge Data'!BL203","v":16468.540087999882},{"$f":"'Bridge Data'!BM203","v":299.42800159999786},55,{"$f":"'Bridge Data'!BC203","v":1.6211538461538459},{"$f":"'Bridge Data'!BA203","v":8.653846153846155E-2},null,null,null,null,null,200,"4S3290",null,{"$f":"'Bridge Data'!BN203","v":27823.523727999884},{"$f":"'Bridge Data'!BO203","v":505.88224959999786},55,{"$f":"'Bridge Data'!BC203","v":1.6211538461538459},{"$f":"'Bridge Data'!BA203","v":8.653846153846155E-2}]
[null,null,null,201,"2S3200",null,{"$f":"'Bridge Data'!BL204","v":387.65376000000282},{"$f":"'Bridge Data'!BM204","v":7.0482501818182328},55,{"$f":"'Bridge Data'!BC204","v":1},{"$f":"'Bridge Data'!BA204","v":1},null,null,null,null,null,201,"2S3200",null,{"$f":"'Bridge Data'!BN204","v":546.27456000000279},{"$f":"'Bridge Data'!BO204","v":9.9322647272727789},54.999999999999993,{"$f":"'Bridge Data'!BC204","v":1},{"$f":"'Bridge Data'!BA204","v":1}]
[null,null,null,202,"9S3567",null,{"$f":"'Bridge Data'!BL205","v":3101.7496399999909},{"$f":"'Bridge Data'!BM205","v":56.395447999999831},55,{"$f":"'Bridge Data'!BC205","v":1},{"$f":"'Bridge Data'!BA205","v":1},null,null,null,null,null,202,"9S3567",null,{"$f":"'Bridge Data'!BN205","v":4249.9648399999905},{"$f":"'Bridge Data'!BO205","v":77.272087999999826},55,{"$f":"'Bridge Data'!BC205","v":1},{"$f":"'Bridge Data'!BA205","v":1}]
[null,null,null,203,"9S3063",null,{"$f":"'Bridge Data'!BL206","v":39120.710400000011},{"$f":"'Bridge Data'!BM206","v":711.28564363636383},55,{"$f":"'Bridge Data'!BC206","v":1.5772388059701492},{"$f":"'Bridge Data'!BA206","v":0.15111940298507462},null,null,null,null,null,203,"9S3063",null,{"$f":"'Bridge Data'!BN206","v":55271.462400000004},{"$f":"'Bridge Data'!BO206","v":1004.93568},55,{"$f":"'Bridge Data'!BC206","v":1.5772388059701492},{"$f":"'Bridge Data'!BA206","v":0.15111940298507462}]
[null,null,null,204,"1S0588",null,{"$f":"'Bridge Data'!BL207","v":3903.6449920000041},{"$f":"'Bridge Data'!BM207","v":70.97536349090916},55.000000000000007,{"$f":"'Bridge Data'!BC207","v":1.5562499999999999},{"$f":"'Bridge Data'!BA207","v":0.18198529411764705},null,null,null,null,null,204,"1S0588",null,{"$f":"'Bridge Data'!BN207","v":5018.6926720000038},{"$f":"'Bridge Data'!BO207","v":91.248957672727343},55,{"$f":"'Bridge Data'!BC207","v":1.5562499999999999},{"$f":"'Bridge Data'!BA207","v":0.18198529411764705}]
[null,null,null,205,"9S3328",null,{"$f":"'Bridge Data'!BL208","v":1307.6972070400059},{"$f":"'Bridge Data'!BM208","v":23.776312855272835},55,{"$f":"'Bridge Data'!BC208","v":1.5562499999999999},{"$f":"'Bridge Data'!BA208","v":0.18198529411764705},null,null,null,null,null,205,"9S3328",null,{"$f":"'Bridge Data'!BN208","v":1952.7853542400057},{"$f":"'Bridge Data'!BO208","v":35.505188258909193},55,{"$f":"'Bridge Data'!BC208","v":1.5562499999999999},{"$f":"'Bridge Data'!BA208","v":0.18198529411764705}]
[null,null,null,206,"7I3254",null,{"$f":"'Bridge Data'!BL209","v":1169.0409999999927},{"$f":"'Bridge Data'!BM209","v":21.255290909090775},55,{"$f":"'Bridge Data'!BC209","v":1},{"$f":"'Bridge Data'!BA209","v":1},null,null,null,null,null,206,"7I3254",null,{"$f":"'Bridge Data'!BN209","v":1975.1959999999929},{"$f":"'Bridge Data'!BO209","v":35.912654545454416},55,{"$f":"'Bridge Data'!BC209","v":1},{"$f":"'Bridge Data'!BA209","v":1}]
[null,null,null,207,"7I3254",null,{"$f":"'Bridge Data'!BL210","v":1333.0309999999927},{"$f":"'Bridge Data'!BM210","v":24.23692727272714},55,{"$f":"'Bridge Data'!BC210","v":1},{"$f":"'Bridge Data'!BA210","v":1},null,null,null,null,null,207,"7I3254",null,{"$f":"'Bridge Data'!BN210","v":2252.335999999993},{"$f":"'Bridge Data'!BO210","v":40.95156363636351},55,{"$f":"'Bridge Data'!BC210","v":1},{"$f":"'Bridge Data'!BA210","v":1}]
[null,null,null,208,"7I3254",null,{"$f":"'Bridge Data'!BL211","v":1351.3519999999855},{"$f":"'Bridge Data'!BM211","v":24.570036363636099},55.000000000000007,{"$f":"'Bridge Data'!BC211","v":1},{"$f":"'Bridge Data'!BA211","v":1},null,null,null,null,null,208,"7I3254",null,{"$f":"'Bridge Data'!BN211","v":2283.2119999999854},{"$f":"'Bridge Data'!BO211","v":41.512945454545189},55,{"$f":"'Bridge Data'!BC211","v":1},{"$f":"'Bridge Data'!BA211","v":1}]
[null,null,null,209,"9S3530",null,{"$f":"'Bridge Data'!BL212","v":4321.5011840000161},{"$f":"'Bridge Data'!BM212","v":78.572748800000298},55,{"$f":"'Bridge Data'!BC212","v":1.5562499999999999},{"$f":"'Bridge Data'!BA212","v":0.18198529411764705},null,null,null,null,null,209,"9S3530",null,{"$f":"'Bridge Data'!BN212","v":6285.8199040000163},{"$f":"'Bridge Data'!BO212","v":114.28763461818211},55,{"$f":"'Bridge Data'!BC212","v":1.5562499999999999},{"$f":"'Bridge Data'!BA212","v":0.18198529411764705}]
[null,null,null,210,"2P3085",null,{"$f":"'Bridge Data'!BL213","v":54212.823808000205},{"$f":"'Bridge Data'!BM213","v":985.68770560000371},55,{"$f":"'Bridge Data'!BC213","v":1.5772388059701492},{"$f":"'Bridge Data'!BA213","v":0.15111940298507462},null,null,null,null,null,210,"2P3085",null,{"$f":"'Bridge Data'!BN213","v":101354.40972800022},{"$f":"'Bridge Data'!BO213","v":1842.807449600004},55,{"$f":"'Bridge Data'!BC213","v":1.5772388059701492},{"$f":"'Bridge Data'!BA213","v":0.15111940298507462}]
[null,null,null,211,"9S3331",null,{"$f":"'Bridge Data'!BL214","v":3298.2611200000174},{"$f":"'Bridge Data'!BM214","v":59.968384000000313},55,{"$f":"'Bridge Data'!BC214","v":1.5562499999999999},{"$f":"'Bridge Data'!BA214","v":0.18198529411764705},null,null,null,null,null,211,"9S3331",null,{"$f":"'Bridge Data'!BN214","v":4797.4707200000175},{"$f":"'Bridge Data'!BO214","v":87.226740363636679},55,{"$f":"'Bridge Data'!BC214","v":1.5562499999999999},{"$f":"'Bridge Data'!BA214","v":0.18198529411764705}]
[null,null,null,212,"7S3285",null,{"$f":"'Bridge Data'!BL215","v":12225.005000000001},{"$f":"'Bridge Data'!BM215","v":222.2728181818182},55,{"$f":"'Bridge Data'!BC215","v":1},{"$f":"'Bridge Data'!BA215","v":1},null,null,null,null,null,212,"7S3285",null,{"$f":"'Bridge Data'!BN215","v":18282.095000000001},{"$f":"'Bridge Data'!BO215","v":332.40172727272727},55.000000000000007,{"$f":"'Bridge Data'!BC215","v":1},{"$f":"'Bridge Data'!BA215","v":1}]
[null,null,null,213,"4S3218",null,{"$f":"'Bridge Data'!BL216","v":16868.225920000015},{"$f":"'Bridge Data'!BM216","v":306.69501672727301},55,{"$f":"'Bridge Data'!BC216","v":1.6211538461538459},{"$f":"'Bridge Data'!BA216","v":8.653846153846155E-2},null,null,null,null,null,213,"4S3218",null,{"$f":"'Bridge Data'!BN216","v":22475.406720000014},{"$f":"'Bridge Data'!BO216","v":408.64375854545477},55,{"$f":"'Bridge Data'!BC216","v":1.6211538461538459},{"$f":"'Bridge Data'!BA216","v":8.653846153846155E-2}]
[null,null,null,214,"1S3218",null,{"$f":"'Bridge Data'!BL217","v":7023.6724799999965},{"$f":"'Bridge Data'!BM217","v":127.70313599999994},55,{"$f":"'Bridge Data'!BC217","v":1.5063829787234042},{"$f":"'Bridge Data'!BA217","v":0.25531914893617019},null,null,null,null,null,214,"1S3218",null,{"$f":"'Bridge Data'!BN217","v":8716.1236799999951},{"$f":"'Bridge Data'!BO217","v":158.47497599999991},55,{"$f":"'Bridge Data'!BC217","v":1.5063829787234042},{"$f":"'Bridge Data'!BA217","v":0.25531914893617019}]
[null,null,null,215,"6S3168",null,{"$f":"'Bridge Data'!BL218","v":7590.0055910399678},{"$f":"'Bridge Data'!BM218","v":138.00010165527215},55,{"$f":"'Bridge Data'!BC218","v":1.5562499999999999},{"$f":"'Bridge Data'!BA218","v":0.18198529411764705},null,null,null,null,null,215,"6S3168",null,{"$f":"'Bridge Data'!BN218","v":13373.293962239968},{"$f":"'Bridge Data'!BO218","v":243.15079931345397},55,{"$f":"'Bridge Data'!BC218","v":1.5562499999999999},{"$f":"'Bridge Data'!BA218","v":0.18198529411764705}]
[null,null,null,216,"5S3283",null,{"$f":"'Bridge Data'!BL219","v":11198.775296000065},{"$f":"'Bridge Data'!BM219","v":203.61409629091028},55,{"$f":"'Bridge Data'!BC219","v":1.5562499999999999},{"$f":"'Bridge Data'!BA219","v":0.18198529411764705},null,null,null,null,null,216,"5S3283",null,{"$f":"'Bridge Data'!BN219","v":15818.162176000065},{"$f":"'Bridge Data'!BO219","v":287.60294865454665},55,{"$f":"'Bridge Data'!BC219","v":1.5562499999999999},{"$f":"'Bridge Data'!BA219","v":0.18198529411764705}]
[null,null,null,217,"6P3062B",null,{"$f":"'Bridge Data'!BL220","v":29546.02560000007},{"$f":"'Bridge Data'!BM220","v":537.2004654545467},55,{"$f":"'Bridge Data'!BC220","v":1.6211538461538459},{"$f":"'Bridge Data'!BA220","v":8.653846153846155E-2},null,null,null,null,null,217,"6P3062B",null,{"$f":"'Bridge Data'!BN220","v":36580.79360000007},{"$f":"'Bridge Data'!BO220","v":665.10533818181943},55,{"$f":"'Bridge Data'!BC220","v":1.6211538461538459},{"$f":"'Bridge Data'!BA220","v":8.653846153846155E-2}]
[null,null,null,218,"6P3062B",null,{"$f":"'Bridge Data'!BL221","v":22175.961600000075},{"$f":"'Bridge Data'!BM221","v":403.19930181818319},55,{"$f":"'Bridge Data'!BC221","v":1.6211538461538459},{"$f":"'Bridge Data'!BA221","v":8.653846153846155E-2},null,null,null,null,null,218,"6P3062B",null,{"$f":"'Bridge Data'!BN221","v":27453.649600000073},{"$f":"'Bridge Data'!BO221","v":499.1572654545468},55,{"$f":"'Bridge Data'!BC221","v":1.6211538461538459},{"$f":"'Bridge Data'!BA221","v":8.653846153846155E-2}]
[null,null,null,219,"5I3365",null,{"$f":"'Bridge Data'!BL222","v":4322.7416799999564},{"$f":"'Bridge Data'!BM222","v":78.595303272726483},55,{"$f":"'Bridge Data'!BC222","v":1},{"$f":"'Bridge Data'!BA222","v":1},null,null,null,null,null,219,"5I3365",null,{"$f":"'Bridge Data'!BN222","v":7463.0540799999562},{"$f":"'Bridge Data'!BO222","v":135.69189236363556},55,{"$f":"'Bridge Data'!BC222","v":1},{"$f":"'Bridge Data'!BA222","v":1}]
[null,null,null,220,"4I3221",null,{"$f":"'Bridge Data'!BL223","v":2075.2243199999962},{"$f":"'Bridge Data'!BM223","v":37.731351272727203},55,{"$f":"'Bridge Data'!BC223","v":1.6211538461538459},{"$f":"'Bridge Data'!BA223","v":8.653846153846155E-2},null,null,null,null,null,220,"4I3221",null,{"$f":"'Bridge Data'!BN223","v":2843.8259199999966},{"$f":"'Bridge Data'!BO223","v":51.705925818181754},55,{"$f":"'Bridge Data'!BC223","v":1.6211538461538459},{"$f":"'Bridge Data'!BA223","v":8.653846153846155E-2}]
[null,null,null,221,"7P3195",null,{"$f":"'Bridge Data'!BL224","v":1085.3806799999984},{"$f":"'Bridge Data'!BM224","v":19.734194181818154},54.999999999999993,{"$f":"'Bridge Data'!BC224","v":1},{"$f":"'Bridge Data'!BA224","v":1},null,null,null,null,null,221,"7P3195",null,{"$f":"'Bridge Data'!BN224","v":1445.6998799999983},{"$f":"'Bridge Data'!BO224","v":26.285452363636331},55,{"$f":"'Bridge Data'!BC224","v":1},{"$f":"'Bridge Data'!BA224","v":1}]
[null,null,null,222,"9S3561",null,{"$f":"'Bridge Data'!BL225","v":1867.5888},{"$f":"'Bridge Data'!BM225","v":33.956159999999997},55.000000000000007,{"$f":"'Bridge Data'!BC225","v":1},{"$f":"'Bridge Data'!BA225","v":1},null,null,null,null,null,222,"9S3561",null,{"$f":"'Bridge Data'!BN225","v":2555.0448000000001},{"$f":"'Bridge Data'!BO225","v":46.455359999999999},55.000000000000007,{"$f":"'Bridge Data'!BC225","v":1},{"$f":"'Bridge Data'!BA225","v":1}]
[null,null,null,223,"5I3366",null,{"$f":"'Bridge Data'!BL226","v":4031.5871999999995},{"$f":"'Bridge Data'!BM226","v":73.301585454545446},55,{"$f":"'Bridge Data'!BC226","v":1},{"$f":"'Bridge Data'!BA226","v":1},null,null,null,null,null,223,"5I3366",null,{"$f":"'Bridge Data'!BN226","v":6350.6351999999997},{"$f":"'Bridge Data'!BO226","v":115.46609454545454},55,{"$f":"'Bridge Data'!BC226","v":1},{"$f":"'Bridge Data'!BA226","v":1}]
[null,null,null,224,"5I3366",null,{"$f":"'Bridge Data'!BL227","v":3785.0851199999861},{"$f":"'Bridge Data'!BM227","v":68.819729454545197},55.000000000000007,{"$f":"'Bridge Data'!BC227","v":1},{"$f":"'Bridge Data'!BA227","v":1},null,null,null,null,null,224,"5I3366",null,{"$f":"'Bridge Data'!BN227","v":5962.3267199999855},{"$f":"'Bridge Data'!BO227","v":108.40594036363611},55,{"$f":"'Bridge Data'!BC227","v":1},{"$f":"'Bridge Data'!BA227","v":1}]
[null,null,null,225,"9S3332",null,{"$f":"'Bridge Data'!BL228","v":3190.5815040000148},{"$f":"'Bridge Data'!BM228","v":58.010572800000269},55,{"$f":"'Bridge Data'!BC228","v":1.6099236641221373},{"$f":"'Bridge Data'!BA228","v":0.10305343511450381},null,null,null,null,null,225,"9S3332",null,{"$f":"'Bridge Data'!BN228","v":4640.8458240000155},{"$f":"'Bridge Data'!BO228","v":84.379014981818457},55,{"$f":"'Bridge Data'!BC228","v":1.6099236641221373},{"$f":"'Bridge Data'!BA228","v":0.10305343511450381}]
[null,null,null,226,"9S3278",null,{"$f":"'Bridge Data'!BL229","v":8009.8603519999497},{"$f":"'Bridge Data'!BM229","v":145.63382458181727},55,{"$f":"'Bridge Data'!BC229","v":1.5562499999999999},{"$f":"'Bridge Data'!BA229","v":0.18198529411764705},null,null,null,null,null,226,"9S3278",null,{"$f":"'Bridge Data'!BN229","v":11315.878911999951},{"$f":"'Bridge Data'!BO229","v":205.74325294545366},55,{"$f":"'Bridge Data'!BC229","v":1.5562499999999999},{"$f":"'Bridge Data'!BA229","v":0.18198529411764705}]
[null,null,null,227,"5S3288",null,{"$f":"'Bridge Data'!BL230","v":4353.2704800000192},{"$f":"'Bridge Data'!BM230","v":79.15037236363672},54.999999999999993,{"$f":"'Bridge Data'!BC230","v":1.5666666666666667},{"$f":"'Bridge Data'!BA230","v":0.16666666666666669},null,null,null,null,null,227,"5S3288",null,{"$f":"'Bridge Data'!BN230","v":6142.1068800000194},{"$f":"'Bridge Data'!BO230","v":111.6746705454549},55,{"$f":"'Bridge Data'!BC230","v":1.5666666666666667},{"$f":"'Bridge Data'!BA230","v":0.16666666666666669}]
[null,null,null,228,"5S3288",null,{"$f":"'Bridge Data'!BL231","v":4291.9016399999864},{"$f":"'Bridge Data'!BM231","v":78.034575272727025},55,{"$f":"'Bridge Data'!BC231","v":1.5666666666666667},{"$f":"'Bridge Data'!BA231","v":0.16666666666666669},null,null,null,null,null,228,"5S3288",null,{"$f":"'Bridge Data'!BN231","v":6093.7952399999858},{"$f":"'Bridge Data'!BO231","v":110.79627709090883},55,{"$f":"'Bridge Data'!BC231","v":1.5666666666666667},{"$f":"'Bridge Data'!BA231","v":0.16666666666666669}]
[null,null,null,229,"2S3177",null,{"$f":"'Bridge Data'!BL232","v":3049.7056000000134},{"$f":"'Bridge Data'!BM232","v":55.449192727272973},55,{"$f":"'Bridge Data'!BC232","v":1.4968309859154929},{"$f":"'Bridge Data'!BA232","v":0.26936619718309862},null,null,null,null,null,229,"2S3177",null,{"$f":"'Bridge Data'!BN232","v":4299.8736000000135},{"$f":"'Bridge Data'!BO232","v":78.179520000000252},54.999999999999993,{"$f":"'Bridge Data'!BC232","v":1.4968309859154929},{"$f":"'Bridge Data'!BA232","v":0.26936619718309862}]
[null,null,null,230,"9S3299",null,{"$f":"'Bridge Data'!BL233","v":9578.7520000000022},{"$f":"'Bridge Data'!BM233","v":174.15912727272732},55,{"$f":"'Bridge Data'!BC233","v":1.5562499999999999},{"$f":"'Bridge Data'!BA233","v":0.18198529411764705},null,null,null,null,null,230,"9S3299",null,{"$f":"'Bridge Data'!BN233","v":14435.584000000004},{"$f":"'Bridge Data'!BO233","v":262.46516363636374},54.999999999999993,{"$f":"'Bridge Data'!BC233","v":1.5562499999999999},{"$f":"'Bridge Data'!BA233","v":0.18198529411764705}]
[null,null,null,231,"9P3218",null,{"$f":"'Bridge Data'!BL234","v":4870.8673120000212},{"$f":"'Bridge Data'!BM234","v":88.561223854545844},55,{"$f":"'Bridge Data'!BC234","v":1.5459854014598542},{"$f":"'Bridge Data'!BA234","v":0.1970802919708029},null,null,null,null,null,231,"9P3218",null,{"$f":"'Bridge Data'!BN234","v":8041.1678720000218},{"$f":"'Bridge Data'!BO234","v":146.20305221818222},55,{"$f":"'Bridge Data'!BC234","v":1.5459854014598542},{"$f":"'Bridge Data'!BA234","v":0.1970802919708029}]
[null,null,null,232,"6S3272",null,{"$f":"'Bridge Data'!BL235","v":7220.1093119999923},{"$f":"'Bridge Data'!BM235","v":131.27471476363621},55.000000000000007,{"$f":"'Bridge Data'!BC235","v":1.4781249999999999},{"$f":"'Bridge Data'!BA235","v":0.296875},null,null,null,null,null,232,"6S3272",null,{"$f":"'Bridge Data'!BN235","v":8937.1422719999919},{"$f":"'Bridge Data'!BO235","v":162.4934958545453},55,{"$f":"'Bridge Data'!BC235","v":1.4781249999999999},{"$f":"'Bridge Data'!BA235","v":0.296875}]
[null,null,null,233,"6S3272",null,{"$f":"'Bridge Data'!BL236","v":2865.2332799999945},{"$f":"'Bridge Data'!BM236","v":52.095150545454445},55,{"$f":"'Bridge Data'!BC236","v":1.6211538461538459},{"$f":"'Bridge Data'!BA236","v":8.653846153846155E-2},null,null,null,null,null,233,"6S3272",null,{"$f":"'Bridge Data'!BN236","v":3926.2516799999944},{"$f":"'Bridge Data'!BO236","v":71.386394181818076},55,{"$f":"'Bridge Data'!BC236","v":1.6211538461538459},{"$f":"'Bridge Data'!BA236","v":8.653846153846155E-2}]
[null,null,null,234,"2I3226",null,{"$f":"'Bridge Data'!BL237","v":9084.6581280000373},{"$f":"'Bridge Data'!BM237","v":165.1756023272734},55,{"$f":"'Bridge Data'!BC237","v":1.337888198757764},{"$f":"'Bridge Data'!BA237","v":0.50310559006211175},null,null,null,null,null,234,"2I3226",null,{"$f":"'Bridge Data'!BN237","v":16013.363968000038},{"$f":"'Bridge Data'!BO237","v":291.15207214545524},55,{"$f":"'Bridge Data'!BC237","v":1.337888198757764},{"$f":"'Bridge Data'!BA237","v":0.50310559006211175}]
[null,null,null,235,"2I3226",null,{"$f":"'Bridge Data'!BL238","v":9084.6581280000373},{"$f":"'Bridge Data'!BM238","v":165.1756023272734},55,{"$f":"'Bridge Data'!BC238","v":1.337888198757764},{"$f":"'Bridge Data'!BA238","v":0.50310559006211175},null,null,null,null,null,235,"2I3226",null,{"$f":"'Bridge Data'!BN238","v":16013.363968000038},{"$f":"'Bridge Data'!BO238","v":291.15207214545524},55,{"$f":"'Bridge Data'!BC238","v":1.337888198757764},{"$f":"'Bridge Data'!BA238","v":0.50310559006211175}]
[null,null,null,236,"6S3404",null,{"$f":"'Bridge Data'!BL239","v":179.09319999999857},{"$f":"'Bridge Data'!BM239","v":3.2562399999999743},55,{"$f":"'Bridge Data'!BC239","v":1},{"$f":"'Bridge Data'!BA239","v":1},null,null,null,null,null,236,"6S3404",null,{"$f":"'Bridge Data'!BN239","v":260.49919999999855},{"$f":"'Bridge Data'!BO239","v":4.7363490909090649},55,{"$f":"'Bridge Data'!BC239","v":1},{"$f":"'Bridge Data'!BA239","v":1}]
[null,null,null,237,"6S3404",null,{"$f":"'Bridge Data'!BL240","v":619.9131999999986},{"$f":"'Bridge Data'!BM240","v":11.271149090909065},55.000000000000007,{"$f":"'Bridge Data'!BC240","v":1},{"$f":"'Bridge Data'!BA240","v":1},null,null,null,null,null,237,"6S3404",null,{"$f":"'Bridge Data'!BN240","v":849.49919999999861},{"$f":"'Bridge Data'!BO240","v":15.445439999999975},55,{"$f":"'Bridge Data'!BC240","v":1},{"$f":"'Bridge Data'!BA240","v":1}]
[null,null,null,238,"9S3393",null,{"$f":"'Bridge Data'!BL241","v":2483.0933529599929},{"$f":"'Bridge Data'!BM241","v":45.147151871999874},54.999999999999993,{"$f":"'Bridge Data'!BC241","v":1.5562499999999999},{"$f":"'Bridge Data'!BA241","v":0.18198529411764705},null,null,null,null,null,238,"9S3393",null,{"$f":"'Bridge Data'!BN241","v":3710.7790617599931},{"$f":"'Bridge Data'!BO241","v":67.468710213818056},55,{"$f":"'Bridge Data'!BC241","v":1.5562499999999999},{"$f":"'Bridge Data'!BA241","v":0.18198529411764705}]
[null,null,null,239,"4I3297",null,{"$f":"'Bridge Data'!BL242","v":36676.223008000481},{"$f":"'Bridge Data'!BM242","v":666.84041832728144},55,{"$f":"'Bridge Data'!BC242","v":1.6099236641221373},{"$f":"'Bridge Data'!BA242","v":0.10305343511450381},null,null,null,null,null,239,"4I3297",null,{"$f":"'Bridge Data'!BN242","v":68502.442448000482},{"$f":"'Bridge Data'!BO242","v":1245.4989536000087},55,{"$f":"'Bridge Data'!BC242","v":1.6099236641221373},{"$f":"'Bridge Data'!BA242","v":0.10305343511450381}]
[null,null,null,240,"3S3090",null,{"$f":"'Bridge Data'!BL243","v":796.8897200000074},{"$f":"'Bridge Data'!BM243","v":14.488904000000135},55,{"$f":"'Bridge Data'!BC243","v":1},{"$f":"'Bridge Data'!BA243","v":1},null,null,null,null,null,240,"3S3090",null,{"$f":"'Bridge Data'!BN243","v":1223.3443200000074},{"$f":"'Bridge Data'!BO243","v":22.242624000000134},55,{"$f":"'Bridge Data'!BC243","v":1},{"$f":"'Bridge Data'!BA243","v":1}]
[null,null,null,241,"4P3009",null,{"$f":"'Bridge Data'!BL244","v":21412.840800000002},{"$f":"'Bridge Data'!BM244","v":389.32437818181819},55,{"$f":"'Bridge Data'!BC244","v":1.6211538461538459},{"$f":"'Bridge Data'!BA244","v":8.653846153846155E-2},null,null,null,null,null,241,"4P3009",null,{"$f":"'Bridge Data'!BN244","v":28416.980800000001},{"$f":"'Bridge Data'!BO244","v":516.6723781818182},55,{"$f":"'Bridge Data'!BC244","v":1.6211538461538459},{"$f":"'Bridge Data'!BA244","v":8.653846153846155E-2}]
[null,null,null,242,"4P3009",null,{"$f":"'Bridge Data'!BL245","v":12698.49081600003},{"$f":"'Bridge Data'!BM245","v":230.88165120000056},55,{"$f":"'Bridge Data'!BC245","v":1.5988636363636364},{"$f":"'Bridge Data'!BA245","v":0.11931818181818184},null,null,null,null,null,242,"4P3009",null,{"$f":"'Bridge Data'!BN245","v":16852.034496000029},{"$f":"'Bridge Data'!BO245","v":306.40062720000054},55,{"$f":"'Bridge Data'!BC245","v":1.5988636363636364},{"$f":"'Bridge Data'!BA245","v":0.11931818181818184}]
[null,null,null,243,"3S3089",null,{"$f":"'Bridge Data'!BL246","v":1393.6806399999969},{"$f":"'Bridge Data'!BM246","v":25.339647999999944},55,{"$f":"'Bridge Data'!BC246","v":1},{"$f":"'Bridge Data'!BA246","v":1},null,null,null,null,null,243,"3S3089",null,{"$f":"'Bridge Data'!BN246","v":1967.6518399999968},{"$f":"'Bridge Data'!BO246","v":35.775487999999939},55.000000000000007,{"$f":"'Bridge Data'!BC246","v":1},{"$f":"'Bridge Data'!BA246","v":1}]
[null,null,null,244,"5S3284",null,{"$f":"'Bridge Data'!BL247","v":24297.756600000004},{"$f":"'Bridge Data'!BM247","v":441.7773927272728},55,{"$f":"'Bridge Data'!BC247","v":1},{"$f":"'Bridge Data'!BA247","v":1},null,null,null,null,null,244,"5S3284",null,{"$f":"'Bridge Data'!BN247","v":40144.119600000005},{"$f":"'Bridge Data'!BO247","v":729.89308363636371},55,{"$f":"'Bridge Data'!BC247","v":1},{"$f":"'Bridge Data'!BA247","v":1}]
[null,null,null,245,"5S3284",null,{"$f":"'Bridge Data'!BL248","v":11774.424960000104},{"$f":"'Bridge Data'!BM248","v":214.08045381818371},55,{"$f":"'Bridge Data'!BC248","v":1},{"$f":"'Bridge Data'!BA248","v":1},null,null,null,null,null,245,"5S3284",null,{"$f":"'Bridge Data'!BN248","v":19453.397760000105},{"$f":"'Bridge Data'!BO248","v":353.69814109091101},55,{"$f":"'Bridge Data'!BC248","v":1},{"$f":"'Bridge Data'!BA248","v":1}]
[null,null,null,246,"5S3284",null,{"$f":"'Bridge Data'!BL249","v":5293.3120000000008},{"$f":"'Bridge Data'!BM249","v":96.242036363636373},55,{"$f":"'Bridge Data'!BC249","v":1},{"$f":"'Bridge Data'!BA249","v":1},null,null,null,null,null,246,"5S3284",null,{"$f":"'Bridge Data'!BN249","v":8745.4720000000016},{"$f":"'Bridge Data'!BO249","v":159.00858181818185},55,{"$f":"'Bridge Data'!BC249","v":1},{"$f":"'Bridge Data'!BA249","v":1}]
[null,null,null,247,"5S3284",null,{"$f":"'Bridge Data'!BL250","v":2841.7303200000038},{"$f":"'Bridge Data'!BM250","v":51.667824000000067},55,{"$f":"'Bridge Data'!BC250","v":1},{"$f":"'Bridge Data'!BA250","v":1},null,null,null,null,null,247,"5S3284",null,{"$f":"'Bridge Data'!BN250","v":3644.9899200000041},{"$f":"'Bridge Data'!BO250","v":66.272544000000067},55.000000000000007,{"$f":"'Bridge Data'!BC250","v":1},{"$f":"'Bridge Data'!BA250","v":1}]
[null,null,null,248,"5S3284",null,{"$f":"'Bridge Data'!BL251","v":1652.840640000004},{"$f":"'Bridge Data'!BM251","v":30.051648000000071},55,{"$f":"'Bridge Data'!BC251","v":1},{"$f":"'Bridge Data'!BA251","v":1},null,null,null,null,null,248,"5S3284",null,{"$f":"'Bridge Data'!BN251","v":2265.0038400000039},{"$f":"'Bridge Data'!BO251","v":41.181888000000072},55,{"$f":"'Bridge Data'!BC251","v":1},{"$f":"'Bridge Data'!BA251","v":1}]
[null,null,null,249,"2S0413",null,{"$f":"'Bridge Data'!BL252","v":14028.605088000028},{"$f":"'Bridge Data'!BM252","v":255.06554705454596},55,{"$f":"'Bridge Data'!BC252","v":1.4335570469798657},{"$f":"'Bridge Data'!BA252","v":0.36241610738255037},null,null,null,null,null,249,"2S0413",null,{"$f":"'Bridge Data'!BN252","v":17364.262128000028},{"$f":"'Bridge Data'!BO252","v":315.71385687272777},55,{"$f":"'Bridge Data'!BC252","v":1.4335570469798657},{"$f":"'Bridge Data'!BA252","v":0.36241610738255037}]
[null,null,null,250,"2P2183",null,{"$f":"'Bridge Data'!BL253","v":72786.707919999622},{"$f":"'Bridge Data'!BM253","v":1323.3946894545386},55,{"$f":"'Bridge Data'!BC253","v":1.4689655172413794},{"$f":"'Bridge Data'!BA253","v":0.31034482758620691},null,null,null,null,null,250,"2P2183",null,{"$f":"'Bridge Data'!BN253","v":120245.27751999962},{"$f":"'Bridge Data'!BO253","v":2186.2777730909024},54.999999999999993,{"$f":"'Bridge Data'!BC253","v":1.4689655172413794},{"$f":"'Bridge Data'!BA253","v":0.31034482758620691}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F270:F519)","v":0},2454116.1496866378,44620.29363066615,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(S270:S519)","v":0},3722813.8115542331,67687.523846440556]
[]
[]
[null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,"Build"]
[]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D525,1)),\"Not Used\",INDEX(ModelGroup,D525,1))","v":"1S3204"},null,{"$f":"'Bridge Data'!BP4","v":331.57600000000065},{"$f":"'Bridge Data'!BQ4","v":6.0286545454545575},{"$f":"IF(ISNUMBER(H525),G525/H525,55)","v":55},{"$f":"'Bridge Data'!BD4","v":1.5371999999999999},{"$f":"'Bridge Data'!BB4","v":0.21},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q525,1)),\"Not Used\",INDEX(ModelGroup,Q525,1))","v":"1S3204"},null,{"$f":"'Bridge Data'!BR4","v":425.8160000000006},{"$f":"'Bridge Data'!BS4","v":7.7421090909091017},{"$f":"IF(ISNUMBER(U525),T525/U525,55)","v":55},{"$f":"'Bridge Data'!BD4","v":1.5371999999999999},{"$f":"'Bridge Data'!BB4","v":0.21}]
[null,null,null,2,"9P3058",null,{"$f":"'Bridge Data'!BP5","v":44293.172000000144},{"$f":"'Bridge Data'!BQ5","v":805.33040000000267},{"$f":"IF(ISNUMBER(H526),G526/H526,55)","v":55},{"$f":"'Bridge Data'!BD5","v":1.6120000000000001},{"$f":"'Bridge Data'!BB5","v":0.1},null,null,null,null,null,2,"9P3058",null,{"$f":"'Bridge Data'!BR5","v":64415.58200000014},{"$f":"'Bridge Data'!BS5","v":1171.1924000000026},{"$f":"IF(ISNUMBER(U526),T526/U526,55)","v":54.999999999999993},{"$f":"'Bridge Data'!BD5","v":1.6120000000000001},{"$f":"'Bridge Data'!BB5","v":0.1}]
[null,null,null,3,"1P3252",null,{"$f":"'Bridge Data'!BP6","v":7802.9066666666758},{"$f":"'Bridge Data'!BQ6","v":141.87103030303047},55,{"$f":"'Bridge Data'!BD6","v":1.5779999999999998},{"$f":"'Bridge Data'!BB6","v":0.15},null,null,null,null,null,3,"1P3252",null,{"$f":"'Bridge Data'!BR6","v":10010.106666666676},{"$f":"'Bridge Data'!BS6","v":182.00193939393955},55,{"$f":"'Bridge Data'!BD6","v":1.5779999999999998},{"$f":"'Bridge Data'!BB6","v":0.15}]
[null,null,null,4,"1S3253",null,{"$f":"'Bridge Data'!BP7","v":545.93066666666857},{"$f":"'Bridge Data'!BQ7","v":9.926012121212155},55.000000000000007,{"$f":"'Bridge Data'!BD7","v":1.6120000000000001},{"$f":"'Bridge Data'!BB7","v":0.1},null,null,null,null,null,4,"1S3253",null,{"$f":"'Bridge Data'!BR7","v":696.38400000000183},{"$f":"'Bridge Data'!BS7","v":12.661527272727307},54.999999999999993,{"$f":"'Bridge Data'!BD7","v":1.6120000000000001},{"$f":"'Bridge Data'!BB7","v":0.1}]
[null,null,null,5,"1P3254",null,{"$f":"'Bridge Data'!BP8","v":28332.553333333326},{"$f":"'Bridge Data'!BQ8","v":515.13733333333323},55,{"$f":"'Bridge Data'!BD8","v":1.5711999999999997},{"$f":"'Bridge Data'!BB8","v":0.16},null,null,null,null,null,5,"1P3254",null,{"$f":"'Bridge Data'!BR8","v":37585.01999999999},{"$f":"'Bridge Data'!BS8","v":683.36399999999981},55,{"$f":"'Bridge Data'!BD8","v":1.5711999999999997},{"$f":"'Bridge Data'!BB8","v":0.16}]
[null,null,null,6,"9S3540",null,{"$f":"'Bridge Data'!BP9","v":9225.6},{"$f":"'Bridge Data'!BQ9","v":167.73818181818183},55,{"$f":"'Bridge Data'!BD9","v":1.6052},{"$f":"'Bridge Data'!BB9","v":0.11},null,null,null,null,null,6,"9S3540",null,{"$f":"'Bridge Data'!BR9","v":13788.8},{"$f":"'Bridge Data'!BS9","v":250.70545454545453},55,{"$f":"'Bridge Data'!BD9","v":1.6052},{"$f":"'Bridge Data'!BB9","v":0.11}]
[null,null,null,7,"9S3540",null,{"$f":"'Bridge Data'!BP10","v":9225.6},{"$f":"'Bridge Data'!BQ10","v":167.73818181818183},55,{"$f":"'Bridge Data'!BD10","v":1.6052},{"$f":"'Bridge Data'!BB10","v":0.11},null,null,null,null,null,7,"9S3540",null,{"$f":"'Bridge Data'!BR10","v":13788.8},{"$f":"'Bridge Data'!BS10","v":250.70545454545453},55,{"$f":"'Bridge Data'!BD10","v":1.6052},{"$f":"'Bridge Data'!BB10","v":0.11}]
[null,null,null,8,"9S3566",null,{"$f":"'Bridge Data'!BP11","v":15457.343999999897},{"$f":"'Bridge Data'!BQ11","v":281.04261818181629},55.000000000000007,{"$f":"'Bridge Data'!BD11","v":1.6052},{"$f":"'Bridge Data'!BB11","v":0.11},null,null,null,null,null,8,"9S3566",null,{"$f":"'Bridge Data'!BR11","v":23738.063999999893},{"$f":"'Bridge Data'!BS11","v":431.60116363636172},54.999999999999993,{"$f":"'Bridge Data'!BD11","v":1.6052},{"$f":"'Bridge Data'!BB11","v":0.11}]
[null,null,null,9,"5S3251",null,{"$f":"'Bridge Data'!BP12","v":4072.7283333333271},{"$f":"'Bridge Data'!BQ12","v":74.049606060605953},54.999999999999993,{"$f":"'Bridge Data'!BD12","v":1.6052},{"$f":"'Bridge Data'!BB12","v":0.11},null,null,null,null,null,9,"5S3251",null,{"$f":"'Bridge Data'!BR12","v":5425.3616666666603},{"$f":"'Bridge Data'!BS12","v":98.642939393939272},55,{"$f":"'Bridge Data'!BD12","v":1.6052},{"$f":"'Bridge Data'!BB12","v":0.11}]
[null,null,null,10,"5S3250",null,{"$f":"'Bridge Data'!BP13","v":2033.1660000000059},{"$f":"'Bridge Data'!BQ13","v":36.966654545454652},55,{"$f":"'Bridge Data'!BD13","v":1.6120000000000001},{"$f":"'Bridge Data'!BB13","v":0.1},null,null,null,null,null,10,"5S3250",null,{"$f":"'Bridge Data'!BR13","v":2871.0960000000059},{"$f":"'Bridge Data'!BS13","v":52.201745454545559},55,{"$f":"'Bridge Data'!BD13","v":1.6120000000000001},{"$f":"'Bridge Data'!BB13","v":0.1}]
[null,null,null,11,"9S3263",null,{"$f":"'Bridge Data'!BP14","v":6354.5040000000117},{"$f":"'Bridge Data'!BQ14","v":115.53643636363658},55,{"$f":"'Bridge Data'!BD14","v":1.6052},{"$f":"'Bridge Data'!BB14","v":0.11},null,null,null,null,null,11,"9S3263",null,{"$f":"'Bridge Data'!BR14","v":8708.0240000000122},{"$f":"'Bridge Data'!BS14","v":158.32770909090931},55,{"$f":"'Bridge Data'!BD14","v":1.6052},{"$f":"'Bridge Data'!BB14","v":0.11}]
[null,null,null,12,"5P3270",null,{"$f":"'Bridge Data'!BP15","v":268698.49333333329},{"$f":"'Bridge Data'!BQ15","v":4885.4271515151504},55,{"$f":"'Bridge Data'!BD15","v":1.5916000000000001},{"$f":"'Bridge Data'!BB15","v":0.13},null,null,null,null,null,12,"5P3270",null,{"$f":"'Bridge Data'!BR15","v":443931.15999999992},{"$f":"'Bridge Data'!BS15","v":8071.4756363636352},55,{"$f":"'Bridge Data'!BD15","v":1.5916000000000001},{"$f":"'Bridge Data'!BB15","v":0.13}]
[null,null,null,13,"5S3243",null,{"$f":"'Bridge Data'!BP16","v":10098.56},{"$f":"'Bridge Data'!BQ16","v":183.61018181818181},55,{"$f":"'Bridge Data'!BD16","v":1.6052},{"$f":"'Bridge Data'!BB16","v":0.11},null,null,null,null,null,13,"5S3243",null,{"$f":"'Bridge Data'!BR16","v":14264.96},{"$f":"'Bridge Data'!BS16","v":259.36290909090906},55.000000000000007,{"$f":"'Bridge Data'!BD16","v":1.6052},{"$f":"'Bridge Data'!BB16","v":0.11}]
[null,null,null,14,"7S3203",null,{"$f":"'Bridge Data'!BP17","v":2786.8586666666529},{"$f":"'Bridge Data'!BQ17","v":50.670157575757322},55,{"$f":"'Bridge Data'!BD17","v":1.6120000000000001},{"$f":"'Bridge Data'!BB17","v":0.1},null,null,null,null,null,14,"7S3203",null,{"$f":"'Bridge Data'!BR17","v":3568.88533333332},{"$f":"'Bridge Data'!BS17","v":64.888824242423993},55.000000000000007,{"$f":"'Bridge Data'!BD17","v":1.6120000000000001},{"$f":"'Bridge Data'!BB17","v":0.1}]
[null,null,null,15,"9S3560",null,{"$f":"'Bridge Data'!BP18","v":16892.147999999925},{"$f":"'Bridge Data'!BQ18","v":307.12996363636228},55,{"$f":"'Bridge Data'!BD18","v":1.5711999999999997},{"$f":"'Bridge Data'!BB18","v":0.16},null,null,null,null,null,15,"9S3560",null,{"$f":"'Bridge Data'!BR18","v":25250.987999999925},{"$f":"'Bridge Data'!BS18","v":459.10887272727138},55,{"$f":"'Bridge Data'!BD18","v":1.5711999999999997},{"$f":"'Bridge Data'!BB18","v":0.16}]
[null,null,null,16,"9S3560",null,{"$f":"'Bridge Data'!BP19","v":16892.147999999925},{"$f":"'Bridge Data'!BQ19","v":307.12996363636228},55,{"$f":"'Bridge Data'!BD19","v":1.5711999999999997},{"$f":"'Bridge Data'!BB19","v":0.16},null,null,null,null,null,16,"9S3560",null,{"$f":"'Bridge Data'!BR19","v":25250.987999999925},{"$f":"'Bridge Data'!BS19","v":459.10887272727138},55,{"$f":"'Bridge Data'!BD19","v":1.5711999999999997},{"$f":"'Bridge Data'!BB19","v":0.16}]
[null,null,null,17,"1I3241",null,{"$f":"'Bridge Data'!BP20","v":2477.4373333333519},{"$f":"'Bridge Data'!BQ20","v":45.044315151515491},55,{"$f":"'Bridge Data'!BD20","v":1.4420000000000002},{"$f":"'Bridge Data'!BB20","v":0.35},null,null,null,null,null,17,"1I3241",null,{"$f":"'Bridge Data'!BR20","v":4711.0906666666851},{"$f":"'Bridge Data'!BS20","v":85.656193939394271},55,{"$f":"'Bridge Data'!BD20","v":1.4420000000000002},{"$f":"'Bridge Data'!BB20","v":0.35}]
[null,null,null,18,"1I3241",null,{"$f":"'Bridge Data'!BP21","v":2496.3680000000377},{"$f":"'Bridge Data'!BQ21","v":45.388509090909778},55,{"$f":"'Bridge Data'!BD21","v":1.4487999999999999},{"$f":"'Bridge Data'!BB21","v":0.34},null,null,null,null,null,18,"1I3241",null,{"$f":"'Bridge Data'!BR21","v":4747.1746666667041},{"$f":"'Bridge Data'!BS21","v":86.312266666667341},55.000000000000007,{"$f":"'Bridge Data'!BD21","v":1.4487999999999999},{"$f":"'Bridge Data'!BB21","v":0.34}]
[null,null,null,19,"7S3369",null,{"$f":"'Bridge Data'!BP22","v":7155.2694399999627},{"$f":"'Bridge Data'!BQ22","v":130.09580799999932},55,{"$f":"'Bridge Data'!BD22","v":1.6052},{"$f":"'Bridge Data'!BB22","v":0.11},null,null,null,null,null,19,"7S3369",null,{"$f":"'Bridge Data'!BR22","v":10984.052639999962},{"$f":"'Bridge Data'!BS22","v":199.71004799999929},55.000000000000007,{"$f":"'Bridge Data'!BD22","v":1.6052},{"$f":"'Bridge Data'!BB22","v":0.11}]
[null,null,null,20,"2S2185",null,{"$f":"'Bridge Data'!BP23","v":4069.5559999999919},{"$f":"'Bridge Data'!BQ23","v":73.991927272727125},55,{"$f":"'Bridge Data'!BD23","v":1.6052},{"$f":"'Bridge Data'!BB23","v":0.11},null,null,null,null,null,20,"2S2185",null,{"$f":"'Bridge Data'!BR23","v":5033.0359999999919},{"$f":"'Bridge Data'!BS23","v":91.50974545454531},55,{"$f":"'Bridge Data'!BD23","v":1.6052},{"$f":"'Bridge Data'!BB23","v":0.11}]
[null,null,null,21,"7S3205",null,{"$f":"'Bridge Data'!BP24","v":6798.8115000000262},{"$f":"'Bridge Data'!BQ24","v":123.61475454545503},55,{"$f":"'Bridge Data'!BD24","v":1.5983999999999998},{"$f":"'Bridge Data'!BB24","v":0.12},null,null,null,null,null,21,"7S3205",null,{"$f":"'Bridge Data'!BR24","v":10534.621500000027},{"$f":"'Bridge Data'!BS24","v":191.53857272727322},55,{"$f":"'Bridge Data'!BD24","v":1.5983999999999998},{"$f":"'Bridge Data'!BB24","v":0.12}]
[null,null,null,22,"2P3181",null,{"$f":"'Bridge Data'!BP25","v":1434.8866666666665},{"$f":"'Bridge Data'!BQ25","v":26.088848484848484},55,{"$f":"'Bridge Data'!BD25","v":1.4623999999999999},{"$f":"'Bridge Data'!BB25","v":0.32},null,null,null,null,null,22,"2P3181",null,{"$f":"'Bridge Data'!BR25","v":2529.186666666666},{"$f":"'Bridge Data'!BS25","v":45.985212121212108},55,{"$f":"'Bridge Data'!BD25","v":1.4623999999999999},{"$f":"'Bridge Data'!BB25","v":0.32}]
[null,null,null,23,"2S3186",null,{"$f":"'Bridge Data'!BP26","v":9857.0079999999689},{"$f":"'Bridge Data'!BQ26","v":179.2183272727267},55,{"$f":"'Bridge Data'!BD26","v":1.5983999999999998},{"$f":"'Bridge Data'!BB26","v":0.12},null,null,null,null,null,23,"2S3186",null,{"$f":"'Bridge Data'!BR26","v":13925.447999999968},{"$f":"'Bridge Data'!BS26","v":253.18996363636305},55,{"$f":"'Bridge Data'!BD26","v":1.5983999999999998},{"$f":"'Bridge Data'!BB26","v":0.12}]
[null,null,null,24,"9S3279",null,{"$f":"'Bridge Data'!BP27","v":7362.0039999999535},{"$f":"'Bridge Data'!BQ27","v":133.85461818181733},55,{"$f":"'Bridge Data'!BD27","v":1.6052},{"$f":"'Bridge Data'!BB27","v":0.11},null,null,null,null,null,24,"9S3279",null,{"$f":"'Bridge Data'!BR27","v":10400.623999999954},{"$f":"'Bridge Data'!BS27","v":189.10225454545372},55,{"$f":"'Bridge Data'!BD27","v":1.6052},{"$f":"'Bridge Data'!BB27","v":0.11}]
[null,null,null,25,"1S3133",null,{"$f":"'Bridge Data'!BP28","v":7696.3700000000254},{"$f":"'Bridge Data'!BQ28","v":139.93400000000045},55,{"$f":"'Bridge Data'!BD28","v":1.6188},{"$f":"'Bridge Data'!BB28","v":0.09},null,null,null,null,null,25,"1S3133",null,{"$f":"'Bridge Data'!BR28","v":9861.7200000000248},{"$f":"'Bridge Data'!BS28","v":179.30400000000046},55,{"$f":"'Bridge Data'!BD28","v":1.6188},{"$f":"'Bridge Data'!BB28","v":0.09}]
[null,null,null,26,"9S3232",null,{"$f":"'Bridge Data'!BP29","v":6845.9160000000375},{"$f":"'Bridge Data'!BQ29","v":124.47120000000068},55,{"$f":"'Bridge Data'!BD29","v":1.6052},{"$f":"'Bridge Data'!BB29","v":0.11},null,null,null,null,null,26,"9S3232",null,{"$f":"'Bridge Data'!BR29","v":9957.6960000000381},{"$f":"'Bridge Data'!BS29","v":181.04901818181887},55,{"$f":"'Bridge Data'!BD29","v":1.6052},{"$f":"'Bridge Data'!BB29","v":0.11}]
[null,null,null,27,"9S3232",null,{"$f":"'Bridge Data'!BP30","v":6845.9160000000375},{"$f":"'Bridge Data'!BQ30","v":124.47120000000068},55,{"$f":"'Bridge Data'!BD30","v":1.6052},{"$f":"'Bridge Data'!BB30","v":0.11},null,null,null,null,null,27,"9S3232",null,{"$f":"'Bridge Data'!BR30","v":9957.6960000000381},{"$f":"'Bridge Data'!BS30","v":181.04901818181887},55,{"$f":"'Bridge Data'!BD30","v":1.6052},{"$f":"'Bridge Data'!BB30","v":0.11}]
[null,null,null,28,"1S3139",null,{"$f":"'Bridge Data'!BP31","v":17748.12},{"$f":"'Bridge Data'!BQ31","v":322.69309090909087},55,{"$f":"'Bridge Data'!BD31","v":1.6392},{"$f":"'Bridge Data'!BB31","v":0.06},null,null,null,null,null,28,"1S3139",null,{"$f":"'Bridge Data'!BR31","v":22765.47},{"$f":"'Bridge Data'!BS31","v":413.9176363636364},55,{"$f":"'Bridge Data'!BD31","v":1.6392},{"$f":"'Bridge Data'!BB31","v":0.06}]
[null,null,null,29,"7S3369",null,{"$f":"'Bridge Data'!BP32","v":920.48033809044898},{"$f":"'Bridge Data'!BQ32","v":16.736006147099072},55,{"$f":"'Bridge Data'!BD32","v":1.5916000000000001},{"$f":"'Bridge Data'!BB32","v":0.13},null,null,null,null,null,29,"7S3369",null,{"$f":"'Bridge Data'!BR32","v":1299.2262931993266},{"$f":"'Bridge Data'!BS32","v":23.622296239987758},55,{"$f":"'Bridge Data'!BD32","v":1.5916000000000001},{"$f":"'Bridge Data'!BB32","v":0.13}]
[null,null,null,30,"7S3369",null,{"$f":"'Bridge Data'!BP33","v":360.79858492462307},{"$f":"'Bridge Data'!BQ33","v":6.5599742713567828},55,{"$f":"'Bridge Data'!BD33","v":1.6052},{"$f":"'Bridge Data'!BB33","v":0.11},null,null,null,null,null,30,"7S3369",null,{"$f":"'Bridge Data'!BR33","v":553.81840402010039},{"$f":"'Bridge Data'!BS33","v":10.069425527638188},55.000000000000007,{"$f":"'Bridge Data'!BD33","v":1.6052},{"$f":"'Bridge Data'!BB33","v":0.11}]
[null,null,null,31,"7S3369",null,{"$f":"'Bridge Data'!BP34","v":579.9628799999964},{"$f":"'Bridge Data'!BQ34","v":10.544779636363572},54.999999999999993,{"$f":"'Bridge Data'!BD34","v":1.6052},{"$f":"'Bridge Data'!BB34","v":0.11},null,null,null,null,null,31,"7S3369",null,{"$f":"'Bridge Data'!BR34","v":890.65727999999638},{"$f":"'Bridge Data'!BS34","v":16.193768727272662},55,{"$f":"'Bridge Data'!BD34","v":1.6052},{"$f":"'Bridge Data'!BB34","v":0.11}]
[null,null,null,32,"1S3258",null,{"$f":"'Bridge Data'!BP35","v":5952.991999999992},{"$f":"'Bridge Data'!BQ35","v":108.23621818181803},55,{"$f":"'Bridge Data'!BD35","v":1.6392},{"$f":"'Bridge Data'!BB35","v":0.06},null,null,null,null,null,32,"1S3258",null,{"$f":"'Bridge Data'!BR35","v":7628.8519999999917},{"$f":"'Bridge Data'!BS35","v":138.70639999999986},54.999999999999993,{"$f":"'Bridge Data'!BD35","v":1.6392},{"$f":"'Bridge Data'!BB35","v":0.06}]
[null,null,null,33,"9P3547",null,{"$f":"'Bridge Data'!BP36","v":2639.7533333333331},{"$f":"'Bridge Data'!BQ36","v":47.99551515151515},55,{"$f":"'Bridge Data'!BD36","v":1.6188},{"$f":"'Bridge Data'!BB36","v":0.09},null,null,null,null,null,33,"9P3547",null,{"$f":"'Bridge Data'!BR36","v":4361.286666666666},{"$f":"'Bridge Data'!BS36","v":79.296121212121193},55.000000000000007,{"$f":"'Bridge Data'!BD36","v":1.6188},{"$f":"'Bridge Data'!BB36","v":0.09}]
[null,null,null,34,"9S3568",null,{"$f":"'Bridge Data'!BP37","v":3453.1933333333427},{"$f":"'Bridge Data'!BQ37","v":62.785333333333504},55,{"$f":"'Bridge Data'!BD37","v":1.6052},{"$f":"'Bridge Data'!BB37","v":0.11},null,null,null,null,null,34,"9S3568",null,{"$f":"'Bridge Data'!BR37","v":4878.1600000000089},{"$f":"'Bridge Data'!BS37","v":88.693818181818344},55,{"$f":"'Bridge Data'!BD37","v":1.6052},{"$f":"'Bridge Data'!BB37","v":0.11}]
[null,null,null,35,"1S0447",null,{"$f":"'Bridge Data'!BP38","v":10511.48000000003},{"$f":"'Bridge Data'!BQ38","v":191.11781818181873},55,{"$f":"'Bridge Data'!BD38","v":1.6392},{"$f":"'Bridge Data'!BB38","v":0.06},null,null,null,null,null,35,"1S0447",null,{"$f":"'Bridge Data'!BR38","v":13484.380000000032},{"$f":"'Bridge Data'!BS38","v":245.17054545454604},55,{"$f":"'Bridge Data'!BD38","v":1.6392},{"$f":"'Bridge Data'!BB38","v":0.06}]
[null,null,null,36,"7S3261",null,{"$f":"'Bridge Data'!BP39","v":2120.1830000000082},{"$f":"'Bridge Data'!BQ39","v":38.548781818181965},55,{"$f":"'Bridge Data'!BD39","v":1.5371999999999999},{"$f":"'Bridge Data'!BB39","v":0.21},null,null,null,null,null,36,"7S3261",null,{"$f":"'Bridge Data'!BR39","v":2821.4030000000084},{"$f":"'Bridge Data'!BS39","v":51.298236363636519},55,{"$f":"'Bridge Data'!BD39","v":1.5371999999999999},{"$f":"'Bridge Data'!BB39","v":0.21}]
[null,null,null,37,"9S3264",null,{"$f":"'Bridge Data'!BP40","v":7294.3},{"$f":"'Bridge Data'!BQ40","v":132.62363636363636},55,{"$f":"'Bridge Data'!BD40","v":1.6052},{"$f":"'Bridge Data'!BB40","v":0.11},null,null,null,null,null,37,"9S3264",null,{"$f":"'Bridge Data'!BR40","v":9994.4000000000015},{"$f":"'Bridge Data'!BS40","v":181.71636363636367},55,{"$f":"'Bridge Data'!BD40","v":1.6052},{"$f":"'Bridge Data'!BB40","v":0.11}]
[null,null,null,38,"7P2228C",null,{"$f":"'Bridge Data'!BP41","v":6078.4386666666487},{"$f":"'Bridge Data'!BQ41","v":110.51706666666634},55,{"$f":"'Bridge Data'!BD41","v":1.6392},{"$f":"'Bridge Data'!BB41","v":5.9999999999999991E-2},null,null,null,null,null,38,"7P2228C",null,{"$f":"'Bridge Data'!BR41","v":8062.2319999999818},{"$f":"'Bridge Data'!BS41","v":146.58603636363603},55,{"$f":"'Bridge Data'!BD41","v":1.6392},{"$f":"'Bridge Data'!BB41","v":5.9999999999999991E-2}]
[null,null,null,39,"1P3114",null,{"$f":"'Bridge Data'!BP42","v":17222.359999999997},{"$f":"'Bridge Data'!BQ42","v":313.13381818181813},55,{"$f":"'Bridge Data'!BD42","v":1.6052},{"$f":"'Bridge Data'!BB42","v":0.11},null,null,null,null,null,39,"1P3114",null,{"$f":"'Bridge Data'!BR42","v":28452.626666666656},{"$f":"'Bridge Data'!BS42","v":517.32048484848463},55,{"$f":"'Bridge Data'!BD42","v":1.6052},{"$f":"'Bridge Data'!BB42","v":0.11}]
[null,null,null,40,"9S3330",null,{"$f":"'Bridge Data'!BP43","v":5896.0760000000146},{"$f":"'Bridge Data'!BQ43","v":107.20138181818209},55,{"$f":"'Bridge Data'!BD43","v":1.6052},{"$f":"'Bridge Data'!BB43","v":0.11},null,null,null,null,null,40,"9S3330",null,{"$f":"'Bridge Data'!BR43","v":8815.6560000000154},{"$f":"'Bridge Data'!BS43","v":160.28465454545483},55,{"$f":"'Bridge Data'!BD43","v":1.6052},{"$f":"'Bridge Data'!BB43","v":0.11}]
[null,null,null,41,"9S3330",null,{"$f":"'Bridge Data'!BP44","v":5618.44},{"$f":"'Bridge Data'!BQ44","v":102.15345454545454},55,{"$f":"'Bridge Data'!BD44","v":1.6052},{"$f":"'Bridge Data'!BB44","v":0.11},null,null,null,null,null,41,"9S3330",null,{"$f":"'Bridge Data'!BR44","v":8399.14},{"$f":"'Bridge Data'!BS44","v":152.71163636363636},55,{"$f":"'Bridge Data'!BD44","v":1.6052},{"$f":"'Bridge Data'!BB44","v":0.11}]
[null,null,null,42,"7P3190J",null,{"$f":"'Bridge Data'!BP45","v":29408.832000000053},{"$f":"'Bridge Data'!BQ45","v":534.70603636363728},55.000000000000007,{"$f":"'Bridge Data'!BD45","v":1.6596},{"$f":"'Bridge Data'!BB45","v":0.03},null,null,null,null,null,42,"7P3190J",null,{"$f":"'Bridge Data'!BR45","v":40300.992000000049},{"$f":"'Bridge Data'!BS45","v":732.74530909091004},54.999999999999993,{"$f":"'Bridge Data'!BD45","v":1.6596},{"$f":"'Bridge Data'!BB45","v":0.03}]
[null,null,null,43,"9S3384",null,{"$f":"'Bridge Data'!BP46","v":7290.5180000000455},{"$f":"'Bridge Data'!BQ46","v":132.55487272727356},55,{"$f":"'Bridge Data'!BD46","v":1.6323999999999999},{"$f":"'Bridge Data'!BB46","v":7.0000000000000007E-2},null,null,null,null,null,43,"9S3384",null,{"$f":"'Bridge Data'!BR46","v":11907.038000000046},{"$f":"'Bridge Data'!BS46","v":216.49160000000083},55,{"$f":"'Bridge Data'!BD46","v":1.6323999999999999},{"$f":"'Bridge Data'!BB46","v":7.0000000000000007E-2}]
[null,null,null,44,"6P3291",null,{"$f":"'Bridge Data'!BP47","v":85522.46933333388},{"$f":"'Bridge Data'!BQ47","v":1554.9539878787978},55,{"$f":"'Bridge Data'!BD47","v":1.5983999999999998},{"$f":"'Bridge Data'!BB47","v":0.11999999999999998},null,null,null,null,null,44,"6P3291",null,{"$f":"'Bridge Data'!BR47","v":150747.91600000055},{"$f":"'Bridge Data'!BS47","v":2740.87120000001},55,{"$f":"'Bridge Data'!BD47","v":1.5983999999999998},{"$f":"'Bridge Data'!BB47","v":0.11999999999999998}]
[null,null,null,45,"6P3291",null,{"$f":"'Bridge Data'!BP48","v":47042.871999999712},{"$f":"'Bridge Data'!BQ48","v":855.32494545454017},55,{"$f":"'Bridge Data'!BD48","v":1.6459999999999999},{"$f":"'Bridge Data'!BB48","v":0.05},null,null,null,null,null,45,"6P3291",null,{"$f":"'Bridge Data'!BR48","v":82918.96533333305},{"$f":"'Bridge Data'!BS48","v":1507.6175515151463},55.000000000000007,{"$f":"'Bridge Data'!BD48","v":1.6459999999999999},{"$f":"'Bridge Data'!BB48","v":0.05}]
[null,null,null,46,"9S3439",null,{"$f":"'Bridge Data'!BP49","v":6360.7039999999715},{"$f":"'Bridge Data'!BQ49","v":115.64916363636311},55,{"$f":"'Bridge Data'!BD49","v":1.6052},{"$f":"'Bridge Data'!BB49","v":0.11},null,null,null,null,null,46,"9S3439",null,{"$f":"'Bridge Data'!BR49","v":9247.4239999999718},{"$f":"'Bridge Data'!BS49","v":168.1349818181813},55,{"$f":"'Bridge Data'!BD49","v":1.6052},{"$f":"'Bridge Data'!BB49","v":0.11}]
[null,null,null,47,"4I3217",null,{"$f":"'Bridge Data'!BP50","v":13176.147000000021},{"$f":"'Bridge Data'!BQ50","v":239.56630909090947},55,{"$f":"'Bridge Data'!BD50","v":1.6459999999999999},{"$f":"'Bridge Data'!BB50","v":0.05},null,null,null,null,null,47,"4I3217",null,{"$f":"'Bridge Data'!BR50","v":18147.927000000022},{"$f":"'Bridge Data'!BS50","v":329.96230909090946},55.000000000000007,{"$f":"'Bridge Data'!BD50","v":1.6459999999999999},{"$f":"'Bridge Data'!BB50","v":0.05}]
[null,null,null,48,"5S3330",null,{"$f":"'Bridge Data'!BP51","v":22049.184000000045},{"$f":"'Bridge Data'!BQ51","v":400.89425454545534},55,{"$f":"'Bridge Data'!BD51","v":1.6188},{"$f":"'Bridge Data'!BB51","v":0.09},null,null,null,null,null,48,"5S3330",null,{"$f":"'Bridge Data'!BR51","v":28378.144000000044},{"$f":"'Bridge Data'!BS51","v":515.9662545454554},54.999999999999993,{"$f":"'Bridge Data'!BD51","v":1.6188},{"$f":"'Bridge Data'!BB51","v":0.09}]
[null,null,null,49,"5S3249",null,{"$f":"'Bridge Data'!BP52","v":3859.706666666666},{"$f":"'Bridge Data'!BQ52","v":70.176484848484833},55,{"$f":"'Bridge Data'!BD52","v":1.5643999999999998},{"$f":"'Bridge Data'!BB52","v":0.17},null,null,null,null,null,49,"5S3249",null,{"$f":"'Bridge Data'!BR52","v":6376.9066666666649},{"$f":"'Bridge Data'!BS52","v":115.94375757575754},55,{"$f":"'Bridge Data'!BD52","v":1.5643999999999998},{"$f":"'Bridge Data'!BB52","v":0.17}]
[null,null,null,50,"3S3127",null,{"$f":"'Bridge Data'!BP53","v":2195.5439999999971},{"$f":"'Bridge Data'!BQ53","v":39.918981818181763},55.000000000000007,{"$f":"'Bridge Data'!BD53","v":1.6052},{"$f":"'Bridge Data'!BB53","v":0.11},null,null,null,null,null,50,"3S3127",null,{"$f":"'Bridge Data'!BR53","v":2715.413999999997},{"$f":"'Bridge Data'!BS53","v":49.371163636363583},55,{"$f":"'Bridge Data'!BD53","v":1.6052},{"$f":"'Bridge Data'!BB53","v":0.11}]
[null,null,null,51,"4I3291",null,{"$f":"'Bridge Data'!BP54","v":19751.96},{"$f":"'Bridge Data'!BQ54","v":359.12654545454546},54.999999999999993,{"$f":"'Bridge Data'!BD54","v":1.6392},{"$f":"'Bridge Data'!BB54","v":0.06},null,null,null,null,null,51,"4I3291",null,{"$f":"'Bridge Data'!BR54","v":36891.86},{"$f":"'Bridge Data'!BS54","v":670.76109090909097},54.999999999999993,{"$f":"'Bridge Data'!BD54","v":1.6392},{"$f":"'Bridge Data'!BB54","v":0.06}]
[null,null,null,52,"4I3291",null,{"$f":"'Bridge Data'!BP55","v":21652.631999999769},{"$f":"'Bridge Data'!BQ55","v":393.68421818181395},55.000000000000007,{"$f":"'Bridge Data'!BD55","v":1.6392},{"$f":"'Bridge Data'!BB55","v":0.06},null,null,null,null,null,52,"4I3291",null,{"$f":"'Bridge Data'!BR55","v":40442.041999999768},{"$f":"'Bridge Data'!BS55","v":735.30985454545032},55,{"$f":"'Bridge Data'!BD55","v":1.6392},{"$f":"'Bridge Data'!BB55","v":0.06}]
[null,null,null,53,"1S3207",null,{"$f":"'Bridge Data'!BP56","v":2812.3200000000006},{"$f":"'Bridge Data'!BQ56","v":51.133090909090917},55,{"$f":"'Bridge Data'!BD56","v":1.6052},{"$f":"'Bridge Data'!BB56","v":0.11},null,null,null,null,null,53,"1S3207",null,{"$f":"'Bridge Data'!BR56","v":3481.9200000000005},{"$f":"'Bridge Data'!BS56","v":63.307636363636377},55,{"$f":"'Bridge Data'!BD56","v":1.6052},{"$f":"'Bridge Data'!BB56","v":0.11}]
[null,null,null,54,"5S3289",null,{"$f":"'Bridge Data'!BP57","v":1758.1546666666704},{"$f":"'Bridge Data'!BQ57","v":31.966448484848552},55,{"$f":"'Bridge Data'!BD57","v":1.6052},{"$f":"'Bridge Data'!BB57","v":0.11},null,null,null,null,null,54,"5S3289",null,{"$f":"'Bridge Data'!BR57","v":2408.3280000000036},{"$f":"'Bridge Data'!BS57","v":43.787781818181884},55,{"$f":"'Bridge Data'!BD57","v":1.6052},{"$f":"'Bridge Data'!BB57","v":0.11}]
[null,null,null,55,"9S3517",null,{"$f":"'Bridge Data'!BP58","v":2916.107999999992},{"$f":"'Bridge Data'!BQ58","v":53.020145454545307},55,{"$f":"'Bridge Data'!BD58","v":1.6052},{"$f":"'Bridge Data'!BB58","v":0.11},null,null,null,null,null,55,"9S3517",null,{"$f":"'Bridge Data'!BR58","v":3993.047999999992},{"$f":"'Bridge Data'!BS58","v":72.600872727272588},54.999999999999993,{"$f":"'Bridge Data'!BD58","v":1.6052},{"$f":"'Bridge Data'!BB58","v":0.11}]
[null,null,null,56,"2P3247",null,{"$f":"'Bridge Data'!BP59","v":35954.213333333326},{"$f":"'Bridge Data'!BQ59","v":653.71296969696959},55,{"$f":"'Bridge Data'!BD59","v":1.4964},{"$f":"'Bridge Data'!BB59","v":0.27},null,null,null,null,null,56,"2P3247",null,{"$f":"'Bridge Data'!BR59","v":63374.746666666651},{"$f":"'Bridge Data'!BS59","v":1152.2681212121208},55.000000000000007,{"$f":"'Bridge Data'!BD59","v":1.4964},{"$f":"'Bridge Data'!BB59","v":0.27}]
[null,null,null,57,"7S3202",null,{"$f":"'Bridge Data'!BP60","v":1781.1359999999938},{"$f":"'Bridge Data'!BQ60","v":32.384290909090794},55.000000000000007,{"$f":"'Bridge Data'!BD60","v":1.6052},{"$f":"'Bridge Data'!BB60","v":0.11},null,null,null,null,null,57,"7S3202",null,{"$f":"'Bridge Data'!BR60","v":2283.7493333333268},{"$f":"'Bridge Data'!BS60","v":41.522715151515037},54.999999999999993,{"$f":"'Bridge Data'!BD60","v":1.6052},{"$f":"'Bridge Data'!BB60","v":0.11}]
[null,null,null,58,"4P3015",null,{"$f":"'Bridge Data'!BP61","v":504.49399999999821},{"$f":"'Bridge Data'!BQ61","v":9.1726181818181498},55,{"$f":"'Bridge Data'!BD61","v":1.5916000000000001},{"$f":"'Bridge Data'!BB61","v":0.13},null,null,null,null,null,58,"4P3015",null,{"$f":"'Bridge Data'!BR61","v":669.41399999999817},{"$f":"'Bridge Data'!BS61","v":12.171163636363604},55,{"$f":"'Bridge Data'!BD61","v":1.5916000000000001},{"$f":"'Bridge Data'!BB61","v":0.13}]
[null,null,null,59,"4P3015",null,{"$f":"'Bridge Data'!BP62","v":1078.6760000000017},{"$f":"'Bridge Data'!BQ62","v":19.612290909090941},55,{"$f":"'Bridge Data'!BD62","v":1.6052},{"$f":"'Bridge Data'!BB62","v":0.11},null,null,null,null,null,59,"4P3015",null,{"$f":"'Bridge Data'!BR62","v":1431.4560000000017},{"$f":"'Bridge Data'!BS62","v":26.026472727272758},55,{"$f":"'Bridge Data'!BD62","v":1.6052},{"$f":"'Bridge Data'!BB62","v":0.11}]
[null,null,null,60,"4P3015",null,{"$f":"'Bridge Data'!BP63","v":1078.6760000000017},{"$f":"'Bridge Data'!BQ63","v":19.612290909090941},55,{"$f":"'Bridge Data'!BD63","v":1.6052},{"$f":"'Bridge Data'!BB63","v":0.11},null,null,null,null,null,60,"4P3015",null,{"$f":"'Bridge Data'!BR63","v":1431.4560000000017},{"$f":"'Bridge Data'!BS63","v":26.026472727272758},55,{"$f":"'Bridge Data'!BD63","v":1.6052},{"$f":"'Bridge Data'!BB63","v":0.11}]
[null,null,null,61,"4P3015",null,{"$f":"'Bridge Data'!BP64","v":1078.6760000000017},{"$f":"'Bridge Data'!BQ64","v":19.612290909090941},55,{"$f":"'Bridge Data'!BD64","v":1.6052},{"$f":"'Bridge Data'!BB64","v":0.11},null,null,null,null,null,61,"4P3015",null,{"$f":"'Bridge Data'!BR64","v":1431.4560000000017},{"$f":"'Bridge Data'!BS64","v":26.026472727272758},55,{"$f":"'Bridge Data'!BD64","v":1.6052},{"$f":"'Bridge Data'!BB64","v":0.11}]
[null,null,null,62,"5S3238",null,{"$f":"'Bridge Data'!BP65","v":2214.702000000003},{"$f":"'Bridge Data'!BQ65","v":40.267309090909144},55,{"$f":"'Bridge Data'!BD65","v":1.544},{"$f":"'Bridge Data'!BB65","v":0.2},null,null,null,null,null,62,"5S3238",null,{"$f":"'Bridge Data'!BR65","v":2742.0120000000029},{"$f":"'Bridge Data'!BS65","v":49.854763636363693},54.999999999999993,{"$f":"'Bridge Data'!BD65","v":1.544},{"$f":"'Bridge Data'!BB65","v":0.2}]
[null,null,null,63,"9S3367",null,{"$f":"'Bridge Data'!BP66","v":4036.6460000000002},{"$f":"'Bridge Data'!BQ66","v":73.393563636363638},55,{"$f":"'Bridge Data'!BD66","v":1.6120000000000001},{"$f":"'Bridge Data'!BB66","v":0.1},null,null,null,null,null,63,"9S3367",null,{"$f":"'Bridge Data'!BR66","v":5529.9160000000002},{"$f":"'Bridge Data'!BS66","v":100.54392727272727},55,{"$f":"'Bridge Data'!BD66","v":1.6120000000000001},{"$f":"'Bridge Data'!BB66","v":0.1}]
[null,null,null,64,"2P3183",null,{"$f":"'Bridge Data'!BP67","v":3713.7999999999997},{"$f":"'Bridge Data'!BQ67","v":67.523636363636356},55,{"$f":"'Bridge Data'!BD67","v":1.5167999999999999},{"$f":"'Bridge Data'!BB67","v":0.23999999999999996},null,null,null,null,null,64,"2P3183",null,{"$f":"'Bridge Data'!BR67","v":6545.1333333333332},{"$f":"'Bridge Data'!BS67","v":119.00242424242424},55,{"$f":"'Bridge Data'!BD67","v":1.5167999999999999},{"$f":"'Bridge Data'!BB67","v":0.23999999999999996}]
[null,null,null,65,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D589,1)),\"Not Used\",INDEX(ModelGroup,D589,1))","v":"2S3148"},null,{"$f":"'Bridge Data'!BP68","v":5546.5199999999686},{"$f":"'Bridge Data'!BQ68","v":100.84581818181761},55,{"$f":"'Bridge Data'!BD68","v":1.6052},{"$f":"'Bridge Data'!BB68","v":0.11},null,null,null,null,null,65,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q589,1)),\"Not Used\",INDEX(ModelGroup,Q589,1))","v":"2S3148"},null,{"$f":"'Bridge Data'!BR68","v":7835.8699999999681},{"$f":"'Bridge Data'!BS68","v":142.47036363636306},55,{"$f":"'Bridge Data'!BD68","v":1.6052},{"$f":"'Bridge Data'!BB68","v":0.11}]
[null,null,null,66,"3S3115",null,{"$f":"'Bridge Data'!BP69","v":5541.3119999999481},{"$f":"'Bridge Data'!BQ69","v":100.75112727272632},{"$f":"IF(ISNUMBER(H590),G590/H590,55)","v":55},{"$f":"'Bridge Data'!BD69","v":1.6052},{"$f":"'Bridge Data'!BB69","v":0.11},null,null,null,null,null,66,"3S3115",null,{"$f":"'Bridge Data'!BR69","v":8509.8719999999466},{"$f":"'Bridge Data'!BS69","v":154.7249454545445},{"$f":"IF(ISNUMBER(U590),T590/U590,55)","v":54.999999999999993},{"$f":"'Bridge Data'!BD69","v":1.6052},{"$f":"'Bridge Data'!BB69","v":0.11}]
[null,null,null,67,"7I3362",null,{"$f":"'Bridge Data'!BP70","v":2345.0259999999926},{"$f":"'Bridge Data'!BQ70","v":42.636836363636228},55,{"$f":"'Bridge Data'!BD70","v":1.4420000000000002},{"$f":"'Bridge Data'!BB70","v":0.35},null,null,null,null,null,67,"7I3362",null,{"$f":"'Bridge Data'!BR70","v":3874.2559999999926},{"$f":"'Bridge Data'!BS70","v":70.441018181818052},54.999999999999993,{"$f":"'Bridge Data'!BD70","v":1.4420000000000002},{"$f":"'Bridge Data'!BB70","v":0.35}]
[null,null,null,68,"1S3136",null,{"$f":"'Bridge Data'!BP71","v":4030.8266666666659},{"$f":"'Bridge Data'!BQ71","v":73.287757575757567},54.999999999999993,{"$f":"'Bridge Data'!BD71","v":1.6052},{"$f":"'Bridge Data'!BB71","v":0.11},null,null,null,null,null,68,"1S3136",null,{"$f":"'Bridge Data'!BR71","v":5171.6266666666652},{"$f":"'Bridge Data'!BS71","v":94.029575757575728},55,{"$f":"'Bridge Data'!BD71","v":1.6052},{"$f":"'Bridge Data'!BB71","v":0.11}]
[null,null,null,69,"1S3157",null,{"$f":"'Bridge Data'!BP72","v":6168.8760000000229},{"$f":"'Bridge Data'!BQ72","v":112.16138181818224},55,{"$f":"'Bridge Data'!BD72","v":1.5779999999999998},{"$f":"'Bridge Data'!BB72","v":0.15},null,null,null,null,null,69,"1S3157",null,{"$f":"'Bridge Data'!BR72","v":7637.6560000000236},{"$f":"'Bridge Data'!BS72","v":138.86647272727316},55,{"$f":"'Bridge Data'!BD72","v":1.5779999999999998},{"$f":"'Bridge Data'!BB72","v":0.15}]
[null,null,null,70,"1S3163",null,{"$f":"'Bridge Data'!BP73","v":935.95199999999841},{"$f":"'Bridge Data'!BQ73","v":17.017309090909063},55,{"$f":"'Bridge Data'!BD73","v":1.5916000000000001},{"$f":"'Bridge Data'!BB73","v":0.13},null,null,null,null,null,70,"1S3163",null,{"$f":"'Bridge Data'!BR73","v":1153.778666666665},{"$f":"'Bridge Data'!BS73","v":20.977793939393909},55,{"$f":"'Bridge Data'!BD73","v":1.5916000000000001},{"$f":"'Bridge Data'!BB73","v":0.13}]
[null,null,null,71,"4I3219",null,{"$f":"'Bridge Data'!BP74","v":706.01466666666363},{"$f":"'Bridge Data'!BQ74","v":12.836630303030248},55,{"$f":"'Bridge Data'!BD74","v":1.6459999999999999},{"$f":"'Bridge Data'!BB74","v":0.05},null,null,null,null,null,71,"4I3219",null,{"$f":"'Bridge Data'!BR74","v":1055.4879999999969},{"$f":"'Bridge Data'!BS74","v":19.190690909090851},55.000000000000007,{"$f":"'Bridge Data'!BD74","v":1.6459999999999999},{"$f":"'Bridge Data'!BB74","v":0.05}]
[null,null,null,72,"9S3209",null,{"$f":"'Bridge Data'!BP75","v":12314.253999999943},{"$f":"'Bridge Data'!BQ75","v":223.89552727272624},55,{"$f":"'Bridge Data'!BD75","v":1.6323999999999999},{"$f":"'Bridge Data'!BB75","v":7.0000000000000007E-2},null,null,null,null,null,72,"9S3209",null,{"$f":"'Bridge Data'!BR75","v":17907.273999999943},{"$f":"'Bridge Data'!BS75","v":325.58679999999896},55,{"$f":"'Bridge Data'!BD75","v":1.6323999999999999},{"$f":"'Bridge Data'!BB75","v":7.0000000000000007E-2}]
[null,null,null,73,"9S3227",null,{"$f":"'Bridge Data'!BP76","v":2206.413},{"$f":"'Bridge Data'!BQ76","v":40.116599999999998},55,{"$f":"'Bridge Data'!BD76","v":1.6120000000000001},{"$f":"'Bridge Data'!BB76","v":0.1},null,null,null,null,null,73,"9S3227",null,{"$f":"'Bridge Data'!BR76","v":3209.328},{"$f":"'Bridge Data'!BS76","v":58.351418181818183},55,{"$f":"'Bridge Data'!BD76","v":1.6120000000000001},{"$f":"'Bridge Data'!BB76","v":0.1}]
[null,null,null,74,"5S3348",null,{"$f":"'Bridge Data'!BP77","v":23771.358000000142},{"$f":"'Bridge Data'!BQ77","v":432.20650909091165},55,{"$f":"'Bridge Data'!BD77","v":1.6052},{"$f":"'Bridge Data'!BB77","v":0.11},null,null,null,null,null,74,"5S3348",null,{"$f":"'Bridge Data'!BR77","v":33576.348000000144},{"$f":"'Bridge Data'!BS77","v":610.47905454545719},55,{"$f":"'Bridge Data'!BD77","v":1.6052},{"$f":"'Bridge Data'!BB77","v":0.11}]
[null,null,null,75,"7I3363",null,{"$f":"'Bridge Data'!BP78","v":1897.6340000000075},{"$f":"'Bridge Data'!BQ78","v":34.502436363636498},55,{"$f":"'Bridge Data'!BD78","v":1.4012},{"$f":"'Bridge Data'!BB78","v":0.41},null,null,null,null,null,75,"7I3363",null,{"$f":"'Bridge Data'!BR78","v":3135.1540000000077},{"$f":"'Bridge Data'!BS78","v":57.002800000000143},55,{"$f":"'Bridge Data'!BD78","v":1.4012},{"$f":"'Bridge Data'!BB78","v":0.41}]
[null,null,null,76,"9S3562",null,{"$f":"'Bridge Data'!BP79","v":22370.406000000155},{"$f":"'Bridge Data'!BQ79","v":406.73465454545737},55,{"$f":"'Bridge Data'!BD79","v":1.5711999999999997},{"$f":"'Bridge Data'!BB79","v":0.16},null,null,null,null,null,76,"9S3562",null,{"$f":"'Bridge Data'!BR79","v":33447.636000000159},{"$f":"'Bridge Data'!BS79","v":608.13883636363926},55,{"$f":"'Bridge Data'!BD79","v":1.5711999999999997},{"$f":"'Bridge Data'!BB79","v":0.16}]
[null,null,null,77,"5S3350",null,{"$f":"'Bridge Data'!BP80","v":6954.9120000000221},{"$f":"'Bridge Data'!BQ80","v":126.45294545454585},55,{"$f":"'Bridge Data'!BD80","v":1.6120000000000001},{"$f":"'Bridge Data'!BB80","v":0.1},null,null,null,null,null,77,"5S3350",null,{"$f":"'Bridge Data'!BR80","v":10109.472000000022},{"$f":"'Bridge Data'!BS80","v":183.8085818181822},55,{"$f":"'Bridge Data'!BD80","v":1.6120000000000001},{"$f":"'Bridge Data'!BB80","v":0.1}]
[null,null,null,78,"5S3240",null,{"$f":"'Bridge Data'!BP81","v":4935.138000000009},{"$f":"'Bridge Data'!BQ81","v":89.729781818181976},55,{"$f":"'Bridge Data'!BD81","v":1.6052},{"$f":"'Bridge Data'!BB81","v":0.11},null,null,null,null,null,78,"5S3240",null,{"$f":"'Bridge Data'!BR81","v":6760.7280000000092},{"$f":"'Bridge Data'!BS81","v":122.92232727272744},55,{"$f":"'Bridge Data'!BD81","v":1.6052},{"$f":"'Bridge Data'!BB81","v":0.11}]
[null,null,null,79,"5P3241",null,{"$f":"'Bridge Data'!BP82","v":28644},{"$f":"'Bridge Data'!BQ82","v":520.79999999999995},55.000000000000007,{"$f":"'Bridge Data'!BD82","v":1.6120000000000001},{"$f":"'Bridge Data'!BB82","v":0.1},null,null,null,null,null,79,"5P3241",null,{"$f":"'Bridge Data'!BR82","v":41664},{"$f":"'Bridge Data'!BS82","v":757.5272727272727},55,{"$f":"'Bridge Data'!BD82","v":1.6120000000000001},{"$f":"'Bridge Data'!BB82","v":0.1}]
[null,null,null,80,"5S3242",null,{"$f":"'Bridge Data'!BP83","v":9223.74},{"$f":"'Bridge Data'!BQ83","v":167.70436363636364},55,{"$f":"'Bridge Data'!BD83","v":1.6052},{"$f":"'Bridge Data'!BB83","v":0.11},null,null,null,null,null,80,"5S3242",null,{"$f":"'Bridge Data'!BR83","v":11830.84},{"$f":"'Bridge Data'!BS83","v":215.10618181818182},55,{"$f":"'Bridge Data'!BD83","v":1.6052},{"$f":"'Bridge Data'!BB83","v":0.11}]
[null,null,null,81,"5S3263",null,{"$f":"'Bridge Data'!BP84","v":5632.6586666667026},{"$f":"'Bridge Data'!BQ84","v":102.41197575757641},55,{"$f":"'Bridge Data'!BD84","v":1.6459999999999999},{"$f":"'Bridge Data'!BB84","v":0.05},null,null,null,null,null,81,"5S3263",null,{"$f":"'Bridge Data'!BR84","v":9717.2186666667021},{"$f":"'Bridge Data'!BS84","v":176.67670303030368},55,{"$f":"'Bridge Data'!BD84","v":1.6459999999999999},{"$f":"'Bridge Data'!BB84","v":0.05}]
[null,null,null,82,"7P3190K",null,{"$f":"'Bridge Data'!BP85","v":935.16666666666652},{"$f":"'Bridge Data'!BQ85","v":17.0030303030303},55,{"$f":"'Bridge Data'!BD85","v":1.6188},{"$f":"'Bridge Data'!BB85","v":0.09},null,null,null,null,null,82,"7P3190K",null,{"$f":"'Bridge Data'!BR85","v":1245.1666666666663},{"$f":"'Bridge Data'!BS85","v":22.639393939393933},55,{"$f":"'Bridge Data'!BD85","v":1.6188},{"$f":"'Bridge Data'!BB85","v":0.09}]
[null,null,null,83,"9S3557",null,{"$f":"'Bridge Data'!BP86","v":5405.9040000000095},{"$f":"'Bridge Data'!BQ86","v":98.28916363636381},55,{"$f":"'Bridge Data'!BD86","v":1.5916000000000001},{"$f":"'Bridge Data'!BB86","v":0.13},null,null,null,null,null,83,"9S3557",null,{"$f":"'Bridge Data'!BR86","v":8374.464000000009},{"$f":"'Bridge Data'!BS86","v":152.26298181818197},55.000000000000007,{"$f":"'Bridge Data'!BD86","v":1.5916000000000001},{"$f":"'Bridge Data'!BB86","v":0.13}]
[null,null,null,84,"1P3132",null,{"$f":"'Bridge Data'!BP87","v":62747.161999999662},{"$f":"'Bridge Data'!BQ87","v":1140.8574909090848},54.999999999999993,{"$f":"'Bridge Data'!BD87","v":1.544},{"$f":"'Bridge Data'!BB87","v":0.2},null,null,null,null,null,84,"1P3132",null,{"$f":"'Bridge Data'!BR87","v":103659.72199999966},{"$f":"'Bridge Data'!BS87","v":1884.722218181812},55,{"$f":"'Bridge Data'!BD87","v":1.544},{"$f":"'Bridge Data'!BB87","v":0.2}]
[null,null,null,85,"1P3160",null,{"$f":"'Bridge Data'!BP88","v":53861.197999999691},{"$f":"'Bridge Data'!BQ88","v":979.29450909090349},55,{"$f":"'Bridge Data'!BD88","v":1.6256000000000002},{"$f":"'Bridge Data'!BB88","v":0.08},null,null,null,null,null,85,"1P3160",null,{"$f":"'Bridge Data'!BR88","v":102422.38799999969},{"$f":"'Bridge Data'!BS88","v":1862.2252363636308},55,{"$f":"'Bridge Data'!BD88","v":1.6256000000000002},{"$f":"'Bridge Data'!BB88","v":0.08}]
[null,null,null,86,"7P3190B",null,{"$f":"'Bridge Data'!BP89","v":9353.1960000000126},{"$f":"'Bridge Data'!BQ89","v":170.05810909090931},55,{"$f":"'Bridge Data'!BD89","v":1.6527999999999998},{"$f":"'Bridge Data'!BB89","v":0.04},null,null,null,null,null,86,"7P3190B",null,{"$f":"'Bridge Data'!BR89","v":14891.036000000013},{"$f":"'Bridge Data'!BS89","v":270.74610909090933},55,{"$f":"'Bridge Data'!BD89","v":1.6527999999999998},{"$f":"'Bridge Data'!BB89","v":0.04}]
[null,null,null,87,"7P3190G",null,{"$f":"'Bridge Data'!BP90","v":1763.2800000000002},{"$f":"'Bridge Data'!BQ90","v":32.059636363636365},55.000000000000007,{"$f":"'Bridge Data'!BD90","v":1.6120000000000001},{"$f":"'Bridge Data'!BB90","v":0.1},null,null,null,null,null,87,"7P3190G",null,{"$f":"'Bridge Data'!BR90","v":2707.23},{"$f":"'Bridge Data'!BS90","v":49.222363636363639},55,{"$f":"'Bridge Data'!BD90","v":1.6120000000000001},{"$f":"'Bridge Data'!BB90","v":0.1}]
[null,null,null,88,"7P3190I",null,{"$f":"'Bridge Data'!BP91","v":129.95200000000023},{"$f":"'Bridge Data'!BQ91","v":2.3627636363636406},54.999999999999993,{"$f":"'Bridge Data'!BD91","v":1.6120000000000001},{"$f":"'Bridge Data'!BB91","v":0.1},null,null,null,null,null,88,"7P3190I",null,{"$f":"'Bridge Data'!BR91","v":-78.367999999997295},{"$f":"'Bridge Data'!BS91","v":-1.424872727272678},55.000000000000007,{"$f":"'Bridge Data'!BD91","v":1.6120000000000001},{"$f":"'Bridge Data'!BB91","v":0.1}]
[null,null,null,89,"5S3262",null,{"$f":"'Bridge Data'!BP92","v":27833.040000000001},{"$f":"'Bridge Data'!BQ92","v":506.05527272727272},55,{"$f":"'Bridge Data'!BD92","v":1.6052},{"$f":"'Bridge Data'!BB92","v":0.11},null,null,null,null,null,89,"5S3262",null,{"$f":"'Bridge Data'!BR92","v":51027.24},{"$f":"'Bridge Data'!BS92","v":927.76799999999992},55,{"$f":"'Bridge Data'!BD92","v":1.6052},{"$f":"'Bridge Data'!BB92","v":0.11}]
[null,null,null,90,"5S3260",null,{"$f":"'Bridge Data'!BP93","v":3299.33},{"$f":"'Bridge Data'!BQ93","v":59.987818181818177},55,{"$f":"'Bridge Data'!BD93","v":1.5983999999999998},{"$f":"'Bridge Data'!BB93","v":0.12},null,null,null,null,null,90,"5S3260",null,{"$f":"'Bridge Data'!BR93","v":4378.13},{"$f":"'Bridge Data'!BS93","v":79.602363636363634},55,{"$f":"'Bridge Data'!BD93","v":1.5983999999999998},{"$f":"'Bridge Data'!BB93","v":0.12}]
[null,null,null,91,"5S3248",null,{"$f":"'Bridge Data'!BP94","v":4437.2160000000049},{"$f":"'Bridge Data'!BQ94","v":80.676654545454639},55,{"$f":"'Bridge Data'!BD94","v":1.6392},{"$f":"'Bridge Data'!BB94","v":5.9999999999999991E-2},null,null,null,null,null,91,"5S3248",null,{"$f":"'Bridge Data'!BR94","v":5487.4960000000046},{"$f":"'Bridge Data'!BS94","v":99.772654545454628},55,{"$f":"'Bridge Data'!BD94","v":1.6392},{"$f":"'Bridge Data'!BB94","v":5.9999999999999991E-2}]
[null,null,null,92,"5S3281",null,{"$f":"'Bridge Data'!BP95","v":4821.1199999999799},{"$f":"'Bridge Data'!BQ95","v":87.656727272726911},55,{"$f":"'Bridge Data'!BD95","v":1.6052},{"$f":"'Bridge Data'!BB95","v":0.11},null,null,null,null,null,92,"5S3281",null,{"$f":"'Bridge Data'!BR95","v":6606.7199999999793},{"$f":"'Bridge Data'!BS95","v":120.12218181818145},55,{"$f":"'Bridge Data'!BD95","v":1.6052},{"$f":"'Bridge Data'!BB95","v":0.11}]
[null,null,null,93,"9S3383",null,{"$f":"'Bridge Data'!BP96","v":11353.44},{"$f":"'Bridge Data'!BQ96","v":206.42618181818182},55,{"$f":"'Bridge Data'!BD96","v":1.6052},{"$f":"'Bridge Data'!BB96","v":0.11},null,null,null,null,null,93,"9S3383",null,{"$f":"'Bridge Data'!BR96","v":16040.64},{"$f":"'Bridge Data'!BS96","v":291.64799999999997},55.000000000000007,{"$f":"'Bridge Data'!BD96","v":1.6052},{"$f":"'Bridge Data'!BB96","v":0.11}]
[null,null,null,94,"7P3191B",null,{"$f":"'Bridge Data'!BP97","v":10538.01599999998},{"$f":"'Bridge Data'!BQ97","v":191.60029090909055},55,{"$f":"'Bridge Data'!BD97","v":1.6052},{"$f":"'Bridge Data'!BB97","v":0.11},null,null,null,null,null,94,"7P3191B",null,{"$f":"'Bridge Data'!BR97","v":16774.389333333311},{"$f":"'Bridge Data'!BS97","v":304.98889696969655},55,{"$f":"'Bridge Data'!BD97","v":1.6052},{"$f":"'Bridge Data'!BB97","v":0.11}]
[null,null,null,95,"1I3099",null,{"$f":"'Bridge Data'!BP98","v":9423.379999999901},{"$f":"'Bridge Data'!BQ98","v":171.33418181818001},55,{"$f":"'Bridge Data'!BD98","v":1.4487999999999999},{"$f":"'Bridge Data'!BB98","v":0.34},null,null,null,null,null,95,"1I3099",null,{"$f":"'Bridge Data'!BR98","v":17919.446666666565},{"$f":"'Bridge Data'!BS98","v":325.80812121211937},55,{"$f":"'Bridge Data'!BD98","v":1.4487999999999999},{"$f":"'Bridge Data'!BB98","v":0.34}]
[null,null,null,96,"1I3099",null,{"$f":"'Bridge Data'!BP99","v":9496.5399999999499},{"$f":"'Bridge Data'!BQ99","v":172.66436363636274},55,{"$f":"'Bridge Data'!BD99","v":1.4420000000000002},{"$f":"'Bridge Data'!BB99","v":0.35},null,null,null,null,null,96,"1I3099",null,{"$f":"'Bridge Data'!BR99","v":18058.739999999947},{"$f":"'Bridge Data'!BS99","v":328.34072727272633},55,{"$f":"'Bridge Data'!BD99","v":1.4420000000000002},{"$f":"'Bridge Data'!BB99","v":0.35}]
[null,null,null,97,"1I3099",null,{"$f":"'Bridge Data'!BP100","v":1650.44},{"$f":"'Bridge Data'!BQ100","v":30.008000000000003},55,{"$f":"'Bridge Data'!BD100","v":1.3672},{"$f":"'Bridge Data'!BB100","v":0.45999999999999996},null,null,null,null,null,97,"1I3099",null,{"$f":"'Bridge Data'!BR100","v":3138.44},{"$f":"'Bridge Data'!BS100","v":57.062545454545457},55,{"$f":"'Bridge Data'!BD100","v":1.3672},{"$f":"'Bridge Data'!BB100","v":0.45999999999999996}]
[null,null,null,98,"1I3099",null,{"$f":"'Bridge Data'!BP101","v":1829.2066666666663},{"$f":"'Bridge Data'!BQ101","v":33.258303030303026},54.999999999999993,{"$f":"'Bridge Data'!BD101","v":1.4420000000000002},{"$f":"'Bridge Data'!BB101","v":0.35},null,null,null,null,null,98,"1I3099",null,{"$f":"'Bridge Data'!BR101","v":3478.4066666666658},{"$f":"'Bridge Data'!BS101","v":63.243757575757563},55,{"$f":"'Bridge Data'!BD101","v":1.4420000000000002},{"$f":"'Bridge Data'!BB101","v":0.35}]
[null,null,null,99,"9P3212",null,{"$f":"'Bridge Data'!BP102","v":36547.450000000004},{"$f":"'Bridge Data'!BQ102","v":664.49909090909102},55,{"$f":"'Bridge Data'!BD102","v":1.5848},{"$f":"'Bridge Data'!BB102","v":0.14000000000000001},null,null,null,null,null,99,"9P3212",null,{"$f":"'Bridge Data'!BR102","v":53147.950000000004},{"$f":"'Bridge Data'!BS102","v":966.32636363636368},55,{"$f":"'Bridge Data'!BD102","v":1.5848},{"$f":"'Bridge Data'!BB102","v":0.14000000000000001}]
[null,null,null,100,"6S1908",null,{"$f":"'Bridge Data'!BP103","v":6612.7339999999695},{"$f":"'Bridge Data'!BQ103","v":120.23152727272672},55,{"$f":"'Bridge Data'!BD103","v":1.6596},{"$f":"'Bridge Data'!BB103","v":0.03},null,null,null,null,null,100,"6S1908",null,{"$f":"'Bridge Data'!BR103","v":11416.803999999969},{"$f":"'Bridge Data'!BS103","v":207.57825454545397},55,{"$f":"'Bridge Data'!BD103","v":1.6596},{"$f":"'Bridge Data'!BB103","v":0.03}]
[null,null,null,101,"6S1908",null,{"$f":"'Bridge Data'!BP104","v":6638.0920000000579},{"$f":"'Bridge Data'!BQ104","v":120.69258181818287},55,{"$f":"'Bridge Data'!BD104","v":1.6459999999999999},{"$f":"'Bridge Data'!BB104","v":0.05},null,null,null,null,null,101,"6S1908",null,{"$f":"'Bridge Data'!BR104","v":11460.452000000058},{"$f":"'Bridge Data'!BS104","v":208.37185454545559},55,{"$f":"'Bridge Data'!BD104","v":1.6459999999999999},{"$f":"'Bridge Data'!BB104","v":0.05}]
[null,null,null,102,"6S1908",null,{"$f":"'Bridge Data'!BP105","v":4025.9700000000003},{"$f":"'Bridge Data'!BQ105","v":73.199454545454543},55.000000000000007,{"$f":"'Bridge Data'!BD105","v":1.6596},{"$f":"'Bridge Data'!BB105","v":0.03},null,null,null,null,null,102,"6S1908",null,{"$f":"'Bridge Data'!BR105","v":6802.02},{"$f":"'Bridge Data'!BS105","v":123.67309090909092},55,{"$f":"'Bridge Data'!BD105","v":1.6596},{"$f":"'Bridge Data'!BB105","v":0.03}]
[null,null,null,103,"1S3070",null,{"$f":"'Bridge Data'!BP106","v":322.27600000000075},{"$f":"'Bridge Data'!BQ106","v":5.8595636363636503},55,{"$f":"'Bridge Data'!BD106","v":1.6188},{"$f":"'Bridge Data'!BB106","v":0.09},null,null,null,null,null,103,"1S3070",null,{"$f":"'Bridge Data'!BR106","v":412.58933333333408},{"$f":"'Bridge Data'!BS106","v":7.5016242424242563},55,{"$f":"'Bridge Data'!BD106","v":1.6188},{"$f":"'Bridge Data'!BB106","v":0.09}]
[null,null,null,104,"5S3253",null,{"$f":"'Bridge Data'!BP107","v":371.07},{"$f":"'Bridge Data'!BQ107","v":6.7467272727272727},55,{"$f":"'Bridge Data'!BD107","v":1.6256000000000002},{"$f":"'Bridge Data'!BB107","v":0.08},null,null,null,null,null,104,"5S3253",null,{"$f":"'Bridge Data'!BR107","v":612.87},{"$f":"'Bridge Data'!BS107","v":11.14309090909091},54.999999999999993,{"$f":"'Bridge Data'!BD107","v":1.6256000000000002},{"$f":"'Bridge Data'!BB107","v":0.08}]
[null,null,null,105,"9S3395",null,{"$f":"'Bridge Data'!BP108","v":12422.071999999976},{"$f":"'Bridge Data'!BQ108","v":225.85585454545412},55,{"$f":"'Bridge Data'!BD108","v":1.6459999999999999},{"$f":"'Bridge Data'!BB108","v":0.05},null,null,null,null,null,105,"9S3395",null,{"$f":"'Bridge Data'!BR108","v":17548.231999999978},{"$f":"'Bridge Data'!BS108","v":319.05876363636327},54.999999999999993,{"$f":"'Bridge Data'!BD108","v":1.6459999999999999},{"$f":"'Bridge Data'!BB108","v":0.05}]
[null,null,null,106,"3P3125",null,{"$f":"'Bridge Data'!BP109","v":9252.0120000000297},{"$f":"'Bridge Data'!BQ109","v":168.21840000000054},55,{"$f":"'Bridge Data'!BD109","v":1.6120000000000001},{"$f":"'Bridge Data'!BB109","v":0.1},null,null,null,null,null,106,"3P3125",null,{"$f":"'Bridge Data'!BR109","v":11454.87200000003},{"$f":"'Bridge Data'!BS109","v":208.27040000000056},55,{"$f":"'Bridge Data'!BD109","v":1.6120000000000001},{"$f":"'Bridge Data'!BB109","v":0.1}]
[null,null,null,107,"5S3176",null,{"$f":"'Bridge Data'!BP110","v":3356.1840000000043},{"$f":"'Bridge Data'!BQ110","v":61.021527272727347},55,{"$f":"'Bridge Data'!BD110","v":1.6052},{"$f":"'Bridge Data'!BB110","v":0.11},null,null,null,null,null,107,"5S3176",null,{"$f":"'Bridge Data'!BR110","v":4299.2040000000043},{"$f":"'Bridge Data'!BS110","v":78.167345454545526},55.000000000000007,{"$f":"'Bridge Data'!BD110","v":1.6052},{"$f":"'Bridge Data'!BB110","v":0.11}]
[null,null,null,108,"9S3298",null,{"$f":"'Bridge Data'!BP111","v":11815.65},{"$f":"'Bridge Data'!BQ111","v":214.82999999999998},55,{"$f":"'Bridge Data'!BD111","v":1.5983999999999998},{"$f":"'Bridge Data'!BB111","v":0.12},null,null,null,null,null,108,"9S3298",null,{"$f":"'Bridge Data'!BR111","v":17186.399999999998},{"$f":"'Bridge Data'!BS111","v":312.47999999999996},55,{"$f":"'Bridge Data'!BD111","v":1.5983999999999998},{"$f":"'Bridge Data'!BB111","v":0.12}]
[null,null,null,109,"2S3196",null,{"$f":"'Bridge Data'!BP112","v":1145.3259999999968},{"$f":"'Bridge Data'!BQ112","v":20.824109090909033},55,{"$f":"'Bridge Data'!BD112","v":1.4964},{"$f":"'Bridge Data'!BB112","v":0.27},null,null,null,null,null,109,"2S3196",null,{"$f":"'Bridge Data'!BR112","v":1612.8059999999969},{"$f":"'Bridge Data'!BS112","v":29.323745454545396},55,{"$f":"'Bridge Data'!BD112","v":1.4964},{"$f":"'Bridge Data'!BB112","v":0.27}]
[null,null,null,110,"1S3061",null,{"$f":"'Bridge Data'!BP113","v":1850.4106666666617},{"$f":"'Bridge Data'!BQ113","v":33.643830303030214},55,{"$f":"'Bridge Data'!BD113","v":1.6052},{"$f":"'Bridge Data'!BB113","v":0.11},null,null,null,null,null,110,"1S3061",null,{"$f":"'Bridge Data'!BR113","v":2372.8639999999946},{"$f":"'Bridge Data'!BS113","v":43.142981818181717},55,{"$f":"'Bridge Data'!BD113","v":1.6052},{"$f":"'Bridge Data'!BB113","v":0.11}]
[null,null,null,111,"1I3110",null,{"$f":"'Bridge Data'!BP114","v":1359.8253333333184},{"$f":"'Bridge Data'!BQ114","v":24.724096969696699},55,{"$f":"'Bridge Data'!BD114","v":1.3944000000000001},{"$f":"'Bridge Data'!BB114","v":0.42},null,null,null,null,null,111,"1I3110",null,{"$f":"'Bridge Data'!BR114","v":2643.6386666666513},{"$f":"'Bridge Data'!BS114","v":48.066157575757295},55,{"$f":"'Bridge Data'!BD114","v":1.3944000000000001},{"$f":"'Bridge Data'!BB114","v":0.42}]
[null,null,null,112,"1I3110",null,{"$f":"'Bridge Data'!BP115","v":1237.0343333333381},{"$f":"'Bridge Data'!BQ115","v":22.491533333333418},55,{"$f":"'Bridge Data'!BD115","v":1.3875999999999999},{"$f":"'Bridge Data'!BB115","v":0.43000000000000005},null,null,null,null,null,112,"1I3110",null,{"$f":"'Bridge Data'!BR115","v":2404.907666666671},{"$f":"'Bridge Data'!BS115","v":43.725593939394017},55,{"$f":"'Bridge Data'!BD115","v":1.3875999999999999},{"$f":"'Bridge Data'!BB115","v":0.43000000000000005}]
[null,null,null,113,"1S3158",null,{"$f":"'Bridge Data'!BP116","v":456.69200000000166},{"$f":"'Bridge Data'!BQ116","v":8.3034909090909395},55,{"$f":"'Bridge Data'!BD116","v":1.5916000000000001},{"$f":"'Bridge Data'!BB116","v":0.13},null,null,null,null,null,113,"1S3158",null,{"$f":"'Bridge Data'!BR116","v":582.55200000000161},{"$f":"'Bridge Data'!BS116","v":10.591854545454575},55,{"$f":"'Bridge Data'!BD116","v":1.5916000000000001},{"$f":"'Bridge Data'!BB116","v":0.13}]
[null,null,null,114,"9S3386",null,{"$f":"'Bridge Data'!BP117","v":22289.124000000069},{"$f":"'Bridge Data'!BQ117","v":405.25680000000125},55,{"$f":"'Bridge Data'!BD117","v":1.6052},{"$f":"'Bridge Data'!BB117","v":0.11},null,null,null,null,null,114,"9S3386",null,{"$f":"'Bridge Data'!BR117","v":32420.544000000071},{"$f":"'Bridge Data'!BS117","v":589.46443636363767},55,{"$f":"'Bridge Data'!BD117","v":1.6052},{"$f":"'Bridge Data'!BB117","v":0.11}]
[null,null,null,115,"2S3198",null,{"$f":"'Bridge Data'!BP118","v":4094.6040000000057},{"$f":"'Bridge Data'!BQ118","v":74.447345454545555},55,{"$f":"'Bridge Data'!BD118","v":1.6120000000000001},{"$f":"'Bridge Data'!BB118","v":0.1},null,null,null,null,null,115,"2S3198",null,{"$f":"'Bridge Data'!BR118","v":5065.5240000000058},{"$f":"'Bridge Data'!BS118","v":92.100436363636476},54.999999999999993,{"$f":"'Bridge Data'!BD118","v":1.6120000000000001},{"$f":"'Bridge Data'!BB118","v":0.1}]
[null,null,null,116,"3S3116",null,{"$f":"'Bridge Data'!BP119","v":2646.9866666666426},{"$f":"'Bridge Data'!BQ119","v":48.127030303029862},55,{"$f":"'Bridge Data'!BD119","v":1.6052},{"$f":"'Bridge Data'!BB119","v":0.11},null,null,null,null,null,116,"3S3116",null,{"$f":"'Bridge Data'!BR119","v":4060.5866666666425},{"$f":"'Bridge Data'!BS119","v":73.828848484848052},54.999999999999993,{"$f":"'Bridge Data'!BD119","v":1.6052},{"$f":"'Bridge Data'!BB119","v":0.11}]
[null,null,null,117,"3S3091",null,{"$f":"'Bridge Data'!BP120","v":2006.1594000000002},{"$f":"'Bridge Data'!BQ120","v":36.475625454545458},55,{"$f":"'Bridge Data'!BD120","v":1.5848},{"$f":"'Bridge Data'!BB120","v":0.14000000000000001},null,null,null,null,null,117,"3S3091",null,{"$f":"'Bridge Data'!BR120","v":2483.8164000000002},{"$f":"'Bridge Data'!BS120","v":45.160298181818185},55,{"$f":"'Bridge Data'!BD120","v":1.5848},{"$f":"'Bridge Data'!BB120","v":0.14000000000000001}]
[null,null,null,118,"1S3156",null,{"$f":"'Bridge Data'!BP121","v":39441.920000000086},{"$f":"'Bridge Data'!BQ121","v":717.12581818181968},55.000000000000007,{"$f":"'Bridge Data'!BD121","v":1.5304},{"$f":"'Bridge Data'!BB121","v":0.22},null,null,null,null,null,118,"1S3156",null,{"$f":"'Bridge Data'!BR121","v":48832.85333333342},{"$f":"'Bridge Data'!BS121","v":887.87006060606222},55,{"$f":"'Bridge Data'!BD121","v":1.5304},{"$f":"'Bridge Data'!BB121","v":0.22}]
[null,null,null,119,"1I3109",null,{"$f":"'Bridge Data'!BP122","v":3744.5520000000579},{"$f":"'Bridge Data'!BQ122","v":68.082763636364689},55,{"$f":"'Bridge Data'!BD122","v":1.4487999999999999},{"$f":"'Bridge Data'!BB122","v":0.34},null,null,null,null,null,119,"1I3109",null,{"$f":"'Bridge Data'!BR122","v":7120.7620000000579},{"$f":"'Bridge Data'!BS122","v":129.46840000000105},55,{"$f":"'Bridge Data'!BD122","v":1.4487999999999999},{"$f":"'Bridge Data'!BB122","v":0.34}]
[null,null,null,120,"1I3109",null,{"$f":"'Bridge Data'!BP123","v":3716.1560000000291},{"$f":"'Bridge Data'!BQ123","v":67.566472727273251},55.000000000000007,{"$f":"'Bridge Data'!BD123","v":1.4420000000000002},{"$f":"'Bridge Data'!BB123","v":0.35},null,null,null,null,null,120,"1I3109",null,{"$f":"'Bridge Data'!BR123","v":7066.6360000000286},{"$f":"'Bridge Data'!BS123","v":128.48429090909144},54.999999999999993,{"$f":"'Bridge Data'!BD123","v":1.4420000000000002},{"$f":"'Bridge Data'!BB123","v":0.35}]
[null,null,null,121,"2S3187",null,{"$f":"'Bridge Data'!BP124","v":1868.3700000000078},{"$f":"'Bridge Data'!BQ124","v":33.970363636363778},55,{"$f":"'Bridge Data'!BD124","v":1.6256000000000002},{"$f":"'Bridge Data'!BB124","v":0.08},null,null,null,null,null,121,"2S3187",null,{"$f":"'Bridge Data'!BR124","v":2638.720000000008},{"$f":"'Bridge Data'!BS124","v":47.976727272727416},55,{"$f":"'Bridge Data'!BD124","v":1.6256000000000002},{"$f":"'Bridge Data'!BB124","v":0.08}]
[null,null,null,122,"3P3093",null,{"$f":"'Bridge Data'!BP125","v":4121.5533333333387},{"$f":"'Bridge Data'!BQ125","v":74.937333333333427},55,{"$f":"'Bridge Data'!BD125","v":1.6120000000000001},{"$f":"'Bridge Data'!BB125","v":0.1},null,null,null,null,null,122,"3P3093",null,{"$f":"'Bridge Data'!BR125","v":5287.1533333333382},{"$f":"'Bridge Data'!BS125","v":96.130060606060695},55,{"$f":"'Bridge Data'!BD125","v":1.6120000000000001},{"$f":"'Bridge Data'!BB125","v":0.1}]
[null,null,null,123,"5S3264",null,{"$f":"'Bridge Data'!BP126","v":2251.3439999999846},{"$f":"'Bridge Data'!BQ126","v":40.933527272726991},55,{"$f":"'Bridge Data'!BD126","v":1.6120000000000001},{"$f":"'Bridge Data'!BB126","v":0.1},null,null,null,null,null,123,"5S3264",null,{"$f":"'Bridge Data'!BR126","v":3178.8639999999846},{"$f":"'Bridge Data'!BS126","v":57.797527272726995},55,{"$f":"'Bridge Data'!BD126","v":1.6120000000000001},{"$f":"'Bridge Data'!BB126","v":0.1}]
[null,null,null,124,"3S2202",null,{"$f":"'Bridge Data'!BP127","v":8568.4},{"$f":"'Bridge Data'!BQ127","v":155.7890909090909},55,{"$f":"'Bridge Data'!BD127","v":1.6120000000000001},{"$f":"'Bridge Data'!BB127","v":0.1},null,null,null,null,null,124,"3S2202",null,{"$f":"'Bridge Data'!BR127","v":12102.4},{"$f":"'Bridge Data'!BS127","v":220.04363636363635},55,{"$f":"'Bridge Data'!BD127","v":1.6120000000000001},{"$f":"'Bridge Data'!BB127","v":0.1}]
[null,null,null,125,"9S3222",null,{"$f":"'Bridge Data'!BP128","v":3031.4900000000157},{"$f":"'Bridge Data'!BQ128","v":55.118000000000286},55,{"$f":"'Bridge Data'!BD128","v":1.6052},{"$f":"'Bridge Data'!BB128","v":0.11},null,null,null,null,null,125,"9S3222",null,{"$f":"'Bridge Data'!BR128","v":4409.440000000016},{"$f":"'Bridge Data'!BS128","v":80.171636363636651},55,{"$f":"'Bridge Data'!BD128","v":1.6052},{"$f":"'Bridge Data'!BB128","v":0.11}]
[null,null,null,126,"9S3327",null,{"$f":"'Bridge Data'!BP129","v":10891.788000000068},{"$f":"'Bridge Data'!BQ129","v":198.03250909091031},55.000000000000007,{"$f":"'Bridge Data'!BD129","v":1.5711999999999997},{"$f":"'Bridge Data'!BB129","v":0.16},null,null,null,null,null,126,"9S3327",null,{"$f":"'Bridge Data'!BR129","v":16287.028000000068},{"$f":"'Bridge Data'!BS129","v":296.12778181818305},55,{"$f":"'Bridge Data'!BD129","v":1.5711999999999997},{"$f":"'Bridge Data'!BB129","v":0.16}]
[null,null,null,127,"9S3327",null,{"$f":"'Bridge Data'!BP130","v":10891.788000000068},{"$f":"'Bridge Data'!BQ130","v":198.03250909091031},55.000000000000007,{"$f":"'Bridge Data'!BD130","v":1.5711999999999997},{"$f":"'Bridge Data'!BB130","v":0.16},null,null,null,null,null,127,"9S3327",null,{"$f":"'Bridge Data'!BR130","v":16287.028000000068},{"$f":"'Bridge Data'!BS130","v":296.12778181818305},55,{"$f":"'Bridge Data'!BD130","v":1.5711999999999997},{"$f":"'Bridge Data'!BB130","v":0.16}]
[null,null,null,128,"4S3287",null,{"$f":"'Bridge Data'!BP131","v":163031.23199999964},{"$f":"'Bridge Data'!BQ131","v":2964.2042181818115},55,{"$f":"'Bridge Data'!BD131","v":1.6459999999999999},{"$f":"'Bridge Data'!BB131","v":0.05},null,null,null,null,null,128,"4S3287",null,{"$f":"'Bridge Data'!BR131","v":216356.19199999963},{"$f":"'Bridge Data'!BS131","v":3933.7489454545389},55,{"$f":"'Bridge Data'!BD131","v":1.6459999999999999},{"$f":"'Bridge Data'!BB131","v":0.05}]
[null,null,null,129,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D653,1)),\"Not Used\",INDEX(ModelGroup,D653,1))","v":"9S3213"},null,{"$f":"'Bridge Data'!BP132","v":4414.275999999978},{"$f":"'Bridge Data'!BQ132","v":80.259563636363239},55,{"$f":"'Bridge Data'!BD132","v":1.6188},{"$f":"'Bridge Data'!BB132","v":0.09},null,null,null,null,null,129,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q653,1)),\"Not Used\",INDEX(ModelGroup,Q653,1))","v":"9S3213"},null,{"$f":"'Bridge Data'!BR132","v":6038.0559999999778},{"$f":"'Bridge Data'!BS132","v":109.78283636363597},55,{"$f":"'Bridge Data'!BD132","v":1.6188},{"$f":"'Bridge Data'!BB132","v":0.09}]
[null,null,null,130,"5S3334",null,{"$f":"'Bridge Data'!BP133","v":1606.6266666666663},{"$f":"'Bridge Data'!BQ133","v":29.211393939393933},{"$f":"IF(ISNUMBER(H654),G654/H654,55)","v":55},{"$f":"'Bridge Data'!BD133","v":1.6052},{"$f":"'Bridge Data'!BB133","v":0.11},null,null,null,null,null,130,"5S3334",null,{"$f":"'Bridge Data'!BR133","v":2466.3599999999997},{"$f":"'Bridge Data'!BS133","v":44.842909090909082},{"$f":"IF(ISNUMBER(U654),T654/U654,55)","v":55.000000000000007},{"$f":"'Bridge Data'!BD133","v":1.6052},{"$f":"'Bridge Data'!BB133","v":0.11}]
[null,null,null,131,"5S3229",null,{"$f":"'Bridge Data'!BP134","v":5821.0559999999796},{"$f":"'Bridge Data'!BQ134","v":105.83738181818144},55,{"$f":"'Bridge Data'!BD134","v":1.6392},{"$f":"'Bridge Data'!BB134","v":5.9999999999999991E-2},null,null,null,null,null,131,"5S3229",null,{"$f":"'Bridge Data'!BR134","v":8935.9359999999797},{"$f":"'Bridge Data'!BS134","v":162.47156363636327},55,{"$f":"'Bridge Data'!BD134","v":1.6392},{"$f":"'Bridge Data'!BB134","v":5.9999999999999991E-2}]
[null,null,null,132,"9P3382",null,{"$f":"'Bridge Data'!BP135","v":49761.365333333473},{"$f":"'Bridge Data'!BQ135","v":904.75209696969955},55,{"$f":"'Bridge Data'!BD135","v":1.6188},{"$f":"'Bridge Data'!BB135","v":0.09},null,null,null,null,null,132,"9P3382",null,{"$f":"'Bridge Data'!BR135","v":82212.992000000129},{"$f":"'Bridge Data'!BS135","v":1494.781672727275},55,{"$f":"'Bridge Data'!BD135","v":1.6188},{"$f":"'Bridge Data'!BB135","v":0.09}]
[null,null,null,133,"3P3126",null,{"$f":"'Bridge Data'!BP136","v":9252.0120000000297},{"$f":"'Bridge Data'!BQ136","v":168.21840000000054},55,{"$f":"'Bridge Data'!BD136","v":1.6120000000000001},{"$f":"'Bridge Data'!BB136","v":0.1},null,null,null,null,null,133,"3P3126",null,{"$f":"'Bridge Data'!BR136","v":11454.87200000003},{"$f":"'Bridge Data'!BS136","v":208.27040000000056},55,{"$f":"'Bridge Data'!BD136","v":1.6120000000000001},{"$f":"'Bridge Data'!BB136","v":0.1}]
[null,null,null,134,"9S3329",null,{"$f":"'Bridge Data'!BP137","v":2341.4920000000102},{"$f":"'Bridge Data'!BQ137","v":42.572581818182002},55,{"$f":"'Bridge Data'!BD137","v":1.6052},{"$f":"'Bridge Data'!BB137","v":0.11},null,null,null,null,null,134,"9S3329",null,{"$f":"'Bridge Data'!BR137","v":3496.5520000000101},{"$f":"'Bridge Data'!BS137","v":63.573672727272914},55,{"$f":"'Bridge Data'!BD137","v":1.6052},{"$f":"'Bridge Data'!BB137","v":0.11}]
[null,null,null,135,"2P3089",null,{"$f":"'Bridge Data'!BP138","v":14609.556000000048},{"$f":"'Bridge Data'!BQ138","v":265.62829090909179},55,{"$f":"'Bridge Data'!BD138","v":1.5304},{"$f":"'Bridge Data'!BB138","v":0.22},null,null,null,null,null,135,"2P3089",null,{"$f":"'Bridge Data'!BR138","v":21847.436000000049},{"$f":"'Bridge Data'!BS138","v":397.22610909090997},55,{"$f":"'Bridge Data'!BD138","v":1.5304},{"$f":"'Bridge Data'!BB138","v":0.22}]
[null,null,null,136,"7P3174",null,{"$f":"'Bridge Data'!BP139","v":18284.006666666617},{"$f":"'Bridge Data'!BQ139","v":332.43648484848393},55,{"$f":"'Bridge Data'!BD139","v":1.5916000000000001},{"$f":"'Bridge Data'!BB139","v":0.13},null,null,null,null,null,136,"7P3174",null,{"$f":"'Bridge Data'!BR139","v":30609.606666666612},{"$f":"'Bridge Data'!BS139","v":556.53830303030202},55,{"$f":"'Bridge Data'!BD139","v":1.5916000000000001},{"$f":"'Bridge Data'!BB139","v":0.13}]
[null,null,null,137,"9S3368",null,{"$f":"'Bridge Data'!BP140","v":453.78740000000266},{"$f":"'Bridge Data'!BQ140","v":8.2506800000000489},55,{"$f":"'Bridge Data'!BD140","v":1.6120000000000001},{"$f":"'Bridge Data'!BB140","v":0.1},null,null,null,null,null,137,"9S3368",null,{"$f":"'Bridge Data'!BR140","v":620.51440000000264},{"$f":"'Bridge Data'!BS140","v":11.282080000000049},55,{"$f":"'Bridge Data'!BD140","v":1.6120000000000001},{"$f":"'Bridge Data'!BB140","v":0.1}]
[null,null,null,138,"6S3298",null,{"$f":"'Bridge Data'!BP141","v":3087.3519999999858},{"$f":"'Bridge Data'!BQ141","v":56.133672727272469},55,{"$f":"'Bridge Data'!BD141","v":1.5983999999999998},{"$f":"'Bridge Data'!BB141","v":0.12},null,null,null,null,null,138,"6S3298",null,{"$f":"'Bridge Data'!BR141","v":5442.1119999999855},{"$f":"'Bridge Data'!BS141","v":98.947490909090646},55,{"$f":"'Bridge Data'!BD141","v":1.5983999999999998},{"$f":"'Bridge Data'!BB141","v":0.12}]
[null,null,null,139,"1S3138",null,{"$f":"'Bridge Data'!BP142","v":10511.48000000003},{"$f":"'Bridge Data'!BQ142","v":191.11781818181873},55,{"$f":"'Bridge Data'!BD142","v":1.6392},{"$f":"'Bridge Data'!BB142","v":0.06},null,null,null,null,null,139,"1S3138",null,{"$f":"'Bridge Data'!BR142","v":13484.380000000032},{"$f":"'Bridge Data'!BS142","v":245.17054545454604},55,{"$f":"'Bridge Data'!BD142","v":1.6392},{"$f":"'Bridge Data'!BB142","v":0.06}]
[null,null,null,140,"2S2168",null,{"$f":"'Bridge Data'!BP143","v":33152.639999999999},{"$f":"'Bridge Data'!BQ143","v":602.77527272727275},55,{"$f":"'Bridge Data'!BD143","v":1.6527999999999998},{"$f":"'Bridge Data'!BB143","v":0.04},null,null,null,null,null,140,"2S2168",null,{"$f":"'Bridge Data'!BR143","v":41039.040000000001},{"$f":"'Bridge Data'!BS143","v":746.16436363636365},55,{"$f":"'Bridge Data'!BD143","v":1.6527999999999998},{"$f":"'Bridge Data'!BB143","v":0.04}]
[null,null,null,141,"9S3385",null,{"$f":"'Bridge Data'!BP144","v":17358.821999999858},{"$f":"'Bridge Data'!BQ144","v":315.61494545454286},55,{"$f":"'Bridge Data'!BD144","v":1.6188},{"$f":"'Bridge Data'!BB144","v":0.09},null,null,null,null,null,141,"9S3385",null,{"$f":"'Bridge Data'!BR144","v":26656.031999999857},{"$f":"'Bridge Data'!BS144","v":484.65512727272466},55,{"$f":"'Bridge Data'!BD144","v":1.6188},{"$f":"'Bridge Data'!BB144","v":0.09}]
[null,null,null,142,"2S3005",null,{"$f":"'Bridge Data'!BP145","v":160.98768000000177},{"$f":"'Bridge Data'!BQ145","v":2.9270487272727594},55,{"$f":"'Bridge Data'!BD145","v":1.5848},{"$f":"'Bridge Data'!BB145","v":0.14000000000000001},null,null,null,null,null,142,"2S3005",null,{"$f":"'Bridge Data'!BR145","v":295.14408000000179},{"$f":"'Bridge Data'!BS145","v":5.3662560000000328},55,{"$f":"'Bridge Data'!BD145","v":1.5848},{"$f":"'Bridge Data'!BB145","v":0.14000000000000001}]
[null,null,null,143,"1S3162",null,{"$f":"'Bridge Data'!BP146","v":389.83407999999935},{"$f":"'Bridge Data'!BQ146","v":7.0878923636363513},55,{"$f":"'Bridge Data'!BD146","v":1.5916000000000001},{"$f":"'Bridge Data'!BB146","v":0.13},null,null,null,null,null,143,"1S3162",null,{"$f":"'Bridge Data'!BR146","v":500.16447999999934},{"$f":"'Bridge Data'!BS146","v":9.0938996363636253},54.999999999999993,{"$f":"'Bridge Data'!BD146","v":1.5916000000000001},{"$f":"'Bridge Data'!BB146","v":0.13}]
[null,null,null,144,"1S3161",null,{"$f":"'Bridge Data'!BP147","v":519.95184000000017},{"$f":"'Bridge Data'!BQ147","v":9.4536698181818206},55.000000000000007,{"$f":"'Bridge Data'!BD147","v":1.6256000000000002},{"$f":"'Bridge Data'!BB147","v":0.08},null,null,null,null,null,144,"1S3161",null,{"$f":"'Bridge Data'!BR147","v":645.24144000000013},{"$f":"'Bridge Data'!BS147","v":11.731662545454547},55,{"$f":"'Bridge Data'!BD147","v":1.6256000000000002},{"$f":"'Bridge Data'!BB147","v":0.08}]
[null,null,null,145,"7P3190D",null,{"$f":"'Bridge Data'!BP148","v":2416.7910000000024},{"$f":"'Bridge Data'!BQ148","v":43.94165454545459},55,{"$f":"'Bridge Data'!BD148","v":1.5983999999999998},{"$f":"'Bridge Data'!BB148","v":0.11999999999999998},null,null,null,null,null,145,"7P3190D",null,{"$f":"'Bridge Data'!BR148","v":3214.7310000000025},{"$f":"'Bridge Data'!BS148","v":58.449654545454592},55,{"$f":"'Bridge Data'!BD148","v":1.5983999999999998},{"$f":"'Bridge Data'!BB148","v":0.11999999999999998}]
[null,null,null,146,"7P3190D",null,{"$f":"'Bridge Data'!BP149","v":2416.7910000000024},{"$f":"'Bridge Data'!BQ149","v":43.94165454545459},55,{"$f":"'Bridge Data'!BD149","v":1.5983999999999998},{"$f":"'Bridge Data'!BB149","v":0.11999999999999998},null,null,null,null,null,146,"7P3190D",null,{"$f":"'Bridge Data'!BR149","v":3214.7310000000025},{"$f":"'Bridge Data'!BS149","v":58.449654545454592},55,{"$f":"'Bridge Data'!BD149","v":1.5983999999999998},{"$f":"'Bridge Data'!BB149","v":0.11999999999999998}]
[null,null,null,147,"1P3106",null,{"$f":"'Bridge Data'!BP150","v":7608.6399999999994},{"$f":"'Bridge Data'!BQ150","v":138.33890909090908},55,{"$f":"'Bridge Data'!BD150","v":1.5167999999999999},{"$f":"'Bridge Data'!BB150","v":0.23999999999999996},null,null,null,null,null,147,"1P3106",null,{"$f":"'Bridge Data'!BR150","v":10088.64},{"$f":"'Bridge Data'!BS150","v":183.42981818181818},55,{"$f":"'Bridge Data'!BD150","v":1.5167999999999999},{"$f":"'Bridge Data'!BB150","v":0.23999999999999996}]
[null,null,null,148,"1S3071",null,{"$f":"'Bridge Data'!BP151","v":327.26700000000062},{"$f":"'Bridge Data'!BQ151","v":5.9503090909091023},55,{"$f":"'Bridge Data'!BD151","v":1.6188},{"$f":"'Bridge Data'!BB151","v":0.09},null,null,null,null,null,148,"1S3071",null,{"$f":"'Bridge Data'!BR151","v":417.5803333333339},{"$f":"'Bridge Data'!BS151","v":7.5923696969697074},55,{"$f":"'Bridge Data'!BD151","v":1.6188},{"$f":"'Bridge Data'!BB151","v":0.09}]
[null,null,null,149,"2P3182",null,{"$f":"'Bridge Data'!BP152","v":2157.7240000000188},{"$f":"'Bridge Data'!BQ152","v":39.231345454545796},55,{"$f":"'Bridge Data'!BD152","v":1.4691999999999998},{"$f":"'Bridge Data'!BB152","v":0.31},null,null,null,null,null,149,"2P3182",null,{"$f":"'Bridge Data'!BR152","v":3803.4106666666848},{"$f":"'Bridge Data'!BS152","v":69.152921212121541},55,{"$f":"'Bridge Data'!BD152","v":1.4691999999999998},{"$f":"'Bridge Data'!BB152","v":0.31}]
[null,null,null,150,"1I3242",null,{"$f":"'Bridge Data'!BP153","v":1493.1253333333425},{"$f":"'Bridge Data'!BQ153","v":27.147733333333498},55,{"$f":"'Bridge Data'!BD153","v":1.4691999999999998},{"$f":"'Bridge Data'!BB153","v":0.31},null,null,null,null,null,150,"1I3242",null,{"$f":"'Bridge Data'!BR153","v":2839.3520000000094},{"$f":"'Bridge Data'!BS153","v":51.624581818181987},55,{"$f":"'Bridge Data'!BD153","v":1.4691999999999998},{"$f":"'Bridge Data'!BB153","v":0.31}]
[null,null,null,151,"1I3242",null,{"$f":"'Bridge Data'!BP154","v":1592.2013333333234},{"$f":"'Bridge Data'!BQ154","v":28.94911515151497},55,{"$f":"'Bridge Data'!BD154","v":1.4487999999999999},{"$f":"'Bridge Data'!BB154","v":0.34},null,null,null,null,null,151,"1I3242",null,{"$f":"'Bridge Data'!BR154","v":3027.7079999999896},{"$f":"'Bridge Data'!BS154","v":55.049236363636176},55,{"$f":"'Bridge Data'!BD154","v":1.4487999999999999},{"$f":"'Bridge Data'!BB154","v":0.34}]
[null,null,null,152,"2S0416",null,{"$f":"'Bridge Data'!BP155","v":3936.2559999999926},{"$f":"'Bridge Data'!BQ155","v":71.568290909090777},55,{"$f":"'Bridge Data'!BD155","v":1.6459999999999999},{"$f":"'Bridge Data'!BB155","v":0.05},null,null,null,null,null,152,"2S0416",null,{"$f":"'Bridge Data'!BR155","v":4868.7359999999926},{"$f":"'Bridge Data'!BS155","v":88.522472727272586},55.000000000000007,{"$f":"'Bridge Data'!BD155","v":1.6459999999999999},{"$f":"'Bridge Data'!BB155","v":0.05}]
[null,null,null,153,"5P3332",null,{"$f":"'Bridge Data'!BP156","v":12714.96000000011},{"$f":"'Bridge Data'!BQ156","v":231.18109090909292},55,{"$f":"'Bridge Data'!BD156","v":1.5848},{"$f":"'Bridge Data'!BB156","v":0.14000000000000001},null,null,null,null,null,153,"5P3332",null,{"$f":"'Bridge Data'!BR156","v":20024.760000000111},{"$f":"'Bridge Data'!BS156","v":364.08654545454749},55,{"$f":"'Bridge Data'!BD156","v":1.5848},{"$f":"'Bridge Data'!BB156","v":0.14000000000000001}]
[null,null,null,154,"1S3122",null,{"$f":"'Bridge Data'!BP157","v":1562.4},{"$f":"'Bridge Data'!BQ157","v":28.40727272727273},55,{"$f":"'Bridge Data'!BD157","v":1.6120000000000001},{"$f":"'Bridge Data'!BB157","v":0.1},null,null,null,null,null,154,"1S3122",null,{"$f":"'Bridge Data'!BR157","v":1996.4000000000003},{"$f":"'Bridge Data'!BS157","v":36.298181818181824},55,{"$f":"'Bridge Data'!BD157","v":1.6120000000000001},{"$f":"'Bridge Data'!BB157","v":0.1}]
[null,null,null,155,"3S0623",null,{"$f":"'Bridge Data'!BP158","v":22911.355999999814},{"$f":"'Bridge Data'!BQ158","v":416.5701090909057},55,{"$f":"'Bridge Data'!BD158","v":1.5848},{"$f":"'Bridge Data'!BB158","v":0.14000000000000001},null,null,null,null,null,155,"3S0623",null,{"$f":"'Bridge Data'!BR158","v":34259.835999999814},{"$f":"'Bridge Data'!BS158","v":622.90610909090572},55,{"$f":"'Bridge Data'!BD158","v":1.5848},{"$f":"'Bridge Data'!BB158","v":0.14000000000000001}]
[null,null,null,156,"1S0616",null,{"$f":"'Bridge Data'!BP159","v":17748.12},{"$f":"'Bridge Data'!BQ159","v":322.69309090909087},55,{"$f":"'Bridge Data'!BD159","v":1.6392},{"$f":"'Bridge Data'!BB159","v":0.06},null,null,null,null,null,156,"1S0616",null,{"$f":"'Bridge Data'!BR159","v":22765.47},{"$f":"'Bridge Data'!BS159","v":413.9176363636364},55,{"$f":"'Bridge Data'!BD159","v":1.6392},{"$f":"'Bridge Data'!BB159","v":0.06}]
[null,null,null,157,"5S3234",null,{"$f":"'Bridge Data'!BP160","v":18020.238000000045},{"$f":"'Bridge Data'!BQ160","v":327.64069090909175},55,{"$f":"'Bridge Data'!BD160","v":1.6052},{"$f":"'Bridge Data'!BB160","v":0.11},null,null,null,null,null,157,"5S3234",null,{"$f":"'Bridge Data'!BR160","v":26937.078000000049},{"$f":"'Bridge Data'!BS160","v":489.76505454545543},55,{"$f":"'Bridge Data'!BD160","v":1.6052},{"$f":"'Bridge Data'!BB160","v":0.11}]
[null,null,null,158,"1S3209",null,{"$f":"'Bridge Data'!BP161","v":65.100000000000009},{"$f":"'Bridge Data'!BQ161","v":1.1836363636363638},55,{"$f":"'Bridge Data'!BD161","v":1.5643999999999998},{"$f":"'Bridge Data'!BB161","v":0.17},null,null,null,null,null,158,"1S3209",null,{"$f":"'Bridge Data'!BR161","v":80.600000000000009},{"$f":"'Bridge Data'!BS161","v":1.4654545454545456},55,{"$f":"'Bridge Data'!BD161","v":1.5643999999999998},{"$f":"'Bridge Data'!BB161","v":0.17}]
[null,null,null,159,"9S3220",null,{"$f":"'Bridge Data'!BP162","v":661.04125999999701},{"$f":"'Bridge Data'!BQ162","v":12.018931999999946},55,{"$f":"'Bridge Data'!BD162","v":1.6052},{"$f":"'Bridge Data'!BB162","v":0.11},null,null,null,null,null,159,"9S3220",null,{"$f":"'Bridge Data'!BR162","v":961.51455999999689},{"$f":"'Bridge Data'!BS162","v":17.482082909090852},55,{"$f":"'Bridge Data'!BD162","v":1.6052},{"$f":"'Bridge Data'!BB162","v":0.11}]
[null,null,null,160,"5I3324",null,{"$f":"'Bridge Data'!BP163","v":4365.5439999999708},{"$f":"'Bridge Data'!BQ163","v":79.373527272726747},54.999999999999993,{"$f":"'Bridge Data'!BD163","v":1.4827999999999999},{"$f":"'Bridge Data'!BB163","v":0.28999999999999998},null,null,null,null,null,160,"5I3324",null,{"$f":"'Bridge Data'!BR163","v":7376.263999999971},{"$f":"'Bridge Data'!BS163","v":134.11389090909037},55.000000000000007,{"$f":"'Bridge Data'!BD163","v":1.4827999999999999},{"$f":"'Bridge Data'!BB163","v":0.28999999999999998}]
[null,null,null,161,"9S3510",null,{"$f":"'Bridge Data'!BP164","v":1617.3871999999951},{"$f":"'Bridge Data'!BQ164","v":29.40703999999991},55,{"$f":"'Bridge Data'!BD164","v":1.6120000000000001},{"$f":"'Bridge Data'!BB164","v":0.1},null,null,null,null,null,161,"9S3510",null,{"$f":"'Bridge Data'!BR164","v":2211.1831999999949},{"$f":"'Bridge Data'!BS164","v":40.203330909090816},55,{"$f":"'Bridge Data'!BD164","v":1.6120000000000001},{"$f":"'Bridge Data'!BB164","v":0.1}]
[null,null,null,162,"2P3137",null,{"$f":"'Bridge Data'!BP165","v":2232.8266666666664},{"$f":"'Bridge Data'!BQ165","v":40.596848484848479},55,{"$f":"'Bridge Data'!BD165","v":1.5236000000000001},{"$f":"'Bridge Data'!BB165","v":0.22999999999999998},null,null,null,null,null,162,"2P3137",null,{"$f":"'Bridge Data'!BR165","v":3935.7599999999989},{"$f":"'Bridge Data'!BS165","v":71.559272727272713},54.999999999999993,{"$f":"'Bridge Data'!BD165","v":1.5236000000000001},{"$f":"'Bridge Data'!BB165","v":0.22999999999999998}]
[null,null,null,163,"9S3219",null,{"$f":"'Bridge Data'!BP166","v":3856.8960000000111},{"$f":"'Bridge Data'!BQ166","v":70.125381818182021},55,{"$f":"'Bridge Data'!BD166","v":1.6256000000000002},{"$f":"'Bridge Data'!BB166","v":0.08},null,null,null,null,null,163,"9S3219",null,{"$f":"'Bridge Data'!BR166","v":5285.3760000000111},{"$f":"'Bridge Data'!BS166","v":96.09774545454566},55,{"$f":"'Bridge Data'!BD166","v":1.6256000000000002},{"$f":"'Bridge Data'!BB166","v":0.08}]
[null,null,null,164,"3S2219",null,{"$f":"'Bridge Data'!BP167","v":1263.6840000000025},{"$f":"'Bridge Data'!BQ167","v":22.976072727272772},55,{"$f":"'Bridge Data'!BD167","v":1.5983999999999998},{"$f":"'Bridge Data'!BB167","v":0.12},null,null,null,null,null,164,"3S2219",null,{"$f":"'Bridge Data'!BR167","v":1783.5540000000024},{"$f":"'Bridge Data'!BS167","v":32.428254545454585},55.000000000000007,{"$f":"'Bridge Data'!BD167","v":1.5983999999999998},{"$f":"'Bridge Data'!BB167","v":0.12}]
[null,null,null,165,"9S3232",null,{"$f":"'Bridge Data'!BP168","v":6845.9160000000375},{"$f":"'Bridge Data'!BQ168","v":124.47120000000068},55,{"$f":"'Bridge Data'!BD168","v":1.6052},{"$f":"'Bridge Data'!BB168","v":0.11},null,null,null,null,null,165,"9S3232",null,{"$f":"'Bridge Data'!BR168","v":9957.6960000000381},{"$f":"'Bridge Data'!BS168","v":181.04901818181887},55,{"$f":"'Bridge Data'!BD168","v":1.6052},{"$f":"'Bridge Data'!BB168","v":0.11}]
[null,null,null,166,"9S3232",null,{"$f":"'Bridge Data'!BP169","v":6382.4040000000095},{"$f":"'Bridge Data'!BQ169","v":116.04370909090926},55,{"$f":"'Bridge Data'!BD169","v":1.5236000000000001},{"$f":"'Bridge Data'!BB169","v":0.23},null,null,null,null,null,166,"9S3232",null,{"$f":"'Bridge Data'!BR169","v":9350.964000000009},{"$f":"'Bridge Data'!BS169","v":170.01752727272745},54.999999999999993,{"$f":"'Bridge Data'!BD169","v":1.5236000000000001},{"$f":"'Bridge Data'!BB169","v":0.23}]
[null,null,null,167,"2S3046",null,{"$f":"'Bridge Data'!BP170","v":2761.9760000000056},{"$f":"'Bridge Data'!BQ170","v":50.217745454545557},55,{"$f":"'Bridge Data'!BD170","v":1.6052},{"$f":"'Bridge Data'!BB170","v":0.11},null,null,null,null,null,167,"2S3046",null,{"$f":"'Bridge Data'!BR170","v":3899.0560000000055},{"$f":"'Bridge Data'!BS170","v":70.891927272727372},55,{"$f":"'Bridge Data'!BD170","v":1.6052},{"$f":"'Bridge Data'!BB170","v":0.11}]
[null,null,null,168,"1S3137",null,{"$f":"'Bridge Data'!BP171","v":2287.0559999999969},{"$f":"'Bridge Data'!BQ171","v":41.582836363636304},55.000000000000007,{"$f":"'Bridge Data'!BD171","v":1.6052},{"$f":"'Bridge Data'!BB171","v":0.11},null,null,null,null,null,168,"1S3137",null,{"$f":"'Bridge Data'!BR171","v":2934.3359999999966},{"$f":"'Bridge Data'!BS171","v":53.351563636363572},55,{"$f":"'Bridge Data'!BD171","v":1.6052},{"$f":"'Bridge Data'!BB171","v":0.11}]
[null,null,null,169,"1S3134",null,{"$f":"'Bridge Data'!BP172","v":1557.595},{"$f":"'Bridge Data'!BQ172","v":28.319909090909093},55,{"$f":"'Bridge Data'!BD172","v":1.6256000000000002},{"$f":"'Bridge Data'!BB172","v":0.08},null,null,null,null,null,169,"1S3134",null,{"$f":"'Bridge Data'!BR172","v":2000.8950000000002},{"$f":"'Bridge Data'!BS172","v":36.379909090909095},55,{"$f":"'Bridge Data'!BD172","v":1.6256000000000002},{"$f":"'Bridge Data'!BB172","v":0.08}]
[null,null,null,170,"1P3107",null,{"$f":"'Bridge Data'!BP173","v":53861.197999999691},{"$f":"'Bridge Data'!BQ173","v":979.29450909090349},55,{"$f":"'Bridge Data'!BD173","v":1.6256000000000002},{"$f":"'Bridge Data'!BB173","v":0.08},null,null,null,null,null,170,"1P3107",null,{"$f":"'Bridge Data'!BR173","v":102422.38799999969},{"$f":"'Bridge Data'!BS173","v":1862.2252363636308},55,{"$f":"'Bridge Data'!BD173","v":1.6256000000000002},{"$f":"'Bridge Data'!BB173","v":0.08}]
[null,null,null,171,"7S3172",null,{"$f":"'Bridge Data'!BP174","v":2940.329333333324},{"$f":"'Bridge Data'!BQ174","v":53.460533333333167},55,{"$f":"'Bridge Data'!BD174","v":1.6052},{"$f":"'Bridge Data'!BB174","v":0.11},null,null,null,null,null,171,"7S3172",null,{"$f":"'Bridge Data'!BR174","v":4276.8426666666574},{"$f":"'Bridge Data'!BS174","v":77.760775757575587},55,{"$f":"'Bridge Data'!BD174","v":1.6052},{"$f":"'Bridge Data'!BB174","v":0.11}]
[null,null,null,172,"7S3171",null,{"$f":"'Bridge Data'!BP175","v":27370.953999999791},{"$f":"'Bridge Data'!BQ175","v":497.65370909090529},55,{"$f":"'Bridge Data'!BD175","v":1.5304},{"$f":"'Bridge Data'!BB175","v":0.22},null,null,null,null,null,172,"7S3171",null,{"$f":"'Bridge Data'!BR175","v":40927.873999999792},{"$f":"'Bridge Data'!BS175","v":744.14316363635987},55,{"$f":"'Bridge Data'!BD175","v":1.5304},{"$f":"'Bridge Data'!BB175","v":0.22}]
[null,null,null,173,"4I3197",null,{"$f":"'Bridge Data'!BP176","v":24105.227999999795},{"$f":"'Bridge Data'!BQ176","v":438.27687272726899},55,{"$f":"'Bridge Data'!BD176","v":1.6323999999999999},{"$f":"'Bridge Data'!BB176","v":7.0000000000000007E-2},null,null,null,null,null,173,"4I3197",null,{"$f":"'Bridge Data'!BR176","v":42489.467999999797},{"$f":"'Bridge Data'!BS176","v":772.53578181817818},54.999999999999993,{"$f":"'Bridge Data'!BD176","v":1.6323999999999999},{"$f":"'Bridge Data'!BB176","v":7.0000000000000007E-2}]
[null,null,null,174,"1S3140",null,{"$f":"'Bridge Data'!BP177","v":1472.5620000000017},{"$f":"'Bridge Data'!BQ177","v":26.773854545454576},55,{"$f":"'Bridge Data'!BD177","v":1.5916000000000001},{"$f":"'Bridge Data'!BB177","v":0.13},null,null,null,null,null,174,"1S3140",null,{"$f":"'Bridge Data'!BR177","v":1823.1720000000016},{"$f":"'Bridge Data'!BS177","v":33.148581818181846},55,{"$f":"'Bridge Data'!BD177","v":1.5916000000000001},{"$f":"'Bridge Data'!BB177","v":0.13}]
[null,null,null,175,"4S2276",null,{"$f":"'Bridge Data'!BP178","v":20035.919999999853},{"$f":"'Bridge Data'!BQ178","v":364.28945454545186},55,{"$f":"'Bridge Data'!BD178","v":1.6256000000000002},{"$f":"'Bridge Data'!BB178","v":0.08},null,null,null,null,null,175,"4S2276",null,{"$f":"'Bridge Data'!BR178","v":29137.519999999848},{"$f":"'Bridge Data'!BS178","v":529.77309090908818},54.999999999999993,{"$f":"'Bridge Data'!BD178","v":1.6256000000000002},{"$f":"'Bridge Data'!BB178","v":0.08}]
[null,null,null,176,"4I3024",null,{"$f":"'Bridge Data'!BP179","v":34276.080000000002},{"$f":"'Bridge Data'!BQ179","v":623.20145454545457},55,{"$f":"'Bridge Data'!BD179","v":1.6459999999999999},{"$f":"'Bridge Data'!BB179","v":0.05},null,null,null,null,null,176,"4I3024",null,{"$f":"'Bridge Data'!BR179","v":45485.68},{"$f":"'Bridge Data'!BS179","v":827.0123636363636},55,{"$f":"'Bridge Data'!BD179","v":1.6459999999999999},{"$f":"'Bridge Data'!BB179","v":0.05}]
[null,null,null,177,"2P3138",null,{"$f":"'Bridge Data'!BP180","v":2232.8266666666664},{"$f":"'Bridge Data'!BQ180","v":40.596848484848479},55,{"$f":"'Bridge Data'!BD180","v":1.5236000000000001},{"$f":"'Bridge Data'!BB180","v":0.22999999999999998},null,null,null,null,null,177,"2P3138",null,{"$f":"'Bridge Data'!BR180","v":3935.7599999999989},{"$f":"'Bridge Data'!BS180","v":71.559272727272713},54.999999999999993,{"$f":"'Bridge Data'!BD180","v":1.5236000000000001},{"$f":"'Bridge Data'!BB180","v":0.22999999999999998}]
[null,null,null,178,"7I3050",null,{"$f":"'Bridge Data'!BP181","v":1462.2699999999998},{"$f":"'Bridge Data'!BQ181","v":26.58672727272727},55,{"$f":"'Bridge Data'!BD181","v":1.4352},{"$f":"'Bridge Data'!BB181","v":0.36},null,null,null,null,null,178,"7I3050",null,{"$f":"'Bridge Data'!BR181","v":2448.0699999999993},{"$f":"'Bridge Data'!BS181","v":44.510363636363621},55,{"$f":"'Bridge Data'!BD181","v":1.4352},{"$f":"'Bridge Data'!BB181","v":0.36}]
[null,null,null,179,"6S2211",null,{"$f":"'Bridge Data'!BP182","v":37698.976000000097},{"$f":"'Bridge Data'!BQ182","v":685.43592727272903},55,{"$f":"'Bridge Data'!BD182","v":1.6596},{"$f":"'Bridge Data'!BB182","v":0.03},null,null,null,null,null,179,"6S2211",null,{"$f":"'Bridge Data'!BR182","v":51660.756000000096},{"$f":"'Bridge Data'!BS182","v":939.28647272727449},55,{"$f":"'Bridge Data'!BD182","v":1.6596},{"$f":"'Bridge Data'!BB182","v":0.03}]
[null,null,null,180,"2S3071",null,{"$f":"'Bridge Data'!BP183","v":6427.85},{"$f":"'Bridge Data'!BQ183","v":116.87},55,{"$f":"'Bridge Data'!BD183","v":1.6392},{"$f":"'Bridge Data'!BB183","v":0.06},null,null,null,null,null,180,"2S3071",null,{"$f":"'Bridge Data'!BR183","v":9079.9},{"$f":"'Bridge Data'!BS183","v":165.08909090909091},54.999999999999993,{"$f":"'Bridge Data'!BD183","v":1.6392},{"$f":"'Bridge Data'!BB183","v":0.06}]
[null,null,null,181,"2S3120",null,{"$f":"'Bridge Data'!BP184","v":1449.6840000000059},{"$f":"'Bridge Data'!BQ184","v":26.357890909091015},55,{"$f":"'Bridge Data'!BD184","v":1.5643999999999998},{"$f":"'Bridge Data'!BB184","v":0.17},null,null,null,null,null,181,"2S3120",null,{"$f":"'Bridge Data'!BR184","v":2043.9540000000059},{"$f":"'Bridge Data'!BS184","v":37.162800000000104},55.000000000000007,{"$f":"'Bridge Data'!BD184","v":1.5643999999999998},{"$f":"'Bridge Data'!BB184","v":0.17}]
[null,null,null,182,"3P3092",null,{"$f":"'Bridge Data'!BP185","v":14491.260000000062},{"$f":"'Bridge Data'!BQ185","v":263.47745454545566},55,{"$f":"'Bridge Data'!BD185","v":1.5371999999999999},{"$f":"'Bridge Data'!BB185","v":0.21},null,null,null,null,null,182,"3P3092",null,{"$f":"'Bridge Data'!BR185","v":18592.560000000063},{"$f":"'Bridge Data'!BS185","v":338.04654545454662},55,{"$f":"'Bridge Data'!BD185","v":1.5371999999999999},{"$f":"'Bridge Data'!BB185","v":0.21}]
[null,null,null,183,"9S3224",null,{"$f":"'Bridge Data'!BP186","v":2959.6319999999919},{"$f":"'Bridge Data'!BQ186","v":53.811490909090764},55,{"$f":"'Bridge Data'!BD186","v":1.6052},{"$f":"'Bridge Data'!BB186","v":0.11},null,null,null,null,null,183,"9S3224",null,{"$f":"'Bridge Data'!BR186","v":4055.7919999999922},{"$f":"'Bridge Data'!BS186","v":73.741672727272586},55,{"$f":"'Bridge Data'!BD186","v":1.6052},{"$f":"'Bridge Data'!BB186","v":0.11}]
[null,null,null,184,"9S3224",null,{"$f":"'Bridge Data'!BP187","v":4947.5999999999995},{"$f":"'Bridge Data'!BQ187","v":89.956363636363633},54.999999999999993,{"$f":"'Bridge Data'!BD187","v":1.6120000000000001},{"$f":"'Bridge Data'!BB187","v":0.1},null,null,null,null,null,184,"9S3224",null,{"$f":"'Bridge Data'!BR187","v":6770.4},{"$f":"'Bridge Data'!BS187","v":123.09818181818181},55,{"$f":"'Bridge Data'!BD187","v":1.6120000000000001},{"$f":"'Bridge Data'!BB187","v":0.1}]
[null,null,null,185,"9S3224",null,{"$f":"'Bridge Data'!BP188","v":2959.6319999999919},{"$f":"'Bridge Data'!BQ188","v":53.811490909090764},55,{"$f":"'Bridge Data'!BD188","v":1.6052},{"$f":"'Bridge Data'!BB188","v":0.11},null,null,null,null,null,185,"9S3224",null,{"$f":"'Bridge Data'!BR188","v":4055.7919999999922},{"$f":"'Bridge Data'!BS188","v":73.741672727272586},55,{"$f":"'Bridge Data'!BD188","v":1.6052},{"$f":"'Bridge Data'!BB188","v":0.11}]
[null,null,null,186,"9S3224",null,{"$f":"'Bridge Data'!BP189","v":2959.6319999999919},{"$f":"'Bridge Data'!BQ189","v":53.811490909090764},55,{"$f":"'Bridge Data'!BD189","v":1.6052},{"$f":"'Bridge Data'!BB189","v":0.11},null,null,null,null,null,186,"9S3224",null,{"$f":"'Bridge Data'!BR189","v":4055.7919999999922},{"$f":"'Bridge Data'!BS189","v":73.741672727272586},55,{"$f":"'Bridge Data'!BD189","v":1.6052},{"$f":"'Bridge Data'!BB189","v":0.11}]
[null,null,null,187,"9S3381",null,{"$f":"'Bridge Data'!BP190","v":4993.3560000000289},{"$f":"'Bridge Data'!BQ190","v":90.78829090909143},55,{"$f":"'Bridge Data'!BD190","v":1.6459999999999999},{"$f":"'Bridge Data'!BB190","v":0.05},null,null,null,null,null,187,"9S3381",null,{"$f":"'Bridge Data'!BR190","v":7668.0360000000292},{"$f":"'Bridge Data'!BS190","v":139.4188363636369},55,{"$f":"'Bridge Data'!BD190","v":1.6459999999999999},{"$f":"'Bridge Data'!BB190","v":0.05}]
[null,null,null,188,"1S3208",null,{"$f":"'Bridge Data'!BP191","v":4529.4719999999952},{"$f":"'Bridge Data'!BQ191","v":82.354036363636283},54.999999999999993,{"$f":"'Bridge Data'!BD191","v":1.6052},{"$f":"'Bridge Data'!BB191","v":0.11},null,null,null,null,null,188,"1S3208",null,{"$f":"'Bridge Data'!BR191","v":5600.8319999999958},{"$f":"'Bridge Data'!BS191","v":101.83330909090901},55,{"$f":"'Bridge Data'!BD191","v":1.6052},{"$f":"'Bridge Data'!BB191","v":0.11}]
[null,null,null,189,"9P3380",null,{"$f":"'Bridge Data'!BP192","v":32775.184000000183},{"$f":"'Bridge Data'!BQ192","v":595.9124363636397},55,{"$f":"'Bridge Data'!BD192","v":1.6256000000000002},{"$f":"'Bridge Data'!BB192","v":0.08},null,null,null,null,null,189,"9P3380",null,{"$f":"'Bridge Data'!BR192","v":54150.304000000178},{"$f":"'Bridge Data'!BS192","v":984.55098181818505},55,{"$f":"'Bridge Data'!BD192","v":1.6256000000000002},{"$f":"'Bridge Data'!BB192","v":0.08}]
[null,null,null,190,"5S3282",null,{"$f":"'Bridge Data'!BP193","v":2819.3880000000086},{"$f":"'Bridge Data'!BQ193","v":51.261600000000158},55,{"$f":"'Bridge Data'!BD193","v":1.6052},{"$f":"'Bridge Data'!BB193","v":0.11},null,null,null,null,null,190,"5S3282",null,{"$f":"'Bridge Data'!BR193","v":3859.1280000000088},{"$f":"'Bridge Data'!BS193","v":70.165963636363799},55,{"$f":"'Bridge Data'!BD193","v":1.6052},{"$f":"'Bridge Data'!BB193","v":0.11}]
[null,null,null,191,"9S3396",null,{"$f":"'Bridge Data'!BP194","v":9673.86},{"$f":"'Bridge Data'!BQ194","v":175.88836363636364},55.000000000000007,{"$f":"'Bridge Data'!BD194","v":1.6052},{"$f":"'Bridge Data'!BB194","v":0.11},null,null,null,null,null,191,"9S3396",null,{"$f":"'Bridge Data'!BR194","v":13254.359999999999},{"$f":"'Bridge Data'!BS194","v":240.9883636363636},55,{"$f":"'Bridge Data'!BD194","v":1.6052},{"$f":"'Bridge Data'!BB194","v":0.11}]
[null,null,null,192,"7P3190C",null,{"$f":"'Bridge Data'!BP195","v":1899.9693333333264},{"$f":"'Bridge Data'!BQ195","v":34.544896969696843},55,{"$f":"'Bridge Data'!BD195","v":1.6120000000000001},{"$f":"'Bridge Data'!BB195","v":0.1},null,null,null,null,null,192,"7P3190C",null,{"$f":"'Bridge Data'!BR195","v":2602.0159999999933},{"$f":"'Bridge Data'!BS195","v":47.309381818181699},55,{"$f":"'Bridge Data'!BD195","v":1.6120000000000001},{"$f":"'Bridge Data'!BB195","v":0.1}]
[null,null,null,193,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D717,1)),\"Not Used\",INDEX(ModelGroup,D717,1))","v":"7P3190F"},null,{"$f":"'Bridge Data'!BP196","v":5871.1520000000164},{"$f":"'Bridge Data'!BQ196","v":106.74821818181849},55,{"$f":"'Bridge Data'!BD196","v":1.6052},{"$f":"'Bridge Data'!BB196","v":0.11},null,null,null,null,null,193,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q717,1)),\"Not Used\",INDEX(ModelGroup,Q717,1))","v":"7P3190F"},null,{"$f":"'Bridge Data'!BR196","v":9829.2320000000163},{"$f":"'Bridge Data'!BS196","v":178.71330909090938},55,{"$f":"'Bridge Data'!BD196","v":1.6052},{"$f":"'Bridge Data'!BB196","v":0.11}]
[null,null,null,194,"7P3190L",null,{"$f":"'Bridge Data'!BP197","v":20829.023999999918},{"$f":"'Bridge Data'!BQ197","v":378.70952727272578},{"$f":"IF(ISNUMBER(H718),G718/H718,55)","v":55},{"$f":"'Bridge Data'!BD197","v":1.6256000000000002},{"$f":"'Bridge Data'!BB197","v":0.08},null,null,null,null,null,194,"7P3190L",null,{"$f":"'Bridge Data'!BR197","v":34412.810666666577},{"$f":"'Bridge Data'!BS197","v":625.68746666666505},{"$f":"IF(ISNUMBER(U718),T718/U718,55)","v":55},{"$f":"'Bridge Data'!BD197","v":1.6256000000000002},{"$f":"'Bridge Data'!BB197","v":0.08}]
[null,null,null,195,"7P3190H",null,{"$f":"'Bridge Data'!BP198","v":8453.3280000000323},{"$f":"'Bridge Data'!BQ198","v":153.6968727272733},55.000000000000007,{"$f":"'Bridge Data'!BD198","v":1.6120000000000001},{"$f":"'Bridge Data'!BB198","v":0.1},null,null,null,null,null,195,"7P3190H",null,{"$f":"'Bridge Data'!BR198","v":11637.648000000034},{"$f":"'Bridge Data'!BS198","v":211.59360000000061},55,{"$f":"'Bridge Data'!BD198","v":1.6120000000000001},{"$f":"'Bridge Data'!BB198","v":0.1}]
[null,null,null,196,"5S3344",null,{"$f":"'Bridge Data'!BP199","v":6493.7973333333703},{"$f":"'Bridge Data'!BQ199","v":118.06904242424309},55,{"$f":"'Bridge Data'!BD199","v":1.6256000000000002},{"$f":"'Bridge Data'!BB199","v":0.08},null,null,null,null,null,196,"5S3344",null,{"$f":"'Bridge Data'!BR199","v":9171.784000000036},{"$f":"'Bridge Data'!BS199","v":166.75970909090975},55,{"$f":"'Bridge Data'!BD199","v":1.6256000000000002},{"$f":"'Bridge Data'!BB199","v":0.08}]
[null,null,null,197,"5S3349",null,{"$f":"'Bridge Data'!BP200","v":6705.9199999999992},{"$f":"'Bridge Data'!BQ200","v":121.92581818181817},55,{"$f":"'Bridge Data'!BD200","v":1.6732},{"$f":"'Bridge Data'!BB200","v":0.01},null,null,null,null,null,197,"5S3349",null,{"$f":"'Bridge Data'!BR200","v":9748.0533333333315},{"$f":"'Bridge Data'!BS200","v":177.23733333333331},55,{"$f":"'Bridge Data'!BD200","v":1.6732},{"$f":"'Bridge Data'!BB200","v":0.01}]
[null,null,null,198,"4S3286",null,{"$f":"'Bridge Data'!BP201","v":18070.272000000125},{"$f":"'Bridge Data'!BQ201","v":328.55040000000224},55.000000000000007,{"$f":"'Bridge Data'!BD201","v":1.6120000000000001},{"$f":"'Bridge Data'!BB201","v":0.1},null,null,null,null,null,198,"4S3286",null,{"$f":"'Bridge Data'!BR201","v":28460.23200000012},{"$f":"'Bridge Data'!BS201","v":517.4587636363658},55,{"$f":"'Bridge Data'!BD201","v":1.6120000000000001},{"$f":"'Bridge Data'!BB201","v":0.1}]
[null,null,null,199,"9S3565",null,{"$f":"'Bridge Data'!BP202","v":11418.719839999954},{"$f":"'Bridge Data'!BQ202","v":207.61308799999918},55,{"$f":"'Bridge Data'!BD202","v":1.6188},{"$f":"'Bridge Data'!BB202","v":0.09},null,null,null,null,null,199,"9S3565",null,{"$f":"'Bridge Data'!BR202","v":16609.047039999954},{"$f":"'Bridge Data'!BS202","v":301.98267345454462},55,{"$f":"'Bridge Data'!BD202","v":1.6188},{"$f":"'Bridge Data'!BB202","v":0.09}]
[null,null,null,200,"4S3290",null,{"$f":"'Bridge Data'!BP203","v":15835.134699999886},{"$f":"'Bridge Data'!BQ203","v":287.9115399999979},55.000000000000007,{"$f":"'Bridge Data'!BD203","v":1.6459999999999999},{"$f":"'Bridge Data'!BB203","v":0.05},null,null,null,null,null,200,"4S3290",null,{"$f":"'Bridge Data'!BR203","v":26753.388199999885},{"$f":"'Bridge Data'!BS203","v":486.42523999999793},55,{"$f":"'Bridge Data'!BD203","v":1.6459999999999999},{"$f":"'Bridge Data'!BB203","v":0.05}]
[null,null,null,201,"2S3200",null,{"$f":"'Bridge Data'!BP204","v":1615.2240000000113},{"$f":"'Bridge Data'!BQ204","v":29.367709090909297},55,{"$f":"'Bridge Data'!BD204","v":1.6256000000000002},{"$f":"'Bridge Data'!BB204","v":0.08},null,null,null,null,null,201,"2S3200",null,{"$f":"'Bridge Data'!BR204","v":2276.1440000000111},{"$f":"'Bridge Data'!BS204","v":41.384436363636567},55,{"$f":"'Bridge Data'!BD204","v":1.6256000000000002},{"$f":"'Bridge Data'!BB204","v":0.08}]
[null,null,null,202,"9S3567",null,{"$f":"'Bridge Data'!BP205","v":9399.2413333333043},{"$f":"'Bridge Data'!BQ205","v":170.89529696969643},55,{"$f":"'Bridge Data'!BD205","v":1.6052},{"$f":"'Bridge Data'!BB205","v":0.11},null,null,null,null,null,202,"9S3567",null,{"$f":"'Bridge Data'!BR205","v":12878.681333333303},{"$f":"'Bridge Data'!BS205","v":234.15784242424186},55,{"$f":"'Bridge Data'!BD205","v":1.6052},{"$f":"'Bridge Data'!BB205","v":0.11}]
[null,null,null,203,"9S3063",null,{"$f":"'Bridge Data'!BP206","v":36493.200000000004},{"$f":"'Bridge Data'!BQ206","v":663.51272727272737},55,{"$f":"'Bridge Data'!BD206","v":1.6188},{"$f":"'Bridge Data'!BB206","v":0.09},null,null,null,null,null,203,"9S3063",null,{"$f":"'Bridge Data'!BR206","v":51559.200000000004},{"$f":"'Bridge Data'!BS206","v":937.44},55,{"$f":"'Bridge Data'!BD206","v":1.6188},{"$f":"'Bridge Data'!BB206","v":0.09}]
[null,null,null,204,"1S0588",null,{"$f":"'Bridge Data'!BP207","v":3587.9090000000033},{"$f":"'Bridge Data'!BQ207","v":65.234709090909149},55,{"$f":"'Bridge Data'!BD207","v":1.6052},{"$f":"'Bridge Data'!BB207","v":0.11},null,null,null,null,null,204,"1S0588",null,{"$f":"'Bridge Data'!BR207","v":4612.769000000003},{"$f":"'Bridge Data'!BS207","v":83.86852727272732},55.000000000000007,{"$f":"'Bridge Data'!BD207","v":1.6052},{"$f":"'Bridge Data'!BB207","v":0.11}]
[null,null,null,205,"9S3328",null,{"$f":"'Bridge Data'!BP208","v":1201.9275800000053},{"$f":"'Bridge Data'!BQ208","v":21.853228727272825},54.999999999999993,{"$f":"'Bridge Data'!BD208","v":1.6052},{"$f":"'Bridge Data'!BB208","v":0.11},null,null,null,null,null,205,"9S3328",null,{"$f":"'Bridge Data'!BR208","v":1794.8394800000053},{"$f":"'Bridge Data'!BS208","v":32.633445090909184},55.000000000000007,{"$f":"'Bridge Data'!BD208","v":1.6052},{"$f":"'Bridge Data'!BB208","v":0.11}]
[null,null,null,206,"7I3254",null,{"$f":"'Bridge Data'!BP209","v":1558.7213333333234},{"$f":"'Bridge Data'!BQ209","v":28.340387878787698},55,{"$f":"'Bridge Data'!BD209","v":1.51},{"$f":"'Bridge Data'!BB209","v":0.25},null,null,null,null,null,206,"7I3254",null,{"$f":"'Bridge Data'!BR209","v":2633.5946666666568},{"$f":"'Bridge Data'!BS209","v":47.883539393939216},55,{"$f":"'Bridge Data'!BD209","v":1.51},{"$f":"'Bridge Data'!BB209","v":0.25}]
[null,null,null,207,"7I3254",null,{"$f":"'Bridge Data'!BP210","v":1777.3746666666566},{"$f":"'Bridge Data'!BQ210","v":32.315903030302849},55,{"$f":"'Bridge Data'!BD210","v":1.51},{"$f":"'Bridge Data'!BB210","v":0.25},null,null,null,null,null,207,"7I3254",null,{"$f":"'Bridge Data'!BR210","v":3003.1146666666559},{"$f":"'Bridge Data'!BS210","v":54.602084848484651},55,{"$f":"'Bridge Data'!BD210","v":1.51},{"$f":"'Bridge Data'!BB210","v":0.25}]
[null,null,null,208,"7I3254",null,{"$f":"'Bridge Data'!BP211","v":1801.8026666666472},{"$f":"'Bridge Data'!BQ211","v":32.760048484848127},55.000000000000007,{"$f":"'Bridge Data'!BD211","v":1.51},{"$f":"'Bridge Data'!BB211","v":0.25},null,null,null,null,null,208,"7I3254",null,{"$f":"'Bridge Data'!BR211","v":3044.2826666666469},{"$f":"'Bridge Data'!BS211","v":55.350593939393583},55,{"$f":"'Bridge Data'!BD211","v":1.51},{"$f":"'Bridge Data'!BB211","v":0.25}]
[null,null,null,209,"9S3530",null,{"$f":"'Bridge Data'!BP212","v":3971.9680000000144},{"$f":"'Bridge Data'!BQ212","v":72.21760000000026},55,{"$f":"'Bridge Data'!BD212","v":1.6052},{"$f":"'Bridge Data'!BB212","v":0.11},null,null,null,null,null,209,"9S3530",null,{"$f":"'Bridge Data'!BR212","v":5777.408000000014},{"$f":"'Bridge Data'!BS212","v":105.04378181818207},55,{"$f":"'Bridge Data'!BD212","v":1.6052},{"$f":"'Bridge Data'!BB212","v":0.11}]
[null,null,null,210,"2P3085",null,{"$f":"'Bridge Data'!BP213","v":50571.664000000193},{"$f":"'Bridge Data'!BQ213","v":919.48480000000347},55,{"$f":"'Bridge Data'!BD213","v":1.6188},{"$f":"'Bridge Data'!BB213","v":0.09},null,null,null,null,null,210,"2P3085",null,{"$f":"'Bridge Data'!BR213","v":94547.024000000194},{"$f":"'Bridge Data'!BS213","v":1719.0368000000035},55,{"$f":"'Bridge Data'!BD213","v":1.6188},{"$f":"'Bridge Data'!BB213","v":0.09}]
[null,null,null,211,"9S3331",null,{"$f":"'Bridge Data'!BP214","v":3031.4900000000157},{"$f":"'Bridge Data'!BQ214","v":55.118000000000286},55,{"$f":"'Bridge Data'!BD214","v":1.6052},{"$f":"'Bridge Data'!BB214","v":0.11},null,null,null,null,null,211,"9S3331",null,{"$f":"'Bridge Data'!BR214","v":4409.440000000016},{"$f":"'Bridge Data'!BS214","v":80.171636363636651},55,{"$f":"'Bridge Data'!BD214","v":1.6052},{"$f":"'Bridge Data'!BB214","v":0.11}]
[null,null,null,212,"7S3285",null,{"$f":"'Bridge Data'!BP215","v":81500.033333333326},{"$f":"'Bridge Data'!BQ215","v":1481.8187878787878},55,{"$f":"'Bridge Data'!BD215","v":1.6459999999999999},{"$f":"'Bridge Data'!BB215","v":0.05},null,null,null,null,null,212,"7S3285",null,{"$f":"'Bridge Data'!BR215","v":121880.6333333333},{"$f":"'Bridge Data'!BS215","v":2216.0115151515147},55,{"$f":"'Bridge Data'!BD215","v":1.6459999999999999},{"$f":"'Bridge Data'!BB215","v":0.05}]
[null,null,null,213,"4S3218",null,{"$f":"'Bridge Data'!BP216","v":16219.448000000015},{"$f":"'Bridge Data'!BQ216","v":294.89905454545482},55,{"$f":"'Bridge Data'!BD216","v":1.6459999999999999},{"$f":"'Bridge Data'!BB216","v":0.05},null,null,null,null,null,213,"4S3218",null,{"$f":"'Bridge Data'!BR216","v":21610.968000000015},{"$f":"'Bridge Data'!BS216","v":392.92669090909118},55,{"$f":"'Bridge Data'!BD216","v":1.6459999999999999},{"$f":"'Bridge Data'!BB216","v":0.05}]
[null,null,null,214,"1S3218",null,{"$f":"'Bridge Data'!BP217","v":6226.6599999999953},{"$f":"'Bridge Data'!BQ217","v":113.21199999999992},55,{"$f":"'Bridge Data'!BD217","v":1.5711999999999997},{"$f":"'Bridge Data'!BB217","v":0.16},null,null,null,null,null,214,"1S3218",null,{"$f":"'Bridge Data'!BR217","v":7727.0599999999959},{"$f":"'Bridge Data'!BS217","v":140.49199999999993},55,{"$f":"'Bridge Data'!BD217","v":1.5711999999999997},{"$f":"'Bridge Data'!BB217","v":0.16}]
[null,null,null,215,"6S3168",null,{"$f":"'Bridge Data'!BP218","v":6976.108079999969},{"$f":"'Bridge Data'!BQ218","v":126.83832872727217},55,{"$f":"'Bridge Data'!BD218","v":1.6052},{"$f":"'Bridge Data'!BB218","v":0.11},null,null,null,null,null,215,"6S3168",null,{"$f":"'Bridge Data'!BR218","v":12291.630479999969},{"$f":"'Bridge Data'!BS218","v":223.48419054545397},55,{"$f":"'Bridge Data'!BD218","v":1.6052},{"$f":"'Bridge Data'!BB218","v":0.11}]
[null,null,null,216,"5S3283",null,{"$f":"'Bridge Data'!BP219","v":10292.992000000058},{"$f":"'Bridge Data'!BQ219","v":187.14530909091016},55,{"$f":"'Bridge Data'!BD219","v":1.6052},{"$f":"'Bridge Data'!BB219","v":0.11},null,null,null,null,null,216,"5S3283",null,{"$f":"'Bridge Data'!BR219","v":14538.752000000057},{"$f":"'Bridge Data'!BS219","v":264.3409454545465},55,{"$f":"'Bridge Data'!BD219","v":1.6052},{"$f":"'Bridge Data'!BB219","v":0.11}]
[null,null,null,217,"6P3062B",null,{"$f":"'Bridge Data'!BP220","v":28409.640000000069},{"$f":"'Bridge Data'!BQ220","v":516.53890909091035},55,{"$f":"'Bridge Data'!BD220","v":1.6459999999999999},{"$f":"'Bridge Data'!BB220","v":0.05},null,null,null,null,null,217,"6P3062B",null,{"$f":"'Bridge Data'!BR220","v":35173.840000000069},{"$f":"'Bridge Data'!BS220","v":639.52436363636491},55,{"$f":"'Bridge Data'!BD220","v":1.6459999999999999},{"$f":"'Bridge Data'!BB220","v":0.05}]
[null,null,null,218,"6P3062B",null,{"$f":"'Bridge Data'!BP221","v":21323.04000000007},{"$f":"'Bridge Data'!BQ221","v":387.69163636363766},55,{"$f":"'Bridge Data'!BD221","v":1.6459999999999999},{"$f":"'Bridge Data'!BB221","v":0.05},null,null,null,null,null,218,"6P3062B",null,{"$f":"'Bridge Data'!BR221","v":26397.740000000071},{"$f":"'Bridge Data'!BS221","v":479.95890909091037},55,{"$f":"'Bridge Data'!BD221","v":1.6459999999999999},{"$f":"'Bridge Data'!BB221","v":0.05}]
[null,null,null,219,"5I3365",null,{"$f":"'Bridge Data'!BP222","v":3791.8786666666274},{"$f":"'Bridge Data'!BQ222","v":68.943248484847771},55,{"$f":"'Bridge Data'!BD222","v":1.4216},{"$f":"'Bridge Data'!BB222","v":0.38000000000000006},null,null,null,null,null,219,"5I3365",null,{"$f":"'Bridge Data'!BR222","v":6546.5386666666263},{"$f":"'Bridge Data'!BS222","v":119.02797575757502},55,{"$f":"'Bridge Data'!BD222","v":1.4216},{"$f":"'Bridge Data'!BB222","v":0.38000000000000006}]
[null,null,null,220,"4I3221",null,{"$f":"'Bridge Data'!BP223","v":1995.4079999999963},{"$f":"'Bridge Data'!BQ223","v":36.280145454545384},55.000000000000007,{"$f":"'Bridge Data'!BD223","v":1.6459999999999999},{"$f":"'Bridge Data'!BB223","v":0.05},null,null,null,null,null,220,"4I3221",null,{"$f":"'Bridge Data'!BR223","v":2734.4479999999962},{"$f":"'Bridge Data'!BS223","v":49.717236363636296},55,{"$f":"'Bridge Data'!BD223","v":1.6459999999999999},{"$f":"'Bridge Data'!BB223","v":0.05}]
[null,null,null,221,"7P3195",null,{"$f":"'Bridge Data'!BP224","v":6029.8926666666566},{"$f":"'Bridge Data'!BQ224","v":109.63441212121194},55,{"$f":"'Bridge Data'!BD224","v":1.6392},{"$f":"'Bridge Data'!BB224","v":5.9999999999999991E-2},null,null,null,null,null,221,"7P3195",null,{"$f":"'Bridge Data'!BR224","v":8031.6659999999902},{"$f":"'Bridge Data'!BS224","v":146.03029090909072},55,{"$f":"'Bridge Data'!BD224","v":1.6392},{"$f":"'Bridge Data'!BB224","v":5.9999999999999991E-2}]
[null,null,null,222,"9S3561",null,{"$f":"'Bridge Data'!BP225","v":5659.3599999999988},{"$f":"'Bridge Data'!BQ225","v":102.89745454545452},55,{"$f":"'Bridge Data'!BD225","v":1.6052},{"$f":"'Bridge Data'!BB225","v":0.11},null,null,null,null,null,222,"9S3561",null,{"$f":"'Bridge Data'!BR225","v":7742.5599999999977},{"$f":"'Bridge Data'!BS225","v":140.77381818181814},55,{"$f":"'Bridge Data'!BD225","v":1.6052},{"$f":"'Bridge Data'!BB225","v":0.11}]
[null,null,null,223,"5I3366",null,{"$f":"'Bridge Data'!BP226","v":5599.4266666666663},{"$f":"'Bridge Data'!BQ226","v":101.80775757575756},55,{"$f":"'Bridge Data'!BD226","v":1.5167999999999999},{"$f":"'Bridge Data'!BB226","v":0.23999999999999996},null,null,null,null,null,223,"5I3366",null,{"$f":"'Bridge Data'!BR226","v":8820.3266666666641},{"$f":"'Bridge Data'!BS226","v":160.36957575757572},55,{"$f":"'Bridge Data'!BD226","v":1.5167999999999999},{"$f":"'Bridge Data'!BB226","v":0.23999999999999996}]
[null,null,null,224,"5I3366",null,{"$f":"'Bridge Data'!BP227","v":5257.0626666666467},{"$f":"'Bridge Data'!BQ227","v":95.582957575757206},55.000000000000007,{"$f":"'Bridge Data'!BD227","v":1.5167999999999999},{"$f":"'Bridge Data'!BB227","v":0.23999999999999996},null,null,null,null,null,224,"5I3366",null,{"$f":"'Bridge Data'!BR227","v":8281.0093333333116},{"$f":"'Bridge Data'!BS227","v":150.56380606060566},55,{"$f":"'Bridge Data'!BD227","v":1.5167999999999999},{"$f":"'Bridge Data'!BB227","v":0.23999999999999996}]
[null,null,null,225,"9S3332",null,{"$f":"'Bridge Data'!BP228","v":3044.4480000000144},{"$f":"'Bridge Data'!BQ228","v":55.353600000000263},55,{"$f":"'Bridge Data'!BD228","v":1.6392},{"$f":"'Bridge Data'!BB228","v":0.06},null,null,null,null,null,225,"9S3332",null,{"$f":"'Bridge Data'!BR228","v":4428.2880000000141},{"$f":"'Bridge Data'!BS228","v":80.514327272727527},55,{"$f":"'Bridge Data'!BD228","v":1.6392},{"$f":"'Bridge Data'!BB228","v":0.06}]
[null,null,null,226,"9S3278",null,{"$f":"'Bridge Data'!BP229","v":7362.0039999999535},{"$f":"'Bridge Data'!BQ229","v":133.85461818181733},55,{"$f":"'Bridge Data'!BD229","v":1.6052},{"$f":"'Bridge Data'!BB229","v":0.11},null,null,null,null,null,226,"9S3278",null,{"$f":"'Bridge Data'!BR229","v":10400.623999999954},{"$f":"'Bridge Data'!BS229","v":189.10225454545372},55,{"$f":"'Bridge Data'!BD229","v":1.6052},{"$f":"'Bridge Data'!BB229","v":0.11}]
[null,null,null,227,"5S3288",null,{"$f":"'Bridge Data'!BP230","v":4030.8060000000173},{"$f":"'Bridge Data'!BQ230","v":73.287381818182126},55.000000000000007,{"$f":"'Bridge Data'!BD230","v":1.6120000000000001},{"$f":"'Bridge Data'!BB230","v":0.1},null,null,null,null,null,227,"5S3288",null,{"$f":"'Bridge Data'!BR230","v":5687.1360000000177},{"$f":"'Bridge Data'!BS230","v":103.40247272727305},55,{"$f":"'Bridge Data'!BD230","v":1.6120000000000001},{"$f":"'Bridge Data'!BB230","v":0.1}]
[null,null,null,228,"5S3288",null,{"$f":"'Bridge Data'!BP231","v":3973.9829999999865},{"$f":"'Bridge Data'!BQ231","v":72.254236363636124},54.999999999999993,{"$f":"'Bridge Data'!BD231","v":1.6120000000000001},{"$f":"'Bridge Data'!BB231","v":0.1},null,null,null,null,null,228,"5S3288",null,{"$f":"'Bridge Data'!BR231","v":5642.4029999999866},{"$f":"'Bridge Data'!BS231","v":102.58914545454522},54.999999999999993,{"$f":"'Bridge Data'!BD231","v":1.6120000000000001},{"$f":"'Bridge Data'!BB231","v":0.1}]
[null,null,null,229,"2S3177",null,{"$f":"'Bridge Data'!BP232","v":2684.6000000000113},{"$f":"'Bridge Data'!BQ232","v":48.810909090909298},55,{"$f":"'Bridge Data'!BD232","v":1.5643999999999998},{"$f":"'Bridge Data'!BB232","v":0.17},null,null,null,null,null,229,"2S3177",null,{"$f":"'Bridge Data'!BR232","v":3785.1000000000113},{"$f":"'Bridge Data'!BS232","v":68.820000000000206},55,{"$f":"'Bridge Data'!BD232","v":1.5643999999999998},{"$f":"'Bridge Data'!BB232","v":0.17}]
[null,null,null,230,"9S3299",null,{"$f":"'Bridge Data'!BP233","v":8804.0000000000018},{"$f":"'Bridge Data'!BQ233","v":160.07272727272729},55.000000000000007,{"$f":"'Bridge Data'!BD233","v":1.6052},{"$f":"'Bridge Data'!BB233","v":0.11},null,null,null,null,null,230,"9S3299",null,{"$f":"'Bridge Data'!BR233","v":13268.000000000002},{"$f":"'Bridge Data'!BS233","v":241.23636363636368},55,{"$f":"'Bridge Data'!BD233","v":1.6052},{"$f":"'Bridge Data'!BB233","v":0.11}]
[null,null,null,231,"9P3218",null,{"$f":"'Bridge Data'!BP234","v":4444.2220000000198},{"$f":"'Bridge Data'!BQ234","v":80.804036363636726},55,{"$f":"'Bridge Data'!BD234","v":1.5983999999999998},{"$f":"'Bridge Data'!BB234","v":0.12},null,null,null,null,null,231,"9P3218",null,{"$f":"'Bridge Data'!BR234","v":7336.8320000000194},{"$f":"'Bridge Data'!BS234","v":133.3969454545458},55,{"$f":"'Bridge Data'!BD234","v":1.5983999999999998},{"$f":"'Bridge Data'!BB234","v":0.12}]
[null,null,null,232,"6S3272",null,{"$f":"'Bridge Data'!BP235","v":6267.4559999999929},{"$f":"'Bridge Data'!BQ235","v":113.95374545454533},55,{"$f":"'Bridge Data'!BD235","v":1.5508},{"$f":"'Bridge Data'!BB235","v":0.19},null,null,null,null,null,232,"6S3272",null,{"$f":"'Bridge Data'!BR235","v":7757.9359999999924},{"$f":"'Bridge Data'!BS235","v":141.05338181818169},54.999999999999993,{"$f":"'Bridge Data'!BD235","v":1.5508},{"$f":"'Bridge Data'!BB235","v":0.19}]
[null,null,null,233,"6S3272",null,{"$f":"'Bridge Data'!BP236","v":2755.0319999999942},{"$f":"'Bridge Data'!BQ236","v":50.091490909090801},55,{"$f":"'Bridge Data'!BD236","v":1.6459999999999999},{"$f":"'Bridge Data'!BB236","v":0.05},null,null,null,null,null,233,"6S3272",null,{"$f":"'Bridge Data'!BR236","v":3775.2419999999943},{"$f":"'Bridge Data'!BS236","v":68.640763636363531},55,{"$f":"'Bridge Data'!BD236","v":1.6459999999999999},{"$f":"'Bridge Data'!BB236","v":0.05}]
[null,null,null,234,"2I3226",null,{"$f":"'Bridge Data'!BP237","v":7053.3060000000287},{"$f":"'Bridge Data'!BQ237","v":128.24192727272779},55,{"$f":"'Bridge Data'!BD237","v":1.4352},{"$f":"'Bridge Data'!BB237","v":0.36},null,null,null,null,null,234,"2I3226",null,{"$f":"'Bridge Data'!BR237","v":12432.736000000028},{"$f":"'Bridge Data'!BS237","v":226.04974545454596},55,{"$f":"'Bridge Data'!BD237","v":1.4352},{"$f":"'Bridge Data'!BB237","v":0.36}]
[null,null,null,235,"2I3226",null,{"$f":"'Bridge Data'!BP238","v":7053.3060000000287},{"$f":"'Bridge Data'!BQ238","v":128.24192727272779},55,{"$f":"'Bridge Data'!BD238","v":1.4352},{"$f":"'Bridge Data'!BB238","v":0.36},null,null,null,null,null,235,"2I3226",null,{"$f":"'Bridge Data'!BR238","v":12432.736000000028},{"$f":"'Bridge Data'!BS238","v":226.04974545454596},55,{"$f":"'Bridge Data'!BD238","v":1.4352},{"$f":"'Bridge Data'!BB238","v":0.36}]
[null,null,null,236,"6S3404",null,{"$f":"'Bridge Data'!BP239","v":1193.9546666666567},{"$f":"'Bridge Data'!BQ239","v":21.708266666666486},55,{"$f":"'Bridge Data'!BD239","v":1.6459999999999999},{"$f":"'Bridge Data'!BB239","v":0.05},null,null,null,null,null,236,"6S3404",null,{"$f":"'Bridge Data'!BR239","v":1736.6613333333235},{"$f":"'Bridge Data'!BS239","v":31.575660606060428},55,{"$f":"'Bridge Data'!BD239","v":1.6459999999999999},{"$f":"'Bridge Data'!BB239","v":0.05}]
[null,null,null,237,"6S3404",null,{"$f":"'Bridge Data'!BP240","v":4132.7546666666558},{"$f":"'Bridge Data'!BQ240","v":75.140993939393738},55,{"$f":"'Bridge Data'!BD240","v":1.6459999999999999},{"$f":"'Bridge Data'!BB240","v":0.05},null,null,null,null,null,237,"6S3404",null,{"$f":"'Bridge Data'!BR240","v":5663.3279999999895},{"$f":"'Bridge Data'!BS240","v":102.96959999999982},55,{"$f":"'Bridge Data'!BD240","v":1.6459999999999999},{"$f":"'Bridge Data'!BB240","v":0.05}]
[null,null,null,238,"9S3393",null,{"$f":"'Bridge Data'!BP241","v":2282.2549199999935},{"$f":"'Bridge Data'!BQ241","v":41.495543999999882},55,{"$f":"'Bridge Data'!BD241","v":1.6052},{"$f":"'Bridge Data'!BB241","v":0.11},null,null,null,null,null,238,"9S3393",null,{"$f":"'Bridge Data'!BR241","v":3410.6425199999935},{"$f":"'Bridge Data'!BS241","v":62.011682181818067},55,{"$f":"'Bridge Data'!BD241","v":1.6052},{"$f":"'Bridge Data'!BB241","v":0.11}]
[null,null,null,239,"4I3297",null,{"$f":"'Bridge Data'!BP242","v":34996.396000000459},{"$f":"'Bridge Data'!BQ242","v":636.29810909091748},54.999999999999993,{"$f":"'Bridge Data'!BD242","v":1.6392},{"$f":"'Bridge Data'!BB242","v":0.06},null,null,null,null,null,239,"4I3297",null,{"$f":"'Bridge Data'!BR242","v":65364.926000000458},{"$f":"'Bridge Data'!BS242","v":1188.4532000000083},55,{"$f":"'Bridge Data'!BD242","v":1.6392},{"$f":"'Bridge Data'!BB242","v":0.06}]
[null,null,null,240,"3S3090",null,{"$f":"'Bridge Data'!BP243","v":2414.8173333333552},{"$f":"'Bridge Data'!BQ243","v":43.905769696970097},55,{"$f":"'Bridge Data'!BD243","v":1.6052},{"$f":"'Bridge Data'!BB243","v":0.11},null,null,null,null,null,240,"3S3090",null,{"$f":"'Bridge Data'!BR243","v":3707.1040000000216},{"$f":"'Bridge Data'!BS243","v":67.401890909091307},54.999999999999993,{"$f":"'Bridge Data'!BD243","v":1.6052},{"$f":"'Bridge Data'!BB243","v":0.11}]
[null,null,null,241,"4P3009",null,{"$f":"'Bridge Data'!BP244","v":20589.27},{"$f":"'Bridge Data'!BQ244","v":374.35036363636362},55,{"$f":"'Bridge Data'!BD244","v":1.6459999999999999},{"$f":"'Bridge Data'!BB244","v":0.05},null,null,null,null,null,241,"4P3009",null,{"$f":"'Bridge Data'!BR244","v":27324.02},{"$f":"'Bridge Data'!BS244","v":496.80036363636367},55,{"$f":"'Bridge Data'!BD244","v":1.6459999999999999},{"$f":"'Bridge Data'!BB244","v":0.05}]
[null,null,null,242,"4P3009",null,{"$f":"'Bridge Data'!BP245","v":12025.086000000028},{"$f":"'Bridge Data'!BQ245","v":218.63792727272778},55,{"$f":"'Bridge Data'!BD245","v":1.6323999999999999},{"$f":"'Bridge Data'!BB245","v":7.0000000000000007E-2},null,null,null,null,null,242,"4P3009",null,{"$f":"'Bridge Data'!BR245","v":15958.366000000029},{"$f":"'Bridge Data'!BS245","v":290.15210909090962},55,{"$f":"'Bridge Data'!BD245","v":1.6323999999999999},{"$f":"'Bridge Data'!BB245","v":7.0000000000000007E-2}]
[null,null,null,243,"3S3089",null,{"$f":"'Bridge Data'!BP246","v":4223.2746666666562},{"$f":"'Bridge Data'!BQ246","v":76.786812121211938},54.999999999999993,{"$f":"'Bridge Data'!BD246","v":1.6052},{"$f":"'Bridge Data'!BB246","v":0.11},null,null,null,null,null,243,"3S3089",null,{"$f":"'Bridge Data'!BR246","v":5962.5813333333226},{"$f":"'Bridge Data'!BS246","v":108.4105696969695},55,{"$f":"'Bridge Data'!BD246","v":1.6052},{"$f":"'Bridge Data'!BB246","v":0.11}]
[null,null,null,244,"5S3284",null,{"$f":"'Bridge Data'!BP247","v":62301.939999999988},{"$f":"'Bridge Data'!BQ247","v":1132.7625454545453},55,{"$f":"'Bridge Data'!BD247","v":1.5916000000000001},{"$f":"'Bridge Data'!BB247","v":0.13},null,null,null,null,null,244,"5S3284",null,{"$f":"'Bridge Data'!BR247","v":102933.63999999998},{"$f":"'Bridge Data'!BS247","v":1871.5207272727271},55,{"$f":"'Bridge Data'!BD247","v":1.5916000000000001},{"$f":"'Bridge Data'!BB247","v":0.13}]
[null,null,null,245,"5S3284",null,{"$f":"'Bridge Data'!BP248","v":32706.736000000288},{"$f":"'Bridge Data'!BQ248","v":594.66792727273253},55,{"$f":"'Bridge Data'!BD248","v":1.5983999999999998},{"$f":"'Bridge Data'!BB248","v":0.11999999999999998},null,null,null,null,null,245,"5S3284",null,{"$f":"'Bridge Data'!BR248","v":54037.216000000284},{"$f":"'Bridge Data'!BS248","v":982.49483636364153},55,{"$f":"'Bridge Data'!BD248","v":1.5983999999999998},{"$f":"'Bridge Data'!BB248","v":0.11999999999999998}]
[null,null,null,246,"5S3284",null,{"$f":"'Bridge Data'!BP249","v":22055.466666666667},{"$f":"'Bridge Data'!BQ249","v":401.00848484848484},55,{"$f":"'Bridge Data'!BD249","v":1.6256000000000002},{"$f":"'Bridge Data'!BB249","v":0.08},null,null,null,null,null,246,"5S3284",null,{"$f":"'Bridge Data'!BR249","v":36439.466666666667},{"$f":"'Bridge Data'!BS249","v":662.53575757575754},55,{"$f":"'Bridge Data'!BD249","v":1.6256000000000002},{"$f":"'Bridge Data'!BB249","v":0.08}]
[null,null,null,247,"5S3284",null,{"$f":"'Bridge Data'!BP250","v":8611.3040000000092},{"$f":"'Bridge Data'!BQ250","v":156.56916363636381},55,{"$f":"'Bridge Data'!BD250","v":1.6052},{"$f":"'Bridge Data'!BB250","v":0.11},null,null,null,null,null,247,"5S3284",null,{"$f":"'Bridge Data'!BR250","v":11045.42400000001},{"$f":"'Bridge Data'!BS250","v":200.8258909090911},55,{"$f":"'Bridge Data'!BD250","v":1.6052},{"$f":"'Bridge Data'!BB250","v":0.11}]
[null,null,null,248,"5S3284",null,{"$f":"'Bridge Data'!BP251","v":6886.8360000000148},{"$f":"'Bridge Data'!BQ251","v":125.21520000000027},55,{"$f":"'Bridge Data'!BD251","v":1.6256000000000002},{"$f":"'Bridge Data'!BB251","v":0.08},null,null,null,null,null,248,"5S3284",null,{"$f":"'Bridge Data'!BR251","v":9437.5160000000142},{"$f":"'Bridge Data'!BS251","v":171.59120000000027},54.999999999999993,{"$f":"'Bridge Data'!BD251","v":1.6256000000000002},{"$f":"'Bridge Data'!BB251","v":0.08}]
[null,null,null,249,"2S0413",null,{"$f":"'Bridge Data'!BP252","v":11768.964000000024},{"$f":"'Bridge Data'!BQ252","v":213.98116363636407},55,{"$f":"'Bridge Data'!BD252","v":1.5167999999999999},{"$f":"'Bridge Data'!BB252","v":0.24},null,null,null,null,null,249,"2S0413",null,{"$f":"'Bridge Data'!BR252","v":14567.334000000023},{"$f":"'Bridge Data'!BS252","v":264.86061818181861},55,{"$f":"'Bridge Data'!BD252","v":1.5167999999999999},{"$f":"'Bridge Data'!BB252","v":0.24}]
[null,null,null,250,"2P2183",null,{"$f":"'Bridge Data'!BP253","v":62747.161999999662},{"$f":"'Bridge Data'!BQ253","v":1140.8574909090848},54.999999999999993,{"$f":"'Bridge Data'!BD253","v":1.544},{"$f":"'Bridge Data'!BB253","v":0.2},null,null,null,null,null,250,"2P2183",null,{"$f":"'Bridge Data'!BR253","v":103659.72199999966},{"$f":"'Bridge Data'!BS253","v":1884.722218181812},55,{"$f":"'Bridge Data'!BD253","v":1.544},{"$f":"'Bridge Data'!BB253","v":0.2}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F525:F774)","v":0},3005078.0803896827,54637.783279812407,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(S525:S774)","v":0},4608957.8110638838,83799.232928434241]

{"sheet":"3) Results","index":7,"n_rows":36,"n_cols":16,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,"District: ",null,null,{"$f":"IF('1) Project Information'!E2<>\"\",'1) Project Information'!E2,\"\")","v":""}]
[]
[null,"PROJECT:",null,null,{"$f":"IF(ProjName<>\"\",ProjName,\"\")","v":"250 Bridges BCA"}]
[]
[]
[]
[]
[null,null,null,3,"INVESTMENT ANALYSIS"]
[null,null,null,null,"SUMMARY RESULTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over"]
[null,null,null,null,"Life-Cycle Costs (mil. $) ",null,null,{"$f":"LifeCycleCost/1000000","v":341.71059322008585},null,null,null,"ITEMIZED BENEFITS (mil. $)",null,null,null,"Analysis Period"]
[null,null,null,null,"Life-Cycle Benefits (mil. $) ",null,null,{"$f":"LifeCycleBene/1000000","v":5517.5458163344802},null,null,null,"     Travel Time Savings",null,null,null,{"$f":"('Final Calculations'!C83+'Final Calculations'!G83+'Final Calculations'!K83+'Final Calculations'!O83)/1000000","v":2934.3789323962778}]
[null,null,null,null,"Net Present Value (mil. $)",null,null,{"$f":"NetPresentValue/1000000","v":5175.8352231143945},null,null,null,"     Veh. Op. Cost Savings",null,null,null,{"$f":"('Final Calculations'!D83+'Final Calculations'!H83+'Final Calculations'!L83+'Final Calculations'!P83)/1000000","v":2554.4661904125524}]
[null,null,null,null,null,null,null,null,null,null,null,"     Accident Cost Savings",null,null,null,{"$f":"('Final Calculations'!E83+'Final Calculations'!I83+'Final Calculations'!M83+'Final Calculations'!Q83)/1000000","v":0}]
[null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"IF(LifeCycleCost=0,\"N/A\",LifeCycleBene/LifeCycleCost)","v":16.14683865764966},null,null,null,"     Emission Cost Savings",null,null,null,{"$f":"('Final Calculations'!F83+'Final Calculations'!J83+'Final Calculations'!N83+'Final Calculations'!R83)/1000000","v":28.700693525649694}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,null,{"$f":"SUM(P14:P17)","v":5517.5458163344802}]
[null,null,null,null,"Rate of Return on Investment:",null,null,{"$f":"ReturnOnInvest","v":0.26062081852350638}]
[null,null,null,null,null,null,null,null,null,null,null,"Person-Hours of Time Saved",null,null,null,{"$f":"'Final Calculations'!C85+'Final Calculations'!G85+'Final Calculations'!K85+'Final Calculations'!O85","v":746448129.56184351}]
[null,null,null,null,"Payback Period:",null,null,{"$f":"Payback","v":"10 years"}]
[]
[]
[null,null,null,"Should benefit-cost results include:",null,null,null,null,null,null,null,null,null,null,"Tons","Value (mil. $)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Over","Total Over"]
[null,null,null,null,"1) Induced Travel? (y/n)",null,null,"N",null,null,null,"EMISSIONS REDUCTION",null,null,"Analysis Period","Analysis Period"]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     CO Emissions Saved",null,null,{"$f":"'Final Calculations'!C88+'Final Calculations'!G88+'Final Calculations'!K88+'Final Calculations'!O88","v":17748.436037618358},{"$f":"('Final Calculations'!D88+'Final Calculations'!H88+'Final Calculations'!L88+'Final Calculations'!P88)/1000000","v":0}]
[null,null,null,null,"2) Vehicle Operating Costs? (y/n)",null,null,"Y",null,null,null,"     CO2 Emissions Saved",null,null,{"$f":"'Final Calculations'!C89+'Final Calculations'!G89+'Final Calculations'!K89+'Final Calculations'!O89","v":12307185.597283561},{"$f":"('Final Calculations'!D89+'Final Calculations'!H89+'Final Calculations'!L89+'Final Calculations'!P89)/1000000","v":3.6223514035277011}]
[null,null,null,null,null,null,null,"Default = Y",null,null,null,"     NOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C90+'Final Calculations'!G90+'Final Calculations'!K90+'Final Calculations'!O90","v":6955.7365538535123},{"$f":"('Final Calculations'!D90+'Final Calculations'!H90+'Final Calculations'!L90+'Final Calculations'!P90)/1000000","v":11.143387119368027}]
[null,null,null,null,"3) Accident Costs are not included *",null,null,null,null,null,null,"     PM10 Emissions Saved",null,null,{"$f":"'Final Calculations'!C91+'Final Calculations'!G91+'Final Calculations'!K91+'Final Calculations'!O91","v":179.77733605874107},{"$f":"('Final Calculations'!D91+'Final Calculations'!H91+'Final Calculations'!L91+'Final Calculations'!P91)/1000000","v":12.859674475194767}]
[null,null,null,null,null,null,null,null,null,null,null,"        PM2.5 Emissions Saved",null,null,{"$f":"'Final Calculations'!C92+'Final Calculations'!G92+'Final Calculations'!K92+'Final Calculations'!O92","v":163.96531828396257}]
[null,null,null,null,"4) Vehicle Emissions? (y/n)",null,null,"Y",null,null,null,"     SOX Emissions Saved",null,null,{"$f":"'Final Calculations'!C93+'Final Calculations'!G93+'Final Calculations'!K93+'Final Calculations'!O93","v":96.738886502399339},{"$f":"('Final Calculations'!D93+'Final Calculations'!H93+'Final Calculations'!L93+'Final Calculations'!P93)/1000000","v":0.94585312404486976}]
[null,null,null,null,"includes value for CO2e",null,null,"Default = Y",null,null,null,"     VOC Emissions Saved",null,null,{"$f":"'Final Calculations'!C94+'Final Calculations'!G94+'Final Calculations'!K94+'Final Calculations'!O94","v":345.98659447208587},{"$f":"('Final Calculations'!D94+'Final Calculations'!H94+'Final Calculations'!L94+'Final Calculations'!P94)/1000000","v":0.12942740351432566}]
[]
[]
[null,null,null,null,"* Safety benefits (accident cost savings) are not quantified in this analysis - they are analyzed qualitatively in the BCA Technical Appendix."]

{"sheet":"Parameters Added","index":8,"n_rows":85,"n_cols":4,"rows_kept":85,"cut":false,"hidden":false,"merged":[[12,3,14,3]]}
["Additional Parameters"]
[]
[null,"Parameter","Description (units)","Notes/Comments"]
[null,0.15,"Preliminary Engineering percentage"]
[null,0.02,"Administrative/Legal"]
[null,0,"Right-of-Way"]
[null,0,"Utilities"]
[null,0.1,"Project Management"]
[null,{"$f":"SUM(B4:B8)","v":0.27},"Percent additional (on top of construction)","Includes PE, Admin, ROW, Utilities, PM above"]
[]
[null,0,"Increase in construction cost","This is only used for sensitivity analysis"]
[]
[null,4,{"$f":"Lookups!B3 &\" Construction Duration (months)\"","v":"Rehabilitation Construction Duration (months)"},"Assumed that construction takes place in one year. No distinction between fiscal and calendar year is assumed. Construction cannot take more than one year."]
[null,4,{"$f":"Lookups!B4 &\" Construction Duration (months)\"","v":"Redecking Construction Duration (months)"}]
[null,6,{"$f":"Lookups!B5 &\" Construction Duration (months)\"","v":"Replacement Construction Duration (months)"}]
[null,30,"Benefit Years",{"$f":"\"Each bridge has \"&$B$16&\" years of analysis starting the year after construction.\"","v":"Each bridge has 30 years of analysis starting the year after construction."}]
[]
[null,55,"Assumed Speed","HDR Assumption"]
[null,{"$f":"$B$18","v":55},{"$f":"\"No Build Speed of Trucks and Cars for Detour in \" & YearFirst","v":"No Build Speed of Trucks and Cars for Detour in 2020"},"HDR Assumption"]
[null,{"$f":"$B$18","v":55},{"$f":"\"No Build Speed of Trucks and Cars for Detour in \" & YearLast","v":"No Build Speed of Trucks and Cars for Detour in 2040"},"HDR Assumption"]
[null,55,{"$f":"\"Build Speed of Trucks and Cars for Detour in \" & YearFirst","v":"Build Speed of Trucks and Cars for Detour in 2020"},"HDR Assumption"]
[null,55,{"$f":"\"Build Speed of Trucks and Cars for Detour in \" & YearLast","v":"Build Speed of Trucks and Cars for Detour in 2040"},"HDR Assumption"]
[]
[null,{"$f":"'VALUE OF TIME'!C79","v":1.68},"Car AVO",{"$f":"'VALUE OF TIME'!D79","v":"The source cited in BCA  Guidance is Federal Highway Administration Highway Statistics 2016, Table VM1"}]
[null,{"$f":"'VALUE OF TIME'!$C$80","v":1},"Truck AVO"]
[]
[{"$f":"Lookups!B3","v":"Rehabilitation"}]
["No Build Threshold Start",0,"No Build Start Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A27","v":"Rehabilitation"}]
["No Build Threshold End",130,"No Build End Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A27","v":"Rehabilitation"}]
["No Build PV Percent Start",1,"No Build Start Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A27","v":"Rehabilitation"}]
["No Build PV Percent End",1,"No Build End Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A27","v":"Rehabilitation"}]
["No Build CV Percent Start",0,"No Build Start Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A27","v":"Rehabilitation"}]
["No Build CV Percent End",0,"No Build End Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A27","v":"Rehabilitation"}]
[]
["Build Threshold Start",0,"Build Start Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A27","v":"Rehabilitation"}]
["Build Threshold End",130,"Build End Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A27","v":"Rehabilitation"}]
["Build PV Percent Start",{"$f":"1-$B$13/12","v":0.66666666666666674},"Build Start Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Rehabilitation will be 4 months"]
["Build PV Percent End",{"$f":"1-$B$13/12","v":0.66666666666666674},"Build End Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Rehabilitation will be 4 months"]
["Build CV Percent Start",0.66666666666666674,"Build Start Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Rehabilitation will be 4 months"]
["Build CV Percent End",0.66666666666666674,"Build End Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Rehabilitation will be 4 months"]
[]
[{"$f":"Lookups!B4","v":"Redecking"}]
["No Build Threshold Start",0,"No Build Start Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A42","v":"Redecking"}]
["No Build Threshold End",130,"No Build End Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A42","v":"Redecking"}]
["No Build PV Percent Start",1,"No Build Start Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A42","v":"Redecking"}]
["No Build PV Percent End",1,"No Build End Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A42","v":"Redecking"}]
["No Build CV Percent Start",0,"No Build Start Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A42","v":"Redecking"}]
["No Build CV Percent End",0,"No Build End Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A42","v":"Redecking"}]
[]
["Build Threshold Start",0,"Build Start Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A42","v":"Redecking"}]
["Build Threshold End",130,"Build End Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A42","v":"Redecking"}]
["Build PV Percent Start",{"$f":"1-$B$14/12","v":0.66666666666666674},"Build Start Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Redecking will be 4 months"]
["Build PV Percent End",{"$f":"1-$B$14/12","v":0.66666666666666674},"Build End Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Redecking will be 4 months"]
["Build CV Percent Start",0.66666666666666674,"Build Start Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Redecking will be 4 months"]
["Build CV Percent End",0.66666666666666674,"Build End Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Redecking will be 4 months"]
[]
[{"$f":"Lookups!B5","v":"Replacement"}]
["No Build Threshold Start",0,"No Build Start Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A57","v":"Replacement"}]
["No Build Threshold End",130,"No Build End Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A57","v":"Replacement"}]
["No Build PV Percent Start",0.5,"No Build Start Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A57","v":"Replacement"}]
["No Build PV Percent End",0.5,"No Build End Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A57","v":"Replacement"}]
["No Build CV Percent Start",0.1,"No Build Start Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A57","v":"Replacement"}]
["No Build CV Percent End",0.1,"No Build End Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded",{"$f":"A57","v":"Replacement"}]
[]
["Build Threshold Start",0,"Build Start Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A57","v":"Replacement"}]
["Build Threshold End",130,"Build End Detour length (in miles) threshold over which some percent of trips will not take place",{"$f":"A57","v":"Replacement"}]
["Build PV Percent Start",{"$f":"1-$B$15/12","v":0.5},"Build Start Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Replacement will be 6 months"]
["Build PV Percent End",{"$f":"1-$B$15/12","v":0.5},"Build End Percent of Personal Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Replacement will be 6 months"]
["Build CV Percent Start",0.5,"Build Start Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Replacement will be 6 months"]
["Build CV Percent End",0.5,"Build End Percent of Commercial Vehicle trips that will not be made in case of the threshold is exceeded","Based on assumption that the closure during Replacement will be 6 months"]
[]
[null,0.62,"Minimum detour, miles","Minimum of all detours in the NBI Data"]
[null,130,"Maximum detour, miles","Maximum of all detours in the NBI Data"]
[null,"No","Apply car detour average of 16 top detour bridges to all bridges?"]
[null,"No","Use longer detours for both trucks and cars in Build Scenario?"]
[]
["Parameter to estimate the year of bridge closure"]
[null,2018,"Bridge Age reference current year"]
[]
[null,50,"Bridge life cut-off maximum age for Bridge Closure Year Age Logic 1","See Lookups worksheet to see how Age Logic 1 and Age Logic 2 are defined"]
[]
[null,1,"Number of Critical and/or Bad conditions needed to be excluded from Conditions Logic 1","See Lookups worksheet to see how Conditions Logic 1 through 4 are defined"]
[null,1,"Number of Critical conditions to be excluded from Conditions Logic 2","See Lookups worksheet to see how Conditions Logic 1 through 4 are defined"]
[null,2,"Number of Critical conditions to be excluded from Conditions Logic 3","See Lookups worksheet to see how Conditions Logic 1 through 4 are defined"]
[null,null,"Note: see the BCA technical appendix for more information on the logic applied to estimating the year when the bridge would have to be closed."]

{"sheet":"Lookups","index":9,"n_rows":55,"n_cols":14,"rows_kept":55,"cut":false,"hidden":false,"merged":[[19,3,21,3],[7,3,18,3]]}
[]
[null,"lstConstrType","lstConstrDuration"]
[null,"Rehabilitation",{"$f":"'Parameters Added'!B13","v":4}]
[null,"Redecking",{"$f":"'Parameters Added'!B14","v":4}]
[null,"Replacement",{"$f":"'Parameters Added'!B15","v":6}]
[]
[null,"Original Value","New Value","Comment"]
[null,"Bridge replacement",{"$f":"B5","v":"Replacement"},"Matches to Construction Cost Data Sheet"]
[null,"Bridge rehabilitation",{"$f":"B3","v":"Rehabilitation"}]
[null,"Bridge improvements",{"$f":"B4","v":"Redecking"}]
[null,"Bridge replacements",{"$f":"B5","v":"Replacement"}]
[null,"Bridge replacements ",{"$f":"B5","v":"Replacement"}]
[null,"Bridge improvement",{"$f":"B4","v":"Redecking"}]
[null," Bridge rehabilitation",{"$f":"B3","v":"Rehabilitation"}]
[null,"Bridge rehabilitation ",{"$f":"B3","v":"Rehabilitation"}]
[null,"Bridge rehabilition",{"$f":"B3","v":"Rehabilitation"}]
[null,"  Bridge replacement",{"$f":"B5","v":"Replacement"}]
[null,{"$f":"B3","v":"Rehabilitation"},{"$f":"B3","v":"Rehabilitation"}]
[null,{"$f":"B5","v":"Replacement"},{"$f":"B5","v":"Replacement"}]
[null,"Replace",{"$f":"B5","v":"Replacement"},"Matches to Improvements Sheet"]
[null,"Rehab",{"$f":"B3","v":"Rehabilitation"}]
[null,"Redeck",{"$f":"B4","v":"Redecking"}]
[]
[null,null,null,{"$f":"$B$3","v":"Rehabilitation"},null,null,null,{"$f":"$B$4","v":"Redecking"},null,null,null,{"$f":"$B$5","v":"Replacement"}]
[null,"lstCondition","lstConditionCritical","matConditionCriticalType1",null,null,null,"matConditionCriticalType2",null,null,null,"matConditionCriticalType3"]
[null,null,null,{"$f":"'Bridge Data'!O3","v":"DECK_RATING"},{"$f":"'Bridge Data'!P3","v":"SUPER_RATING"},{"$f":"'Bridge Data'!Q3","v":"SUBSTRUC_RATING"},null,{"$f":"$D$26","v":"DECK_RATING"},{"$f":"$E$26","v":"SUPER_RATING"},{"$f":"$F$26","v":"SUBSTRUC_RATING"},null,{"$f":"$D$26","v":"DECK_RATING"},{"$f":"$E$26","v":"SUPER_RATING"},{"$f":"$F$26","v":"SUBSTRUC_RATING"}]
[null,"VERY GOOD CONDITION",null,{"$f":"$C27","v":0},{"$f":"$C27","v":0},0,null,{"$f":"$C27","v":0},null,null,null,{"$f":"$C27","v":0},0,0]
[null,"GOOD CONDITION",null,{"$f":"$C28","v":0},0,0,null,0,null,null,null,0,0,0]
[null,"SATISFACTORY CONDITION",null,0,0,0,null,0,null,null,null,0,0,0]
[null,"FAIR CONDITION",null,0,0,0,null,0,null,null,null,0,0,0]
[null,"POOR CONDITION",null,0,0,0,null,0,null,null,null,0,0,0]
[null,"SERIOUS CONDITION",1,1,1,1,null,1,null,null,null,1,1,1]
[null,"NOT APPLICABLE",null,0,0,0,null,0,null,null,null,0,0,0]
[null,null,"Note: only one value can be equal to 1 for the model to work properly.",null,null,null,null,"Note: only deck rating is relevant for Redecking projects."]
[]
[null,null,"lstConditionBad","matConditionBadType1",null,null,null,"matConditionBadType2",null,null,null,"matConditionBadType3"]
[null,null,null,{"$f":"$D$26","v":"DECK_RATING"},{"$f":"$E$26","v":"SUPER_RATING"},{"$f":"$F$26","v":"SUBSTRUC_RATING"},null,{"$f":"$D$26","v":"DECK_RATING"},{"$f":"$E$26","v":"SUPER_RATING"},{"$f":"$F$26","v":"SUBSTRUC_RATING"},null,{"$f":"$D$26","v":"DECK_RATING"},{"$f":"$E$26","v":"SUPER_RATING"},{"$f":"$F$26","v":"SUBSTRUC_RATING"}]
[null,"VERY GOOD CONDITION",null,{"$f":"$C38","v":0},{"$f":"$C38","v":0},0,null,{"$f":"$C38","v":0},null,null,null,{"$f":"$C38","v":0},0,0]
[null,"GOOD CONDITION",null,{"$f":"$C39","v":0},0,0,null,0,null,null,null,0,0,0]
[null,"SATISFACTORY CONDITION",null,0,0,0,null,0,null,null,null,0,0,0]
[null,"FAIR CONDITION",null,0,0,0,null,0,null,null,null,0,0,0]
[null,"POOR CONDITION",1,1,1,1,null,1,null,null,null,1,1,1]
[null,"SERIOUS CONDITION",null,0,0,0,null,0,null,null,null,0,0,0]
[null,"NOT APPLICABLE",null,0,0,0,null,0,null,null,null,0,0,0]
[null,null,"Note: only one value can be equal to 1 for the model to work properly.",null,null,null,null,"Note: only deck rating is relevant for Redecking projects."]
[]
[null,"Additional years before bridge closes"]
[null,null,{"$f":"$B$3","v":"Rehabilitation"},null,null,null,null,{"$f":"$B$4","v":"Redecking"},null,null,null,{"$f":"$B$5","v":"Replacement"}]
[null,null,null,"matLogic1",null,null,null,null,"matLogic2",null,null,null,"matLogic3"]
[null,null,null,"Age Logic 1","Age Logic 2"]
[null,null,null,{"$f":"\"Age <= \"&'Parameters Added'!$B$80 & \" Years\"","v":"Age <= 50 Years"},{"$f":"\"Age > \"&'Parameters Added'!$B$80 & \" Years\"","v":"Age > 50 Years"},null,null,null,{"$f":"\"Age <= \"&'Parameters Added'!$B$80 & \" Years\"","v":"Age <= 50 Years"},{"$f":"\"Age > \"&'Parameters Added'!$B$80 & \" Years\"","v":"Age > 50 Years"},null,null,{"$f":"\"Age <= \"&'Parameters Added'!$B$80 & \" Years\"","v":"Age <= 50 Years"},{"$f":"\"Age > \"&'Parameters Added'!$B$80 & \" Years\"","v":"Age > 50 Years"}]
[null,"Condition Logic 1",{"$f":"\"Bad and Critical = \" &'Parameters Added'!$B$82-1","v":"Bad and Critical = 0"},30,20,null,null,{"$f":"\"Bad and Critical = \" &'Parameters Added'!$B$82-1","v":"Bad and Critical = 0"},8,8,null,{"$f":"\"Bad and Critical = \" &'Parameters Added'!$B$82-1","v":"Bad and Critical = 0"},25,15]
[null,"Condition Logic 2",{"$f":"\"At least \" &'Parameters Added'!$B$82 & \" Bad\"","v":"At least 1 Bad"},25,15,null,null,{"$f":"\"At least \" &'Parameters Added'!$B$82 & \" Bad\"","v":"At least 1 Bad"},8,8,null,{"$f":"\"At least \" &'Parameters Added'!$B$82 & \" Bad\"","v":"At least 1 Bad"},20,10]
[null,"Condition Logic 3",{"$f":"\"At least \" &'Parameters Added'!$B$83 & \" Critical\"","v":"At least 1 Critical"},15,10,null,null,{"$f":"\"At least \" &'Parameters Added'!$B$83 & \" Critical\"","v":"At least 1 Critical"},8,8,null,{"$f":"\"At least \" &'Parameters Added'!$B$83 & \" Critical\"","v":"At least 1 Critical"},10,8]
[null,"Condition Logic 4",{"$f":"\"At least \" &'Parameters Added'!$B$84 & \" Critical\"","v":"At least 2 Critical"},10,6,null,null,{"$f":"\"At least \" &'Parameters Added'!$B$84 & \" Critical\"","v":"At least 2 Critical"},"NA","NA",null,{"$f":"\"At least \" &'Parameters Added'!$B$84 & \" Critical\"","v":"At least 2 Critical"},5,4]

{"sheet":"Bridge Data Matrices","index":10,"n_rows":72,"n_cols":253,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["Construction Start",null,{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!C$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!D$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!E$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!F$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!G$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!H$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!I$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!J$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!K$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!L$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!M$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!N$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!O$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!P$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!Q$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!R$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!S$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!T$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!U$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!V$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!W$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!X$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!Y$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!Z$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AA$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AB$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AC$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AD$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AE$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AF$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AG$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AH$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AI$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AJ$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AK$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AL$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AM$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AN$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AO$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AP$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AQ$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AR$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AS$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AT$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AU$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AV$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AW$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AX$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AY$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!AZ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BA$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BB$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BC$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BD$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BE$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BF$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BG$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BH$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BI$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BJ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BK$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BL$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BM$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BN$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BO$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BP$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BQ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BR$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BS$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BT$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BU$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BV$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BW$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BX$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BY$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!BZ$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CA$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CB$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CC$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CD$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CE$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CF$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CG$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CH$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CI$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CJ$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CK$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CL$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CM$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CN$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CO$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CP$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CQ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CR$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CS$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CT$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CU$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CV$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CW$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CX$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CY$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!CZ$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DA$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DB$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DC$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DD$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DE$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DF$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DG$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DH$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DI$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DJ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DK$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DL$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DM$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DN$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DO$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DP$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DQ$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DR$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DS$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DT$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DU$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DV$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DW$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DX$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DY$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!DZ$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EA$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EB$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EC$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!ED$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EE$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EF$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EG$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EH$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EI$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EJ$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EK$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EL$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EM$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EN$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EO$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EP$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EQ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!ER$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!ES$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!ET$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EU$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EV$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EW$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EX$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EY$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!EZ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FA$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FB$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FC$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FD$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FE$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FF$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FG$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FH$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FI$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FJ$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FK$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FL$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FM$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FN$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FO$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FP$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FQ$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FR$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FS$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FT$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FU$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FV$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FW$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FX$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FY$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!FZ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GA$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GB$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GC$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GD$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GE$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GF$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GG$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GH$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GI$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GJ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GK$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GL$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GM$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GN$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GO$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GP$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GQ$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GR$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GS$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GT$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GU$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GV$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GW$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GX$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GY$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!GZ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HA$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HB$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HC$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HD$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HE$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HF$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HG$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HH$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HI$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HJ$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HK$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HL$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HM$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HN$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HO$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HP$9)","v":2023},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HQ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HR$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HS$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HT$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HU$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HV$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HW$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HX$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HY$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!HZ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IA$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IB$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IC$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!ID$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IE$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IF$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IG$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IH$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!II$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IJ$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IK$9)","v":2020},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IL$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IM$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IN$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IO$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IP$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IQ$9)","v":2021},{"$f":"INDEX('Bridge Data'!$BT$4:$BT$253,'Bridge Data Matrices'!IR$9)","v":2020}]
["Construction End",null,{"$f":"C1+C$6-1","v":2020},{"$f":"D1+D$6-1","v":2020},2021,2021,2021,2023,2023,2023,2020,2020,2020,2021,2020,2020,2023,2023,2021,2021,2021,2021,2021,2021,2022,2020,2020,2021,2021,2020,2021,2021,2021,2022,2023,2023,2020,2021,2020,2020,2020,2020,2020,2021,2020,2023,2023,2020,2020,2023,2020,2021,2021,2021,2022,2020,2023,2022,2020,2021,2021,2021,2021,2020,2022,2020,2021,{"$f":"BP1+BP$6-1","v":2020},2021,2021,2021,2021,2020,2020,2020,2022,2021,2023,2022,2020,2020,2020,2020,2022,2023,2020,2022,2020,2021,2021,2020,2020,2020,2021,2021,2022,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2020,2020,2021,2020,2021,2021,2021,2021,2021,2022,2021,2020,2020,2020,2020,2020,2021,2021,2021,2020,2020,2020,2020,2020,2021,{"$f":"EB1+EB$6-1","v":2022},2021,2022,2020,2020,2020,2021,2021,2023,2020,2020,2020,2021,2020,2021,2021,2021,2021,2020,2020,2022,2022,2022,2022,2021,2020,2020,2020,2022,2020,2021,2023,2020,2020,2020,2021,2021,2020,2020,2021,2022,2020,2022,2020,2020,2020,2023,2020,2020,2020,2021,2020,2020,2020,2020,2020,2020,2022,2022,2022,2021,2022,2021,2021,{"$f":"GN1+GN$6-1","v":2022},2021,2022,2022,2021,2023,2022,2022,2023,2020,2020,2020,2021,2021,2021,2023,2020,2020,2022,2020,2022,2020,2022,2023,2023,2021,2020,2020,2023,2021,2021,2020,2020,2020,2020,2020,2021,2022,2021,2021,2021,2021,2021,2021,2020,2021,2020,2022,2022,2020,2022,2022,2022,2022,2022,2021,2020]
["Benefits Start",null,{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!C$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!D$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!E$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!F$9)","v":2024},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!G$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!H$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!I$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!J$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!K$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!L$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!M$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!N$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!O$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!P$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!Q$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!R$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!S$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!T$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!U$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!V$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!W$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!X$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!Y$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!Z$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AA$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AB$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AC$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AD$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AE$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AF$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AG$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AH$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AI$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AJ$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AK$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AL$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AM$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AN$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AO$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AP$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AQ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AR$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AS$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AT$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AU$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AV$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AW$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AX$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AY$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!AZ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BA$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BB$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BC$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BD$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BE$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BF$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BG$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BH$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BI$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BJ$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BK$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BL$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BM$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BN$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BO$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BP$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BQ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BR$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BS$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BT$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BU$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BV$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BW$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BX$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BY$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!BZ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CA$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CB$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CC$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CD$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CE$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CF$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CG$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CH$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CI$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CJ$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CK$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CL$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CM$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CN$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CO$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CP$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CQ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CR$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CS$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CT$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CU$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CV$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CW$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CX$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CY$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!CZ$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DA$9)","v":2024},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DB$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DC$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DD$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DE$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DF$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DG$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DH$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DI$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DJ$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DK$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DL$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DM$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DN$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DO$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DP$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DQ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DR$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DS$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DT$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DU$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DV$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DW$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DX$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DY$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!DZ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EA$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EB$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EC$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!ED$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EE$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EF$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EG$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EH$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EI$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EJ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EK$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EL$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EM$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EN$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EO$9)","v":2024},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EP$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EQ$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!ER$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!ES$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!ET$9)","v":2024},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EU$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EV$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EW$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EX$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EY$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!EZ$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FA$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FB$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FC$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FD$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FE$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FF$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FG$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FH$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FI$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FJ$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FK$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FL$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FM$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FN$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FO$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FP$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FQ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FR$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FS$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FT$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FU$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FV$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FW$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FX$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FY$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!FZ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GA$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GB$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GC$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GD$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GE$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GF$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GG$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GH$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GI$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GJ$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GK$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GL$9)","v":2024},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GM$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GN$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GO$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GP$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GQ$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GR$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GS$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GT$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GU$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GV$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GW$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GX$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GY$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!GZ$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HA$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HB$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HC$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HD$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HE$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HF$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HG$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HH$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HI$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HJ$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HK$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HL$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HM$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HN$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HO$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HP$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HQ$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HR$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HS$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HT$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HU$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HV$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HW$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HX$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HY$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!HZ$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IA$9)","v":2022},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IB$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IC$9)","v":2033},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!ID$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IE$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IF$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IG$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IH$9)","v":2028},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!II$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IJ$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IK$9)","v":2043},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IL$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IM$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IN$9)","v":2038},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IO$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IP$9)","v":2048},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IQ$9)","v":2026},{"$f":"INDEX('Bridge Data'!$BV$4:$BV$253,'Bridge Data Matrices'!IR$9)","v":2028}]
["Analysis Ends",null,{"$f":"MIN(C1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(D1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(E1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(F1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(G1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(H1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(I1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(J1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(K1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(L1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(M1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(N1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(O1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(P1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(Q1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(R1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(S1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(T1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(U1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(V1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(W1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(X1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(Y1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(Z1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(AC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(AD1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(AF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(AG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(AH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(AI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(AJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(AK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(AM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(AS1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AT1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(AU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(AV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(AY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(AZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(BD1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(BF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(BG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(BN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BS1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BT1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(BX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(BY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(BZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(CA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(CB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CD1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(CG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(CH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(CJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(CL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(CM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(CQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(CR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(CS1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CT1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(CZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DD1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(DM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DS1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DT1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(DV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(DZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(EB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(EC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(ED1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(EE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(EI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(EJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(EK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(EO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(EQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(ER1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(ES1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(ET1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(EV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(EW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(EX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(EY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(EZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(FA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FD1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(FE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(FG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(FH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(FL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(FM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(FP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(FQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(FS1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FT1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(FW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(FZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(GA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GD1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(GK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(GM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(GN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(GP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(GS1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(GT1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(GV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(GW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(GZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(HA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(HB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(HC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(HD1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(HG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(HI1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(HK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(HL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(HM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(HN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2053},{"$f":"MIN(HQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(HR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(HS1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HT1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HU1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HV1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HW1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(HX1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(HY1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(HZ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(IA1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(IB1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(IC1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(ID1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(IE1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(IF1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(IG1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(IH1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(II1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(IJ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(IK1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050},{"$f":"MIN(IL1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(IM1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(IN1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(IO1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(IP1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2052},{"$f":"MIN(IQ1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2051},{"$f":"MIN(IR1+'Parameters Added'!$B$16,MAX($A$24:$A$72))","v":2050}]
["Construction Type",null,{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!C$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!D$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!E$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!F$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!G$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!H$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!I$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!J$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!K$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!L$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!M$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!N$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!O$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!P$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!Q$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!R$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!S$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!T$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!U$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!V$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!W$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!X$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!Y$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!Z$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AA$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AB$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AD$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AE$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AF$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AG$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AH$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AI$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AJ$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AL$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AM$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AN$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AO$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AP$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AQ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AR$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AS$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AT$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AU$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AV$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AW$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AX$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AY$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!AZ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BA$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BB$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BD$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BE$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BF$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BG$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BH$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BI$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BJ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BL$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BM$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BN$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BO$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BP$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BQ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BR$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BS$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BT$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BU$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BV$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BW$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BX$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BY$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!BZ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CA$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CB$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CD$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CE$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CF$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CG$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CH$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CI$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CJ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CL$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CM$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CN$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CO$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CP$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CQ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CR$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CS$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CT$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CU$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CV$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CW$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CX$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CY$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!CZ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DA$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DB$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DD$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DE$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DF$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DG$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DH$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DI$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DJ$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DL$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DM$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DN$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DO$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DP$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DQ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DR$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DS$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DT$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DU$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DV$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DW$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DX$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DY$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!DZ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EA$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EB$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EC$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!ED$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EE$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EF$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EG$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EH$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EI$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EJ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EL$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EM$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EN$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EO$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EP$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EQ$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!ER$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!ES$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!ET$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EU$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EV$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EW$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EX$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EY$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!EZ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FA$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FB$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FD$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FE$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FF$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FG$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FH$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FI$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FJ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FL$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FM$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FN$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FO$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FP$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FQ$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FR$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FS$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FT$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FU$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FV$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FW$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FX$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FY$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!FZ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GA$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GB$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GD$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GE$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GF$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GG$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GH$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GI$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GJ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GL$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GM$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GN$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GO$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GP$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GQ$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GR$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GS$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GT$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GU$9)","v":"Redecking"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GV$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GW$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GX$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GY$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!GZ$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HA$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HB$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HD$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HE$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HF$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HG$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HH$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HI$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HJ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HK$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HL$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HM$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HN$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HO$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HP$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HQ$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HR$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HS$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HT$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HU$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HV$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HW$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HX$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HY$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!HZ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IA$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IB$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IC$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!ID$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IE$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IF$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IG$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IH$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!II$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IJ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IK$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IL$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IM$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IN$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IO$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IP$9)","v":"Rehabilitation"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IQ$9)","v":"Replacement"},{"$f":"INDEX('Bridge Data'!$S$4:$S$253,'Bridge Data Matrices'!IR$9)","v":"Replacement"}]
["Construction Duration (years)",null,{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!C$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!D$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!E$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!F$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!G$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!H$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!I$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!J$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!K$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!L$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!M$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!N$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!O$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!P$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!Q$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!R$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!S$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!T$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!U$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!V$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!W$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!X$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!Y$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!Z$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AD$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AR$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AS$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AT$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!AZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BD$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BR$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BS$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BT$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!BZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CD$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CR$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CS$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CT$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!CZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DD$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DR$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DS$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DT$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!DZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!ED$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!ER$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!ES$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!ET$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!EZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FD$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FR$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FS$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FT$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!FZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GD$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GR$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GS$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GT$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!GZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HD$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HI$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HR$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HS$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HT$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HU$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HV$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HW$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HX$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HY$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!HZ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IA$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IB$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IC$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!ID$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IE$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IF$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IG$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IH$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!II$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IJ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IK$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IL$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IM$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IN$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IO$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IP$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IQ$9)/12,0)","v":1},{"$f":"ROUNDUP(INDEX('Bridge Data'!$AF$4:$AF$253,'Bridge Data Matrices'!IR$9)/12,0)","v":1}]
[]
["matCost",null,"Bridge Number"]
["Year",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,"Construction Cost"]
[{"$f":"'1) Project Information'!V15","v":2019},null,{"$f":"IF(AND($A10>=C$1,$A10<=C$2),1,0)","v":0},{"$f":"IF(AND($A10>=D$1,$A10<=D$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=T$1,$A10<=T$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=AJ$1,$A10<=AJ$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=AZ$1,$A10<=AZ$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=BP$1,$A10<=BP$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=CF$1,$A10<=CF$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=CV$1,$A10<=CV$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=DL$1,$A10<=DL$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=EB$1,$A10<=EB$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=ER$1,$A10<=ER$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=FH$1,$A10<=FH$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=FX$1,$A10<=FX$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=GN$1,$A10<=GN$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=HD$1,$A10<=HD$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=HT$1,$A10<=HT$2),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A10>=IJ$1,$A10<=IJ$2),1,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"'Actual Cost (2019)'!F211","v":6448}]
[{"$f":"'1) Project Information'!V16","v":2020},1,{"$f":"IF(AND($A11>=C$1,$A11<=C$2),1,0)","v":1},1,0,0,0,0,0,0,1,1,1,0,1,1,0,0,0,0,0,0,0,0,0,1,1,0,0,1,0,0,0,0,0,0,1,0,1,1,1,1,1,0,1,0,0,1,1,0,1,0,0,0,0,1,0,0,1,0,0,0,0,1,0,1,0,1,0,0,0,0,1,1,1,0,0,0,0,1,1,1,1,0,0,1,0,1,0,0,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,0,1,1,0,1,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,1,1,1,1,1,0,0,0,0,1,1,1,0,0,0,1,1,1,0,1,0,0,0,0,1,1,0,0,0,0,0,1,1,1,0,1,0,0,1,1,1,0,0,1,1,0,0,1,0,1,1,1,0,1,1,1,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,1,1,0,1,0,1,0,0,0,0,1,1,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,1,0,1,0,0,1,0,0,0,0,0,0,1,{"$f":"SUMPRODUCT(C11:IR11,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":141043}]
[{"$f":"'1) Project Information'!V17","v":2021},2,0,0,1,1,1,0,0,0,0,0,0,1,0,0,0,0,1,1,1,1,1,1,0,0,0,1,1,0,1,1,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,1,1,1,1,0,0,0,1,0,1,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,1,1,1,1,1,0,1,0,0,0,0,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,1,1,0,0,0,0,1,0,1,1,1,1,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,1,1,0,1,0,0,1,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,0,0,1,0,1,1,1,1,1,1,0,1,0,0,0,0,0,0,0,0,0,1,0,{"$f":"SUMPRODUCT(C12:IR12,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":114231.00000000001}]
[{"$f":"'1) Project Information'!V18","v":2022},3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,1,0,0,1,0,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1,0,1,1,1,1,1,0,0,{"$f":"SUMPRODUCT(C13:IR13,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":57768.000000000007}]
[{"$f":"'1) Project Information'!V19","v":2023},4,0,0,0,0,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,1,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(C14:IR14,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":31758}]
[{"$f":"'1) Project Information'!V20","v":2024},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(C15:IR15,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":0}]
[{"$f":"'1) Project Information'!V21","v":2025},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(C16:IR16,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":0}]
[{"$f":"'1) Project Information'!V22","v":2026},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(C17:IR17,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":0}]
[{"$f":"'1) Project Information'!V23","v":"Project Open"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(C18:IR18,$C$20:$IR$20)*(1+'Parameters Added'!$B$11)","v":0}]
[]
["Construction Cost ($1000)",null,{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!C$9)/1000/C$6","v":340},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!D$9)/1000/D$6","v":1908.9999999999998},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!E$9)/1000/E$6","v":449},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!F$9)/1000/F$6","v":596},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!G$9)/1000/G$6","v":354},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!H$9)/1000/H$6","v":844.70149254463979},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!I$9)/1000/I$6","v":772.2985074553601},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!J$9)/1000/J$6","v":779},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!K$9)/1000/K$6","v":1175},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!L$9)/1000/L$6","v":762},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!M$9)/1000/M$6","v":593},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!N$9)/1000/N$6","v":1128},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!O$9)/1000/O$6","v":570},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!P$9)/1000/P$6","v":1140},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!Q$9)/1000/Q$6","v":2028},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!R$9)/1000/R$6","v":2028},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!S$9)/1000/S$6","v":590},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!T$9)/1000/T$6","v":590},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!U$9)/1000/U$6","v":36.539764080178401},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!V$9)/1000/V$6","v":904},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!W$9)/1000/W$6","v":981},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!X$9)/1000/X$6","v":495},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!Y$9)/1000/Y$6","v":699},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!Z$9)/1000/Z$6","v":615},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AA$9)/1000/AA$6","v":627},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AB$9)/1000/AB$6","v":1633.4214559386974},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AC$9)/1000/AC$6","v":1142.7739463601531},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AD$9)/1000/AD$6","v":844},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AE$9)/1000/AE$6","v":160.39513381929763},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AF$9)/1000/AF$6","v":56.376063277598661},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AG$9)/1000/AG$6","v":596.68903882292534},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AH$9)/1000/AH$6","v":2582},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AI$9)/1000/AI$6","v":233},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AJ$9)/1000/AJ$6","v":998},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AK$9)/1000/AK$6","v":844},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AL$9)/1000/AL$6","v":2129},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AM$9)/1000/AM$6","v":579},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AN$9)/1000/AN$6","v":1326},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AO$9)/1000/AO$6","v":4561},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AP$9)/1000/AP$6","v":643.81578946383866},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AQ$9)/1000/AQ$6","v":754.18421053616134},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AR$9)/1000/AR$6","v":1007},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AS$9)/1000/AS$6","v":997},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AT$9)/1000/AT$6","v":2750.7403242619753},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AU$9)/1000/AU$6","v":1563.259675738025},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AV$9)/1000/AV$6","v":718},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AW$9)/1000/AW$6","v":2223},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AX$9)/1000/AX$6","v":3115},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AY$9)/1000/AY$6","v":693},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!AZ$9)/1000/AZ$6","v":2517},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BA$9)/1000/BA$6","v":2003.9014084507044},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BB$9)/1000/BB$6","v":1894.0985915492956},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BC$9)/1000/BC$6","v":866},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BD$9)/1000/BD$6","v":859},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BE$9)/1000/BE$6","v":275},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BF$9)/1000/BF$6","v":800.99999999999989},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BG$9)/1000/BG$6","v":2590},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BH$9)/1000/BH$6","v":2984.3854086802389},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BI$9)/1000/BI$6","v":1182.0637040367933},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BJ$9)/1000/BJ$6","v":1468.62460181494},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BK$9)/1000/BK$6","v":2005.9262854680278},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BL$9)/1000/BL$6","v":736},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BM$9)/1000/BM$6","v":942},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BN$9)/1000/BN$6","v":1185},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BO$9)/1000/BO$6","v":884},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BP$9)/1000/BP$6","v":758},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BQ$9)/1000/BQ$6","v":2321},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BR$9)/1000/BR$6","v":773},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BS$9)/1000/BS$6","v":2624},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BT$9)/1000/BT$6","v":301},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BU$9)/1000/BU$6","v":784},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BV$9)/1000/BV$6","v":895},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BW$9)/1000/BW$6","v":438},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BX$9)/1000/BX$6","v":1173},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BY$9)/1000/BY$6","v":2308},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!BZ$9)/1000/BZ$6","v":643},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CA$9)/1000/CA$6","v":1079},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CB$9)/1000/CB$6","v":1416},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CC$9)/1000/CC$6","v":1184},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CD$9)/1000/CD$6","v":1296},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CE$9)/1000/CE$6","v":813},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CF$9)/1000/CF$6","v":550},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CG$9)/1000/CG$6","v":893},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CH$9)/1000/CH$6","v":2178},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CI$9)/1000/CI$6","v":1864},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CJ$9)/1000/CJ$6","v":553},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CK$9)/1000/CK$6","v":1050},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CL$9)/1000/CL$6","v":145},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CM$9)/1000/CM$6","v":1640},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CN$9)/1000/CN$6","v":1133},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CO$9)/1000/CO$6","v":634},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CP$9)/1000/CP$6","v":808},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CQ$9)/1000/CQ$6","v":907},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CR$9)/1000/CR$6","v":1647},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CS$9)/1000/CS$6","v":684.52540414200473},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CT$9)/1000/CT$6","v":684.52540414200473},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CU$9)/1000/CU$6","v":1478.9745958579952},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CV$9)/1000/CV$6","v":1478.9745958579952},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CW$9)/1000/CW$6","v":2097},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CX$9)/1000/CX$6","v":2072.4986436807953},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CY$9)/1000/CY$6","v":2072.4986436807953},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!CZ$9)/1000/CZ$6","v":295.00271263840915},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DA$9)/1000/DA$6","v":378},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DB$9)/1000/DB$6","v":1093},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DC$9)/1000/DC$6","v":721},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DD$9)/1000/DD$6","v":1100},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DE$9)/1000/DE$6","v":1015},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DF$9)/1000/DF$6","v":3050},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DG$9)/1000/DG$6","v":802},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DH$9)/1000/DH$6","v":1064},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DI$9)/1000/DI$6","v":2469.5},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DJ$9)/1000/DJ$6","v":2469.5},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DK$9)/1000/DK$6","v":1372},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DL$9)/1000/DL$6","v":3409},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DM$9)/1000/DM$6","v":742},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DN$9)/1000/DN$6","v":1236},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DO$9)/1000/DO$6","v":1492},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DP$9)/1000/DP$6","v":3419},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DQ$9)/1000/DQ$6","v":2888.4277929536443},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DR$9)/1000/DR$6","v":3100.5722070463557},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DS$9)/1000/DS$6","v":802},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DT$9)/1000/DT$6","v":1614},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DU$9)/1000/DU$6","v":1009},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DV$9)/1000/DV$6","v":1410},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DW$9)/1000/DW$6","v":467},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DX$9)/1000/DX$6","v":609.14107749618199},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DY$9)/1000/DY$6","v":758.85892250381789},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!DZ$9)/1000/DZ$6","v":2173},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EA$9)/1000/EA$6","v":3220},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EB$9)/1000/EB$6","v":777},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EC$9)/1000/EC$6","v":857},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!ED$9)/1000/ED$6","v":990.99999999999989},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EE$9)/1000/EE$6","v":833},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EF$9)/1000/EF$6","v":545},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EG$9)/1000/EG$6","v":1149},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EH$9)/1000/EH$6","v":4839},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EI$9)/1000/EI$6","v":469},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EJ$9)/1000/EJ$6","v":1347},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EK$9)/1000/EK$6","v":705},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EL$9)/1000/EL$6","v":1753},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EM$9)/1000/EM$6","v":1556},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EN$9)/1000/EN$6","v":772},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EO$9)/1000/EO$6","v":444},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EP$9)/1000/EP$6","v":344},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EQ$9)/1000/EQ$6","v":697.98941803101206},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!ER$9)/1000/ER$6","v":662.01058196898794},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!ES$9)/1000/ES$6","v":1306},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!ET$9)/1000/ET$6","v":394},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EU$9)/1000/EU$6","v":481},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EV$9)/1000/EV$6","v":681.5},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EW$9)/1000/EW$6","v":681.5},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EX$9)/1000/EX$6","v":821},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EY$9)/1000/EY$6","v":922.99999999999989},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!EZ$9)/1000/EZ$6","v":703},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FA$9)/1000/FA$6","v":929},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FB$9)/1000/FB$6","v":955},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FC$9)/1000/FC$6","v":1694},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FD$9)/1000/FD$6","v":1240},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FE$9)/1000/FE$6","v":548},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FF$9)/1000/FF$6","v":2200},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FG$9)/1000/FG$6","v":784},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FH$9)/1000/FH$6","v":1433},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FI$9)/1000/FI$6","v":2311},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FJ$9)/1000/FJ$6","v":821},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FK$9)/1000/FK$6","v":590.0191570881226},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FL$9)/1000/FL$6","v":1496.7854406130268},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FM$9)/1000/FM$6","v":1508},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FN$9)/1000/FN$6","v":647},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FO$9)/1000/FO$6","v":2256},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FP$9)/1000/FP$6","v":791},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FQ$9)/1000/FQ$6","v":1990},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FR$9)/1000/FR$6","v":2147},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FS$9)/1000/FS$6","v":5986},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FT$9)/1000/FT$6","v":1389},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FU$9)/1000/FU$6","v":3543},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FV$9)/1000/FV$6","v":5224},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FW$9)/1000/FW$6","v":1197},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FX$9)/1000/FX$6","v":3262},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FY$9)/1000/FY$6","v":1216},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!FZ$9)/1000/FZ$6","v":744},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GA$9)/1000/GA$6","v":785},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GB$9)/1000/GB$6","v":1159},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GC$9)/1000/GC$6","v":652.54448398576517},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GD$9)/1000/GD$6","v":592.3096085409253},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GE$9)/1000/GE$6","v":732.85765124555166},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GF$9)/1000/GF$6","v":843.28825622775798},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GG$9)/1000/GG$6","v":4206},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GH$9)/1000/GH$6","v":466},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GI$9)/1000/GI$6","v":1822},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GJ$9)/1000/GJ$6","v":526},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GK$9)/1000/GK$6","v":656},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GL$9)/1000/GL$6","v":1400},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GM$9)/1000/GM$6","v":1833.9999999999998},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GN$9)/1000/GN$6","v":2225},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GO$9)/1000/GO$6","v":901},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GP$9)/1000/GP$6","v":698},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GQ$9)/1000/GQ$6","v":1015},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GR$9)/1000/GR$6","v":714},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GS$9)/1000/GS$6","v":1076},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GT$9)/1000/GT$6","v":794},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GU$9)/1000/GU$6","v":585},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GV$9)/1000/GV$6","v":3171},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GW$9)/1000/GW$6","v":2738},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GX$9)/1000/GX$6","v":754},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GY$9)/1000/GY$6","v":690},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!GZ$9)/1000/GZ$6","v":353.22399999999999},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HA$9)/1000/HA$6","v":152.88800000000001},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HB$9)/1000/HB$6","v":152.88800000000001},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HC$9)/1000/HC$6","v":437},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HD$9)/1000/HD$6","v":953},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HE$9)/1000/HE$6","v":424},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HF$9)/1000/HF$6","v":5936},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HG$9)/1000/HG$6","v":3907},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HH$9)/1000/HH$6","v":805},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HI$9)/1000/HI$6","v":2721},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HJ$9)/1000/HJ$6","v":993},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HK$9)/1000/HK$6","v":166},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HL$9)/1000/HL$6","v":166},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HM$9)/1000/HM$6","v":2028},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HN$9)/1000/HN$6","v":1869},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HO$9)/1000/HO$6","v":1058},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HP$9)/1000/HP$6","v":2464},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HQ$9)/1000/HQ$6","v":1723.4533363146045},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HR$9)/1000/HR$6","v":1674.5466636853955},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HS$9)/1000/HS$6","v":857},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HT$9)/1000/HT$6","v":573},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HU$9)/1000/HU$6","v":595.28476821192055},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HV$9)/1000/HV$6","v":1100.7152317880796},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HW$9)/1000/HW$6","v":873},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HX$9)/1000/HX$6","v":1763},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HY$9)/1000/HY$6","v":7013},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!HZ$9)/1000/HZ$6","v":2096.5470692717586},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IA$9)/1000/IA$6","v":4971.4529307282419},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IB$9)/1000/IB$6","v":6133.2503660196735},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IC$9)/1000/IC$6","v":1076.7496339803258},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!ID$9)/1000/ID$6","v":2615.3313094465734},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IE$9)/1000/IE$6","v":3649.6686905534266},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IF$9)/1000/IF$6","v":847},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IG$9)/1000/IG$6","v":5180},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IH$9)/1000/IH$6","v":1185},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!II$9)/1000/II$6","v":1219.3256484149856},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IJ$9)/1000/IJ$6","v":1157.6743515850144},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IK$9)/1000/IK$6","v":784},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IL$9)/1000/IL$6","v":973.56331623712788},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IM$9)/1000/IM$6","v":832.34399480534125},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IN$9)/1000/IN$6","v":490.64750416038225},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IO$9)/1000/IO$6","v":700.14382718685897},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IP$9)/1000/IP$6","v":515.30135761028976},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IQ$9)/1000/IQ$6","v":650},{"$f":"INDEX('Bridge Data'!$BE$4:$BE$253,'Bridge Data Matrices'!IR$9)/1000/IR$6","v":2387}]
[]
["matBenefit",null,"Bridge Number"]
["Year",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250]
[{"$f":"'Travel Time'!B709","v":2020},1,{"$f":"IF(AND($A24>=C$3,$A24<=C$4),1,0)","v":0},{"$f":"IF(AND($A24>=D$3,$A24<=D$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A24>=BP$3,$A24<=BP$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A24>=EB$3,$A24<=EB$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A24>=GN$3,$A24<=GN$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B710","v":2021},2,{"$f":"IF(AND($A25>=C$3,$A25<=C$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B711","v":2022},3,0,{"$f":"IF(AND($A26>=D$3,$A26<=D$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B712","v":2023},4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A27>=EA$3,$A27<=EA$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B713","v":2024},5,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,1,1,0,0,0,0,{"$f":"IF(AND($A28>=BP$3,$A28<=BP$4),1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IF(AND($A28>=HO$3,$A28<=HO$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B714","v":2025},6,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,1,1,0,0,0,{"$f":"IF(AND($A29>=BO$3,$A29<=BO$4),1,0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"IF(AND($A29>=GN$3,$A29<=GN$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B715","v":2026},7,0,{"$f":"IF(AND($A30>=D$3,$A30<=D$4),1,0)","v":0},0,1,0,0,0,0,1,1,0,0,1,0,1,0,0,0,0,1,1,0,1,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,1,0,0,0,1,1,1,1,1,0,1,1,0,0,0,1,0,0,1,0,0,1,0,0,0,0,0,0,0,1,0,1,1,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,1,0,0,0,0,0,1,1,0,0,1,0,0,0,1,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,1,1,0,0,0,0,1,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,1,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,1,0,0,0,0,0,0,0,1,1,0,1,0,0,0,0,1,0,0,0,1,0,1,1,1,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[{"$f":"'Travel Time'!B716","v":2027},8,0,0,0,1,0,0,0,0,1,1,0,0,1,0,1,0,0,0,0,1,1,0,1,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,1,0,0,0,1,1,1,1,1,0,1,1,0,0,0,1,0,0,1,0,0,1,0,0,0,0,0,0,0,1,0,1,1,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,1,0,0,0,0,0,1,1,0,0,1,0,0,0,1,0,0,1,0,0,0,0,0,0,1,{"$f":"IF(AND($A31>=ED$3,$A31<=ED$4),1,0)","v":0},0,0,0,0,0,0,1,0,0,1,1,0,0,0,0,1,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,1,0,1,1,1,0,0,0,0,0,1,0,1,0,0,0,0,1,0,0,0,0,0,0,0,1,1,0,1,0,0,0,0,1,0,0,0,1,0,1,1,1,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[{"$f":"'Travel Time'!B717","v":2028},9,0,1,0,1,0,1,1,0,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,0,1,1,0,0,1,0,0,1,1,1,1,0,1,1,1,1,0,0,1,1,0,1,1,1,0,1,1,1,0,0,1,1,1,1,1,0,1,1,1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,0,1,1,0,1,1,0,1,0,0,0,1,1,1,1,1,0,1,0,1,0,1,1,1,1,1,1,0,{"$f":"IF(AND($A32>=EB$3,$A32<=EB$4),1,0)","v":1},1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,0,0,0,1,0,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,0,0,0,1,1,1,1,1,1,0,1,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B718","v":2029},10,0,1,0,1,0,1,1,0,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,0,1,1,0,0,1,0,0,1,1,1,1,0,1,1,1,1,0,0,1,1,0,1,1,1,0,1,1,1,0,0,1,1,1,1,1,0,1,{"$f":"IF(AND($A33>=BO$3,$A33<=BO$4),1,0)","v":1},1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,0,1,1,0,1,1,0,1,0,0,0,1,1,1,1,1,0,1,0,1,0,1,1,1,1,1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,0,0,0,1,0,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,0,0,0,1,1,{"$f":"IF(AND($A33>=HU$3,$A33<=HU$4),1,0)","v":1},1,1,1,0,1,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B719","v":2030},11,0,{"$f":"IF(AND($A34>=D$3,$A34<=D$4),1,0)","v":1},0,1,0,1,1,0,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,0,1,1,0,0,1,0,0,1,1,1,1,0,1,1,1,1,0,0,1,1,0,1,1,1,0,1,1,1,0,0,1,1,1,1,1,0,1,1,1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,0,1,1,0,1,1,0,1,0,0,0,1,1,1,1,1,0,1,0,1,0,1,1,1,1,1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,{"$f":"IF(AND($A34>=GP$3,$A34<=GP$4),1,0)","v":0},1,0,0,0,1,0,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,0,0,0,1,1,1,1,1,1,0,1,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B720","v":2031},12,0,1,0,1,0,1,1,0,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,0,1,1,0,0,1,0,0,1,1,1,1,0,1,1,1,1,0,0,1,1,0,1,1,1,0,1,1,1,0,0,1,1,1,1,1,0,1,1,1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,0,1,1,0,1,1,0,1,0,0,0,1,1,1,1,1,0,1,0,1,0,1,1,1,1,1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A35>=GM$3,$A35<=GM$4),1,0)","v":1},0,1,0,1,0,0,0,1,0,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,0,0,0,1,1,1,1,1,1,0,1,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B721","v":2032},13,0,1,0,1,0,1,1,0,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,0,1,1,0,0,1,0,0,1,1,1,1,0,1,1,1,1,0,0,1,1,0,1,1,1,0,1,1,1,0,0,1,1,1,1,1,0,1,1,1,1,0,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,0,1,1,0,1,1,0,1,0,0,0,1,1,1,1,1,0,1,0,1,0,1,1,1,1,1,1,0,{"$f":"IF(AND($A36>=EB$3,$A36<=EB$4),1,0)","v":1},1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,0,0,0,1,0,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,0,0,0,1,1,1,1,1,1,0,1,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B722","v":2033},14,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,0,1,{"$f":"IF(AND($A37>=BO$3,$A37<=BO$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B723","v":2034},15,1,{"$f":"IF(AND($A38>=D$3,$A38<=D$4),1,0)","v":1},0,1,0,1,1,1,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B724","v":2035},16,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A39>=GM$3,$A39<=GM$4),1,0)","v":1},0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B725","v":2036},17,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,{"$f":"IF(AND($A40>=EB$3,$A40<=EB$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B726","v":2037},18,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,0,0,0,1,1,0,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,0,1,{"$f":"IF(AND($A41>=BO$3,$A41<=BO$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,0,0,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'Travel Time'!B727","v":2038},19,1,{"$f":"IF(AND($A42>=D$3,$A42<=D$4),1,0)","v":1},0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B728","v":2039},20,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A43>=GM$3,$A43<=GM$4),1,0)","v":1},0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B729","v":2040},21,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,{"$f":"IF(AND($A44>=EA$3,$A44<=EA$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B730","v":2041},22,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,{"$f":"IF(AND($A45>=BO$3,$A45<=BO$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B731","v":2042},23,1,{"$f":"IF(AND($A46>=D$3,$A46<=D$4),1,0)","v":1},0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,0,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,0,0,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,0,0,0,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B732","v":2043},24,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A47>=GL$3,$A47<=GL$4),1,0)","v":1},1,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B733","v":2044},25,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A48>=EA$3,$A48<=EA$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B734","v":2045},26,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,{"$f":"IF(AND($A49>=BO$3,$A49<=BO$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B735","v":2046},27,1,{"$f":"IF(AND($A50>=D$3,$A50<=D$4),1,0)","v":1},0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B736","v":2047},28,1,1,0,1,0,1,1,1,1,1,1,0,1,0,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A51>=GL$3,$A51<=GL$4),1,0)","v":1},1,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,0,0,1,0,0,1,1]
[{"$f":"'Travel Time'!B737","v":2048},29,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A52>=EA$3,$A52<=EA$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"'Travel Time'!B738","v":2049},30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND($A53>=BO$3,$A53<=BO$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"'Travel Time'!B739","v":2050},31,1,{"$f":"IF(AND($A54>=D$3,$A54<=D$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"'Travel Time'!B740","v":2051},32,0,0,1,1,1,1,1,1,0,0,0,1,0,0,1,1,1,1,1,1,1,1,1,0,0,1,1,0,1,1,1,1,1,1,0,1,0,0,0,0,0,1,0,1,1,0,0,1,0,1,1,1,1,0,1,1,0,1,1,1,1,0,1,0,1,0,1,1,1,1,0,0,0,1,1,1,1,0,0,0,0,1,1,0,1,0,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,1,0,0,1,0,1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,0,0,0,0,0,1,1,1,1,0,0,0,1,1,1,0,0,0,1,0,1,1,1,1,0,0,1,1,1,1,1,0,0,0,1,0,1,1,0,0,0,1,1,0,0,1,1,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,1,1,1,1,{"$f":"IF(AND($A55>=GL$3,$A55<=GL$4),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,1,1,1,1,0,0,1,0,1,0,1,1,1,1,0,0,1,1,1,0,0,0,0,0,1,1,1,1,1,1,1,1,0,1,0,1,1,0,1,1,1,1,1,1,0]
[{"$f":"'Travel Time'!B741","v":2052},33,0,0,0,0,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,1,1,0,0,1,0,0,0,0,1,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,1,1,0,0,0,0,1,1,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A56>=EA$3,$A56<=EA$4),1,0)","v":0},1,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,1,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,1,1,0,1,0,0,1,0,1,1,0,1,1,1,1,0,0,0,0,0,0,1,0,0,1,0,1,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,1,0,1,1,1,1,1,0,0]
[{"$f":"'Travel Time'!B742","v":2053},34,0,0,0,0,0,1,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,1,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A57>=BO$3,$A57<=BO$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B743","v":2054},35,0,{"$f":"IF(AND($A58>=D$3,$A58<=D$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B744","v":2055},36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A59>=GL$3,$A59<=GL$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B745","v":2056},37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A60>=EA$3,$A60<=EA$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B746","v":2057},38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A61>=BO$3,$A61<=BO$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B747","v":2058},39,0,{"$f":"IF(AND($A62>=D$3,$A62<=D$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B748","v":2059},40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A63>=GL$3,$A63<=GL$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B749","v":2060},41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A64>=EA$3,$A64<=EA$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B750","v":2061},42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A65>=BO$3,$A65<=BO$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B751","v":2062},43,0,{"$f":"IF(AND($A66>=D$3,$A66<=D$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B752","v":2063},44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A67>=GL$3,$A67<=GL$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B753","v":2064},45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A68>=EA$3,$A68<=EA$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B754","v":2065},46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A69>=BO$3,$A69<=BO$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B755","v":2066},47,0,{"$f":"IF(AND($A70>=D$3,$A70<=D$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B756","v":2067},48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A71>=GL$3,$A71<=GL$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Travel Time'!B757","v":2068},49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($A72>=EA$3,$A72<=EA$4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Bridge Data","index":11,"n_rows":254,"n_cols":74,"rows_kept":254,"cut":false,"hidden":false,"merged":[]}
["Original Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations",null,null,1,2,3,null,1,2,3,null,null,null,null,null,null,null,null,null,"Adjustment Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearFirst","v":2020},{"$f":"YearLast","v":2040},{"$f":"YearFirst","v":2020},{"$f":"YearLast","v":2040},{"$f":"YearFirst","v":2020},{"$f":"YearLast","v":2040},{"$f":"$BH$1","v":2020},{"$f":"$BH$1","v":2020},{"$f":"$BI$1","v":2040},{"$f":"$BI$1","v":2040},{"$f":"$BH$1","v":2020},{"$f":"$BH$1","v":2020},{"$f":"$BI$1","v":2040},{"$f":"$BI$1","v":2040}]
[null,"Job Number","Year Built","Type of project","Year of Construction","Total Cost per project","Number of bridges","Current AADT","Future AADT","Current Year","Future Year","Detour Length (in miles, rounded to closest kilometer)","Size of bridge (sq ft)","Truck percentage",null,null,null,null,"Type of Construction","Type ID",null,null,null,null,null,null,null,null,"Bridge Age (years)","Bridge Closure Conditions  Logic","Bridge Closure Age Logic","Construction Duration (months)","Car Detour Length (in miles)","Truck Detour Length (in miles)","Percent Trucks No Build","Percent Trucks Build","No Build Threshold Start","No Build Threshold End","No Build PV Percent Start","No Build PV Percent End","No Build CV Percent Start","No Build CV Percent End","Build Threshold Start","Build Threshold End","Build PV Percent Start","Build PV Percent End","Build CV Percent Start","Build CV Percent End","PV No Build Decrease","CV No Build Decrease","PV Build Decrease","CV Build Decrease","Adjusted Percent Trucks No Build","Adjusted Percent Trucks Build","AVO No Build","AVO Build","Capital Cost (by bridge)",{"$f":"\"AADT (\"&BF1&\")\"","v":"AADT (2020)"},{"$f":"\"AADT (\"&BG1&\")\"","v":"AADT (2040)"},{"$f":"\"Adjusted AADT (\"&BH1&\") No Build\"","v":"Adjusted AADT (2020) No Build"},{"$f":"\"Adjusted AADT (\"&BI1&\") No Build\"","v":"Adjusted AADT (2040) No Build"},{"$f":"\"Adjusted AADT (\"&BJ1&\") Build\"","v":"Adjusted AADT (2020) Build"},{"$f":"\"Adjusted AADT (\"&BK1&\") Build\"","v":"Adjusted AADT (2040) Build"},{"$f":"\"VMT No Build (\"&BL1&\")\"","v":"VMT No Build (2020)"},{"$f":"\"VHT No Build (\"&BM1&\")\"","v":"VHT No Build (2020)"},{"$f":"\"VMT No Build (\"&BN1&\")\"","v":"VMT No Build (2040)"},{"$f":"\"VHT No Build (\"&BO1&\")\"","v":"VHT No Build (2040)"},{"$f":"\"VMT Build (\"&BP1&\")\"","v":"VMT Build (2020)"},{"$f":"\"VHT Build (\"&BQ1&\")\"","v":"VHT Build (2020)"},{"$f":"\"VMT Build (\"&BR1&\")\"","v":"VMT Build (2040)"},{"$f":"\"VHT Build (\"&BS1&\")\"","v":"VHT Build (2040)"},"Construction Start (Year)","Number of years before closure","Benefits accrue (First year)"]
[null,{"$f":"BondProgramBridgeswithNBIData!A1","v":"Job Number"},{"$f":"BondProgramBridgeswithNBIData!AS1","v":"YEAR_BUILT"},{"$f":"BondProgramBridgeswithNBIData!B1","v":"Work Type"},{"$f":"'Construction Cost Data'!A1","v":"Fiscal Year "},null,null,{"$f":"BondProgramBridgeswithNBIData!AV1","v":"ADT"},{"$f":"BondProgramBridgeswithNBIData!EX1","v":"FUTURE_ADT"},{"$f":"BondProgramBridgeswithNBIData!AW1","v":"ADT_YEAR"},{"$f":"BondProgramBridgeswithNBIData!EY1","v":"FUTURE_ADT_YR"},{"$f":"BondProgramBridgeswithNBIData!AN1","v":"DETOUR_LENGTH"},{"$f":"BondProgramBridgeswithNBIData!HK1","v":"SQ_FT"},{"$f":"BondProgramBridgeswithNBIData!ES1","v":"AVG_DAILY_TRUCK"},{"$f":"BondProgramBridgeswithNBIData!CY1","v":"DECK_RATING"},{"$f":"BondProgramBridgeswithNBIData!CZ1","v":"SUPER_RATING"},{"$f":"BondProgramBridgeswithNBIData!DA1","v":"SUBSTRUC_RATING"},null,null,null,"Deck Critical","Superstructure Critical","Substructure Critical","Number of Critical","Deck Bad","Superstructure Bad","Substructure Bad","Number of Bad",null,null,null,null,null,null,null,null,1,2,3,4,5,6,1,2,3,4,5,6]
[1,{"$f":"BondProgramBridgeswithNBIData!A2","v":"1S3204"},{"$f":"BondProgramBridgeswithNBIData!AS2","v":1963},{"$f":"BondProgramBridgeswithNBIData!B2","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B4,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B4,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":340000},{"$f":"VLOOKUP(B4,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV2","v":64},{"$f":"BondProgramBridgeswithNBIData!EX2","v":83},{"$f":"BondProgramBridgeswithNBIData!AW2","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY2","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN2","v":14.88},{"$f":"BondProgramBridgeswithNBIData!HK2","v":2227.666667},{"$f":"BondProgramBridgeswithNBIData!ES2","v":21},{"$f":"BondProgramBridgeswithNBIData!CY2","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ2","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA2","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B4,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D4)","v":"Rehabilitation"},{"$f":"MATCH(S4,lstConstrType,0)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O4,lstCondition,0),U$1,$T4)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P4,lstCondition,0),V$1,$T4)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q4,lstCondition,0),W$1,$T4)","v":0},{"$f":"SUM(U4:W4)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O4,lstCondition,0),U$1,$T4)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P4,lstCondition,0),V$1,$T4)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q4,lstCondition,0),W$1,$T4)","v":0},{"$f":"SUM(Y4:AA4)","v":1},{"$f":"'Parameters Added'!$B$78-C4","v":55},{"$f":"IF(SUM(X4,AB4)<'Parameters Added'!$B$82,1,IF(X4='Parameters Added'!$B$83,3,IF(X4>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC4<='Parameters Added'!$B$80,1,2)","v":2},{"$f":"INDEX(lstConstrDuration,MATCH(S4,lstConstrType,0))","v":4},{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B4,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH4,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.88},{"$f":"MAX(MIN(L4,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.88},{"$f":"N4/100","v":0.21},{"$f":"N4/100","v":0.21},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S4,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S4,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S4,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S4,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S4,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S4,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S4,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S4,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S4,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S4,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S4,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S4,lstConstrType,0))","v":0.66666666666666674},{"$f":"IF(AND(AK4<=$AG4,AL4>=$AG4),MAX(MIN(TREND(AM4:AN4,AK4:AL4,$AG4),1),0),0)","v":1},{"$f":"IF(AND(AK4<=$AH4,AL4>=$AH4),MAX(MIN(TREND(AO4:AP4,AK4:AL4,$AH4),1),0),0)","v":0},{"$f":"IF(AND(AQ4<=$AG4,AR4>=$AG4),MAX(MIN(TREND(AS4:AT4,AQ4:AR4,$AG4),1),0),0)","v":0.66666666666666674},{"$f":"IF(AND(AQ4<=$AH4,AR4>=$AH4),MAX(MIN(TREND(AU4:AV4,AQ4:AR4,$AH4),1),0),0)","v":0.66666666666666674},{"$f":"IFERROR(AI4*(1-AX4)/(AI4*(1-AX4)+(1-AI4)*(1-AW4)),0)","v":1},{"$f":"AJ4*(1-AZ4)/(AJ4*(1-AZ4)+(1-AJ4)*(1-AY4))","v":0.21},{"$f":"('Parameters Added'!$B$24*(1-BA4)+'Parameters Added'!$B$25*BA4)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB4)+'Parameters Added'!$B$25*BB4)/1","v":1.5371999999999999},{"$f":"F4*M4/SUMIFS($M$4:$M$253,$B$4:$B$253,B4)","v":340000},{"$f":"TREND($H4:$I4,$J4:$K4,BF$1)","v":66.850000000000136},{"$f":"TREND($H4:$I4,$J4:$K4,BG$1)","v":85.850000000000136},{"$f":"BF4*(AI4*(1-AX4)+(1-AI4)*(1-AW4))","v":14.038500000000028},{"$f":"BG4*(AJ4*(1-AX4)+(1-AJ4)*(1-AW4))","v":18.02850000000003},{"$f":"BF4*(AI4*(1-AZ4)+(1-AI4)*(1-AY4))","v":22.283333333333374},{"$f":"BG4*(AJ4*(1-AZ4)+(1-AJ4)*(1-AY4))","v":28.616666666666706},{"$f":"BH4*((1-AI4)*AG4+AI4*AH4)","v":208.89288000000042},{"$f":"BL4/'Parameters Added'!$B$19","v":3.7980523636363714},{"$f":"BI4*((1-AI4)*AG4+AI4*AH4)","v":268.26408000000043},{"$f":"BN4/'Parameters Added'!$B$20","v":4.8775287272727352},{"$f":"BJ4*((1-AJ4)*IF('Parameters Added'!$B$75=\"Yes\",AH4,AG4)+AJ4*AH4)","v":331.57600000000065},{"$f":"BP4/'Parameters Added'!$B$21","v":6.0286545454545575},{"$f":"BK4*((1-AJ4)*IF('Parameters Added'!$B$75=\"Yes\",AH4,AG4)+AJ4*AH4)","v":425.8160000000006},{"$f":"BR4/'Parameters Added'!$B$22","v":7.7421090909091017},{"$f":"E4","v":2020},{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD4,AE4,T4)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU4","v":2033}]
[2,{"$f":"BondProgramBridgeswithNBIData!A3","v":"9P3058"},{"$f":"BondProgramBridgeswithNBIData!AS3","v":1928},{"$f":"BondProgramBridgeswithNBIData!B3","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B5,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B5,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1909000},{"$f":"VLOOKUP(B5,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV3","v":1687},{"$f":"BondProgramBridgeswithNBIData!EX3","v":2530},{"$f":"BondProgramBridgeswithNBIData!AW3","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY3","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN3","v":47.74},{"$f":"BondProgramBridgeswithNBIData!HK3","v":2841.666667},{"$f":"BondProgramBridgeswithNBIData!ES3","v":10},{"$f":"BondProgramBridgeswithNBIData!CY3","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ3","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA3","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B5,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D5)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O5,lstCondition,0),U$1,$T5)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P5,lstCondition,0),V$1,$T5)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q5,lstCondition,0),W$1,$T5)","v":0},{"$f":"SUM(U5:W5)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O5,lstCondition,0),U$1,$T5)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P5,lstCondition,0),V$1,$T5)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q5,lstCondition,0),W$1,$T5)","v":0},{"$f":"SUM(Y5:AA5)","v":2},{"$f":"'Parameters Added'!$B$78-C5","v":90},{"$f":"IF(SUM(X5,AB5)<'Parameters Added'!$B$82,1,IF(X5='Parameters Added'!$B$83,3,IF(X5>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC5<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B5,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH5,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":47.74},{"$f":"MAX(MIN(L5,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":47.74},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S5,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S5,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S5,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S5,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S5,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S5,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S5,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S5,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S5,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S5,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S5,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S5,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,{"$f":"IFERROR(AI5*(1-AX5)/(AI5*(1-AX5)+(1-AI5)*(1-AW5)),0)","v":0.16666666666666669},{"$f":"AJ5*(1-AZ5)/(AJ5*(1-AZ5)+(1-AJ5)*(1-AY5))","v":0.1},{"$f":"('Parameters Added'!$B$24*(1-BA5)+'Parameters Added'!$B$25*BA5)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB5)+'Parameters Added'!$B$25*BB5)/1","v":1.6120000000000001},1908999.9999999998,{"$f":"TREND($H5:$I5,$J5:$K5,BF$1)","v":1855.6000000000058},2698.6000000000058,1002.0240000000032,1457.2440000000033,927.80000000000291,1349.3000000000029,47836.625760000155,{"$f":"BL5/'Parameters Added'!$B$19","v":869.75683200000287},69568.828560000155,{"$f":"BN5/'Parameters Added'!$B$20","v":1264.8877920000027},{"$f":"BJ5*((1-AJ5)*IF('Parameters Added'!$B$75=\"Yes\",AH5,AG5)+AJ5*AH5)","v":44293.172000000144},{"$f":"BP5/'Parameters Added'!$B$21","v":805.33040000000267},{"$f":"BK5*((1-AJ5)*IF('Parameters Added'!$B$75=\"Yes\",AH5,AG5)+AJ5*AH5)","v":64415.58200000014},{"$f":"BR5/'Parameters Added'!$B$22","v":1171.1924000000026},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD5,AE5,T5)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU5","v":2028}]
[3,{"$f":"BondProgramBridgeswithNBIData!A4","v":"1P3252"},{"$f":"BondProgramBridgeswithNBIData!AS4","v":1971},{"$f":"BondProgramBridgeswithNBIData!B4","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B6,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B6,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":449000},{"$f":"VLOOKUP(B6,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV4","v":3562},{"$f":"BondProgramBridgeswithNBIData!EX4","v":4630},{"$f":"BondProgramBridgeswithNBIData!AW4","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY4","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN4","v":6.2},{"$f":"BondProgramBridgeswithNBIData!HK4","v":6138},{"$f":"BondProgramBridgeswithNBIData!ES4","v":15},{"$f":"BondProgramBridgeswithNBIData!CY4","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ4","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA4","v":"VERY GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B6,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D6)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O6,lstCondition,0),U$1,$T6)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P6,lstCondition,0),V$1,$T6)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q6,lstCondition,0),W$1,$T6)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O6,lstCondition,0),U$1,$T6)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P6,lstCondition,0),V$1,$T6)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q6,lstCondition,0),W$1,$T6)","v":0},0,{"$f":"'Parameters Added'!$B$78-C6","v":47},{"$f":"IF(SUM(X6,AB6)<'Parameters Added'!$B$82,1,IF(X6='Parameters Added'!$B$83,3,IF(X6>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC6<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B6,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH6,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":6.2},{"$f":"MAX(MIN(L6,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":6.2},0.15,0.15,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S6,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S6,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S6,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S6,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S6,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S6,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S6,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S6,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S6,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S6,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S6,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S6,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.15,{"$f":"('Parameters Added'!$B$24*(1-BA6)+'Parameters Added'!$B$25*BA6)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB6)+'Parameters Added'!$B$25*BB6)/1","v":1.5779999999999998},449000,3775.6000000000058,4843.6000000000058,566.34000000000083,726.54000000000087,1258.5333333333349,1614.5333333333349,3511.3080000000045,{"$f":"BL6/'Parameters Added'!$B$19","v":63.841963636363722},4504.5480000000052,{"$f":"BN6/'Parameters Added'!$B$20","v":81.900872727272827},{"$f":"BJ6*((1-AJ6)*IF('Parameters Added'!$B$75=\"Yes\",AH6,AG6)+AJ6*AH6)","v":7802.9066666666758},{"$f":"BP6/'Parameters Added'!$B$21","v":141.87103030303047},{"$f":"BK6*((1-AJ6)*IF('Parameters Added'!$B$75=\"Yes\",AH6,AG6)+AJ6*AH6)","v":10010.106666666676},{"$f":"BR6/'Parameters Added'!$B$22","v":182.00193939393955},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD6,AE6,T6)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU6","v":2048}]
[4,{"$f":"BondProgramBridgeswithNBIData!A5","v":"1S3253"},{"$f":"BondProgramBridgeswithNBIData!AS5","v":1961},{"$f":"BondProgramBridgeswithNBIData!B5","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B7,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B7,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":596000},{"$f":"VLOOKUP(B7,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV5","v":96},{"$f":"BondProgramBridgeswithNBIData!EX5","v":124},{"$f":"BondProgramBridgeswithNBIData!AW5","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY5","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN5","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK5","v":2473.5},{"$f":"BondProgramBridgeswithNBIData!ES5","v":10},{"$f":"BondProgramBridgeswithNBIData!CY5","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ5","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA5","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B7,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D7)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O7,lstCondition,0),U$1,$T7)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P7,lstCondition,0),V$1,$T7)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q7,lstCondition,0),W$1,$T7)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O7,lstCondition,0),U$1,$T7)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P7,lstCondition,0),V$1,$T7)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q7,lstCondition,0),W$1,$T7)","v":0},0,{"$f":"'Parameters Added'!$B$78-C7","v":57},{"$f":"IF(SUM(X7,AB7)<'Parameters Added'!$B$82,1,IF(X7='Parameters Added'!$B$83,3,IF(X7>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC7<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B7,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH7,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L7,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S7,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S7,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S7,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S7,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S7,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S7,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S7,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S7,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S7,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S7,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S7,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S7,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA7)+'Parameters Added'!$B$25*BA7)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB7)+'Parameters Added'!$B$25*BB7)/1","v":1.6120000000000001},596000,101.60000000000036,129.60000000000036,10.160000000000037,12.960000000000036,33.866666666666781,43.200000000000109,163.7792000000006,{"$f":"BL7/'Parameters Added'!$B$19","v":2.9778036363636473},208.9152000000006,{"$f":"BN7/'Parameters Added'!$B$20","v":3.7984581818181926},{"$f":"BJ7*((1-AJ7)*IF('Parameters Added'!$B$75=\"Yes\",AH7,AG7)+AJ7*AH7)","v":545.93066666666857},{"$f":"BP7/'Parameters Added'!$B$21","v":9.926012121212155},{"$f":"BK7*((1-AJ7)*IF('Parameters Added'!$B$75=\"Yes\",AH7,AG7)+AJ7*AH7)","v":696.38400000000183},{"$f":"BR7/'Parameters Added'!$B$22","v":12.661527272727307},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD7,AE7,T7)*1","v":6},{"$f":"'Parameters Added'!$B$78+BU7","v":2024}]
[5,{"$f":"BondProgramBridgeswithNBIData!A6","v":"1P3254"},{"$f":"BondProgramBridgeswithNBIData!AS6","v":1974},{"$f":"BondProgramBridgeswithNBIData!B6","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B8,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B8,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":354000},{"$f":"VLOOKUP(B8,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV6","v":1059},{"$f":"BondProgramBridgeswithNBIData!EX6","v":1429},{"$f":"BondProgramBridgeswithNBIData!AW6","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY6","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN6","v":75.02},{"$f":"BondProgramBridgeswithNBIData!HK6","v":3776.666667},{"$f":"BondProgramBridgeswithNBIData!ES6","v":16},{"$f":"BondProgramBridgeswithNBIData!CY6","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ6","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA6","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B8,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D8)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O8,lstCondition,0),U$1,$T8)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P8,lstCondition,0),V$1,$T8)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q8,lstCondition,0),W$1,$T8)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O8,lstCondition,0),U$1,$T8)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P8,lstCondition,0),V$1,$T8)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q8,lstCondition,0),W$1,$T8)","v":0},0,{"$f":"'Parameters Added'!$B$78-C8","v":44},{"$f":"IF(SUM(X8,AB8)<'Parameters Added'!$B$82,1,IF(X8='Parameters Added'!$B$83,3,IF(X8>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC8<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B8,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH8,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":75.02},{"$f":"MAX(MIN(L8,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":75.02},0.16,0.16,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S8,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S8,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S8,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S8,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S8,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S8,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S8,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S8,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S8,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S8,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S8,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S8,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.16,{"$f":"('Parameters Added'!$B$24*(1-BA8)+'Parameters Added'!$B$25*BA8)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB8)+'Parameters Added'!$B$25*BB8)/1","v":1.5711999999999997},354000,1133,1503,181.28,240.48000000000002,377.66666666666657,500.99999999999989,13599.625599999999,{"$f":"BL8/'Parameters Added'!$B$19","v":247.26591999999999},18040.809600000001,{"$f":"BN8/'Parameters Added'!$B$20","v":328.01472000000001},{"$f":"BJ8*((1-AJ8)*IF('Parameters Added'!$B$75=\"Yes\",AH8,AG8)+AJ8*AH8)","v":28332.553333333326},{"$f":"BP8/'Parameters Added'!$B$21","v":515.13733333333323},{"$f":"BK8*((1-AJ8)*IF('Parameters Added'!$B$75=\"Yes\",AH8,AG8)+AJ8*AH8)","v":37585.01999999999},{"$f":"BR8/'Parameters Added'!$B$22","v":683.36399999999981},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD8,AE8,T8)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU8","v":2048}]
[6,{"$f":"BondProgramBridgeswithNBIData!A7","v":"9S3540"},{"$f":"BondProgramBridgeswithNBIData!AS7","v":1954},{"$f":"BondProgramBridgeswithNBIData!B7","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B9,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B9,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1617000},{"$f":"VLOOKUP(B9,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV7","v":838},{"$f":"BondProgramBridgeswithNBIData!EX7","v":1298},{"$f":"BondProgramBridgeswithNBIData!AW7","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY7","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN7","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK7","v":1720.833333},{"$f":"BondProgramBridgeswithNBIData!ES7","v":11},{"$f":"BondProgramBridgeswithNBIData!CY7","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ7","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA7","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B9,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D9)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O9,lstCondition,0),U$1,$T9)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P9,lstCondition,0),V$1,$T9)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q9,lstCondition,0),W$1,$T9)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O9,lstCondition,0),U$1,$T9)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P9,lstCondition,0),V$1,$T9)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q9,lstCondition,0),W$1,$T9)","v":1},1,{"$f":"'Parameters Added'!$B$78-C9","v":64},{"$f":"IF(SUM(X9,AB9)<'Parameters Added'!$B$82,1,IF(X9='Parameters Added'!$B$83,3,IF(X9>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC9<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B9,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH9,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L9,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S9,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S9,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S9,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S9,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S9,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S9,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S9,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S9,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S9,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S9,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S9,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S9,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA9)+'Parameters Added'!$B$25*BA9)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB9)+'Parameters Added'!$B$25*BB9)/1","v":1.6052},844701.49254463974,930,1390,505.92,756.16000000000008,465,695,10037.452800000001,{"$f":"BL9/'Parameters Added'!$B$19","v":182.49914181818184},15002.214400000001,{"$f":"BN9/'Parameters Added'!$B$20","v":272.76753454545457},{"$f":"BJ9*((1-AJ9)*IF('Parameters Added'!$B$75=\"Yes\",AH9,AG9)+AJ9*AH9)","v":9225.6},{"$f":"BP9/'Parameters Added'!$B$21","v":167.73818181818183},{"$f":"BK9*((1-AJ9)*IF('Parameters Added'!$B$75=\"Yes\",AH9,AG9)+AJ9*AH9)","v":13788.8},{"$f":"BR9/'Parameters Added'!$B$22","v":250.70545454545453},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD9,AE9,T9)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU9","v":2028}]
[7,{"$f":"BondProgramBridgeswithNBIData!A8","v":"9S3540"},{"$f":"BondProgramBridgeswithNBIData!AS8","v":1954},{"$f":"BondProgramBridgeswithNBIData!B8","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B10,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B10,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1617000},{"$f":"VLOOKUP(B10,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV8","v":838},{"$f":"BondProgramBridgeswithNBIData!EX8","v":1298},{"$f":"BondProgramBridgeswithNBIData!AW8","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY8","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN8","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK8","v":1573.333333},{"$f":"BondProgramBridgeswithNBIData!ES8","v":11},{"$f":"BondProgramBridgeswithNBIData!CY8","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ8","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA8","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B10,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D10)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O10,lstCondition,0),U$1,$T10)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P10,lstCondition,0),V$1,$T10)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q10,lstCondition,0),W$1,$T10)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O10,lstCondition,0),U$1,$T10)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P10,lstCondition,0),V$1,$T10)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q10,lstCondition,0),W$1,$T10)","v":0},1,{"$f":"'Parameters Added'!$B$78-C10","v":64},{"$f":"IF(SUM(X10,AB10)<'Parameters Added'!$B$82,1,IF(X10='Parameters Added'!$B$83,3,IF(X10>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC10<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B10,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH10,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L10,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S10,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S10,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S10,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S10,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S10,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S10,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S10,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S10,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S10,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S10,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S10,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S10,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA10)+'Parameters Added'!$B$25*BA10)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB10)+'Parameters Added'!$B$25*BB10)/1","v":1.6052},772298.50745536014,930,1390,505.92,756.16000000000008,465,695,10037.452800000001,{"$f":"BL10/'Parameters Added'!$B$19","v":182.49914181818184},15002.214400000001,{"$f":"BN10/'Parameters Added'!$B$20","v":272.76753454545457},{"$f":"BJ10*((1-AJ10)*IF('Parameters Added'!$B$75=\"Yes\",AH10,AG10)+AJ10*AH10)","v":9225.6},{"$f":"BP10/'Parameters Added'!$B$21","v":167.73818181818183},{"$f":"BK10*((1-AJ10)*IF('Parameters Added'!$B$75=\"Yes\",AH10,AG10)+AJ10*AH10)","v":13788.8},{"$f":"BR10/'Parameters Added'!$B$22","v":250.70545454545453},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD10,AE10,T10)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU10","v":2028}]
[8,{"$f":"BondProgramBridgeswithNBIData!A9","v":"9S3566"},{"$f":"BondProgramBridgeswithNBIData!AS9","v":1948},{"$f":"BondProgramBridgeswithNBIData!B9","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B11,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B11,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":779000},{"$f":"VLOOKUP(B11,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV9","v":1590},{"$f":"BondProgramBridgeswithNBIData!EX9","v":2544},{"$f":"BondProgramBridgeswithNBIData!AW9","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY9","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN9","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK9","v":2893.333333},{"$f":"BondProgramBridgeswithNBIData!ES9","v":11},{"$f":"BondProgramBridgeswithNBIData!CY9","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ9","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA9","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B11,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D11)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O11,lstCondition,0),U$1,$T11)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P11,lstCondition,0),V$1,$T11)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q11,lstCondition,0),W$1,$T11)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O11,lstCondition,0),U$1,$T11)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P11,lstCondition,0),V$1,$T11)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q11,lstCondition,0),W$1,$T11)","v":0},2,{"$f":"'Parameters Added'!$B$78-C11","v":70},{"$f":"IF(SUM(X11,AB11)<'Parameters Added'!$B$82,1,IF(X11='Parameters Added'!$B$83,3,IF(X11>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC11<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B11,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH11,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L11,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S11,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S11,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S11,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S11,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S11,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S11,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S11,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S11,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S11,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S11,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S11,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S11,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA11)+'Parameters Added'!$B$25*BA11)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB11)+'Parameters Added'!$B$25*BB11)/1","v":1.6052},779000,1780.7999999999884,2734.7999999999884,195.88799999999873,300.82799999999872,593.59999999999604,911.59999999999593,5100.9235199999666,{"$f":"BL11/'Parameters Added'!$B$19","v":92.744063999999398},7833.5611199999666,{"$f":"BN11/'Parameters Added'!$B$20","v":142.4283839999994},{"$f":"BJ11*((1-AJ11)*IF('Parameters Added'!$B$75=\"Yes\",AH11,AG11)+AJ11*AH11)","v":15457.343999999897},{"$f":"BP11/'Parameters Added'!$B$21","v":281.04261818181629},{"$f":"BK11*((1-AJ11)*IF('Parameters Added'!$B$75=\"Yes\",AH11,AG11)+AJ11*AH11)","v":23738.063999999893},{"$f":"BR11/'Parameters Added'!$B$22","v":431.60116363636172},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD11,AE11,T11)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU11","v":2033}]
[9,{"$f":"BondProgramBridgeswithNBIData!A10","v":"5S3251"},{"$f":"BondProgramBridgeswithNBIData!AS10","v":1965},{"$f":"BondProgramBridgeswithNBIData!B10","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B12,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B12,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1175000},{"$f":"VLOOKUP(B12,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV10","v":535},{"$f":"BondProgramBridgeswithNBIData!EX10","v":722},{"$f":"BondProgramBridgeswithNBIData!AW10","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY10","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN10","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK10","v":12508},{"$f":"BondProgramBridgeswithNBIData!ES10","v":11},{"$f":"BondProgramBridgeswithNBIData!CY10","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ10","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA10","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B12,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D12)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O12,lstCondition,0),U$1,$T12)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P12,lstCondition,0),V$1,$T12)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q12,lstCondition,0),W$1,$T12)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O12,lstCondition,0),U$1,$T12)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P12,lstCondition,0),V$1,$T12)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q12,lstCondition,0),W$1,$T12)","v":0},0,{"$f":"'Parameters Added'!$B$78-C12","v":53},{"$f":"IF(SUM(X12,AB12)<'Parameters Added'!$B$82,1,IF(X12='Parameters Added'!$B$83,3,IF(X12>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC12<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B12,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH12,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L12,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S12,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S12,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S12,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S12,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S12,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S12,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S12,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S12,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S12,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S12,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S12,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S12,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA12)+'Parameters Added'!$B$25*BA12)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB12)+'Parameters Added'!$B$25*BB12)/1","v":1.6052},1175000,563.04999999999927,750.04999999999927,61.935499999999919,82.505499999999927,187.68333333333305,250.01666666666637,1344.0003499999982,{"$f":"BL12/'Parameters Added'!$B$19","v":24.436369999999968},1790.3693499999983,{"$f":"BN12/'Parameters Added'!$B$20","v":32.552169999999968},{"$f":"BJ12*((1-AJ12)*IF('Parameters Added'!$B$75=\"Yes\",AH12,AG12)+AJ12*AH12)","v":4072.7283333333271},{"$f":"BP12/'Parameters Added'!$B$21","v":74.049606060605953},{"$f":"BK12*((1-AJ12)*IF('Parameters Added'!$B$75=\"Yes\",AH12,AG12)+AJ12*AH12)","v":5425.3616666666603},{"$f":"BR12/'Parameters Added'!$B$22","v":98.642939393939272},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD12,AE12,T12)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU12","v":2026}]
[10,{"$f":"BondProgramBridgeswithNBIData!A11","v":"5S3250"},{"$f":"BondProgramBridgeswithNBIData!AS11","v":1954},{"$f":"BondProgramBridgeswithNBIData!B11","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B13,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B13,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":762000},{"$f":"VLOOKUP(B13,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV11","v":118},{"$f":"BondProgramBridgeswithNBIData!EX11","v":171},{"$f":"BondProgramBridgeswithNBIData!AW11","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY11","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN11","v":31.62},{"$f":"BondProgramBridgeswithNBIData!HK11","v":2981.5},{"$f":"BondProgramBridgeswithNBIData!ES11","v":10},{"$f":"BondProgramBridgeswithNBIData!CY11","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ11","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA11","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B13,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D13)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O13,lstCondition,0),U$1,$T13)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P13,lstCondition,0),V$1,$T13)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q13,lstCondition,0),W$1,$T13)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O13,lstCondition,0),U$1,$T13)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P13,lstCondition,0),V$1,$T13)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q13,lstCondition,0),W$1,$T13)","v":0},0,{"$f":"'Parameters Added'!$B$78-C13","v":64},{"$f":"IF(SUM(X13,AB13)<'Parameters Added'!$B$82,1,IF(X13='Parameters Added'!$B$83,3,IF(X13>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC13<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B13,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH13,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":31.62},{"$f":"MAX(MIN(L13,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":31.62},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S13,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S13,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S13,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S13,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S13,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S13,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S13,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S13,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S13,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S13,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S13,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S13,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA13)+'Parameters Added'!$B$25*BA13)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB13)+'Parameters Added'!$B$25*BB13)/1","v":1.6120000000000001},762000,128.60000000000036,181.60000000000036,69.444000000000202,98.064000000000206,64.300000000000182,90.800000000000182,2195.8192800000065,{"$f":"BL13/'Parameters Added'!$B$19","v":39.923986909091028},3100.7836800000068,{"$f":"BN13/'Parameters Added'!$B$20","v":56.377885090909217},{"$f":"BJ13*((1-AJ13)*IF('Parameters Added'!$B$75=\"Yes\",AH13,AG13)+AJ13*AH13)","v":2033.1660000000059},{"$f":"BP13/'Parameters Added'!$B$21","v":36.966654545454652},{"$f":"BK13*((1-AJ13)*IF('Parameters Added'!$B$75=\"Yes\",AH13,AG13)+AJ13*AH13)","v":2871.0960000000059},{"$f":"BR13/'Parameters Added'!$B$22","v":52.201745454545559},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD13,AE13,T13)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU13","v":2026}]
[11,{"$f":"BondProgramBridgeswithNBIData!A12","v":"9S3263"},{"$f":"BondProgramBridgeswithNBIData!AS12","v":1933},{"$f":"BondProgramBridgeswithNBIData!B12","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B14,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B14,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":593000},{"$f":"VLOOKUP(B14,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV12","v":730},{"$f":"BondProgramBridgeswithNBIData!EX12","v":1022},{"$f":"BondProgramBridgeswithNBIData!AW12","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY12","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN12","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK12","v":1045.75},{"$f":"BondProgramBridgeswithNBIData!ES12","v":11},{"$f":"BondProgramBridgeswithNBIData!CY12","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ12","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA12","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B14,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D14)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O14,lstCondition,0),U$1,$T14)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P14,lstCondition,0),V$1,$T14)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q14,lstCondition,0),W$1,$T14)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O14,lstCondition,0),U$1,$T14)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P14,lstCondition,0),V$1,$T14)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q14,lstCondition,0),W$1,$T14)","v":0},1,{"$f":"'Parameters Added'!$B$78-C14","v":85},{"$f":"IF(SUM(X14,AB14)<'Parameters Added'!$B$82,1,IF(X14='Parameters Added'!$B$83,3,IF(X14>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC14<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B14,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH14,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L14,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S14,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S14,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S14,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S14,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S14,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S14,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S14,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S14,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S14,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S14,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S14,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S14,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA14)+'Parameters Added'!$B$25*BA14)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB14)+'Parameters Added'!$B$25*BB14)/1","v":1.6052},593000,788.40000000000146,1080.4000000000015,428.88960000000083,587.73760000000084,394.20000000000073,540.20000000000073,6913.7003520000135,{"$f":"BL14/'Parameters Added'!$B$19","v":125.70364276363661},9474.3301120000142,{"$f":"BN14/'Parameters Added'!$B$20","v":172.26054749090935},{"$f":"BJ14*((1-AJ14)*IF('Parameters Added'!$B$75=\"Yes\",AH14,AG14)+AJ14*AH14)","v":6354.5040000000117},{"$f":"BP14/'Parameters Added'!$B$21","v":115.53643636363658},{"$f":"BK14*((1-AJ14)*IF('Parameters Added'!$B$75=\"Yes\",AH14,AG14)+AJ14*AH14)","v":8708.0240000000122},{"$f":"BR14/'Parameters Added'!$B$22","v":158.32770909090931},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD14,AE14,T14)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU14","v":2028}]
[12,{"$f":"BondProgramBridgeswithNBIData!A13","v":"5P3270"},{"$f":"BondProgramBridgeswithNBIData!AS13","v":1983},{"$f":"BondProgramBridgeswithNBIData!B13","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B15,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B15,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1128000},{"$f":"VLOOKUP(B15,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV13","v":18534},{"$f":"BondProgramBridgeswithNBIData!EX13","v":32434},{"$f":"BondProgramBridgeswithNBIData!AW13","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY13","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN13","v":37.82},{"$f":"BondProgramBridgeswithNBIData!HK13","v":70134.75},{"$f":"BondProgramBridgeswithNBIData!ES13","v":13},{"$f":"BondProgramBridgeswithNBIData!CY13","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ13","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA13","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B15,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D15)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O15,lstCondition,0),U$1,$T15)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P15,lstCondition,0),V$1,$T15)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q15,lstCondition,0),W$1,$T15)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O15,lstCondition,0),U$1,$T15)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P15,lstCondition,0),V$1,$T15)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q15,lstCondition,0),W$1,$T15)","v":0},0,{"$f":"'Parameters Added'!$B$78-C15","v":35},{"$f":"IF(SUM(X15,AB15)<'Parameters Added'!$B$82,1,IF(X15='Parameters Added'!$B$83,3,IF(X15>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC15<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B15,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH15,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":37.82},{"$f":"MAX(MIN(L15,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":37.82},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S15,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S15,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S15,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S15,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S15,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S15,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S15,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S15,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S15,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S15,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S15,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S15,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA15)+'Parameters Added'!$B$25*BA15)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB15)+'Parameters Added'!$B$25*BB15)/1","v":1.5916000000000001},1128000,21314,35214,2770.82,4577.82,7104.6666666666652,11737.999999999998,104792.4124,{"$f":"BL15/'Parameters Added'!$B$19","v":1905.316589090909},173133.15239999999,{"$f":"BN15/'Parameters Added'!$B$20","v":3147.8754981818179},{"$f":"BJ15*((1-AJ15)*IF('Parameters Added'!$B$75=\"Yes\",AH15,AG15)+AJ15*AH15)","v":268698.49333333329},{"$f":"BP15/'Parameters Added'!$B$21","v":4885.4271515151504},{"$f":"BK15*((1-AJ15)*IF('Parameters Added'!$B$75=\"Yes\",AH15,AG15)+AJ15*AH15)","v":443931.15999999992},{"$f":"BR15/'Parameters Added'!$B$22","v":8071.4756363636352},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD15,AE15,T15)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU15","v":2048}]
[13,{"$f":"BondProgramBridgeswithNBIData!A14","v":"5S3243"},{"$f":"BondProgramBridgeswithNBIData!AS14","v":1947},{"$f":"BondProgramBridgeswithNBIData!B14","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B16,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B16,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":570000},{"$f":"VLOOKUP(B16,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV14","v":467},{"$f":"BondProgramBridgeswithNBIData!EX14","v":677},{"$f":"BondProgramBridgeswithNBIData!AW14","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY14","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN14","v":39.68},{"$f":"BondProgramBridgeswithNBIData!HK14","v":2163.333333},{"$f":"BondProgramBridgeswithNBIData!ES14","v":11},{"$f":"BondProgramBridgeswithNBIData!CY14","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ14","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA14","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B16,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D16)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O16,lstCondition,0),U$1,$T16)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P16,lstCondition,0),V$1,$T16)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q16,lstCondition,0),W$1,$T16)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O16,lstCondition,0),U$1,$T16)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P16,lstCondition,0),V$1,$T16)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q16,lstCondition,0),W$1,$T16)","v":0},0,{"$f":"'Parameters Added'!$B$78-C16","v":71},{"$f":"IF(SUM(X16,AB16)<'Parameters Added'!$B$82,1,IF(X16='Parameters Added'!$B$83,3,IF(X16>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC16<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B16,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH16,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":39.68},{"$f":"MAX(MIN(L16,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":39.68},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S16,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S16,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S16,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S16,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S16,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S16,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S16,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S16,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S16,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S16,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S16,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S16,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA16)+'Parameters Added'!$B$25*BA16)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB16)+'Parameters Added'!$B$25*BB16)/1","v":1.6052},570000,509,719,276.89600000000002,391.13600000000002,254.5,359.5,10987.23328,{"$f":"BL16/'Parameters Added'!$B$19","v":199.76787781818183},15520.27648,{"$f":"BN16/'Parameters Added'!$B$20","v":282.18684509090912},{"$f":"BJ16*((1-AJ16)*IF('Parameters Added'!$B$75=\"Yes\",AH16,AG16)+AJ16*AH16)","v":10098.56},{"$f":"BP16/'Parameters Added'!$B$21","v":183.61018181818181},{"$f":"BK16*((1-AJ16)*IF('Parameters Added'!$B$75=\"Yes\",AH16,AG16)+AJ16*AH16)","v":14264.96},{"$f":"BR16/'Parameters Added'!$B$22","v":259.36290909090906},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD16,AE16,T16)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU16","v":2026}]
[14,{"$f":"BondProgramBridgeswithNBIData!A15","v":"7S3203"},{"$f":"BondProgramBridgeswithNBIData!AS15","v":1978},{"$f":"BondProgramBridgeswithNBIData!B15","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B17,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B17,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1140000},{"$f":"VLOOKUP(B17,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV15","v":296},{"$f":"BondProgramBridgeswithNBIData!EX15","v":384},{"$f":"BondProgramBridgeswithNBIData!AW15","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY15","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN15","v":26.66},{"$f":"BondProgramBridgeswithNBIData!HK15","v":49564.5},{"$f":"BondProgramBridgeswithNBIData!ES15","v":10},{"$f":"BondProgramBridgeswithNBIData!CY15","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ15","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA15","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B17,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D17)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O17,lstCondition,0),U$1,$T17)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P17,lstCondition,0),V$1,$T17)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q17,lstCondition,0),W$1,$T17)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O17,lstCondition,0),U$1,$T17)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P17,lstCondition,0),V$1,$T17)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q17,lstCondition,0),W$1,$T17)","v":0},0,{"$f":"'Parameters Added'!$B$78-C17","v":40},{"$f":"IF(SUM(X17,AB17)<'Parameters Added'!$B$82,1,IF(X17='Parameters Added'!$B$83,3,IF(X17>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC17<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B17,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH17,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.66},{"$f":"MAX(MIN(L17,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.66},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S17,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S17,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S17,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S17,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S17,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S17,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S17,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S17,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S17,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S17,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S17,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S17,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA17)+'Parameters Added'!$B$25*BA17)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB17)+'Parameters Added'!$B$25*BB17)/1","v":1.6120000000000001},1140000,313.59999999999854,401.59999999999854,31.359999999999857,40.159999999999854,104.53333333333282,133.86666666666616,836.05759999999623,{"$f":"BL17/'Parameters Added'!$B$19","v":15.201047272727203},1070.6655999999962,{"$f":"BN17/'Parameters Added'!$B$20","v":19.466647272727204},{"$f":"BJ17*((1-AJ17)*IF('Parameters Added'!$B$75=\"Yes\",AH17,AG17)+AJ17*AH17)","v":2786.8586666666529},{"$f":"BP17/'Parameters Added'!$B$21","v":50.670157575757322},{"$f":"BK17*((1-AJ17)*IF('Parameters Added'!$B$75=\"Yes\",AH17,AG17)+AJ17*AH17)","v":3568.88533333332},{"$f":"BR17/'Parameters Added'!$B$22","v":64.888824242423993},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD17,AE17,T17)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU17","v":2048}]
[15,{"$f":"BondProgramBridgeswithNBIData!A16","v":"9S3560"},{"$f":"BondProgramBridgeswithNBIData!AS16","v":1952},{"$f":"BondProgramBridgeswithNBIData!B16","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B18,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B18,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4056000},{"$f":"VLOOKUP(B18,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV16","v":1169},{"$f":"BondProgramBridgeswithNBIData!EX16","v":1811},{"$f":"BondProgramBridgeswithNBIData!AW16","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY16","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN16","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK16","v":6306.1666670000004},{"$f":"BondProgramBridgeswithNBIData!ES16","v":16},{"$f":"BondProgramBridgeswithNBIData!CY16","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ16","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA16","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B18,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D18)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O18,lstCondition,0),U$1,$T18)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P18,lstCondition,0),V$1,$T18)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q18,lstCondition,0),W$1,$T18)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O18,lstCondition,0),U$1,$T18)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P18,lstCondition,0),V$1,$T18)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q18,lstCondition,0),W$1,$T18)","v":0},0,{"$f":"'Parameters Added'!$B$78-C18","v":66},{"$f":"IF(SUM(X18,AB18)<'Parameters Added'!$B$82,1,IF(X18='Parameters Added'!$B$83,3,IF(X18>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC18<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B18,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH18,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L18,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.16,0.16,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S18,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S18,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S18,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S18,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S18,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S18,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S18,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S18,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S18,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S18,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S18,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S18,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.25531914893617019,0.16,{"$f":"('Parameters Added'!$B$24*(1-BA18)+'Parameters Added'!$B$25*BA18)/1","v":1.5063829787234042},{"$f":"('Parameters Added'!$B$24*(1-BB18)+'Parameters Added'!$B$25*BB18)/1","v":1.5711999999999997},2028000,1297.3999999999942,1939.3999999999942,731.73359999999684,1093.8215999999968,648.69999999999709,969.69999999999709,19054.342943999916,{"$f":"BL18/'Parameters Added'!$B$19","v":346.44259898181667},28483.114463999915,{"$f":"BN18/'Parameters Added'!$B$20","v":517.87480843636206},{"$f":"BJ18*((1-AJ18)*IF('Parameters Added'!$B$75=\"Yes\",AH18,AG18)+AJ18*AH18)","v":16892.147999999925},{"$f":"BP18/'Parameters Added'!$B$21","v":307.12996363636228},{"$f":"BK18*((1-AJ18)*IF('Parameters Added'!$B$75=\"Yes\",AH18,AG18)+AJ18*AH18)","v":25250.987999999925},{"$f":"BR18/'Parameters Added'!$B$22","v":459.10887272727138},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD18,AE18,T18)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU18","v":2026}]
[16,{"$f":"BondProgramBridgeswithNBIData!A17","v":"9S3560"},{"$f":"BondProgramBridgeswithNBIData!AS17","v":1952},{"$f":"BondProgramBridgeswithNBIData!B17","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B19,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B19,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4056000},{"$f":"VLOOKUP(B19,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV17","v":1169},{"$f":"BondProgramBridgeswithNBIData!EX17","v":1811},{"$f":"BondProgramBridgeswithNBIData!AW17","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY17","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN17","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK17","v":6306.1666670000004},{"$f":"BondProgramBridgeswithNBIData!ES17","v":16},{"$f":"BondProgramBridgeswithNBIData!CY17","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ17","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA17","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B19,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D19)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O19,lstCondition,0),U$1,$T19)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P19,lstCondition,0),V$1,$T19)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q19,lstCondition,0),W$1,$T19)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O19,lstCondition,0),U$1,$T19)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P19,lstCondition,0),V$1,$T19)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q19,lstCondition,0),W$1,$T19)","v":0},1,{"$f":"'Parameters Added'!$B$78-C19","v":66},{"$f":"IF(SUM(X19,AB19)<'Parameters Added'!$B$82,1,IF(X19='Parameters Added'!$B$83,3,IF(X19>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC19<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B19,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH19,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L19,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.16,0.16,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S19,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S19,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S19,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S19,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S19,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S19,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S19,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S19,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S19,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S19,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S19,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S19,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.25531914893617019,0.16,{"$f":"('Parameters Added'!$B$24*(1-BA19)+'Parameters Added'!$B$25*BA19)/1","v":1.5063829787234042},{"$f":"('Parameters Added'!$B$24*(1-BB19)+'Parameters Added'!$B$25*BB19)/1","v":1.5711999999999997},2028000,1297.3999999999942,1939.3999999999942,731.73359999999684,1093.8215999999968,648.69999999999709,969.69999999999709,19054.342943999916,{"$f":"BL19/'Parameters Added'!$B$19","v":346.44259898181667},28483.114463999915,{"$f":"BN19/'Parameters Added'!$B$20","v":517.87480843636206},{"$f":"BJ19*((1-AJ19)*IF('Parameters Added'!$B$75=\"Yes\",AH19,AG19)+AJ19*AH19)","v":16892.147999999925},{"$f":"BP19/'Parameters Added'!$B$21","v":307.12996363636228},{"$f":"BK19*((1-AJ19)*IF('Parameters Added'!$B$75=\"Yes\",AH19,AG19)+AJ19*AH19)","v":25250.987999999925},{"$f":"BR19/'Parameters Added'!$B$22","v":459.10887272727138},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD19,AE19,T19)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU19","v":2028}]
[17,{"$f":"BondProgramBridgeswithNBIData!A18","v":"1I3241"},{"$f":"BondProgramBridgeswithNBIData!AS18","v":1965},{"$f":"BondProgramBridgeswithNBIData!B18","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B20,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B20,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1180000},{"$f":"VLOOKUP(B20,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV18","v":9826},{"$f":"BondProgramBridgeswithNBIData!EX18","v":20634},{"$f":"BondProgramBridgeswithNBIData!AW18","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY18","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN18","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK18","v":4160},{"$f":"BondProgramBridgeswithNBIData!ES18","v":35},{"$f":"BondProgramBridgeswithNBIData!CY18","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ18","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA18","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B20,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D20)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O20,lstCondition,0),U$1,$T20)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P20,lstCondition,0),V$1,$T20)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q20,lstCondition,0),W$1,$T20)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O20,lstCondition,0),U$1,$T20)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P20,lstCondition,0),V$1,$T20)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q20,lstCondition,0),W$1,$T20)","v":0},0,{"$f":"'Parameters Added'!$B$78-C20","v":53},{"$f":"IF(SUM(X20,AB20)<'Parameters Added'!$B$82,1,IF(X20='Parameters Added'!$B$83,3,IF(X20>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC20<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B20,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH20,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L20,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.35,0.35,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S20,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S20,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S20,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S20,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S20,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S20,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S20,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S20,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S20,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S20,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S20,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S20,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.35,{"$f":"('Parameters Added'!$B$24*(1-BA20)+'Parameters Added'!$B$25*BA20)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB20)+'Parameters Added'!$B$25*BB20)/1","v":1.4420000000000002},590000,11987.600000000093,22795.600000000093,4195.6600000000326,7978.4600000000319,3995.8666666666968,7598.5333333333629,2601.3092000000202,{"$f":"BL20/'Parameters Added'!$B$19","v":47.296530909091274},4946.6452000000199,{"$f":"BN20/'Parameters Added'!$B$20","v":89.939003636363992},{"$f":"BJ20*((1-AJ20)*IF('Parameters Added'!$B$75=\"Yes\",AH20,AG20)+AJ20*AH20)","v":2477.4373333333519},{"$f":"BP20/'Parameters Added'!$B$21","v":45.044315151515491},{"$f":"BK20*((1-AJ20)*IF('Parameters Added'!$B$75=\"Yes\",AH20,AG20)+AJ20*AH20)","v":4711.0906666666851},{"$f":"BR20/'Parameters Added'!$B$22","v":85.656193939394271},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD20,AE20,T20)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU20","v":2038}]
[18,{"$f":"BondProgramBridgeswithNBIData!A19","v":"1I3241"},{"$f":"BondProgramBridgeswithNBIData!AS19","v":1965},{"$f":"BondProgramBridgeswithNBIData!B19","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B21,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B21,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1180000},{"$f":"VLOOKUP(B21,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV19","v":9901},{"$f":"BondProgramBridgeswithNBIData!EX19","v":20792},{"$f":"BondProgramBridgeswithNBIData!AW19","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY19","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN19","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK19","v":4160},{"$f":"BondProgramBridgeswithNBIData!ES19","v":34},{"$f":"BondProgramBridgeswithNBIData!CY19","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ19","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA19","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B21,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D21)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O21,lstCondition,0),U$1,$T21)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P21,lstCondition,0),V$1,$T21)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q21,lstCondition,0),W$1,$T21)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O21,lstCondition,0),U$1,$T21)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P21,lstCondition,0),V$1,$T21)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q21,lstCondition,0),W$1,$T21)","v":0},0,{"$f":"'Parameters Added'!$B$78-C21","v":53},{"$f":"IF(SUM(X21,AB21)<'Parameters Added'!$B$82,1,IF(X21='Parameters Added'!$B$83,3,IF(X21>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC21<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B21,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH21,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L21,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.34,0.34,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S21,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S21,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S21,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S21,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S21,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S21,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S21,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S21,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S21,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S21,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S21,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S21,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.34,{"$f":"('Parameters Added'!$B$24*(1-BA21)+'Parameters Added'!$B$25*BA21)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB21)+'Parameters Added'!$B$25*BB21)/1","v":1.4487999999999999},590000,12079.200000000186,22970.200000000186,4106.9280000000635,7809.8680000000641,4026.400000000061,7656.7333333333936,2546.2953600000392,{"$f":"BL21/'Parameters Added'!$B$19","v":46.296279272727986},4842.11816000004,{"$f":"BN21/'Parameters Added'!$B$20","v":88.038512000000722},{"$f":"BJ21*((1-AJ21)*IF('Parameters Added'!$B$75=\"Yes\",AH21,AG21)+AJ21*AH21)","v":2496.3680000000377},{"$f":"BP21/'Parameters Added'!$B$21","v":45.388509090909778},{"$f":"BK21*((1-AJ21)*IF('Parameters Added'!$B$75=\"Yes\",AH21,AG21)+AJ21*AH21)","v":4747.1746666667041},{"$f":"BR21/'Parameters Added'!$B$22","v":86.312266666667341},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD21,AE21,T21)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU21","v":2038}]
[19,{"$f":"BondProgramBridgeswithNBIData!A20","v":"7S3369"},{"$f":"BondProgramBridgeswithNBIData!AS20","v":1966},{"$f":"BondProgramBridgeswithNBIData!B20","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B22,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B22,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":850000},{"$f":"VLOOKUP(B22,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV20","v":1038},{"$f":"BondProgramBridgeswithNBIData!EX20","v":1660},{"$f":"BondProgramBridgeswithNBIData!AW20","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY20","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN20","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK20","v":814.5},{"$f":"BondProgramBridgeswithNBIData!ES20","v":11},{"$f":"BondProgramBridgeswithNBIData!CY20","v":"NOT APPLICABLE"},{"$f":"BondProgramBridgeswithNBIData!CZ20","v":"NOT APPLICABLE"},{"$f":"BondProgramBridgeswithNBIData!DA20","v":"NOT APPLICABLE"},null,{"$f":"IFERROR(VLOOKUP(B22,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D22)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O22,lstCondition,0),U$1,$T22)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P22,lstCondition,0),V$1,$T22)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q22,lstCondition,0),W$1,$T22)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O22,lstCondition,0),U$1,$T22)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P22,lstCondition,0),V$1,$T22)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q22,lstCondition,0),W$1,$T22)","v":0},0,{"$f":"'Parameters Added'!$B$78-C22","v":52},{"$f":"IF(SUM(X22,AB22)<'Parameters Added'!$B$82,1,IF(X22='Parameters Added'!$B$83,3,IF(X22>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC22<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B22,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH22,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":5.5},{"$f":"MAX(MIN(L22,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S22,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S22,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S22,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S22,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S22,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S22,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S22,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S22,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S22,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S22,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S22,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S22,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA22)+'Parameters Added'!$B$25*BA22)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB22)+'Parameters Added'!$B$25*BB22)/1","v":1.6052},36539.7640801784,1162.3999999999942,1784.3999999999942,127.86399999999936,196.28399999999937,387.46666666666465,594.79999999999791,2361.2389151999882,{"$f":"BL22/'Parameters Added'!$B$19","v":42.931616639999788},3624.737371199988,{"$f":"BN22/'Parameters Added'!$B$20","v":65.904315839999782},{"$f":"BJ22*((1-AJ22)*IF('Parameters Added'!$B$75=\"Yes\",AH22,AG22)+AJ22*AH22)","v":7155.2694399999627},{"$f":"BP22/'Parameters Added'!$B$21","v":130.09580799999932},{"$f":"BK22*((1-AJ22)*IF('Parameters Added'!$B$75=\"Yes\",AH22,AG22)+AJ22*AH22)","v":10984.052639999962},{"$f":"BR22/'Parameters Added'!$B$22","v":199.71004799999929},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD22,AE22,T22)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU22","v":2038}]
[20,{"$f":"BondProgramBridgeswithNBIData!A21","v":"2S2185"},{"$f":"BondProgramBridgeswithNBIData!AS21","v":1934},{"$f":"BondProgramBridgeswithNBIData!B21","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B23,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B23,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":904000},{"$f":"VLOOKUP(B23,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV21","v":338},{"$f":"BondProgramBridgeswithNBIData!EX21","v":422},{"$f":"BondProgramBridgeswithNBIData!AW21","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY21","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN21","v":22.94},{"$f":"BondProgramBridgeswithNBIData!HK21","v":2741.25},{"$f":"BondProgramBridgeswithNBIData!ES21","v":11},{"$f":"BondProgramBridgeswithNBIData!CY21","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ21","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA21","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B23,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D23)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O23,lstCondition,0),U$1,$T23)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P23,lstCondition,0),V$1,$T23)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q23,lstCondition,0),W$1,$T23)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O23,lstCondition,0),U$1,$T23)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P23,lstCondition,0),V$1,$T23)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q23,lstCondition,0),W$1,$T23)","v":1},1,{"$f":"'Parameters Added'!$B$78-C23","v":84},{"$f":"IF(SUM(X23,AB23)<'Parameters Added'!$B$82,1,IF(X23='Parameters Added'!$B$83,3,IF(X23>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC23<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B23,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH23,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":22.94},{"$f":"MAX(MIN(L23,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":22.94},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S23,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S23,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S23,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S23,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S23,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S23,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S23,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S23,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S23,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S23,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S23,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S23,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA23)+'Parameters Added'!$B$25*BA23)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB23)+'Parameters Added'!$B$25*BB23)/1","v":1.6052},904000,354.79999999999927,438.79999999999927,193.0111999999996,238.70719999999963,177.39999999999964,219.39999999999964,4427.6769279999908,{"$f":"BL23/'Parameters Added'!$B$19","v":80.503216872727108},5475.9431679999916,{"$f":"BN23/'Parameters Added'!$B$20","v":99.562603054545306},{"$f":"BJ23*((1-AJ23)*IF('Parameters Added'!$B$75=\"Yes\",AH23,AG23)+AJ23*AH23)","v":4069.5559999999919},{"$f":"BP23/'Parameters Added'!$B$21","v":73.991927272727125},{"$f":"BK23*((1-AJ23)*IF('Parameters Added'!$B$75=\"Yes\",AH23,AG23)+AJ23*AH23)","v":5033.0359999999919},{"$f":"BR23/'Parameters Added'!$B$22","v":91.50974545454531},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD23,AE23,T23)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU23","v":2026}]
[21,{"$f":"BondProgramBridgeswithNBIData!A22","v":"7S3205"},{"$f":"BondProgramBridgeswithNBIData!AS22","v":1948},{"$f":"BondProgramBridgeswithNBIData!B22","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B24,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B24,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":981000},{"$f":"VLOOKUP(B24,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV22","v":516},{"$f":"BondProgramBridgeswithNBIData!EX22","v":825},{"$f":"BondProgramBridgeswithNBIData!AW22","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY22","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN22","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK22","v":2771},{"$f":"BondProgramBridgeswithNBIData!ES22","v":12},{"$f":"BondProgramBridgeswithNBIData!CY22","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ22","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA22","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B24,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D24)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O24,lstCondition,0),U$1,$T24)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P24,lstCondition,0),V$1,$T24)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q24,lstCondition,0),W$1,$T24)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O24,lstCondition,0),U$1,$T24)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P24,lstCondition,0),V$1,$T24)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q24,lstCondition,0),W$1,$T24)","v":0},0,{"$f":"'Parameters Added'!$B$78-C24","v":70},{"$f":"IF(SUM(X24,AB24)<'Parameters Added'!$B$82,1,IF(X24='Parameters Added'!$B$83,3,IF(X24>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC24<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B24,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH24,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L24,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S24,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S24,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S24,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S24,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S24,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S24,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S24,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S24,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S24,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S24,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S24,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S24,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.1970802919708029,0.12,{"$f":"('Parameters Added'!$B$24*(1-BA24)+'Parameters Added'!$B$25*BA24)/1","v":1.5459854014598542},{"$f":"('Parameters Added'!$B$24*(1-BB24)+'Parameters Added'!$B$25*BB24)/1","v":1.5983999999999998},981000,562.35000000000218,871.35000000000218,308.16780000000119,477.49980000000124,281.17500000000109,435.67500000000109,7451.4974040000288,{"$f":"BL24/'Parameters Added'!$B$19","v":135.4817709818187},11545.94516400003,{"$f":"BN24/'Parameters Added'!$B$20","v":209.92627570909144},{"$f":"BJ24*((1-AJ24)*IF('Parameters Added'!$B$75=\"Yes\",AH24,AG24)+AJ24*AH24)","v":6798.8115000000262},{"$f":"BP24/'Parameters Added'!$B$21","v":123.61475454545503},{"$f":"BK24*((1-AJ24)*IF('Parameters Added'!$B$75=\"Yes\",AH24,AG24)+AJ24*AH24)","v":10534.621500000027},{"$f":"BR24/'Parameters Added'!$B$22","v":191.53857272727322},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD24,AE24,T24)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU24","v":2022}]
[22,{"$f":"BondProgramBridgeswithNBIData!A23","v":"2P3181"},{"$f":"BondProgramBridgeswithNBIData!AS23","v":1973},{"$f":"BondProgramBridgeswithNBIData!B23","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B25,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B25,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":495000},{"$f":"VLOOKUP(B25,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV23","v":5884},{"$f":"BondProgramBridgeswithNBIData!EX23","v":11179},{"$f":"BondProgramBridgeswithNBIData!AW23","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY23","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN23","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK23","v":11622.333333},{"$f":"BondProgramBridgeswithNBIData!ES23","v":32},{"$f":"BondProgramBridgeswithNBIData!CY23","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ23","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA23","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B25,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D25)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O25,lstCondition,0),U$1,$T25)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P25,lstCondition,0),V$1,$T25)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q25,lstCondition,0),W$1,$T25)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O25,lstCondition,0),U$1,$T25)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P25,lstCondition,0),V$1,$T25)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q25,lstCondition,0),W$1,$T25)","v":0},0,{"$f":"'Parameters Added'!$B$78-C25","v":45},{"$f":"IF(SUM(X25,AB25)<'Parameters Added'!$B$82,1,IF(X25='Parameters Added'!$B$83,3,IF(X25>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC25<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B25,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH25,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L25,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.32,0.32,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S25,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S25,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S25,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S25,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S25,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S25,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S25,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S25,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S25,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S25,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S25,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S25,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.32,{"$f":"('Parameters Added'!$B$24*(1-BA25)+'Parameters Added'!$B$25*BA25)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB25)+'Parameters Added'!$B$25*BB25)/1","v":1.4623999999999999},495000,6943,12238,2221.7600000000002,3916.16,2314.333333333333,4079.3333333333326,1377.4912000000002,{"$f":"BL25/'Parameters Added'!$B$19","v":25.045294545454549},2428.0191999999997,{"$f":"BN25/'Parameters Added'!$B$20","v":44.145803636363631},{"$f":"BJ25*((1-AJ25)*IF('Parameters Added'!$B$75=\"Yes\",AH25,AG25)+AJ25*AH25)","v":1434.8866666666665},{"$f":"BP25/'Parameters Added'!$B$21","v":26.088848484848484},{"$f":"BK25*((1-AJ25)*IF('Parameters Added'!$B$75=\"Yes\",AH25,AG25)+AJ25*AH25)","v":2529.186666666666},{"$f":"BR25/'Parameters Added'!$B$22","v":45.985212121212108},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD25,AE25,T25)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU25","v":2048}]
[23,{"$f":"BondProgramBridgeswithNBIData!A24","v":"2S3186"},{"$f":"BondProgramBridgeswithNBIData!AS24","v":1963},{"$f":"BondProgramBridgeswithNBIData!B24","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B26,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B26,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":699000},{"$f":"VLOOKUP(B26,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV24","v":429},{"$f":"BondProgramBridgeswithNBIData!EX24","v":622},{"$f":"BondProgramBridgeswithNBIData!AW24","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY24","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN24","v":42.16},{"$f":"BondProgramBridgeswithNBIData!HK24","v":5527.5},{"$f":"BondProgramBridgeswithNBIData!ES24","v":12},{"$f":"BondProgramBridgeswithNBIData!CY24","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ24","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA24","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B26,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D26)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O26,lstCondition,0),U$1,$T26)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P26,lstCondition,0),V$1,$T26)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q26,lstCondition,0),W$1,$T26)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O26,lstCondition,0),U$1,$T26)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P26,lstCondition,0),V$1,$T26)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q26,lstCondition,0),W$1,$T26)","v":0},0,{"$f":"'Parameters Added'!$B$78-C26","v":55},{"$f":"IF(SUM(X26,AB26)<'Parameters Added'!$B$82,1,IF(X26='Parameters Added'!$B$83,3,IF(X26>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC26<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B26,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH26,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":42.16},{"$f":"MAX(MIN(L26,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":42.16},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S26,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S26,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S26,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S26,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S26,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S26,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S26,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S26,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S26,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S26,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S26,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S26,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.1970802919708029,0.12,{"$f":"('Parameters Added'!$B$24*(1-BA26)+'Parameters Added'!$B$25*BA26)/1","v":1.5459854014598542},{"$f":"('Parameters Added'!$B$24*(1-BB26)+'Parameters Added'!$B$25*BB26)/1","v":1.5983999999999998},699000,467.59999999999854,660.59999999999854,256.2447999999992,362.00879999999921,233.79999999999927,330.29999999999927,10803.280767999966,{"$f":"BL26/'Parameters Added'!$B$19","v":196.42328669090847},15262.291007999966,{"$f":"BN26/'Parameters Added'!$B$20","v":277.49620014545394},{"$f":"BJ26*((1-AJ26)*IF('Parameters Added'!$B$75=\"Yes\",AH26,AG26)+AJ26*AH26)","v":9857.0079999999689},{"$f":"BP26/'Parameters Added'!$B$21","v":179.2183272727267},{"$f":"BK26*((1-AJ26)*IF('Parameters Added'!$B$75=\"Yes\",AH26,AG26)+AJ26*AH26)","v":13925.447999999968},{"$f":"BR26/'Parameters Added'!$B$22","v":253.18996363636305},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD26,AE26,T26)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU26","v":2026}]
[24,{"$f":"BondProgramBridgeswithNBIData!A25","v":"9S3279"},{"$f":"BondProgramBridgeswithNBIData!AS25","v":1933},{"$f":"BondProgramBridgeswithNBIData!B25","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B27,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B27,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":615000},{"$f":"VLOOKUP(B27,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV25","v":838},{"$f":"BondProgramBridgeswithNBIData!EX25","v":1215},{"$f":"BondProgramBridgeswithNBIData!AW25","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY25","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN25","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK25","v":1129.5},{"$f":"BondProgramBridgeswithNBIData!ES25","v":11},{"$f":"BondProgramBridgeswithNBIData!CY25","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ25","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA25","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B27,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D27)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O27,lstCondition,0),U$1,$T27)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P27,lstCondition,0),V$1,$T27)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q27,lstCondition,0),W$1,$T27)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O27,lstCondition,0),U$1,$T27)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P27,lstCondition,0),V$1,$T27)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q27,lstCondition,0),W$1,$T27)","v":0},1,{"$f":"'Parameters Added'!$B$78-C27","v":85},{"$f":"IF(SUM(X27,AB27)<'Parameters Added'!$B$82,1,IF(X27='Parameters Added'!$B$83,3,IF(X27>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC27<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B27,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH27,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L27,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S27,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S27,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S27,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S27,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S27,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S27,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S27,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S27,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S27,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S27,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S27,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S27,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA27)+'Parameters Added'!$B$25*BA27)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB27)+'Parameters Added'!$B$25*BB27)/1","v":1.6052},615000,913.39999999999418,1290.3999999999942,496.88959999999685,701.97759999999687,456.69999999999709,645.19999999999709,8009.8603519999497,{"$f":"BL27/'Parameters Added'!$B$19","v":145.63382458181727},11315.878911999951,{"$f":"BN27/'Parameters Added'!$B$20","v":205.74325294545366},{"$f":"BJ27*((1-AJ27)*IF('Parameters Added'!$B$75=\"Yes\",AH27,AG27)+AJ27*AH27)","v":7362.0039999999535},{"$f":"BP27/'Parameters Added'!$B$21","v":133.85461818181733},{"$f":"BK27*((1-AJ27)*IF('Parameters Added'!$B$75=\"Yes\",AH27,AG27)+AJ27*AH27)","v":10400.623999999954},{"$f":"BR27/'Parameters Added'!$B$22","v":189.10225454545372},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD27,AE27,T27)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU27","v":2028}]
[25,{"$f":"BondProgramBridgeswithNBIData!A26","v":"1S3133"},{"$f":"BondProgramBridgeswithNBIData!AS26","v":1932},{"$f":"BondProgramBridgeswithNBIData!B26","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B28,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B28,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":627000},{"$f":"VLOOKUP(B28,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV26","v":426},{"$f":"BondProgramBridgeswithNBIData!EX26","v":553},{"$f":"BondProgramBridgeswithNBIData!AW26","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY26","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN26","v":34.1},{"$f":"BondProgramBridgeswithNBIData!HK26","v":2541.5},{"$f":"BondProgramBridgeswithNBIData!ES26","v":9},{"$f":"BondProgramBridgeswithNBIData!CY26","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ26","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA26","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B28,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D28)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O28,lstCondition,0),U$1,$T28)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P28,lstCondition,0),V$1,$T28)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q28,lstCondition,0),W$1,$T28)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O28,lstCondition,0),U$1,$T28)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P28,lstCondition,0),V$1,$T28)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q28,lstCondition,0),W$1,$T28)","v":0},1,{"$f":"'Parameters Added'!$B$78-C28","v":86},{"$f":"IF(SUM(X28,AB28)<'Parameters Added'!$B$82,1,IF(X28='Parameters Added'!$B$83,3,IF(X28>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC28<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B28,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH28,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":34.1},{"$f":"MAX(MIN(L28,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":34.1},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S28,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S28,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S28,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S28,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S28,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S28,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S28,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S28,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S28,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S28,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S28,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S28,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.15111940298507462,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA28)+'Parameters Added'!$B$25*BA28)/1","v":1.5772388059701492},{"$f":"('Parameters Added'!$B$24*(1-BB28)+'Parameters Added'!$B$25*BB28)/1","v":1.6188},627000,451.40000000000146,578.40000000000146,241.9504000000008,310.0224000000008,225.70000000000073,289.20000000000073,8250.5086400000273,{"$f":"BL28/'Parameters Added'!$B$19","v":150.0092480000005},10571.763840000027,{"$f":"BN28/'Parameters Added'!$B$20","v":192.21388800000048},{"$f":"BJ28*((1-AJ28)*IF('Parameters Added'!$B$75=\"Yes\",AH28,AG28)+AJ28*AH28)","v":7696.3700000000254},{"$f":"BP28/'Parameters Added'!$B$21","v":139.93400000000045},{"$f":"BK28*((1-AJ28)*IF('Parameters Added'!$B$75=\"Yes\",AH28,AG28)+AJ28*AH28)","v":9861.7200000000248},{"$f":"BR28/'Parameters Added'!$B$22","v":179.30400000000046},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD28,AE28,T28)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU28","v":2028}]
[26,{"$f":"BondProgramBridgeswithNBIData!A27","v":"9S3232"},{"$f":"BondProgramBridgeswithNBIData!AS27","v":1953},{"$f":"BondProgramBridgeswithNBIData!B27","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B29,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B29,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4863000},{"$f":"VLOOKUP(B29,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV27","v":478},{"$f":"BondProgramBridgeswithNBIData!EX27","v":717},{"$f":"BondProgramBridgeswithNBIData!AW27","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY27","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN27","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK27","v":5851.75},{"$f":"BondProgramBridgeswithNBIData!ES27","v":11},{"$f":"BondProgramBridgeswithNBIData!CY27","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ27","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA27","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B29,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D29)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O29,lstCondition,0),U$1,$T29)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P29,lstCondition,0),V$1,$T29)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q29,lstCondition,0),W$1,$T29)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O29,lstCondition,0),U$1,$T29)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P29,lstCondition,0),V$1,$T29)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q29,lstCondition,0),W$1,$T29)","v":0},1,{"$f":"'Parameters Added'!$B$78-C29","v":65},{"$f":"IF(SUM(X29,AB29)<'Parameters Added'!$B$82,1,IF(X29='Parameters Added'!$B$83,3,IF(X29>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC29<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B29,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH29,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L29,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S29,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S29,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S29,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S29,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S29,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S29,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S29,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S29,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S29,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S29,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S29,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S29,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA29)+'Parameters Added'!$B$25*BA29)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB29)+'Parameters Added'!$B$25*BB29)/1","v":1.6052},1633421.4559386973,525.80000000000291,764.80000000000291,286.03520000000162,416.05120000000159,262.90000000000146,382.40000000000146,7448.3566080000419,{"$f":"BL29/'Parameters Added'!$B$19","v":135.42466560000076},10833.97324800004,{"$f":"BN29/'Parameters Added'!$B$20","v":196.98133178181891},{"$f":"BJ29*((1-AJ29)*IF('Parameters Added'!$B$75=\"Yes\",AH29,AG29)+AJ29*AH29)","v":6845.9160000000375},{"$f":"BP29/'Parameters Added'!$B$21","v":124.47120000000068},{"$f":"BK29*((1-AJ29)*IF('Parameters Added'!$B$75=\"Yes\",AH29,AG29)+AJ29*AH29)","v":9957.6960000000381},{"$f":"BR29/'Parameters Added'!$B$22","v":181.04901818181887},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD29,AE29,T29)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU29","v":2028}]
[27,{"$f":"BondProgramBridgeswithNBIData!A28","v":"9S3232"},{"$f":"BondProgramBridgeswithNBIData!AS28","v":1953},{"$f":"BondProgramBridgeswithNBIData!B28","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B30,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B30,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4863000},{"$f":"VLOOKUP(B30,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV28","v":478},{"$f":"BondProgramBridgeswithNBIData!EX28","v":717},{"$f":"BondProgramBridgeswithNBIData!AW28","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY28","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN28","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK28","v":4094},{"$f":"BondProgramBridgeswithNBIData!ES28","v":11},{"$f":"BondProgramBridgeswithNBIData!CY28","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ28","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA28","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B30,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D30)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O30,lstCondition,0),U$1,$T30)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P30,lstCondition,0),V$1,$T30)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q30,lstCondition,0),W$1,$T30)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O30,lstCondition,0),U$1,$T30)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P30,lstCondition,0),V$1,$T30)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q30,lstCondition,0),W$1,$T30)","v":0},0,{"$f":"'Parameters Added'!$B$78-C30","v":65},{"$f":"IF(SUM(X30,AB30)<'Parameters Added'!$B$82,1,IF(X30='Parameters Added'!$B$83,3,IF(X30>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC30<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B30,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH30,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L30,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S30,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S30,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S30,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S30,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S30,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S30,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S30,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S30,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S30,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S30,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S30,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S30,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA30)+'Parameters Added'!$B$25*BA30)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB30)+'Parameters Added'!$B$25*BB30)/1","v":1.6052},1142773.9463601531,525.80000000000291,764.80000000000291,286.03520000000162,416.05120000000159,262.90000000000146,382.40000000000146,7448.3566080000419,{"$f":"BL30/'Parameters Added'!$B$19","v":135.42466560000076},10833.97324800004,{"$f":"BN30/'Parameters Added'!$B$20","v":196.98133178181891},{"$f":"BJ30*((1-AJ30)*IF('Parameters Added'!$B$75=\"Yes\",AH30,AG30)+AJ30*AH30)","v":6845.9160000000375},{"$f":"BP30/'Parameters Added'!$B$21","v":124.47120000000068},{"$f":"BK30*((1-AJ30)*IF('Parameters Added'!$B$75=\"Yes\",AH30,AG30)+AJ30*AH30)","v":9957.6960000000381},{"$f":"BR30/'Parameters Added'!$B$22","v":181.04901818181887},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD30,AE30,T30)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU30","v":2033}]
[28,{"$f":"BondProgramBridgeswithNBIData!A29","v":"1S3139"},{"$f":"BondProgramBridgeswithNBIData!AS29","v":1933},{"$f":"BondProgramBridgeswithNBIData!B29","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B31,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B31,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":844000},{"$f":"VLOOKUP(B31,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV29","v":1385},{"$f":"BondProgramBridgeswithNBIData!EX29","v":1800},{"$f":"BondProgramBridgeswithNBIData!AW29","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY29","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN29","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK29","v":1997.5},{"$f":"BondProgramBridgeswithNBIData!ES29","v":6},{"$f":"BondProgramBridgeswithNBIData!CY29","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ29","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA29","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B31,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D31)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O31,lstCondition,0),U$1,$T31)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P31,lstCondition,0),V$1,$T31)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q31,lstCondition,0),W$1,$T31)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O31,lstCondition,0),U$1,$T31)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P31,lstCondition,0),V$1,$T31)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q31,lstCondition,0),W$1,$T31)","v":1},2,{"$f":"'Parameters Added'!$B$78-C31","v":85},{"$f":"IF(SUM(X31,AB31)<'Parameters Added'!$B$82,1,IF(X31='Parameters Added'!$B$83,3,IF(X31>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC31<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B31,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH31,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L31,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S31,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S31,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S31,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S31,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S31,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S31,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S31,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S31,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S31,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S31,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S31,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S31,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA31)+'Parameters Added'!$B$25*BA31)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB31)+'Parameters Added'!$B$25*BB31)/1","v":1.6392},844000,1468,1883,769.23200000000008,986.69200000000001,734,941.5,18600.029760000001,{"$f":"BL31/'Parameters Added'!$B$19","v":338.1823592727273},23858.21256,{"$f":"BN31/'Parameters Added'!$B$20","v":433.78568290909089},{"$f":"BJ31*((1-AJ31)*IF('Parameters Added'!$B$75=\"Yes\",AH31,AG31)+AJ31*AH31)","v":17748.12},{"$f":"BP31/'Parameters Added'!$B$21","v":322.69309090909087},{"$f":"BK31*((1-AJ31)*IF('Parameters Added'!$B$75=\"Yes\",AH31,AG31)+AJ31*AH31)","v":22765.47},{"$f":"BR31/'Parameters Added'!$B$22","v":413.9176363636364},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD31,AE31,T31)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU31","v":2026}]
[29,{"$f":"BondProgramBridgeswithNBIData!A30","v":"7S3369"},{"$f":"BondProgramBridgeswithNBIData!AS30","v":1966},{"$f":"BondProgramBridgeswithNBIData!B30","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B32,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B32,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":850000},{"$f":"VLOOKUP(B32,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV30","v":397},{"$f":"BondProgramBridgeswithNBIData!EX30","v":575},{"$f":"BondProgramBridgeswithNBIData!AW30","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY30","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN30","v":37.82},{"$f":"BondProgramBridgeswithNBIData!HK30","v":3575.333333},{"$f":"BondProgramBridgeswithNBIData!ES30","v":13},{"$f":"BondProgramBridgeswithNBIData!CY30","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ30","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA30","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B32,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D32)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O32,lstCondition,0),U$1,$T32)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P32,lstCondition,0),V$1,$T32)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q32,lstCondition,0),W$1,$T32)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O32,lstCondition,0),U$1,$T32)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P32,lstCondition,0),V$1,$T32)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q32,lstCondition,0),W$1,$T32)","v":0},0,{"$f":"'Parameters Added'!$B$78-C32","v":52},{"$f":"IF(SUM(X32,AB32)<'Parameters Added'!$B$82,1,IF(X32='Parameters Added'!$B$83,3,IF(X32>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC32<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B32,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH32,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.6859296482412061},{"$f":"MAX(MIN(L32,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":37.82},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S32,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S32,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S32,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S32,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S32,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S32,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S32,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S32,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S32,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S32,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S32,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S32,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA32)+'Parameters Added'!$B$25*BA32)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB32)+'Parameters Added'!$B$25*BB32)/1","v":1.5916000000000001},160395.13381929763,432.59999999999854,610.59999999999854,56.237999999999815,79.377999999999815,144.19999999999948,203.53333333333279,358.98733185527522,{"$f":"BL32/'Parameters Added'!$B$19","v":6.52704239736864},506.69825434773753,{"$f":"BN32/'Parameters Added'!$B$20","v":9.2126955335952285},{"$f":"BJ32*((1-AJ32)*IF('Parameters Added'!$B$75=\"Yes\",AH32,AG32)+AJ32*AH32)","v":920.48033809044898},{"$f":"BP32/'Parameters Added'!$B$21","v":16.736006147099072},{"$f":"BK32*((1-AJ32)*IF('Parameters Added'!$B$75=\"Yes\",AH32,AG32)+AJ32*AH32)","v":1299.2262931993266},{"$f":"BR32/'Parameters Added'!$B$22","v":23.622296239987758},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD32,AE32,T32)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU32","v":2028}]
[30,{"$f":"BondProgramBridgeswithNBIData!A31","v":"7S3369"},{"$f":"BondProgramBridgeswithNBIData!AS31","v":1956},{"$f":"BondProgramBridgeswithNBIData!B31","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B33,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B33,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":850000},{"$f":"VLOOKUP(B33,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV31","v":434},{"$f":"BondProgramBridgeswithNBIData!EX31","v":694},{"$f":"BondProgramBridgeswithNBIData!AW31","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY31","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN31","v":14.88},{"$f":"BondProgramBridgeswithNBIData!HK31","v":1256.666667},{"$f":"BondProgramBridgeswithNBIData!ES31","v":11},{"$f":"BondProgramBridgeswithNBIData!CY31","v":"NOT APPLICABLE"},{"$f":"BondProgramBridgeswithNBIData!CZ31","v":"NOT APPLICABLE"},{"$f":"BondProgramBridgeswithNBIData!DA31","v":"NOT APPLICABLE"},null,{"$f":"IFERROR(VLOOKUP(B33,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D33)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O33,lstCondition,0),U$1,$T33)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P33,lstCondition,0),V$1,$T33)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q33,lstCondition,0),W$1,$T33)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O33,lstCondition,0),U$1,$T33)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P33,lstCondition,0),V$1,$T33)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q33,lstCondition,0),W$1,$T33)","v":0},0,{"$f":"'Parameters Added'!$B$78-C33","v":62},{"$f":"IF(SUM(X33,AB33)<'Parameters Added'!$B$82,1,IF(X33='Parameters Added'!$B$83,3,IF(X33>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC33<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B33,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH33,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.66331658291457296},{"$f":"MAX(MIN(L33,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.88},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S33,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S33,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S33,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S33,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S33,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S33,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S33,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S33,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S33,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S33,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S33,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S33,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA33)+'Parameters Added'!$B$25*BA33)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB33)+'Parameters Added'!$B$25*BB33)/1","v":1.6052},56376.06327759866,486,746,53.46,82.06,161.99999999999997,248.6666666666666,119.06353302512564,{"$f":"BL33/'Parameters Added'!$B$19","v":2.1647915095477388},182.76007332663318,{"$f":"BN33/'Parameters Added'!$B$20","v":3.3229104241206033},{"$f":"BJ33*((1-AJ33)*IF('Parameters Added'!$B$75=\"Yes\",AH33,AG33)+AJ33*AH33)","v":360.79858492462307},{"$f":"BP33/'Parameters Added'!$B$21","v":6.5599742713567828},{"$f":"BK33*((1-AJ33)*IF('Parameters Added'!$B$75=\"Yes\",AH33,AG33)+AJ33*AH33)","v":553.81840402010039},{"$f":"BR33/'Parameters Added'!$B$22","v":10.069425527638188},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD33,AE33,T33)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU33","v":2038}]
[31,{"$f":"BondProgramBridgeswithNBIData!A32","v":"7S3369"},{"$f":"BondProgramBridgeswithNBIData!AS32","v":1976},{"$f":"BondProgramBridgeswithNBIData!B32","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B34,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B34,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":850000},{"$f":"VLOOKUP(B34,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV32","v":1740},{"$f":"BondProgramBridgeswithNBIData!EX32","v":2784},{"$f":"BondProgramBridgeswithNBIData!AW32","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY32","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN32","v":3.1},{"$f":"BondProgramBridgeswithNBIData!HK32","v":13300.666667},{"$f":"BondProgramBridgeswithNBIData!ES32","v":11},{"$f":"BondProgramBridgeswithNBIData!CY32","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ32","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA32","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B34,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D34)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O34,lstCondition,0),U$1,$T34)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P34,lstCondition,0),V$1,$T34)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q34,lstCondition,0),W$1,$T34)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O34,lstCondition,0),U$1,$T34)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P34,lstCondition,0),V$1,$T34)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q34,lstCondition,0),W$1,$T34)","v":0},0,{"$f":"'Parameters Added'!$B$78-C34","v":42},{"$f":"IF(SUM(X34,AB34)<'Parameters Added'!$B$82,1,IF(X34='Parameters Added'!$B$83,3,IF(X34>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC34<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B34,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH34,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L34,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.1},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S34,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S34,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S34,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S34,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S34,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S34,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S34,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S34,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S34,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S34,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S34,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S34,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA34)+'Parameters Added'!$B$25*BA34)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB34)+'Parameters Added'!$B$25*BB34)/1","v":1.6052},596689.0388229253,1948.7999999999884,2992.7999999999884,214.36799999999872,329.20799999999872,649.59999999999593,997.59999999999593,191.38775039999885,{"$f":"BL34/'Parameters Added'!$B$19","v":3.4797772799999791},293.91690239999889,{"$f":"BN34/'Parameters Added'!$B$20","v":5.3439436799999802},{"$f":"BJ34*((1-AJ34)*IF('Parameters Added'!$B$75=\"Yes\",AH34,AG34)+AJ34*AH34)","v":579.9628799999964},{"$f":"BP34/'Parameters Added'!$B$21","v":10.544779636363572},{"$f":"BK34*((1-AJ34)*IF('Parameters Added'!$B$75=\"Yes\",AH34,AG34)+AJ34*AH34)","v":890.65727999999638},{"$f":"BR34/'Parameters Added'!$B$22","v":16.193768727272662},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD34,AE34,T34)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU34","v":2048}]
[32,{"$f":"BondProgramBridgeswithNBIData!A33","v":"1S3258"},{"$f":"BondProgramBridgeswithNBIData!AS33","v":1933},{"$f":"BondProgramBridgeswithNBIData!B33","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B35,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B35,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2582000},{"$f":"VLOOKUP(B35,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV33","v":533},{"$f":"BondProgramBridgeswithNBIData!EX33","v":692},{"$f":"BondProgramBridgeswithNBIData!AW33","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY33","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN33","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK33","v":4643.5},{"$f":"BondProgramBridgeswithNBIData!ES33","v":6},{"$f":"BondProgramBridgeswithNBIData!CY33","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ33","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA33","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B35,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D35)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O35,lstCondition,0),U$1,$T35)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P35,lstCondition,0),V$1,$T35)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q35,lstCondition,0),W$1,$T35)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O35,lstCondition,0),U$1,$T35)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P35,lstCondition,0),V$1,$T35)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q35,lstCondition,0),W$1,$T35)","v":1},3,{"$f":"'Parameters Added'!$B$78-C35","v":85},{"$f":"IF(SUM(X35,AB35)<'Parameters Added'!$B$82,1,IF(X35='Parameters Added'!$B$83,3,IF(X35>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC35<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B35,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH35,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L35,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S35,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S35,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S35,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S35,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S35,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S35,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S35,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S35,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S35,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S35,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S35,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S35,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA35)+'Parameters Added'!$B$25*BA35)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB35)+'Parameters Added'!$B$25*BB35)/1","v":1.6392},2582000,564.79999999999927,723.79999999999927,295.95519999999965,379.27119999999962,282.39999999999964,361.89999999999964,6238.7356159999918,{"$f":"BL35/'Parameters Added'!$B$19","v":113.4315566545453},7995.0368959999914,{"$f":"BN35/'Parameters Added'!$B$20","v":145.36430719999984},{"$f":"BJ35*((1-AJ35)*IF('Parameters Added'!$B$75=\"Yes\",AH35,AG35)+AJ35*AH35)","v":5952.991999999992},{"$f":"BP35/'Parameters Added'!$B$21","v":108.23621818181803},{"$f":"BK35*((1-AJ35)*IF('Parameters Added'!$B$75=\"Yes\",AH35,AG35)+AJ35*AH35)","v":7628.8519999999917},{"$f":"BR35/'Parameters Added'!$B$22","v":138.70639999999986},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD35,AE35,T35)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU35","v":2028}]
[33,{"$f":"BondProgramBridgeswithNBIData!A34","v":"9P3547"},{"$f":"BondProgramBridgeswithNBIData!AS34","v":1957},{"$f":"BondProgramBridgeswithNBIData!B34","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B36,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B36,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":233000},{"$f":"VLOOKUP(B36,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV34","v":11107},{"$f":"BondProgramBridgeswithNBIData!EX34","v":19437},{"$f":"BondProgramBridgeswithNBIData!AW34","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY34","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN34","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK34","v":12763.5},{"$f":"BondProgramBridgeswithNBIData!ES34","v":9},{"$f":"BondProgramBridgeswithNBIData!CY34","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ34","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA34","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B36,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D36)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O36,lstCondition,0),U$1,$T36)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P36,lstCondition,0),V$1,$T36)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q36,lstCondition,0),W$1,$T36)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O36,lstCondition,0),U$1,$T36)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P36,lstCondition,0),V$1,$T36)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q36,lstCondition,0),W$1,$T36)","v":0},2,{"$f":"'Parameters Added'!$B$78-C36","v":61},{"$f":"IF(SUM(X36,AB36)<'Parameters Added'!$B$82,1,IF(X36='Parameters Added'!$B$83,3,IF(X36>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC36<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B36,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH36,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L36,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S36,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S36,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S36,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S36,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S36,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S36,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S36,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S36,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S36,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S36,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S36,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S36,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA36)+'Parameters Added'!$B$25*BA36)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB36)+'Parameters Added'!$B$25*BB36)/1","v":1.6188},233000,12773,21103,1149.57,1899.27,4257.6666666666661,7034.3333333333321,712.73339999999996,{"$f":"BL36/'Parameters Added'!$B$19","v":12.958789090909089},1177.5473999999999,{"$f":"BN36/'Parameters Added'!$B$20","v":21.409952727272724},{"$f":"BJ36*((1-AJ36)*IF('Parameters Added'!$B$75=\"Yes\",AH36,AG36)+AJ36*AH36)","v":2639.7533333333331},{"$f":"BP36/'Parameters Added'!$B$21","v":47.99551515151515},{"$f":"BK36*((1-AJ36)*IF('Parameters Added'!$B$75=\"Yes\",AH36,AG36)+AJ36*AH36)","v":4361.286666666666},{"$f":"BR36/'Parameters Added'!$B$22","v":79.296121212121193},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD36,AE36,T36)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU36","v":2033}]
[34,{"$f":"BondProgramBridgeswithNBIData!A35","v":"9S3568"},{"$f":"BondProgramBridgeswithNBIData!AS35","v":1965},{"$f":"BondProgramBridgeswithNBIData!B35","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B37,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B37,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":998000},{"$f":"VLOOKUP(B37,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV35","v":438},{"$f":"BondProgramBridgeswithNBIData!EX35","v":635},{"$f":"BondProgramBridgeswithNBIData!AW35","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY35","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN35","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK35","v":3255},{"$f":"BondProgramBridgeswithNBIData!ES35","v":11},{"$f":"BondProgramBridgeswithNBIData!CY35","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ35","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA35","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B37,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D37)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O37,lstCondition,0),U$1,$T37)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P37,lstCondition,0),V$1,$T37)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q37,lstCondition,0),W$1,$T37)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O37,lstCondition,0),U$1,$T37)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P37,lstCondition,0),V$1,$T37)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q37,lstCondition,0),W$1,$T37)","v":0},2,{"$f":"'Parameters Added'!$B$78-C37","v":53},{"$f":"IF(SUM(X37,AB37)<'Parameters Added'!$B$82,1,IF(X37='Parameters Added'!$B$83,3,IF(X37>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC37<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B37,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH37,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L37,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S37,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S37,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S37,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S37,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S37,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S37,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S37,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S37,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S37,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S37,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S37,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S37,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA37)+'Parameters Added'!$B$25*BA37)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB37)+'Parameters Added'!$B$25*BB37)/1","v":1.6052},998000,477.40000000000146,674.40000000000146,52.514000000000159,74.184000000000154,159.13333333333378,224.80000000000044,1139.5538000000033,{"$f":"BL37/'Parameters Added'!$B$19","v":20.719160000000059},1609.7928000000034,{"$f":"BN37/'Parameters Added'!$B$20","v":29.26896000000006},{"$f":"BJ37*((1-AJ37)*IF('Parameters Added'!$B$75=\"Yes\",AH37,AG37)+AJ37*AH37)","v":3453.1933333333427},{"$f":"BP37/'Parameters Added'!$B$21","v":62.785333333333504},{"$f":"BK37*((1-AJ37)*IF('Parameters Added'!$B$75=\"Yes\",AH37,AG37)+AJ37*AH37)","v":4878.1600000000089},{"$f":"BR37/'Parameters Added'!$B$22","v":88.693818181818344},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD37,AE37,T37)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU37","v":2033}]
[35,{"$f":"BondProgramBridgeswithNBIData!A36","v":"1S0447"},{"$f":"BondProgramBridgeswithNBIData!AS36","v":1933},{"$f":"BondProgramBridgeswithNBIData!B36","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B38,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B38,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":844000},{"$f":"VLOOKUP(B38,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV36","v":914},{"$f":"BondProgramBridgeswithNBIData!EX36","v":1188},{"$f":"BondProgramBridgeswithNBIData!AW36","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY36","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN36","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK36","v":2196.25},{"$f":"BondProgramBridgeswithNBIData!ES36","v":6},{"$f":"BondProgramBridgeswithNBIData!CY36","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ36","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA36","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B38,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D38)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O38,lstCondition,0),U$1,$T38)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P38,lstCondition,0),V$1,$T38)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q38,lstCondition,0),W$1,$T38)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O38,lstCondition,0),U$1,$T38)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P38,lstCondition,0),V$1,$T38)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q38,lstCondition,0),W$1,$T38)","v":0},0,{"$f":"'Parameters Added'!$B$78-C38","v":85},{"$f":"IF(SUM(X38,AB38)<'Parameters Added'!$B$82,1,IF(X38='Parameters Added'!$B$83,3,IF(X38>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC38<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B38,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH38,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L38,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S38,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S38,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S38,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S38,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S38,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S38,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S38,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S38,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S38,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S38,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S38,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S38,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA38)+'Parameters Added'!$B$25*BA38)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB38)+'Parameters Added'!$B$25*BB38)/1","v":1.6392},844000,968.80000000000291,1242.8000000000029,507.65120000000155,651.22720000000152,484.40000000000146,621.40000000000146,11016.031040000033,{"$f":"BL38/'Parameters Added'!$B$19","v":200.29147345454604},14131.630240000033,{"$f":"BN38/'Parameters Added'!$B$20","v":256.93873163636425},{"$f":"BJ38*((1-AJ38)*IF('Parameters Added'!$B$75=\"Yes\",AH38,AG38)+AJ38*AH38)","v":10511.48000000003},{"$f":"BP38/'Parameters Added'!$B$21","v":191.11781818181873},{"$f":"BK38*((1-AJ38)*IF('Parameters Added'!$B$75=\"Yes\",AH38,AG38)+AJ38*AH38)","v":13484.380000000032},{"$f":"BR38/'Parameters Added'!$B$22","v":245.17054545454604},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD38,AE38,T38)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU38","v":2026}]
[36,{"$f":"BondProgramBridgeswithNBIData!A37","v":"7S3261"},{"$f":"BondProgramBridgeswithNBIData!AS37","v":1979},{"$f":"BondProgramBridgeswithNBIData!B37","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B39,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B39,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2129000},{"$f":"VLOOKUP(B39,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV37","v":250},{"$f":"BondProgramBridgeswithNBIData!EX37","v":337},{"$f":"BondProgramBridgeswithNBIData!AW37","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY37","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN37","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK37","v":24701.5},{"$f":"BondProgramBridgeswithNBIData!ES37","v":21},{"$f":"BondProgramBridgeswithNBIData!CY37","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ37","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA37","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B39,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D39)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O39,lstCondition,0),U$1,$T39)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P39,lstCondition,0),V$1,$T39)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q39,lstCondition,0),W$1,$T39)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O39,lstCondition,0),U$1,$T39)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P39,lstCondition,0),V$1,$T39)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q39,lstCondition,0),W$1,$T39)","v":0},0,{"$f":"'Parameters Added'!$B$78-C39","v":39},{"$f":"IF(SUM(X39,AB39)<'Parameters Added'!$B$82,1,IF(X39='Parameters Added'!$B$83,3,IF(X39>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC39<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B39,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH39,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L39,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.21,0.21,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S39,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S39,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S39,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S39,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S39,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S39,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S39,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S39,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S39,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S39,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S39,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S39,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.21,{"$f":"('Parameters Added'!$B$24*(1-BA39)+'Parameters Added'!$B$25*BA39)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB39)+'Parameters Added'!$B$25*BB39)/1","v":1.5371999999999999},2129000,263.05000000000109,350.05000000000109,55.240500000000225,73.510500000000221,87.683333333333678,116.68333333333368,1335.7152900000053,{"$f":"BL39/'Parameters Added'!$B$19","v":24.285732545454643},1777.4838900000052,{"$f":"BN39/'Parameters Added'!$B$20","v":32.317888909091003},{"$f":"BJ39*((1-AJ39)*IF('Parameters Added'!$B$75=\"Yes\",AH39,AG39)+AJ39*AH39)","v":2120.1830000000082},{"$f":"BP39/'Parameters Added'!$B$21","v":38.548781818181965},{"$f":"BK39*((1-AJ39)*IF('Parameters Added'!$B$75=\"Yes\",AH39,AG39)+AJ39*AH39)","v":2821.4030000000084},{"$f":"BR39/'Parameters Added'!$B$22","v":51.298236363636519},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD39,AE39,T39)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU39","v":2026}]
[37,{"$f":"BondProgramBridgeswithNBIData!A38","v":"9S3264"},{"$f":"BondProgramBridgeswithNBIData!AS38","v":1933},{"$f":"BondProgramBridgeswithNBIData!B38","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B40,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B40,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":579000},{"$f":"VLOOKUP(B40,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV38","v":838},{"$f":"BondProgramBridgeswithNBIData!EX38","v":1173},{"$f":"BondProgramBridgeswithNBIData!AW38","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY38","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN38","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK38","v":983.08333300000004},{"$f":"BondProgramBridgeswithNBIData!ES38","v":11},{"$f":"BondProgramBridgeswithNBIData!CY38","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ38","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA38","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B40,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D40)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O40,lstCondition,0),U$1,$T40)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P40,lstCondition,0),V$1,$T40)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q40,lstCondition,0),W$1,$T40)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O40,lstCondition,0),U$1,$T40)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P40,lstCondition,0),V$1,$T40)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q40,lstCondition,0),W$1,$T40)","v":0},1,{"$f":"'Parameters Added'!$B$78-C40","v":85},{"$f":"IF(SUM(X40,AB40)<'Parameters Added'!$B$82,1,IF(X40='Parameters Added'!$B$83,3,IF(X40>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC40<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B40,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH40,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L40,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S40,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S40,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S40,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S40,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S40,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S40,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S40,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S40,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S40,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S40,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S40,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S40,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA40)+'Parameters Added'!$B$25*BA40)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB40)+'Parameters Added'!$B$25*BB40)/1","v":1.6052},579000,905,1240,492.32000000000005,674.56000000000006,452.5,620,7936.1984000000011,{"$f":"BL40/'Parameters Added'!$B$19","v":144.29451636363638},10873.907200000001,{"$f":"BN40/'Parameters Added'!$B$20","v":197.70740363636367},{"$f":"BJ40*((1-AJ40)*IF('Parameters Added'!$B$75=\"Yes\",AH40,AG40)+AJ40*AH40)","v":7294.3},{"$f":"BP40/'Parameters Added'!$B$21","v":132.62363636363636},{"$f":"BK40*((1-AJ40)*IF('Parameters Added'!$B$75=\"Yes\",AH40,AG40)+AJ40*AH40)","v":9994.4000000000015},{"$f":"BR40/'Parameters Added'!$B$22","v":181.71636363636367},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD40,AE40,T40)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU40","v":2028}]
[38,{"$f":"BondProgramBridgeswithNBIData!A39","v":"7P2228C"},{"$f":"BondProgramBridgeswithNBIData!AS39","v":1967},{"$f":"BondProgramBridgeswithNBIData!B39","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B41,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B41,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1326000},{"$f":"VLOOKUP(B41,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV39","v":948},{"$f":"BondProgramBridgeswithNBIData!EX39","v":1279},{"$f":"BondProgramBridgeswithNBIData!AW39","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY39","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN39","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK39","v":17602.25},{"$f":"BondProgramBridgeswithNBIData!ES39","v":6},{"$f":"BondProgramBridgeswithNBIData!CY39","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ39","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA39","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B41,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D41)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O41,lstCondition,0),U$1,$T41)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P41,lstCondition,0),V$1,$T41)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q41,lstCondition,0),W$1,$T41)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O41,lstCondition,0),U$1,$T41)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P41,lstCondition,0),V$1,$T41)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q41,lstCondition,0),W$1,$T41)","v":0},0,{"$f":"'Parameters Added'!$B$78-C41","v":51},{"$f":"IF(SUM(X41,AB41)<'Parameters Added'!$B$82,1,IF(X41='Parameters Added'!$B$83,3,IF(X41>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC41<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B41,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH41,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L41,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S41,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S41,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S41,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S41,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S41,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S41,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S41,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S41,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S41,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S41,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S41,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S41,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,5.9999999999999991E-2,{"$f":"('Parameters Added'!$B$24*(1-BA41)+'Parameters Added'!$B$25*BA41)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB41)+'Parameters Added'!$B$25*BB41)/1","v":1.6392},1326000,1014.1999999999971,1345.1999999999971,60.851999999999826,80.711999999999819,338.06666666666564,448.39999999999895,1094.1189599999968,{"$f":"BL41/'Parameters Added'!$B$19","v":19.893071999999943},1451.2017599999967,{"$f":"BN41/'Parameters Added'!$B$20","v":26.385486545454487},{"$f":"BJ41*((1-AJ41)*IF('Parameters Added'!$B$75=\"Yes\",AH41,AG41)+AJ41*AH41)","v":6078.4386666666487},{"$f":"BP41/'Parameters Added'!$B$21","v":110.51706666666634},{"$f":"BK41*((1-AJ41)*IF('Parameters Added'!$B$75=\"Yes\",AH41,AG41)+AJ41*AH41)","v":8062.2319999999818},{"$f":"BR41/'Parameters Added'!$B$22","v":146.58603636363603},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD41,AE41,T41)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU41","v":2028}]
[39,{"$f":"BondProgramBridgeswithNBIData!A40","v":"1P3114"},{"$f":"BondProgramBridgeswithNBIData!AS40","v":1965},{"$f":"BondProgramBridgeswithNBIData!B40","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B42,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B42,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4561000},{"$f":"VLOOKUP(B42,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV40","v":3814},{"$f":"BondProgramBridgeswithNBIData!EX40","v":6674},{"$f":"BondProgramBridgeswithNBIData!AW40","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY40","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN40","v":11.78},{"$f":"BondProgramBridgeswithNBIData!HK40","v":37791.75},{"$f":"BondProgramBridgeswithNBIData!ES40","v":11},{"$f":"BondProgramBridgeswithNBIData!CY40","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ40","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA40","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B42,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D42)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O42,lstCondition,0),U$1,$T42)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P42,lstCondition,0),V$1,$T42)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q42,lstCondition,0),W$1,$T42)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O42,lstCondition,0),U$1,$T42)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P42,lstCondition,0),V$1,$T42)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q42,lstCondition,0),W$1,$T42)","v":0},0,{"$f":"'Parameters Added'!$B$78-C42","v":53},{"$f":"IF(SUM(X42,AB42)<'Parameters Added'!$B$82,1,IF(X42='Parameters Added'!$B$83,3,IF(X42>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC42<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B42,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH42,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":11.78},{"$f":"MAX(MIN(L42,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":11.78},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S42,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S42,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S42,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S42,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S42,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S42,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S42,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S42,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S42,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S42,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S42,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S42,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA42)+'Parameters Added'!$B$25*BA42)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB42)+'Parameters Added'!$B$25*BB42)/1","v":1.6052},4561000,4386,7246,482.46,797.06000000000006,1461.9999999999998,2415.3333333333326,5683.3787999999995,{"$f":"BL42/'Parameters Added'!$B$19","v":103.33416},9389.3667999999998,{"$f":"BN42/'Parameters Added'!$B$20","v":170.71575999999999},{"$f":"BJ42*((1-AJ42)*IF('Parameters Added'!$B$75=\"Yes\",AH42,AG42)+AJ42*AH42)","v":17222.359999999997},{"$f":"BP42/'Parameters Added'!$B$21","v":313.13381818181813},{"$f":"BK42*((1-AJ42)*IF('Parameters Added'!$B$75=\"Yes\",AH42,AG42)+AJ42*AH42)","v":28452.626666666656},{"$f":"BR42/'Parameters Added'!$B$22","v":517.32048484848463},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD42,AE42,T42)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU42","v":2038}]
[40,{"$f":"BondProgramBridgeswithNBIData!A41","v":"9S3330"},{"$f":"BondProgramBridgeswithNBIData!AS41","v":1949},{"$f":"BondProgramBridgeswithNBIData!B41","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B43,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B43,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1398000},{"$f":"VLOOKUP(B43,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV41","v":504},{"$f":"BondProgramBridgeswithNBIData!EX41","v":781},{"$f":"BondProgramBridgeswithNBIData!AW41","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY41","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN41","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK41","v":1720.833333},{"$f":"BondProgramBridgeswithNBIData!ES41","v":11},{"$f":"BondProgramBridgeswithNBIData!CY41","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ41","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA41","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B43,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D43)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O43,lstCondition,0),U$1,$T43)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P43,lstCondition,0),V$1,$T43)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q43,lstCondition,0),W$1,$T43)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O43,lstCondition,0),U$1,$T43)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P43,lstCondition,0),V$1,$T43)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q43,lstCondition,0),W$1,$T43)","v":0},1,{"$f":"'Parameters Added'!$B$78-C43","v":69},{"$f":"IF(SUM(X43,AB43)<'Parameters Added'!$B$82,1,IF(X43='Parameters Added'!$B$83,3,IF(X43>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC43<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B43,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH43,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L43,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S43,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S43,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S43,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S43,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S43,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S43,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S43,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S43,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S43,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S43,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S43,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S43,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA43)+'Parameters Added'!$B$25*BA43)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB43)+'Parameters Added'!$B$25*BB43)/1","v":1.6052},643815.78946383868,559.40000000000146,836.40000000000146,304.3136000000008,455.00160000000085,279.70000000000073,418.20000000000073,6414.9306880000167,{"$f":"BL43/'Parameters Added'!$B$19","v":116.63510341818213},9591.4337280000163,{"$f":"BN43/'Parameters Added'!$B$20","v":174.38970414545483},{"$f":"BJ43*((1-AJ43)*IF('Parameters Added'!$B$75=\"Yes\",AH43,AG43)+AJ43*AH43)","v":5896.0760000000146},{"$f":"BP43/'Parameters Added'!$B$21","v":107.20138181818209},{"$f":"BK43*((1-AJ43)*IF('Parameters Added'!$B$75=\"Yes\",AH43,AG43)+AJ43*AH43)","v":8815.6560000000154},{"$f":"BR43/'Parameters Added'!$B$22","v":160.28465454545483},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD43,AE43,T43)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU43","v":2028}]
[41,{"$f":"BondProgramBridgeswithNBIData!A42","v":"9S3330"},{"$f":"BondProgramBridgeswithNBIData!AS42","v":1949},{"$f":"BondProgramBridgeswithNBIData!B42","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B44,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B44,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1398000},{"$f":"VLOOKUP(B44,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV42","v":710},{"$f":"BondProgramBridgeswithNBIData!EX42","v":1100},{"$f":"BondProgramBridgeswithNBIData!AW42","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY42","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN42","v":14.26},{"$f":"BondProgramBridgeswithNBIData!HK42","v":2015.833333},{"$f":"BondProgramBridgeswithNBIData!ES42","v":11},{"$f":"BondProgramBridgeswithNBIData!CY42","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ42","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA42","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B44,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D44)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O44,lstCondition,0),U$1,$T44)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P44,lstCondition,0),V$1,$T44)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q44,lstCondition,0),W$1,$T44)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O44,lstCondition,0),U$1,$T44)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P44,lstCondition,0),V$1,$T44)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q44,lstCondition,0),W$1,$T44)","v":0},1,{"$f":"'Parameters Added'!$B$78-C44","v":69},{"$f":"IF(SUM(X44,AB44)<'Parameters Added'!$B$82,1,IF(X44='Parameters Added'!$B$83,3,IF(X44>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC44<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B44,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH44,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.26},{"$f":"MAX(MIN(L44,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.26},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S44,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S44,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S44,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S44,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S44,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S44,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S44,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S44,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S44,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S44,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S44,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S44,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA44)+'Parameters Added'!$B$25*BA44)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB44)+'Parameters Added'!$B$25*BB44)/1","v":1.6052},754184.21053616132,788,1178,428.67200000000003,640.83199999999999,394,589,6112.8627200000001,{"$f":"BL44/'Parameters Added'!$B$19","v":111.14295854545455},9138.2643200000002,{"$f":"BN44/'Parameters Added'!$B$20","v":166.15026036363636},{"$f":"BJ44*((1-AJ44)*IF('Parameters Added'!$B$75=\"Yes\",AH44,AG44)+AJ44*AH44)","v":5618.44},{"$f":"BP44/'Parameters Added'!$B$21","v":102.15345454545454},{"$f":"BK44*((1-AJ44)*IF('Parameters Added'!$B$75=\"Yes\",AH44,AG44)+AJ44*AH44)","v":8399.14},{"$f":"BR44/'Parameters Added'!$B$22","v":152.71163636363636},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD44,AE44,T44)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU44","v":2028}]
[42,{"$f":"BondProgramBridgeswithNBIData!A43","v":"7P3190J"},{"$f":"BondProgramBridgeswithNBIData!AS43","v":1961},{"$f":"BondProgramBridgeswithNBIData!B43","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B45,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B45,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1007000},{"$f":"VLOOKUP(B45,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV43","v":2745},{"$f":"BondProgramBridgeswithNBIData!EX43","v":3843},{"$f":"BondProgramBridgeswithNBIData!AW43","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY43","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN43","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK43","v":3055.5},{"$f":"BondProgramBridgeswithNBIData!ES43","v":3},{"$f":"BondProgramBridgeswithNBIData!CY43","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ43","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA43","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B45,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D45)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O45,lstCondition,0),U$1,$T45)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P45,lstCondition,0),V$1,$T45)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q45,lstCondition,0),W$1,$T45)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O45,lstCondition,0),U$1,$T45)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P45,lstCondition,0),V$1,$T45)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q45,lstCondition,0),W$1,$T45)","v":1},1,{"$f":"'Parameters Added'!$B$78-C45","v":57},{"$f":"IF(SUM(X45,AB45)<'Parameters Added'!$B$82,1,IF(X45='Parameters Added'!$B$83,3,IF(X45>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC45<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B45,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH45,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L45,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.03,0.03,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S45,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S45,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S45,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S45,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S45,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S45,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S45,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S45,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S45,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S45,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S45,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S45,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,5.2734375E-2,0.03,{"$f":"('Parameters Added'!$B$24*(1-BA45)+'Parameters Added'!$B$25*BA45)/1","v":1.6441406249999999},{"$f":"('Parameters Added'!$B$24*(1-BB45)+'Parameters Added'!$B$25*BB45)/1","v":1.6596},1007000,2964.6000000000058,4062.6000000000058,1517.8752000000029,2080.0512000000031,1482.3000000000029,2031.3000000000029,30114.643968000051,{"$f":"BL45/'Parameters Added'!$B$19","v":547.53898123636452},41268.215808000052,{"$f":"BN45/'Parameters Added'!$B$20","v":750.3311965090918},{"$f":"BJ45*((1-AJ45)*IF('Parameters Added'!$B$75=\"Yes\",AH45,AG45)+AJ45*AH45)","v":29408.832000000053},{"$f":"BP45/'Parameters Added'!$B$21","v":534.70603636363728},{"$f":"BK45*((1-AJ45)*IF('Parameters Added'!$B$75=\"Yes\",AH45,AG45)+AJ45*AH45)","v":40300.992000000049},{"$f":"BR45/'Parameters Added'!$B$22","v":732.74530909091004},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD45,AE45,T45)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU45","v":2026}]
[43,{"$f":"BondProgramBridgeswithNBIData!A44","v":"9S3384"},{"$f":"BondProgramBridgeswithNBIData!AS44","v":1930},{"$f":"BondProgramBridgeswithNBIData!B44","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B46,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B46,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":997000},{"$f":"VLOOKUP(B46,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV44","v":626},{"$f":"BondProgramBridgeswithNBIData!EX44","v":1064},{"$f":"BondProgramBridgeswithNBIData!AW44","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY44","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN44","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK44","v":1987.083333},{"$f":"BondProgramBridgeswithNBIData!ES44","v":7},{"$f":"BondProgramBridgeswithNBIData!CY44","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ44","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA44","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B46,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D46)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O46,lstCondition,0),U$1,$T46)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P46,lstCondition,0),V$1,$T46)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q46,lstCondition,0),W$1,$T46)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O46,lstCondition,0),U$1,$T46)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P46,lstCondition,0),V$1,$T46)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q46,lstCondition,0),W$1,$T46)","v":0},2,{"$f":"'Parameters Added'!$B$78-C46","v":88},{"$f":"IF(SUM(X46,AB46)<'Parameters Added'!$B$82,1,IF(X46='Parameters Added'!$B$83,3,IF(X46>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC46<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B46,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH46,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L46,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S46,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S46,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S46,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S46,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S46,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S46,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S46,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S46,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S46,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S46,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S46,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S46,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.11931818181818184,7.0000000000000007E-2,{"$f":"('Parameters Added'!$B$24*(1-BA46)+'Parameters Added'!$B$25*BA46)/1","v":1.5988636363636364},{"$f":"('Parameters Added'!$B$24*(1-BB46)+'Parameters Added'!$B$25*BB46)/1","v":1.6323999999999999},997000,691.70000000000437,1129.7000000000044,365.21760000000234,596.48160000000235,345.85000000000218,564.85000000000218,7698.7870080000484,{"$f":"BL46/'Parameters Added'!$B$19","v":139.97794560000088},12573.832128000049,{"$f":"BN46/'Parameters Added'!$B$20","v":228.6151296000009},{"$f":"BJ46*((1-AJ46)*IF('Parameters Added'!$B$75=\"Yes\",AH46,AG46)+AJ46*AH46)","v":7290.5180000000455},{"$f":"BP46/'Parameters Added'!$B$21","v":132.55487272727356},{"$f":"BK46*((1-AJ46)*IF('Parameters Added'!$B$75=\"Yes\",AH46,AG46)+AJ46*AH46)","v":11907.038000000046},{"$f":"BR46/'Parameters Added'!$B$22","v":216.49160000000083},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD46,AE46,T46)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU46","v":2028}]
[44,{"$f":"BondProgramBridgeswithNBIData!A45","v":"6P3291"},{"$f":"BondProgramBridgeswithNBIData!AS45","v":1985},{"$f":"BondProgramBridgeswithNBIData!B45","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B47,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B47,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4314000},{"$f":"VLOOKUP(B47,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV45","v":12093},{"$f":"BondProgramBridgeswithNBIData!EX45","v":22976},{"$f":"BondProgramBridgeswithNBIData!AW45","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY45","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN45","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK45","v":14536.5},{"$f":"BondProgramBridgeswithNBIData!ES45","v":12},{"$f":"BondProgramBridgeswithNBIData!CY45","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ45","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA45","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B47,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D47)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O47,lstCondition,0),U$1,$T47)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P47,lstCondition,0),V$1,$T47)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q47,lstCondition,0),W$1,$T47)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O47,lstCondition,0),U$1,$T47)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P47,lstCondition,0),V$1,$T47)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q47,lstCondition,0),W$1,$T47)","v":0},0,{"$f":"'Parameters Added'!$B$78-C47","v":33},{"$f":"IF(SUM(X47,AB47)<'Parameters Added'!$B$82,1,IF(X47='Parameters Added'!$B$83,3,IF(X47>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC47<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B47,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH47,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L47,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S47,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S47,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S47,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S47,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S47,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S47,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S47,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S47,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S47,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S47,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S47,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S47,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11999999999999998,{"$f":"('Parameters Added'!$B$24*(1-BA47)+'Parameters Added'!$B$25*BA47)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB47)+'Parameters Added'!$B$25*BB47)/1","v":1.5983999999999998},2750740.3242619755,14269.600000000093,25152.600000000093,1712.352000000011,3018.3120000000113,4756.5333333333638,8384.2000000000298,30788.088960000197,{"$f":"BL47/'Parameters Added'!$B$19","v":559.78343563636724},54269.249760000203,{"$f":"BN47/'Parameters Added'!$B$20","v":986.71363200000371},{"$f":"BJ47*((1-AJ47)*IF('Parameters Added'!$B$75=\"Yes\",AH47,AG47)+AJ47*AH47)","v":85522.46933333388},{"$f":"BP47/'Parameters Added'!$B$21","v":1554.9539878787978},{"$f":"BK47*((1-AJ47)*IF('Parameters Added'!$B$75=\"Yes\",AH47,AG47)+AJ47*AH47)","v":150747.91600000055},{"$f":"BR47/'Parameters Added'!$B$22","v":2740.87120000001},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD47,AE47,T47)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU47","v":2048}]
[45,{"$f":"BondProgramBridgeswithNBIData!A46","v":"6P3291"},{"$f":"BondProgramBridgeswithNBIData!AS46","v":1972},{"$f":"BondProgramBridgeswithNBIData!B46","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B48,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B48,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4314000},{"$f":"VLOOKUP(B48,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV46","v":6652},{"$f":"BondProgramBridgeswithNBIData!EX46","v":12638},{"$f":"BondProgramBridgeswithNBIData!AW46","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY46","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN46","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK46","v":8261.1666669999995},{"$f":"BondProgramBridgeswithNBIData!ES46","v":5},{"$f":"BondProgramBridgeswithNBIData!CY46","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ46","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA46","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B48,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D48)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O48,lstCondition,0),U$1,$T48)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P48,lstCondition,0),V$1,$T48)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q48,lstCondition,0),W$1,$T48)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O48,lstCondition,0),U$1,$T48)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P48,lstCondition,0),V$1,$T48)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q48,lstCondition,0),W$1,$T48)","v":0},0,{"$f":"'Parameters Added'!$B$78-C48","v":46},{"$f":"IF(SUM(X48,AB48)<'Parameters Added'!$B$82,1,IF(X48='Parameters Added'!$B$83,3,IF(X48>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC48<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B48,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH48,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L48,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S48,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S48,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S48,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S48,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S48,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S48,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S48,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S48,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S48,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S48,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S48,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S48,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA48)+'Parameters Added'!$B$25*BA48)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB48)+'Parameters Added'!$B$25*BB48)/1","v":1.6459999999999999},1563259.675738025,7849.1999999999534,13835.199999999953,392.45999999999771,691.75999999999772,2616.3999999999837,4611.7333333333172,7056.4307999999592,{"$f":"BL48/'Parameters Added'!$B$19","v":128.29874181818107},12437.844799999959,{"$f":"BN48/'Parameters Added'!$B$20","v":226.14263272727197},{"$f":"BJ48*((1-AJ48)*IF('Parameters Added'!$B$75=\"Yes\",AH48,AG48)+AJ48*AH48)","v":47042.871999999712},{"$f":"BP48/'Parameters Added'!$B$21","v":855.32494545454017},{"$f":"BK48*((1-AJ48)*IF('Parameters Added'!$B$75=\"Yes\",AH48,AG48)+AJ48*AH48)","v":82918.96533333305},{"$f":"BR48/'Parameters Added'!$B$22","v":1507.6175515151463},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD48,AE48,T48)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU48","v":2048}]
[46,{"$f":"BondProgramBridgeswithNBIData!A47","v":"9S3439"},{"$f":"BondProgramBridgeswithNBIData!AS47","v":1933},{"$f":"BondProgramBridgeswithNBIData!B47","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B49,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B49,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":718000},{"$f":"VLOOKUP(B49,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV47","v":583},{"$f":"BondProgramBridgeswithNBIData!EX47","v":874},{"$f":"BondProgramBridgeswithNBIData!AW47","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY47","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN47","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK47","v":1912.5},{"$f":"BondProgramBridgeswithNBIData!ES47","v":11},{"$f":"BondProgramBridgeswithNBIData!CY47","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ47","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA47","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B49,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D49)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O49,lstCondition,0),U$1,$T49)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P49,lstCondition,0),V$1,$T49)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q49,lstCondition,0),W$1,$T49)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O49,lstCondition,0),U$1,$T49)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P49,lstCondition,0),V$1,$T49)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q49,lstCondition,0),W$1,$T49)","v":0},1,{"$f":"'Parameters Added'!$B$78-C49","v":85},{"$f":"IF(SUM(X49,AB49)<'Parameters Added'!$B$82,1,IF(X49='Parameters Added'!$B$83,3,IF(X49>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC49<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B49,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH49,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L49,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S49,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S49,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S49,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S49,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S49,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S49,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S49,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S49,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S49,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S49,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S49,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S49,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA49)+'Parameters Added'!$B$25*BA49)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB49)+'Parameters Added'!$B$25*BB49)/1","v":1.6052},718000,641.19999999999709,932.19999999999709,348.81279999999845,507.11679999999848,320.59999999999854,466.09999999999854,6920.4459519999691,{"$f":"BL49/'Parameters Added'!$B$19","v":125.82629003636308},10061.197311999969,{"$f":"BN49/'Parameters Added'!$B$20","v":182.93086021818127},{"$f":"BJ49*((1-AJ49)*IF('Parameters Added'!$B$75=\"Yes\",AH49,AG49)+AJ49*AH49)","v":6360.7039999999715},{"$f":"BP49/'Parameters Added'!$B$21","v":115.64916363636311},{"$f":"BK49*((1-AJ49)*IF('Parameters Added'!$B$75=\"Yes\",AH49,AG49)+AJ49*AH49)","v":9247.4239999999718},{"$f":"BR49/'Parameters Added'!$B$22","v":168.1349818181813},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD49,AE49,T49)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU49","v":2026}]
[47,{"$f":"BondProgramBridgeswithNBIData!A48","v":"4I3217"},{"$f":"BondProgramBridgeswithNBIData!AS48","v":1960},{"$f":"BondProgramBridgeswithNBIData!B48","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B50,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B50,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2223000},{"$f":"VLOOKUP(B50,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV48","v":6683},{"$f":"BondProgramBridgeswithNBIData!EX48","v":9356},{"$f":"BondProgramBridgeswithNBIData!AW48","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY48","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN48","v":3.72},{"$f":"BondProgramBridgeswithNBIData!HK48","v":15670.5},{"$f":"BondProgramBridgeswithNBIData!ES48","v":5},{"$f":"BondProgramBridgeswithNBIData!CY48","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ48","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA48","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B50,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D50)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O50,lstCondition,0),U$1,$T50)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P50,lstCondition,0),V$1,$T50)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q50,lstCondition,0),W$1,$T50)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O50,lstCondition,0),U$1,$T50)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P50,lstCondition,0),V$1,$T50)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q50,lstCondition,0),W$1,$T50)","v":1},3,{"$f":"'Parameters Added'!$B$78-C50","v":58},{"$f":"IF(SUM(X50,AB50)<'Parameters Added'!$B$82,1,IF(X50='Parameters Added'!$B$83,3,IF(X50>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC50<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B50,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH50,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.72},{"$f":"MAX(MIN(L50,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.72},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S50,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S50,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S50,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S50,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S50,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S50,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S50,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S50,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S50,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S50,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S50,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S50,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA50)+'Parameters Added'!$B$25*BA50)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB50)+'Parameters Added'!$B$25*BB50)/1","v":1.6459999999999999},2223000,7083.9500000000116,9756.9500000000116,3683.6540000000064,5073.6140000000059,3541.9750000000058,4878.4750000000058,13703.192880000022,{"$f":"BL50/'Parameters Added'!$B$19","v":249.14896145454586},18873.844080000021,{"$f":"BN50/'Parameters Added'!$B$20","v":343.16080145454583},{"$f":"BJ50*((1-AJ50)*IF('Parameters Added'!$B$75=\"Yes\",AH50,AG50)+AJ50*AH50)","v":13176.147000000021},{"$f":"BP50/'Parameters Added'!$B$21","v":239.56630909090947},{"$f":"BK50*((1-AJ50)*IF('Parameters Added'!$B$75=\"Yes\",AH50,AG50)+AJ50*AH50)","v":18147.927000000022},{"$f":"BR50/'Parameters Added'!$B$22","v":329.96230909090946},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD50,AE50,T50)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU50","v":2028}]
[48,{"$f":"BondProgramBridgeswithNBIData!A49","v":"5S3330"},{"$f":"BondProgramBridgeswithNBIData!AS49","v":1941},{"$f":"BondProgramBridgeswithNBIData!B49","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B51,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B51,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3115000},{"$f":"VLOOKUP(B51,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV49","v":2127},{"$f":"BondProgramBridgeswithNBIData!EX49","v":2765},{"$f":"BondProgramBridgeswithNBIData!AW49","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY49","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN49","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK49","v":17213.833332999999},{"$f":"BondProgramBridgeswithNBIData!ES49","v":9},{"$f":"BondProgramBridgeswithNBIData!CY49","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ49","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA49","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B51,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D51)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O51,lstCondition,0),U$1,$T51)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P51,lstCondition,0),V$1,$T51)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q51,lstCondition,0),W$1,$T51)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O51,lstCondition,0),U$1,$T51)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P51,lstCondition,0),V$1,$T51)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q51,lstCondition,0),W$1,$T51)","v":0},0,{"$f":"'Parameters Added'!$B$78-C51","v":77},{"$f":"IF(SUM(X51,AB51)<'Parameters Added'!$B$82,1,IF(X51='Parameters Added'!$B$83,3,IF(X51>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC51<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B51,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH51,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L51,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S51,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S51,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S51,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S51,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S51,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S51,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S51,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S51,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S51,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S51,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S51,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S51,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.15111940298507462,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA51)+'Parameters Added'!$B$25*BA51)/1","v":1.5772388059701492},{"$f":"('Parameters Added'!$B$24*(1-BB51)+'Parameters Added'!$B$25*BB51)/1","v":1.6188},3115000,2222.7000000000044,2860.7000000000044,1191.3672000000024,1533.3352000000025,1111.3500000000022,1430.3500000000022,23636.725248000046,{"$f":"BL51/'Parameters Added'!$B$19","v":429.75864087272811},30421.370368000051,{"$f":"BN51/'Parameters Added'!$B$20","v":553.11582487272824},{"$f":"BJ51*((1-AJ51)*IF('Parameters Added'!$B$75=\"Yes\",AH51,AG51)+AJ51*AH51)","v":22049.184000000045},{"$f":"BP51/'Parameters Added'!$B$21","v":400.89425454545534},{"$f":"BK51*((1-AJ51)*IF('Parameters Added'!$B$75=\"Yes\",AH51,AG51)+AJ51*AH51)","v":28378.144000000044},{"$f":"BR51/'Parameters Added'!$B$22","v":515.9662545454554},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD51,AE51,T51)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU51","v":2033}]
[49,{"$f":"BondProgramBridgeswithNBIData!A50","v":"5S3249"},{"$f":"BondProgramBridgeswithNBIData!AS50","v":1961},{"$f":"BondProgramBridgeswithNBIData!B50","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B52,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B52,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":693000},{"$f":"VLOOKUP(B52,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV50","v":560},{"$f":"BondProgramBridgeswithNBIData!EX50","v":980},{"$f":"BondProgramBridgeswithNBIData!AW50","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY50","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN50","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK50","v":3849.25},{"$f":"BondProgramBridgeswithNBIData!ES50","v":17},{"$f":"BondProgramBridgeswithNBIData!CY50","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ50","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA50","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B52,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D52)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O52,lstCondition,0),U$1,$T52)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P52,lstCondition,0),V$1,$T52)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q52,lstCondition,0),W$1,$T52)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O52,lstCondition,0),U$1,$T52)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P52,lstCondition,0),V$1,$T52)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q52,lstCondition,0),W$1,$T52)","v":0},0,{"$f":"'Parameters Added'!$B$78-C52","v":57},{"$f":"IF(SUM(X52,AB52)<'Parameters Added'!$B$82,1,IF(X52='Parameters Added'!$B$83,3,IF(X52>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC52<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B52,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH52,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L52,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.17,0.17,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S52,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S52,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S52,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S52,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S52,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S52,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S52,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S52,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S52,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S52,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S52,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S52,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.17,{"$f":"('Parameters Added'!$B$24*(1-BA52)+'Parameters Added'!$B$25*BA52)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB52)+'Parameters Added'!$B$25*BB52)/1","v":1.5643999999999998},693000,644,1064,109.48,180.88000000000002,214.66666666666663,354.66666666666657,1968.4504000000002,{"$f":"BL52/'Parameters Added'!$B$19","v":35.790007272727273},3252.2224000000006,{"$f":"BN52/'Parameters Added'!$B$20","v":59.131316363636373},{"$f":"BJ52*((1-AJ52)*IF('Parameters Added'!$B$75=\"Yes\",AH52,AG52)+AJ52*AH52)","v":3859.706666666666},{"$f":"BP52/'Parameters Added'!$B$21","v":70.176484848484833},{"$f":"BK52*((1-AJ52)*IF('Parameters Added'!$B$75=\"Yes\",AH52,AG52)+AJ52*AH52)","v":6376.9066666666649},{"$f":"BR52/'Parameters Added'!$B$22","v":115.94375757575754},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD52,AE52,T52)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU52","v":2026}]
[50,{"$f":"BondProgramBridgeswithNBIData!A51","v":"3S3127"},{"$f":"BondProgramBridgeswithNBIData!AS51","v":1961},{"$f":"BondProgramBridgeswithNBIData!B51","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B53,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B53,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2517000},{"$f":"VLOOKUP(B53,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV51","v":519},{"$f":"BondProgramBridgeswithNBIData!EX51","v":648},{"$f":"BondProgramBridgeswithNBIData!AW51","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY51","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN51","v":8.06},{"$f":"BondProgramBridgeswithNBIData!HK51","v":5459},{"$f":"BondProgramBridgeswithNBIData!ES51","v":11},{"$f":"BondProgramBridgeswithNBIData!CY51","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ51","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA51","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B53,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D53)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O53,lstCondition,0),U$1,$T53)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P53,lstCondition,0),V$1,$T53)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q53,lstCondition,0),W$1,$T53)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O53,lstCondition,0),U$1,$T53)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P53,lstCondition,0),V$1,$T53)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q53,lstCondition,0),W$1,$T53)","v":0},2,{"$f":"'Parameters Added'!$B$78-C53","v":57},{"$f":"IF(SUM(X53,AB53)<'Parameters Added'!$B$82,1,IF(X53='Parameters Added'!$B$83,3,IF(X53>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC53<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B53,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH53,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":8.06},{"$f":"MAX(MIN(L53,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":8.06},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S53,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S53,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S53,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S53,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S53,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S53,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S53,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S53,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S53,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S53,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S53,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S53,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA53)+'Parameters Added'!$B$25*BA53)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB53)+'Parameters Added'!$B$25*BB53)/1","v":1.6052},2517000,544.79999999999927,673.79999999999927,296.37119999999965,366.54719999999963,272.39999999999964,336.89999999999964,2388.7518719999971,{"$f":"BL53/'Parameters Added'!$B$19","v":43.431852218181767},2954.3704319999974,{"$f":"BN53/'Parameters Added'!$B$20","v":53.715826036363588},{"$f":"BJ53*((1-AJ53)*IF('Parameters Added'!$B$75=\"Yes\",AH53,AG53)+AJ53*AH53)","v":2195.5439999999971},{"$f":"BP53/'Parameters Added'!$B$21","v":39.918981818181763},{"$f":"BK53*((1-AJ53)*IF('Parameters Added'!$B$75=\"Yes\",AH53,AG53)+AJ53*AH53)","v":2715.413999999997},{"$f":"BR53/'Parameters Added'!$B$22","v":49.371163636363583},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD53,AE53,T53)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU53","v":2028}]
[51,{"$f":"BondProgramBridgeswithNBIData!A52","v":"4I3291"},{"$f":"BondProgramBridgeswithNBIData!AS52","v":1967},{"$f":"BondProgramBridgeswithNBIData!B52","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B54,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B54,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3898000},{"$f":"VLOOKUP(B54,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV52","v":52658},{"$f":"BondProgramBridgeswithNBIData!EX52","v":107948},{"$f":"BondProgramBridgeswithNBIData!AW52","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY52","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN52","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK52","v":6624.75},{"$f":"BondProgramBridgeswithNBIData!ES52","v":6},{"$f":"BondProgramBridgeswithNBIData!CY52","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ52","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA52","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B54,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D54)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O54,lstCondition,0),U$1,$T54)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P54,lstCondition,0),V$1,$T54)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q54,lstCondition,0),W$1,$T54)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O54,lstCondition,0),U$1,$T54)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P54,lstCondition,0),V$1,$T54)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q54,lstCondition,0),W$1,$T54)","v":0},0,{"$f":"'Parameters Added'!$B$78-C54","v":51},{"$f":"IF(SUM(X54,AB54)<'Parameters Added'!$B$82,1,IF(X54='Parameters Added'!$B$83,3,IF(X54>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC54<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B54,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH54,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L54,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S54,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S54,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S54,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S54,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S54,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S54,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S54,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S54,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S54,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S54,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S54,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S54,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA54)+'Parameters Added'!$B$25*BA54)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB54)+'Parameters Added'!$B$25*BB54)/1","v":1.6392},2003901.4084507043,63716,119006,33387.184000000001,62359.144,31858,59503,20700.054080000002,{"$f":"BL54/'Parameters Added'!$B$19","v":376.36461963636367},38662.669280000002,{"$f":"BN54/'Parameters Added'!$B$20","v":702.95762327272735},{"$f":"BJ54*((1-AJ54)*IF('Parameters Added'!$B$75=\"Yes\",AH54,AG54)+AJ54*AH54)","v":19751.96},{"$f":"BP54/'Parameters Added'!$B$21","v":359.12654545454546},{"$f":"BK54*((1-AJ54)*IF('Parameters Added'!$B$75=\"Yes\",AH54,AG54)+AJ54*AH54)","v":36891.86},{"$f":"BR54/'Parameters Added'!$B$22","v":670.76109090909097},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD54,AE54,T54)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU54","v":2022}]
[52,{"$f":"BondProgramBridgeswithNBIData!A53","v":"4I3291"},{"$f":"BondProgramBridgeswithNBIData!AS53","v":1967},{"$f":"BondProgramBridgeswithNBIData!B53","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B55,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B55,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3898000},{"$f":"VLOOKUP(B55,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV53","v":57725},{"$f":"BondProgramBridgeswithNBIData!EX53","v":118336},{"$f":"BondProgramBridgeswithNBIData!AW53","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY53","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN53","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK53","v":6261.75},{"$f":"BondProgramBridgeswithNBIData!ES53","v":6},{"$f":"BondProgramBridgeswithNBIData!CY53","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ53","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA53","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B55,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D55)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O55,lstCondition,0),U$1,$T55)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P55,lstCondition,0),V$1,$T55)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q55,lstCondition,0),W$1,$T55)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O55,lstCondition,0),U$1,$T55)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P55,lstCondition,0),V$1,$T55)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q55,lstCondition,0),W$1,$T55)","v":0},0,{"$f":"'Parameters Added'!$B$78-C55","v":51},{"$f":"IF(SUM(X55,AB55)<'Parameters Added'!$B$82,1,IF(X55='Parameters Added'!$B$83,3,IF(X55>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC55<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B55,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH55,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L55,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S55,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S55,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S55,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S55,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S55,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S55,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S55,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S55,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S55,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S55,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S55,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S55,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA55)+'Parameters Added'!$B$25*BA55)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB55)+'Parameters Added'!$B$25*BB55)/1","v":1.6392},1894098.5915492957,69847.199999999255,130458.19999999925,36599.932799999609,68360.096799999606,34923.599999999627,65229.099999999627,22691.958335999756,{"$f":"BL55/'Parameters Added'!$B$19","v":412.58106065454103},42383.260015999753,{"$f":"BN55/'Parameters Added'!$B$20","v":770.60472756363185},{"$f":"BJ55*((1-AJ55)*IF('Parameters Added'!$B$75=\"Yes\",AH55,AG55)+AJ55*AH55)","v":21652.631999999769},{"$f":"BP55/'Parameters Added'!$B$21","v":393.68421818181395},{"$f":"BK55*((1-AJ55)*IF('Parameters Added'!$B$75=\"Yes\",AH55,AG55)+AJ55*AH55)","v":40442.041999999768},{"$f":"BR55/'Parameters Added'!$B$22","v":735.30985454545032},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD55,AE55,T55)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU55","v":2033}]
[53,{"$f":"BondProgramBridgeswithNBIData!A54","v":"1S3207"},{"$f":"BondProgramBridgeswithNBIData!AS54","v":1946},{"$f":"BondProgramBridgeswithNBIData!B54","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B56,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B56,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":866000},{"$f":"VLOOKUP(B56,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV54","v":180},{"$f":"BondProgramBridgeswithNBIData!EX54","v":225},{"$f":"BondProgramBridgeswithNBIData!AW54","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY54","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN54","v":29.76},{"$f":"BondProgramBridgeswithNBIData!HK54","v":4437.75},{"$f":"BondProgramBridgeswithNBIData!ES54","v":11},{"$f":"BondProgramBridgeswithNBIData!CY54","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ54","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA54","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B56,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D56)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O56,lstCondition,0),U$1,$T56)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P56,lstCondition,0),V$1,$T56)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q56,lstCondition,0),W$1,$T56)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O56,lstCondition,0),U$1,$T56)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P56,lstCondition,0),V$1,$T56)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q56,lstCondition,0),W$1,$T56)","v":1},1,{"$f":"'Parameters Added'!$B$78-C56","v":72},{"$f":"IF(SUM(X56,AB56)<'Parameters Added'!$B$82,1,IF(X56='Parameters Added'!$B$83,3,IF(X56>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC56<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B56,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH56,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.76},{"$f":"MAX(MIN(L56,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.76},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S56,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S56,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S56,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S56,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S56,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S56,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S56,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S56,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S56,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S56,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S56,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S56,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA56)+'Parameters Added'!$B$25*BA56)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB56)+'Parameters Added'!$B$25*BB56)/1","v":1.6052},866000,189,234,102.816,127.29600000000001,94.5,117,3059.8041600000006,{"$f":"BL56/'Parameters Added'!$B$19","v":55.63280290909092},3788.3289600000007,{"$f":"BN56/'Parameters Added'!$B$20","v":68.878708363636377},{"$f":"BJ56*((1-AJ56)*IF('Parameters Added'!$B$75=\"Yes\",AH56,AG56)+AJ56*AH56)","v":2812.3200000000006},{"$f":"BP56/'Parameters Added'!$B$21","v":51.133090909090917},{"$f":"BK56*((1-AJ56)*IF('Parameters Added'!$B$75=\"Yes\",AH56,AG56)+AJ56*AH56)","v":3481.9200000000005},{"$f":"BR56/'Parameters Added'!$B$22","v":63.307636363636377},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD56,AE56,T56)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU56","v":2026}]
[54,{"$f":"BondProgramBridgeswithNBIData!A55","v":"5S3289"},{"$f":"BondProgramBridgeswithNBIData!AS55","v":1963},{"$f":"BondProgramBridgeswithNBIData!B55","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B57,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B57,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":859000},{"$f":"VLOOKUP(B57,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV55","v":606},{"$f":"BondProgramBridgeswithNBIData!EX55","v":848},{"$f":"BondProgramBridgeswithNBIData!AW55","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY55","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN55","v":8.06},{"$f":"BondProgramBridgeswithNBIData!HK55","v":6407.5},{"$f":"BondProgramBridgeswithNBIData!ES55","v":11},{"$f":"BondProgramBridgeswithNBIData!CY55","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ55","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA55","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B57,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D57)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O57,lstCondition,0),U$1,$T57)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P57,lstCondition,0),V$1,$T57)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q57,lstCondition,0),W$1,$T57)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O57,lstCondition,0),U$1,$T57)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P57,lstCondition,0),V$1,$T57)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q57,lstCondition,0),W$1,$T57)","v":0},1,{"$f":"'Parameters Added'!$B$78-C57","v":55},{"$f":"IF(SUM(X57,AB57)<'Parameters Added'!$B$82,1,IF(X57='Parameters Added'!$B$83,3,IF(X57>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC57<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B57,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH57,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":8.06},{"$f":"MAX(MIN(L57,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":8.06},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S57,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S57,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S57,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S57,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S57,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S57,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S57,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S57,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S57,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S57,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S57,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S57,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA57)+'Parameters Added'!$B$25*BA57)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB57)+'Parameters Added'!$B$25*BB57)/1","v":1.6052},859000,654.40000000000146,896.40000000000146,71.984000000000165,98.604000000000156,218.13333333333378,298.80000000000041,580.19104000000141,{"$f":"BL57/'Parameters Added'!$B$19","v":10.548928000000025},794.74824000000126,{"$f":"BN57/'Parameters Added'!$B$20","v":14.449968000000023},{"$f":"BJ57*((1-AJ57)*IF('Parameters Added'!$B$75=\"Yes\",AH57,AG57)+AJ57*AH57)","v":1758.1546666666704},{"$f":"BP57/'Parameters Added'!$B$21","v":31.966448484848552},{"$f":"BK57*((1-AJ57)*IF('Parameters Added'!$B$75=\"Yes\",AH57,AG57)+AJ57*AH57)","v":2408.3280000000036},{"$f":"BR57/'Parameters Added'!$B$22","v":43.787781818181884},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD57,AE57,T57)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU57","v":2026}]
[55,{"$f":"BondProgramBridgeswithNBIData!A56","v":"9S3517"},{"$f":"BondProgramBridgeswithNBIData!AS56","v":1931},{"$f":"BondProgramBridgeswithNBIData!B56","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B58,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B58,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":275000},{"$f":"VLOOKUP(B58,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV56","v":484},{"$f":"BondProgramBridgeswithNBIData!EX56","v":677},{"$f":"BondProgramBridgeswithNBIData!AW56","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY56","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN56","v":11.16},{"$f":"BondProgramBridgeswithNBIData!HK56","v":778.25},{"$f":"BondProgramBridgeswithNBIData!ES56","v":11},{"$f":"BondProgramBridgeswithNBIData!CY56","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ56","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA56","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B58,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D58)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O58,lstCondition,0),U$1,$T58)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P58,lstCondition,0),V$1,$T58)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q58,lstCondition,0),W$1,$T58)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O58,lstCondition,0),U$1,$T58)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P58,lstCondition,0),V$1,$T58)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q58,lstCondition,0),W$1,$T58)","v":1},1,{"$f":"'Parameters Added'!$B$78-C58","v":87},{"$f":"IF(SUM(X58,AB58)<'Parameters Added'!$B$82,1,IF(X58='Parameters Added'!$B$83,3,IF(X58>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC58<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B58,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH58,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":11.16},{"$f":"MAX(MIN(L58,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":11.16},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S58,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S58,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S58,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S58,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S58,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S58,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S58,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S58,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S58,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S58,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S58,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S58,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA58)+'Parameters Added'!$B$25*BA58)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB58)+'Parameters Added'!$B$25*BB58)/1","v":1.6052},275000,522.59999999999854,715.59999999999854,284.29439999999926,389.28639999999922,261.29999999999927,357.79999999999927,3172.7255039999918,{"$f":"BL58/'Parameters Added'!$B$19","v":57.685918254545307},4344.4362239999909,{"$f":"BN58/'Parameters Added'!$B$20","v":78.989749527272565},{"$f":"BJ58*((1-AJ58)*IF('Parameters Added'!$B$75=\"Yes\",AH58,AG58)+AJ58*AH58)","v":2916.107999999992},{"$f":"BP58/'Parameters Added'!$B$21","v":53.020145454545307},{"$f":"BK58*((1-AJ58)*IF('Parameters Added'!$B$75=\"Yes\",AH58,AG58)+AJ58*AH58)","v":3993.047999999992},{"$f":"BR58/'Parameters Added'!$B$22","v":72.600872727272588},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD58,AE58,T58)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU58","v":2028}]
[56,{"$f":"BondProgramBridgeswithNBIData!A57","v":"2P3247"},{"$f":"BondProgramBridgeswithNBIData!AS57","v":1956},{"$f":"BondProgramBridgeswithNBIData!B57","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B59,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B59,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":801000},{"$f":"VLOOKUP(B59,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV57","v":4756},{"$f":"BondProgramBridgeswithNBIData!EX57","v":9036},{"$f":"BondProgramBridgeswithNBIData!AW57","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY57","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN57","v":19.22},{"$f":"BondProgramBridgeswithNBIData!HK57","v":3738.583333},{"$f":"BondProgramBridgeswithNBIData!ES57","v":27},{"$f":"BondProgramBridgeswithNBIData!CY57","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ57","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA57","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B59,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D59)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O59,lstCondition,0),U$1,$T59)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P59,lstCondition,0),V$1,$T59)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q59,lstCondition,0),W$1,$T59)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O59,lstCondition,0),U$1,$T59)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P59,lstCondition,0),V$1,$T59)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q59,lstCondition,0),W$1,$T59)","v":0},1,{"$f":"'Parameters Added'!$B$78-C59","v":62},{"$f":"IF(SUM(X59,AB59)<'Parameters Added'!$B$82,1,IF(X59='Parameters Added'!$B$83,3,IF(X59>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC59<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B59,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH59,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.22},{"$f":"MAX(MIN(L59,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.22},0.27,0.27,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S59,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S59,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S59,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S59,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S59,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S59,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S59,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S59,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S59,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S59,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S59,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S59,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.27,{"$f":"('Parameters Added'!$B$24*(1-BA59)+'Parameters Added'!$B$25*BA59)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB59)+'Parameters Added'!$B$25*BB59)/1","v":1.4964},800999.99999999988,5612,9892,1515.24,2670.84,1870.6666666666663,3297.3333333333326,29122.912799999998,{"$f":"BL59/'Parameters Added'!$B$19","v":529.50750545454537},51333.544800000003,{"$f":"BN59/'Parameters Added'!$B$20","v":933.33717818181822},{"$f":"BJ59*((1-AJ59)*IF('Parameters Added'!$B$75=\"Yes\",AH59,AG59)+AJ59*AH59)","v":35954.213333333326},{"$f":"BP59/'Parameters Added'!$B$21","v":653.71296969696959},{"$f":"BK59*((1-AJ59)*IF('Parameters Added'!$B$75=\"Yes\",AH59,AG59)+AJ59*AH59)","v":63374.746666666651},{"$f":"BR59/'Parameters Added'!$B$22","v":1152.2681212121208},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD59,AE59,T59)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU59","v":2033}]
[57,{"$f":"BondProgramBridgeswithNBIData!A58","v":"7S3202"},{"$f":"BondProgramBridgeswithNBIData!AS58","v":1974},{"$f":"BondProgramBridgeswithNBIData!B58","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B60,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B60,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2590000},{"$f":"VLOOKUP(B60,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV58","v":428},{"$f":"BondProgramBridgeswithNBIData!EX58","v":556},{"$f":"BondProgramBridgeswithNBIData!AW58","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY58","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN58","v":11.78},{"$f":"BondProgramBridgeswithNBIData!HK58","v":59847.75},{"$f":"BondProgramBridgeswithNBIData!ES58","v":11},{"$f":"BondProgramBridgeswithNBIData!CY58","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ58","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA58","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B60,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D60)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O60,lstCondition,0),U$1,$T60)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P60,lstCondition,0),V$1,$T60)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q60,lstCondition,0),W$1,$T60)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O60,lstCondition,0),U$1,$T60)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P60,lstCondition,0),V$1,$T60)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q60,lstCondition,0),W$1,$T60)","v":0},0,{"$f":"'Parameters Added'!$B$78-C60","v":44},{"$f":"IF(SUM(X60,AB60)<'Parameters Added'!$B$82,1,IF(X60='Parameters Added'!$B$83,3,IF(X60>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC60<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B60,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH60,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":11.78},{"$f":"MAX(MIN(L60,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":11.78},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S60,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S60,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S60,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S60,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S60,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S60,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S60,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S60,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S60,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S60,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S60,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S60,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA60)+'Parameters Added'!$B$25*BA60)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB60)+'Parameters Added'!$B$25*BB60)/1","v":1.6052},2590000,453.59999999999854,581.59999999999854,49.895999999999837,63.975999999999843,151.19999999999948,193.86666666666613,587.77487999999801,{"$f":"BL60/'Parameters Added'!$B$19","v":10.686815999999963},753.6372799999981,{"$f":"BN60/'Parameters Added'!$B$20","v":13.702495999999966},{"$f":"BJ60*((1-AJ60)*IF('Parameters Added'!$B$75=\"Yes\",AH60,AG60)+AJ60*AH60)","v":1781.1359999999938},{"$f":"BP60/'Parameters Added'!$B$21","v":32.384290909090794},{"$f":"BK60*((1-AJ60)*IF('Parameters Added'!$B$75=\"Yes\",AH60,AG60)+AJ60*AH60)","v":2283.7493333333268},{"$f":"BR60/'Parameters Added'!$B$22","v":41.522715151515037},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD60,AE60,T60)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU60","v":2048}]
[58,{"$f":"BondProgramBridgeswithNBIData!A59","v":"4P3015"},{"$f":"BondProgramBridgeswithNBIData!AS59","v":1931},{"$f":"BondProgramBridgeswithNBIData!B59","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B61,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B61,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7641000},{"$f":"VLOOKUP(B61,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV59","v":1521},{"$f":"BondProgramBridgeswithNBIData!EX59","v":2053},{"$f":"BondProgramBridgeswithNBIData!AW59","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY59","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN59","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK59","v":5846},{"$f":"BondProgramBridgeswithNBIData!ES59","v":13},{"$f":"BondProgramBridgeswithNBIData!CY59","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ59","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA59","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B61,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D61)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O61,lstCondition,0),U$1,$T61)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P61,lstCondition,0),V$1,$T61)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q61,lstCondition,0),W$1,$T61)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O61,lstCondition,0),U$1,$T61)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P61,lstCondition,0),V$1,$T61)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q61,lstCondition,0),W$1,$T61)","v":0},0,{"$f":"'Parameters Added'!$B$78-C61","v":87},{"$f":"IF(SUM(X61,AB61)<'Parameters Added'!$B$82,1,IF(X61='Parameters Added'!$B$83,3,IF(X61>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC61<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B61,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH61,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L61,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S61,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S61,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S61,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S61,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S61,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S61,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S61,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S61,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S61,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S61,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S61,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S61,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.21195652173913043,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA61)+'Parameters Added'!$B$25*BA61)/1","v":1.5358695652173913},{"$f":"('Parameters Added'!$B$24*(1-BB61)+'Parameters Added'!$B$25*BB61)/1","v":1.5916000000000001},2984385.4086802388,1627.3999999999942,2159.3999999999942,898.32479999999691,1191.9887999999969,813.69999999999709,1079.6999999999971,556.96137599999804,{"$f":"BL61/'Parameters Added'!$B$19","v":10.126570472727238},739.03305599999806,{"$f":"BN61/'Parameters Added'!$B$20","v":13.436964654545418},{"$f":"BJ61*((1-AJ61)*IF('Parameters Added'!$B$75=\"Yes\",AH61,AG61)+AJ61*AH61)","v":504.49399999999821},{"$f":"BP61/'Parameters Added'!$B$21","v":9.1726181818181498},{"$f":"BK61*((1-AJ61)*IF('Parameters Added'!$B$75=\"Yes\",AH61,AG61)+AJ61*AH61)","v":669.41399999999817},{"$f":"BR61/'Parameters Added'!$B$22","v":12.171163636363604},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD61,AE61,T61)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU61","v":2022}]
[59,{"$f":"BondProgramBridgeswithNBIData!A60","v":"4P3015"},{"$f":"BondProgramBridgeswithNBIData!AS60","v":1931},{"$f":"BondProgramBridgeswithNBIData!B60","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B62,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B62,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7641000},{"$f":"VLOOKUP(B62,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV60","v":3252},{"$f":"BondProgramBridgeswithNBIData!EX60","v":4390},{"$f":"BondProgramBridgeswithNBIData!AW60","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY60","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN60","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK60","v":2315.5},{"$f":"BondProgramBridgeswithNBIData!ES60","v":11},{"$f":"BondProgramBridgeswithNBIData!CY60","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ60","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA60","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B62,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D62)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O62,lstCondition,0),U$1,$T62)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P62,lstCondition,0),V$1,$T62)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q62,lstCondition,0),W$1,$T62)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O62,lstCondition,0),U$1,$T62)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P62,lstCondition,0),V$1,$T62)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q62,lstCondition,0),W$1,$T62)","v":1},1,{"$f":"'Parameters Added'!$B$78-C62","v":87},{"$f":"IF(SUM(X62,AB62)<'Parameters Added'!$B$82,1,IF(X62='Parameters Added'!$B$83,3,IF(X62>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC62<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B62,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH62,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L62,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S62,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S62,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S62,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S62,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S62,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S62,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S62,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S62,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S62,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S62,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S62,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S62,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA62)+'Parameters Added'!$B$25*BA62)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB62)+'Parameters Added'!$B$25*BB62)/1","v":1.6052},1182063.7040367932,3479.6000000000058,4617.6000000000058,1892.9024000000034,2511.9744000000032,1739.8000000000029,2308.8000000000029,1173.5994880000021,{"$f":"BL62/'Parameters Added'!$B$19","v":21.338172509090949},1557.4241280000019,{"$f":"BN62/'Parameters Added'!$B$20","v":28.316802327272761},{"$f":"BJ62*((1-AJ62)*IF('Parameters Added'!$B$75=\"Yes\",AH62,AG62)+AJ62*AH62)","v":1078.6760000000017},{"$f":"BP62/'Parameters Added'!$B$21","v":19.612290909090941},{"$f":"BK62*((1-AJ62)*IF('Parameters Added'!$B$75=\"Yes\",AH62,AG62)+AJ62*AH62)","v":1431.4560000000017},{"$f":"BR62/'Parameters Added'!$B$22","v":26.026472727272758},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD62,AE62,T62)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU62","v":2022}]
[60,{"$f":"BondProgramBridgeswithNBIData!A61","v":"4P3015"},{"$f":"BondProgramBridgeswithNBIData!AS61","v":1931},{"$f":"BondProgramBridgeswithNBIData!B61","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B63,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B63,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7641000},{"$f":"VLOOKUP(B63,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV61","v":3252},{"$f":"BondProgramBridgeswithNBIData!EX61","v":4390},{"$f":"BondProgramBridgeswithNBIData!AW61","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY61","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN61","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK61","v":2876.833333},{"$f":"BondProgramBridgeswithNBIData!ES61","v":11},{"$f":"BondProgramBridgeswithNBIData!CY61","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ61","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA61","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B63,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D63)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O63,lstCondition,0),U$1,$T63)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P63,lstCondition,0),V$1,$T63)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q63,lstCondition,0),W$1,$T63)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O63,lstCondition,0),U$1,$T63)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P63,lstCondition,0),V$1,$T63)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q63,lstCondition,0),W$1,$T63)","v":0},0,{"$f":"'Parameters Added'!$B$78-C63","v":87},{"$f":"IF(SUM(X63,AB63)<'Parameters Added'!$B$82,1,IF(X63='Parameters Added'!$B$83,3,IF(X63>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC63<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B63,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH63,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L63,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S63,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S63,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S63,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S63,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S63,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S63,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S63,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S63,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S63,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S63,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S63,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S63,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA63)+'Parameters Added'!$B$25*BA63)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB63)+'Parameters Added'!$B$25*BB63)/1","v":1.6052},1468624.6018149399,3479.6000000000058,4617.6000000000058,1892.9024000000034,2511.9744000000032,1739.8000000000029,2308.8000000000029,1173.5994880000021,{"$f":"BL63/'Parameters Added'!$B$19","v":21.338172509090949},1557.4241280000019,{"$f":"BN63/'Parameters Added'!$B$20","v":28.316802327272761},{"$f":"BJ63*((1-AJ63)*IF('Parameters Added'!$B$75=\"Yes\",AH63,AG63)+AJ63*AH63)","v":1078.6760000000017},{"$f":"BP63/'Parameters Added'!$B$21","v":19.612290909090941},{"$f":"BK63*((1-AJ63)*IF('Parameters Added'!$B$75=\"Yes\",AH63,AG63)+AJ63*AH63)","v":1431.4560000000017},{"$f":"BR63/'Parameters Added'!$B$22","v":26.026472727272758},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD63,AE63,T63)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU63","v":2022}]
[61,{"$f":"BondProgramBridgeswithNBIData!A62","v":"4P3015"},{"$f":"BondProgramBridgeswithNBIData!AS62","v":1931},{"$f":"BondProgramBridgeswithNBIData!B62","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B64,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B64,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7641000},{"$f":"VLOOKUP(B64,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV62","v":3252},{"$f":"BondProgramBridgeswithNBIData!EX62","v":4390},{"$f":"BondProgramBridgeswithNBIData!AW62","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY62","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN62","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK62","v":3929.333333},{"$f":"BondProgramBridgeswithNBIData!ES62","v":11},{"$f":"BondProgramBridgeswithNBIData!CY62","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ62","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA62","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B64,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D64)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O64,lstCondition,0),U$1,$T64)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P64,lstCondition,0),V$1,$T64)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q64,lstCondition,0),W$1,$T64)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O64,lstCondition,0),U$1,$T64)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P64,lstCondition,0),V$1,$T64)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q64,lstCondition,0),W$1,$T64)","v":0},0,{"$f":"'Parameters Added'!$B$78-C64","v":87},{"$f":"IF(SUM(X64,AB64)<'Parameters Added'!$B$82,1,IF(X64='Parameters Added'!$B$83,3,IF(X64>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC64<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B64,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH64,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L64,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S64,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S64,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S64,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S64,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S64,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S64,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S64,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S64,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S64,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S64,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S64,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S64,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA64)+'Parameters Added'!$B$25*BA64)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB64)+'Parameters Added'!$B$25*BB64)/1","v":1.6052},2005926.2854680277,3479.6000000000058,4617.6000000000058,1892.9024000000034,2511.9744000000032,1739.8000000000029,2308.8000000000029,1173.5994880000021,{"$f":"BL64/'Parameters Added'!$B$19","v":21.338172509090949},1557.4241280000019,{"$f":"BN64/'Parameters Added'!$B$20","v":28.316802327272761},{"$f":"BJ64*((1-AJ64)*IF('Parameters Added'!$B$75=\"Yes\",AH64,AG64)+AJ64*AH64)","v":1078.6760000000017},{"$f":"BP64/'Parameters Added'!$B$21","v":19.612290909090941},{"$f":"BK64*((1-AJ64)*IF('Parameters Added'!$B$75=\"Yes\",AH64,AG64)+AJ64*AH64)","v":1431.4560000000017},{"$f":"BR64/'Parameters Added'!$B$22","v":26.026472727272758},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD64,AE64,T64)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU64","v":2022}]
[62,{"$f":"BondProgramBridgeswithNBIData!A63","v":"5S3238"},{"$f":"BondProgramBridgeswithNBIData!AS63","v":1952},{"$f":"BondProgramBridgeswithNBIData!B63","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B65,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B65,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":736000},{"$f":"VLOOKUP(B65,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV63","v":252},{"$f":"BondProgramBridgeswithNBIData!EX63","v":315},{"$f":"BondProgramBridgeswithNBIData!AW63","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY63","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN63","v":16.739999999999998},{"$f":"BondProgramBridgeswithNBIData!HK63","v":1668.75},{"$f":"BondProgramBridgeswithNBIData!ES63","v":20},{"$f":"BondProgramBridgeswithNBIData!CY63","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ63","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA63","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B65,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D65)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O65,lstCondition,0),U$1,$T65)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P65,lstCondition,0),V$1,$T65)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q65,lstCondition,0),W$1,$T65)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O65,lstCondition,0),U$1,$T65)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P65,lstCondition,0),V$1,$T65)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q65,lstCondition,0),W$1,$T65)","v":0},1,{"$f":"'Parameters Added'!$B$78-C65","v":66},{"$f":"IF(SUM(X65,AB65)<'Parameters Added'!$B$82,1,IF(X65='Parameters Added'!$B$83,3,IF(X65>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC65<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B65,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH65,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.739999999999998},{"$f":"MAX(MIN(L65,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.739999999999998},0.2,0.2,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S65,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S65,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S65,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S65,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S65,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S65,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S65,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S65,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S65,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S65,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S65,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S65,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.31034482758620691,0.2,{"$f":"('Parameters Added'!$B$24*(1-BA65)+'Parameters Added'!$B$25*BA65)/1","v":1.4689655172413794},{"$f":"('Parameters Added'!$B$24*(1-BB65)+'Parameters Added'!$B$25*BB65)/1","v":1.544},736000,264.60000000000036,327.60000000000036,153.46800000000022,190.00800000000024,132.30000000000018,163.80000000000018,2569.0543200000034,{"$f":"BL65/'Parameters Added'!$B$19","v":46.710078545454607},3180.7339200000038,{"$f":"BN65/'Parameters Added'!$B$20","v":57.831525818181888},{"$f":"BJ65*((1-AJ65)*IF('Parameters Added'!$B$75=\"Yes\",AH65,AG65)+AJ65*AH65)","v":2214.702000000003},{"$f":"BP65/'Parameters Added'!$B$21","v":40.267309090909144},{"$f":"BK65*((1-AJ65)*IF('Parameters Added'!$B$75=\"Yes\",AH65,AG65)+AJ65*AH65)","v":2742.0120000000029},{"$f":"BR65/'Parameters Added'!$B$22","v":49.854763636363693},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD65,AE65,T65)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU65","v":2026}]
[63,{"$f":"BondProgramBridgeswithNBIData!A64","v":"9S3367"},{"$f":"BondProgramBridgeswithNBIData!AS64","v":1968},{"$f":"BondProgramBridgeswithNBIData!B64","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B66,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B66,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":942000},{"$f":"VLOOKUP(B66,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV64","v":388},{"$f":"BondProgramBridgeswithNBIData!EX64","v":543},{"$f":"BondProgramBridgeswithNBIData!AW64","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY64","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN64","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK64","v":9457.3333330000005},{"$f":"BondProgramBridgeswithNBIData!ES64","v":10},{"$f":"BondProgramBridgeswithNBIData!CY64","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ64","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA64","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B66,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D66)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O66,lstCondition,0),U$1,$T66)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P66,lstCondition,0),V$1,$T66)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q66,lstCondition,0),W$1,$T66)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O66,lstCondition,0),U$1,$T66)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P66,lstCondition,0),V$1,$T66)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q66,lstCondition,0),W$1,$T66)","v":0},1,{"$f":"'Parameters Added'!$B$78-C66","v":50},{"$f":"IF(SUM(X66,AB66)<'Parameters Added'!$B$82,1,IF(X66='Parameters Added'!$B$83,3,IF(X66>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC66<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B66,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH66,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":7.7000000000000011},{"$f":"MAX(MIN(L66,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S66,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S66,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S66,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S66,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S66,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S66,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S66,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S66,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S66,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S66,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S66,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S66,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA66)+'Parameters Added'!$B$25*BA66)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB66)+'Parameters Added'!$B$25*BB66)/1","v":1.6120000000000001},942000,419,574,226.26000000000002,309.96000000000004,209.5,287,4359.5776800000003,{"$f":"BL66/'Parameters Added'!$B$19","v":79.265048727272728},5972.3092800000013,{"$f":"BN66/'Parameters Added'!$B$20","v":108.58744145454548},{"$f":"BJ66*((1-AJ66)*IF('Parameters Added'!$B$75=\"Yes\",AH66,AG66)+AJ66*AH66)","v":4036.6460000000002},{"$f":"BP66/'Parameters Added'!$B$21","v":73.393563636363638},{"$f":"BK66*((1-AJ66)*IF('Parameters Added'!$B$75=\"Yes\",AH66,AG66)+AJ66*AH66)","v":5529.9160000000002},{"$f":"BR66/'Parameters Added'!$B$22","v":100.54392727272727},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD66,AE66,T66)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU66","v":2038}]
[64,{"$f":"BondProgramBridgeswithNBIData!A65","v":"2P3183"},{"$f":"BondProgramBridgeswithNBIData!AS65","v":1967},{"$f":"BondProgramBridgeswithNBIData!B65","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B67,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B67,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1185000},{"$f":"VLOOKUP(B67,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV65","v":1523},{"$f":"BondProgramBridgeswithNBIData!EX65","v":2893},{"$f":"BondProgramBridgeswithNBIData!AW65","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY65","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN65","v":6.2},{"$f":"BondProgramBridgeswithNBIData!HK65","v":10529.25},{"$f":"BondProgramBridgeswithNBIData!ES65","v":24},{"$f":"BondProgramBridgeswithNBIData!CY65","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ65","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA65","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B67,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D67)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O67,lstCondition,0),U$1,$T67)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P67,lstCondition,0),V$1,$T67)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q67,lstCondition,0),W$1,$T67)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O67,lstCondition,0),U$1,$T67)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P67,lstCondition,0),V$1,$T67)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q67,lstCondition,0),W$1,$T67)","v":0},0,{"$f":"'Parameters Added'!$B$78-C67","v":51},{"$f":"IF(SUM(X67,AB67)<'Parameters Added'!$B$82,1,IF(X67='Parameters Added'!$B$83,3,IF(X67>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC67<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B67,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH67,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":6.2},{"$f":"MAX(MIN(L67,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":6.2},0.24,0.24,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S67,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S67,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S67,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S67,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S67,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S67,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S67,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S67,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S67,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S67,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S67,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S67,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.23999999999999996,{"$f":"('Parameters Added'!$B$24*(1-BA67)+'Parameters Added'!$B$25*BA67)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB67)+'Parameters Added'!$B$25*BB67)/1","v":1.5167999999999999},1185000,1797,3167,431.28,760.07999999999993,598.99999999999989,1055.6666666666665,2673.9360000000001,{"$f":"BL67/'Parameters Added'!$B$19","v":48.617018181818182},4712.4960000000001,{"$f":"BN67/'Parameters Added'!$B$20","v":85.68174545454545},{"$f":"BJ67*((1-AJ67)*IF('Parameters Added'!$B$75=\"Yes\",AH67,AG67)+AJ67*AH67)","v":3713.7999999999997},{"$f":"BP67/'Parameters Added'!$B$21","v":67.523636363636356},{"$f":"BK67*((1-AJ67)*IF('Parameters Added'!$B$75=\"Yes\",AH67,AG67)+AJ67*AH67)","v":6545.1333333333332},{"$f":"BR67/'Parameters Added'!$B$22","v":119.00242424242424},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD67,AE67,T67)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU67","v":2026}]
[65,{"$f":"BondProgramBridgeswithNBIData!A66","v":"2S3148"},{"$f":"BondProgramBridgeswithNBIData!AS66","v":1937},{"$f":"BondProgramBridgeswithNBIData!B66","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B68,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B68,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":884000},{"$f":"VLOOKUP(B68,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV66","v":469},{"$f":"BondProgramBridgeswithNBIData!EX66","v":680},{"$f":"BondProgramBridgeswithNBIData!AW66","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY66","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN66","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK66","v":3383.5},{"$f":"BondProgramBridgeswithNBIData!ES66","v":11},{"$f":"BondProgramBridgeswithNBIData!CY66","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ66","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA66","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B68,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D68)","v":"Replacement"},{"$f":"MATCH(S68,lstConstrType,0)","v":3},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O68,lstCondition,0),U$1,$T68)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P68,lstCondition,0),V$1,$T68)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q68,lstCondition,0),W$1,$T68)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O68,lstCondition,0),U$1,$T68)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P68,lstCondition,0),V$1,$T68)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q68,lstCondition,0),W$1,$T68)","v":0},0,{"$f":"'Parameters Added'!$B$78-C68","v":81},{"$f":"IF(SUM(X68,AB68)<'Parameters Added'!$B$82,1,IF(X68='Parameters Added'!$B$83,3,IF(X68>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC68<='Parameters Added'!$B$80,1,2)","v":2},{"$f":"INDEX(lstConstrDuration,MATCH(S68,lstConstrType,0))","v":6},{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B68,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH68,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L68,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},{"$f":"N68/100","v":0.11},{"$f":"N68/100","v":0.11},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S68,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S68,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S68,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S68,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S68,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S68,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S68,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S68,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S68,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S68,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S68,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S68,lstConstrType,0))","v":0.5},{"$f":"IF(AND(AK68<=$AG68,AL68>=$AG68),MAX(MIN(TREND(AM68:AN68,AK68:AL68,$AG68),1),0),0)","v":0.5},{"$f":"IF(AND(AK68<=$AH68,AL68>=$AH68),MAX(MIN(TREND(AO68:AP68,AK68:AL68,$AH68),1),0),0)","v":0.1},{"$f":"IF(AND(AQ68<=$AG68,AR68>=$AG68),MAX(MIN(TREND(AS68:AT68,AQ68:AR68,$AG68),1),0),0)","v":0.5},{"$f":"IF(AND(AQ68<=$AH68,AR68>=$AH68),MAX(MIN(TREND(AU68:AV68,AQ68:AR68,$AH68),1),0),0)","v":0.5},0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA68)+'Parameters Added'!$B$25*BA68)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB68)+'Parameters Added'!$B$25*BB68)/1","v":1.6052},{"$f":"F68*M68/SUMIFS($M$4:$M$253,$B$4:$B$253,B68)","v":884000},511.19999999999709,722.19999999999709,{"$f":"BF68*(AI68*(1-AX68)+(1-AI68)*(1-AW68))","v":278.09279999999842},{"$f":"BG68*(AJ68*(1-AX68)+(1-AJ68)*(1-AW68))","v":392.87679999999847},{"$f":"BF68*(AI68*(1-AZ68)+(1-AI68)*(1-AY68))","v":255.59999999999854},{"$f":"BG68*(AJ68*(1-AZ68)+(1-AJ68)*(1-AY68))","v":361.09999999999854},{"$f":"BH68*((1-AI68)*AG68+AI68*AH68)","v":6034.6137599999656},{"$f":"BL68/'Parameters Added'!$B$19","v":109.72025018181756},{"$f":"BI68*((1-AI68)*AG68+AI68*AH68)","v":8525.4265599999671},{"$f":"BN68/'Parameters Added'!$B$20","v":155.00775563636304},{"$f":"BJ68*((1-AJ68)*IF('Parameters Added'!$B$75=\"Yes\",AH68,AG68)+AJ68*AH68)","v":5546.5199999999686},{"$f":"BP68/'Parameters Added'!$B$21","v":100.84581818181761},{"$f":"BK68*((1-AJ68)*IF('Parameters Added'!$B$75=\"Yes\",AH68,AG68)+AJ68*AH68)","v":7835.8699999999681},{"$f":"BR68/'Parameters Added'!$B$22","v":142.47036363636306},{"$f":"E68","v":2021},{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD68,AE68,T68)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU68","v":2026}]
[66,{"$f":"BondProgramBridgeswithNBIData!A67","v":"3S3115"},{"$f":"BondProgramBridgeswithNBIData!AS67","v":1933},{"$f":"BondProgramBridgeswithNBIData!B67","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B69,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B69,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":758000},{"$f":"VLOOKUP(B69,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV67","v":570},{"$f":"BondProgramBridgeswithNBIData!EX67","v":912},{"$f":"BondProgramBridgeswithNBIData!AW67","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY67","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN67","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK67","v":1551.25},{"$f":"BondProgramBridgeswithNBIData!ES67","v":11},{"$f":"BondProgramBridgeswithNBIData!CY67","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ67","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA67","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B69,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D69)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O69,lstCondition,0),U$1,$T69)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P69,lstCondition,0),V$1,$T69)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q69,lstCondition,0),W$1,$T69)","v":0},{"$f":"SUM(U69:W69)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O69,lstCondition,0),U$1,$T69)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P69,lstCondition,0),V$1,$T69)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q69,lstCondition,0),W$1,$T69)","v":1},{"$f":"SUM(Y69:AA69)","v":1},{"$f":"'Parameters Added'!$B$78-C69","v":85},{"$f":"IF(SUM(X69,AB69)<'Parameters Added'!$B$82,1,IF(X69='Parameters Added'!$B$83,3,IF(X69>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC69<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B69,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH69,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L69,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S69,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S69,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S69,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S69,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S69,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S69,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S69,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S69,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S69,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S69,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S69,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S69,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,{"$f":"IFERROR(AI69*(1-AX69)/(AI69*(1-AX69)+(1-AI69)*(1-AW69)),0)","v":1},{"$f":"AJ69*(1-AZ69)/(AJ69*(1-AZ69)+(1-AJ69)*(1-AY69))","v":0.11},{"$f":"('Parameters Added'!$B$24*(1-BA69)+'Parameters Added'!$B$25*BA69)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB69)+'Parameters Added'!$B$25*BB69)/1","v":1.6052},758000,{"$f":"TREND($H69:$I69,$J69:$K69,BF$1)","v":638.39999999999418},980.39999999999418,70.223999999999364,107.84399999999935,212.79999999999802,326.79999999999797,1828.6329599999833,{"$f":"BL69/'Parameters Added'!$B$19","v":33.247871999999695},2808.2577599999831,{"$f":"BN69/'Parameters Added'!$B$20","v":51.059231999999696},{"$f":"BJ69*((1-AJ69)*IF('Parameters Added'!$B$75=\"Yes\",AH69,AG69)+AJ69*AH69)","v":5541.3119999999481},{"$f":"BP69/'Parameters Added'!$B$21","v":100.75112727272632},{"$f":"BK69*((1-AJ69)*IF('Parameters Added'!$B$75=\"Yes\",AH69,AG69)+AJ69*AH69)","v":8509.8719999999466},{"$f":"BR69/'Parameters Added'!$B$22","v":154.7249454545445},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD69,AE69,T69)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU69","v":2028}]
[67,{"$f":"BondProgramBridgeswithNBIData!A68","v":"7I3362"},{"$f":"BondProgramBridgeswithNBIData!AS68","v":1923},{"$f":"BondProgramBridgeswithNBIData!B68","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B70,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B70,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2321000},{"$f":"VLOOKUP(B70,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV68","v":6578},{"$f":"BondProgramBridgeswithNBIData!EX68","v":11511},{"$f":"BondProgramBridgeswithNBIData!AW68","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY68","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN68","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK68","v":5810.25},{"$f":"BondProgramBridgeswithNBIData!ES68","v":35},{"$f":"BondProgramBridgeswithNBIData!CY68","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ68","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA68","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B70,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D70)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O70,lstCondition,0),U$1,$T70)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P70,lstCondition,0),V$1,$T70)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q70,lstCondition,0),W$1,$T70)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O70,lstCondition,0),U$1,$T70)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P70,lstCondition,0),V$1,$T70)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q70,lstCondition,0),W$1,$T70)","v":0},1,{"$f":"'Parameters Added'!$B$78-C70","v":95},{"$f":"IF(SUM(X70,AB70)<'Parameters Added'!$B$82,1,IF(X70='Parameters Added'!$B$83,3,IF(X70>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC70<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B70,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH70,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L70,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.35,0.35,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S70,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S70,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S70,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S70,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S70,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S70,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S70,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S70,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S70,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S70,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S70,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S70,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.4921875,0.35,{"$f":"('Parameters Added'!$B$24*(1-BA70)+'Parameters Added'!$B$25*BA70)/1","v":1.3453124999999999},{"$f":"('Parameters Added'!$B$24*(1-BB70)+'Parameters Added'!$B$25*BB70)/1","v":1.4420000000000002},2321000,7564.5999999999767,12497.599999999977,4841.3439999999855,7998.4639999999854,3782.2999999999884,6248.7999999999884,3001.6332799999909,{"$f":"BL70/'Parameters Added'!$B$19","v":54.575150545454377},4959.0476799999906,{"$f":"BN70/'Parameters Added'!$B$20","v":90.164503272727103},{"$f":"BJ70*((1-AJ70)*IF('Parameters Added'!$B$75=\"Yes\",AH70,AG70)+AJ70*AH70)","v":2345.0259999999926},{"$f":"BP70/'Parameters Added'!$B$21","v":42.636836363636228},{"$f":"BK70*((1-AJ70)*IF('Parameters Added'!$B$75=\"Yes\",AH70,AG70)+AJ70*AH70)","v":3874.2559999999926},{"$f":"BR70/'Parameters Added'!$B$22","v":70.441018181818052},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD70,AE70,T70)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU70","v":2028}]
[68,{"$f":"BondProgramBridgeswithNBIData!A69","v":"1S3136"},{"$f":"BondProgramBridgeswithNBIData!AS69","v":1964},{"$f":"BondProgramBridgeswithNBIData!B69","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B71,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B71,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":773000},{"$f":"VLOOKUP(B71,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV69","v":800},{"$f":"BondProgramBridgeswithNBIData!EX69","v":1040},{"$f":"BondProgramBridgeswithNBIData!AW69","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY69","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN69","v":14.26},{"$f":"BondProgramBridgeswithNBIData!HK69","v":9292.5},{"$f":"BondProgramBridgeswithNBIData!ES69","v":11},{"$f":"BondProgramBridgeswithNBIData!CY69","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ69","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA69","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B71,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D71)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O71,lstCondition,0),U$1,$T71)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P71,lstCondition,0),V$1,$T71)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q71,lstCondition,0),W$1,$T71)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O71,lstCondition,0),U$1,$T71)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P71,lstCondition,0),V$1,$T71)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q71,lstCondition,0),W$1,$T71)","v":0},1,{"$f":"'Parameters Added'!$B$78-C71","v":54},{"$f":"IF(SUM(X71,AB71)<'Parameters Added'!$B$82,1,IF(X71='Parameters Added'!$B$83,3,IF(X71>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC71<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B71,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH71,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.26},{"$f":"MAX(MIN(L71,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.26},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S71,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S71,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S71,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S71,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S71,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S71,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S71,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S71,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S71,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S71,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S71,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S71,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA71)+'Parameters Added'!$B$25*BA71)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB71)+'Parameters Added'!$B$25*BB71)/1","v":1.6052},773000,848,1088,93.28,119.68,282.66666666666663,362.66666666666657,1330.1728000000001,{"$f":"BL71/'Parameters Added'!$B$19","v":24.18496},1706.6368,{"$f":"BN71/'Parameters Added'!$B$20","v":31.02976},{"$f":"BJ71*((1-AJ71)*IF('Parameters Added'!$B$75=\"Yes\",AH71,AG71)+AJ71*AH71)","v":4030.8266666666659},{"$f":"BP71/'Parameters Added'!$B$21","v":73.287757575757567},{"$f":"BK71*((1-AJ71)*IF('Parameters Added'!$B$75=\"Yes\",AH71,AG71)+AJ71*AH71)","v":5171.6266666666652},{"$f":"BR71/'Parameters Added'!$B$22","v":94.029575757575728},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD71,AE71,T71)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU71","v":2033}]
[69,{"$f":"BondProgramBridgeswithNBIData!A70","v":"1S3157"},{"$f":"BondProgramBridgeswithNBIData!AS70","v":1963},{"$f":"BondProgramBridgeswithNBIData!B70","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B72,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B72,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2624000},{"$f":"VLOOKUP(B72,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV70","v":184},{"$f":"BondProgramBridgeswithNBIData!EX70","v":230},{"$f":"BondProgramBridgeswithNBIData!AW70","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY70","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN70","v":63.86},{"$f":"BondProgramBridgeswithNBIData!HK70","v":12632.5},{"$f":"BondProgramBridgeswithNBIData!ES70","v":15},{"$f":"BondProgramBridgeswithNBIData!CY70","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ70","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA70","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B72,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D72)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O72,lstCondition,0),U$1,$T72)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P72,lstCondition,0),V$1,$T72)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q72,lstCondition,0),W$1,$T72)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O72,lstCondition,0),U$1,$T72)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P72,lstCondition,0),V$1,$T72)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q72,lstCondition,0),W$1,$T72)","v":0},0,{"$f":"'Parameters Added'!$B$78-C72","v":55},{"$f":"IF(SUM(X72,AB72)<'Parameters Added'!$B$82,1,IF(X72='Parameters Added'!$B$83,3,IF(X72>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC72<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B72,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH72,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":63.86},{"$f":"MAX(MIN(L72,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":63.86},0.15,0.15,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S72,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S72,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S72,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S72,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S72,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S72,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S72,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S72,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S72,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S72,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S72,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S72,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.24107142857142858,0.15,{"$f":"('Parameters Added'!$B$24*(1-BA72)+'Parameters Added'!$B$25*BA72)/1","v":1.5160714285714285},{"$f":"('Parameters Added'!$B$24*(1-BB72)+'Parameters Added'!$B$25*BB72)/1","v":1.5779999999999998},2624000,193.20000000000073,239.20000000000073,108.19200000000042,133.95200000000042,96.600000000000364,119.60000000000036,6909.1411200000266,{"$f":"BL72/'Parameters Added'!$B$19","v":125.62074763636411},8554.1747200000264,{"$f":"BN72/'Parameters Added'!$B$20","v":155.53044945454593},{"$f":"BJ72*((1-AJ72)*IF('Parameters Added'!$B$75=\"Yes\",AH72,AG72)+AJ72*AH72)","v":6168.8760000000229},{"$f":"BP72/'Parameters Added'!$B$21","v":112.16138181818224},{"$f":"BK72*((1-AJ72)*IF('Parameters Added'!$B$75=\"Yes\",AH72,AG72)+AJ72*AH72)","v":7637.6560000000236},{"$f":"BR72/'Parameters Added'!$B$22","v":138.86647272727316},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD72,AE72,T72)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU72","v":2022}]
[70,{"$f":"BondProgramBridgeswithNBIData!A71","v":"1S3163"},{"$f":"BondProgramBridgeswithNBIData!AS71","v":1955},{"$f":"BondProgramBridgeswithNBIData!B71","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B73,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B73,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":301000},{"$f":"VLOOKUP(B73,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV71","v":127},{"$f":"BondProgramBridgeswithNBIData!EX71","v":158},{"$f":"BondProgramBridgeswithNBIData!AW71","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY71","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN71","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK71","v":2492},{"$f":"BondProgramBridgeswithNBIData!ES71","v":13},{"$f":"BondProgramBridgeswithNBIData!CY71","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ71","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA71","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B73,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D73)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O73,lstCondition,0),U$1,$T73)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P73,lstCondition,0),V$1,$T73)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q73,lstCondition,0),W$1,$T73)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O73,lstCondition,0),U$1,$T73)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P73,lstCondition,0),V$1,$T73)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q73,lstCondition,0),W$1,$T73)","v":0},0,{"$f":"'Parameters Added'!$B$78-C73","v":63},{"$f":"IF(SUM(X73,AB73)<'Parameters Added'!$B$82,1,IF(X73='Parameters Added'!$B$83,3,IF(X73>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC73<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B73,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH73,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L73,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S73,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S73,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S73,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S73,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S73,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S73,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S73,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S73,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S73,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S73,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S73,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S73,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA73)+'Parameters Added'!$B$25*BA73)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB73)+'Parameters Added'!$B$25*BB73)/1","v":1.5916000000000001},301000,133.19999999999982,164.19999999999982,17.315999999999978,21.345999999999979,44.399999999999928,54.733333333333263,365.02127999999948,{"$f":"BL73/'Parameters Added'!$B$19","v":6.6367505454545359},449.97367999999949,{"$f":"BN73/'Parameters Added'!$B$20","v":8.1813396363636279},{"$f":"BJ73*((1-AJ73)*IF('Parameters Added'!$B$75=\"Yes\",AH73,AG73)+AJ73*AH73)","v":935.95199999999841},{"$f":"BP73/'Parameters Added'!$B$21","v":17.017309090909063},{"$f":"BK73*((1-AJ73)*IF('Parameters Added'!$B$75=\"Yes\",AH73,AG73)+AJ73*AH73)","v":1153.778666666665},{"$f":"BR73/'Parameters Added'!$B$22","v":20.977793939393909},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD73,AE73,T73)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU73","v":2028}]
[71,{"$f":"BondProgramBridgeswithNBIData!A72","v":"4I3219"},{"$f":"BondProgramBridgeswithNBIData!AS72","v":1965},{"$f":"BondProgramBridgeswithNBIData!B72","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B74,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B74,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":784000},{"$f":"VLOOKUP(B74,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV72","v":162},{"$f":"BondProgramBridgeswithNBIData!EX72","v":251},{"$f":"BondProgramBridgeswithNBIData!AW72","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY72","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN72","v":11.78},{"$f":"BondProgramBridgeswithNBIData!HK72","v":6957.5},{"$f":"BondProgramBridgeswithNBIData!ES72","v":5},{"$f":"BondProgramBridgeswithNBIData!CY72","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ72","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA72","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B74,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D74)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O74,lstCondition,0),U$1,$T74)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P74,lstCondition,0),V$1,$T74)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q74,lstCondition,0),W$1,$T74)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O74,lstCondition,0),U$1,$T74)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P74,lstCondition,0),V$1,$T74)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q74,lstCondition,0),W$1,$T74)","v":0},1,{"$f":"'Parameters Added'!$B$78-C74","v":53},{"$f":"IF(SUM(X74,AB74)<'Parameters Added'!$B$82,1,IF(X74='Parameters Added'!$B$83,3,IF(X74>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC74<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B74,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH74,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":11.78},{"$f":"MAX(MIN(L74,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":11.78},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S74,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S74,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S74,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S74,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S74,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S74,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S74,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S74,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S74,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S74,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S74,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S74,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA74)+'Parameters Added'!$B$25*BA74)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB74)+'Parameters Added'!$B$25*BB74)/1","v":1.6459999999999999},784000,179.79999999999927,268.79999999999927,8.9899999999999647,13.439999999999964,59.933333333333074,89.599999999999739,105.90219999999958,{"$f":"BL74/'Parameters Added'!$B$19","v":1.9254945454545378},158.32319999999956,{"$f":"BN74/'Parameters Added'!$B$20","v":2.8786036363636285},{"$f":"BJ74*((1-AJ74)*IF('Parameters Added'!$B$75=\"Yes\",AH74,AG74)+AJ74*AH74)","v":706.01466666666363},{"$f":"BP74/'Parameters Added'!$B$21","v":12.836630303030248},{"$f":"BK74*((1-AJ74)*IF('Parameters Added'!$B$75=\"Yes\",AH74,AG74)+AJ74*AH74)","v":1055.4879999999969},{"$f":"BR74/'Parameters Added'!$B$22","v":19.190690909090851},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD74,AE74,T74)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU74","v":2033}]
[72,{"$f":"BondProgramBridgeswithNBIData!A73","v":"9S3209"},{"$f":"BondProgramBridgeswithNBIData!AS73","v":1949},{"$f":"BondProgramBridgeswithNBIData!B73","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B75,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B75,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":895000},{"$f":"VLOOKUP(B75,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV73","v":1165},{"$f":"BondProgramBridgeswithNBIData!EX73","v":1747},{"$f":"BondProgramBridgeswithNBIData!AW73","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY73","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN73","v":19.22},{"$f":"BondProgramBridgeswithNBIData!HK73","v":2983},{"$f":"BondProgramBridgeswithNBIData!ES73","v":7},{"$f":"BondProgramBridgeswithNBIData!CY73","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ73","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA73","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B75,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D75)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O75,lstCondition,0),U$1,$T75)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P75,lstCondition,0),V$1,$T75)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q75,lstCondition,0),W$1,$T75)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O75,lstCondition,0),U$1,$T75)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P75,lstCondition,0),V$1,$T75)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q75,lstCondition,0),W$1,$T75)","v":1},1,{"$f":"'Parameters Added'!$B$78-C75","v":69},{"$f":"IF(SUM(X75,AB75)<'Parameters Added'!$B$82,1,IF(X75='Parameters Added'!$B$83,3,IF(X75>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC75<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B75,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH75,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.22},{"$f":"MAX(MIN(L75,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.22},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S75,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S75,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S75,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S75,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S75,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S75,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S75,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S75,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S75,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S75,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S75,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S75,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.11931818181818184,7.0000000000000007E-2,{"$f":"('Parameters Added'!$B$24*(1-BA75)+'Parameters Added'!$B$25*BA75)/1","v":1.5988636363636364},{"$f":"('Parameters Added'!$B$24*(1-BB75)+'Parameters Added'!$B$25*BB75)/1","v":1.6323999999999999},895000,1281.3999999999942,1863.3999999999942,676.57919999999694,983.87519999999699,640.69999999999709,931.69999999999709,13003.85222399994,{"$f":"BL75/'Parameters Added'!$B$19","v":236.43367679999892},18910.08134399994,{"$f":"BN75/'Parameters Added'!$B$20","v":343.81966079999893},{"$f":"BJ75*((1-AJ75)*IF('Parameters Added'!$B$75=\"Yes\",AH75,AG75)+AJ75*AH75)","v":12314.253999999943},{"$f":"BP75/'Parameters Added'!$B$21","v":223.89552727272624},{"$f":"BK75*((1-AJ75)*IF('Parameters Added'!$B$75=\"Yes\",AH75,AG75)+AJ75*AH75)","v":17907.273999999943},{"$f":"BR75/'Parameters Added'!$B$22","v":325.58679999999896},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD75,AE75,T75)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU75","v":2026}]
[73,{"$f":"BondProgramBridgeswithNBIData!A74","v":"9S3227"},{"$f":"BondProgramBridgeswithNBIData!AS74","v":1935},{"$f":"BondProgramBridgeswithNBIData!B74","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B76,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B76,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":438000},{"$f":"VLOOKUP(B76,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV74","v":270},{"$f":"BondProgramBridgeswithNBIData!EX74","v":405},{"$f":"BondProgramBridgeswithNBIData!AW74","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY74","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN74","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK74","v":1147.5},{"$f":"BondProgramBridgeswithNBIData!ES74","v":10},{"$f":"BondProgramBridgeswithNBIData!CY74","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ74","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA74","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B76,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D76)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O76,lstCondition,0),U$1,$T76)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P76,lstCondition,0),V$1,$T76)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q76,lstCondition,0),W$1,$T76)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O76,lstCondition,0),U$1,$T76)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P76,lstCondition,0),V$1,$T76)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q76,lstCondition,0),W$1,$T76)","v":0},1,{"$f":"'Parameters Added'!$B$78-C76","v":83},{"$f":"IF(SUM(X76,AB76)<'Parameters Added'!$B$82,1,IF(X76='Parameters Added'!$B$83,3,IF(X76>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC76<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B76,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH76,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":2.8},{"$f":"MAX(MIN(L76,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S76,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S76,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S76,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S76,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S76,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S76,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S76,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S76,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S76,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S76,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S76,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S76,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA76)+'Parameters Added'!$B$25*BA76)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB76)+'Parameters Added'!$B$25*BB76)/1","v":1.6120000000000001},438000,297,432,160.38000000000002,233.28000000000003,148.5,216,2382.9260400000003,{"$f":"BL76/'Parameters Added'!$B$19","v":43.325928000000005},3466.0742400000004,{"$f":"BN76/'Parameters Added'!$B$20","v":63.019531636363645},{"$f":"BJ76*((1-AJ76)*IF('Parameters Added'!$B$75=\"Yes\",AH76,AG76)+AJ76*AH76)","v":2206.413},{"$f":"BP76/'Parameters Added'!$B$21","v":40.116599999999998},{"$f":"BK76*((1-AJ76)*IF('Parameters Added'!$B$75=\"Yes\",AH76,AG76)+AJ76*AH76)","v":3209.328},{"$f":"BR76/'Parameters Added'!$B$22","v":58.351418181818183},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD76,AE76,T76)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU76","v":2028}]
[74,{"$f":"BondProgramBridgeswithNBIData!A75","v":"5S3348"},{"$f":"BondProgramBridgeswithNBIData!AS75","v":1966},{"$f":"BondProgramBridgeswithNBIData!B75","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B77,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B77,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1173000},{"$f":"VLOOKUP(B77,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV75","v":1804},{"$f":"BondProgramBridgeswithNBIData!EX75","v":2615},{"$f":"BondProgramBridgeswithNBIData!AW75","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY75","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN75","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK75","v":5244},{"$f":"BondProgramBridgeswithNBIData!ES75","v":11},{"$f":"BondProgramBridgeswithNBIData!CY75","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ75","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA75","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B77,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D77)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O77,lstCondition,0),U$1,$T77)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P77,lstCondition,0),V$1,$T77)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q77,lstCondition,0),W$1,$T77)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O77,lstCondition,0),U$1,$T77)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P77,lstCondition,0),V$1,$T77)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q77,lstCondition,0),W$1,$T77)","v":0},1,{"$f":"'Parameters Added'!$B$78-C77","v":52},{"$f":"IF(SUM(X77,AB77)<'Parameters Added'!$B$82,1,IF(X77='Parameters Added'!$B$83,3,IF(X77>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC77<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B77,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH77,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L77,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S77,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S77,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S77,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S77,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S77,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S77,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S77,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S77,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S77,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S77,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S77,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S77,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA77)+'Parameters Added'!$B$25*BA77)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB77)+'Parameters Added'!$B$25*BB77)/1","v":1.6052},1173000,1966.2000000000116,2777.2000000000116,1069.6128000000065,1510.7968000000064,983.10000000000582,1388.6000000000058,25863.237504000157,{"$f":"BL77/'Parameters Added'!$B$19","v":470.24068189091196},36531.066624000152,{"$f":"BN77/'Parameters Added'!$B$20","v":664.2012113454573},{"$f":"BJ77*((1-AJ77)*IF('Parameters Added'!$B$75=\"Yes\",AH77,AG77)+AJ77*AH77)","v":23771.358000000142},{"$f":"BP77/'Parameters Added'!$B$21","v":432.20650909091165},{"$f":"BK77*((1-AJ77)*IF('Parameters Added'!$B$75=\"Yes\",AH77,AG77)+AJ77*AH77)","v":33576.348000000144},{"$f":"BR77/'Parameters Added'!$B$22","v":610.47905454545719},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD77,AE77,T77)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU77","v":2028}]
[75,{"$f":"BondProgramBridgeswithNBIData!A76","v":"7I3363"},{"$f":"BondProgramBridgeswithNBIData!AS76","v":1964},{"$f":"BondProgramBridgeswithNBIData!B76","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B78,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B78,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2308000},{"$f":"VLOOKUP(B78,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV76","v":5323},{"$f":"BondProgramBridgeswithNBIData!EX76","v":9315},{"$f":"BondProgramBridgeswithNBIData!AW76","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY76","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN76","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK76","v":6126.25},{"$f":"BondProgramBridgeswithNBIData!ES76","v":41},{"$f":"BondProgramBridgeswithNBIData!CY76","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ76","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA76","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B78,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D78)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O78,lstCondition,0),U$1,$T78)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P78,lstCondition,0),V$1,$T78)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q78,lstCondition,0),W$1,$T78)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O78,lstCondition,0),U$1,$T78)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P78,lstCondition,0),V$1,$T78)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q78,lstCondition,0),W$1,$T78)","v":0},0,{"$f":"'Parameters Added'!$B$78-C78","v":54},{"$f":"IF(SUM(X78,AB78)<'Parameters Added'!$B$82,1,IF(X78='Parameters Added'!$B$83,3,IF(X78>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC78<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B78,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH78,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L78,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.41,0.41,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S78,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S78,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S78,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S78,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S78,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S78,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S78,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S78,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S78,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S78,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S78,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S78,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.55572289156626498,0.41,{"$f":"('Parameters Added'!$B$24*(1-BA78)+'Parameters Added'!$B$25*BA78)/1","v":1.3021084337349398},{"$f":"('Parameters Added'!$B$24*(1-BB78)+'Parameters Added'!$B$25*BB78)/1","v":1.4012},2308000,6121.4000000000233,10113.400000000023,4064.6096000000157,6715.2976000000162,3060.7000000000116,5056.7000000000116,2520.0579520000101,{"$f":"BL78/'Parameters Added'!$B$19","v":45.819235490909271},4163.4845120000109,{"$f":"BN78/'Parameters Added'!$B$20","v":75.699718400000194},{"$f":"BJ78*((1-AJ78)*IF('Parameters Added'!$B$75=\"Yes\",AH78,AG78)+AJ78*AH78)","v":1897.6340000000075},{"$f":"BP78/'Parameters Added'!$B$21","v":34.502436363636498},{"$f":"BK78*((1-AJ78)*IF('Parameters Added'!$B$75=\"Yes\",AH78,AG78)+AJ78*AH78)","v":3135.1540000000077},{"$f":"BR78/'Parameters Added'!$B$22","v":57.002800000000143},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD78,AE78,T78)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU78","v":2026}]
[76,{"$f":"BondProgramBridgeswithNBIData!A77","v":"9S3562"},{"$f":"BondProgramBridgeswithNBIData!AS77","v":1952},{"$f":"BondProgramBridgeswithNBIData!B77","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B79,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B79,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":643000},{"$f":"VLOOKUP(B79,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV77","v":1512},{"$f":"BondProgramBridgeswithNBIData!EX77","v":2343},{"$f":"BondProgramBridgeswithNBIData!AW77","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY77","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN77","v":26.66},{"$f":"BondProgramBridgeswithNBIData!HK77","v":968.16666699999996},{"$f":"BondProgramBridgeswithNBIData!ES77","v":16},{"$f":"BondProgramBridgeswithNBIData!CY77","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ77","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA77","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B79,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D79)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O79,lstCondition,0),U$1,$T79)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P79,lstCondition,0),V$1,$T79)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q79,lstCondition,0),W$1,$T79)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O79,lstCondition,0),U$1,$T79)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P79,lstCondition,0),V$1,$T79)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q79,lstCondition,0),W$1,$T79)","v":0},1,{"$f":"'Parameters Added'!$B$78-C79","v":66},{"$f":"IF(SUM(X79,AB79)<'Parameters Added'!$B$82,1,IF(X79='Parameters Added'!$B$83,3,IF(X79>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC79<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B79,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH79,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.66},{"$f":"MAX(MIN(L79,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.66},0.16,0.16,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S79,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S79,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S79,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S79,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S79,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S79,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S79,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S79,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S79,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S79,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S79,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S79,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.25531914893617019,0.16,{"$f":"('Parameters Added'!$B$24*(1-BA79)+'Parameters Added'!$B$25*BA79)/1","v":1.5063829787234042},{"$f":"('Parameters Added'!$B$24*(1-BB79)+'Parameters Added'!$B$25*BB79)/1","v":1.5711999999999997},643000,1678.2000000000116,2509.2000000000116,946.50480000000664,1415.1888000000067,839.10000000000582,1254.6000000000058,25233.817968000178,{"$f":"BL79/'Parameters Added'!$B$19","v":458.79669032727594},37728.933408000179,{"$f":"BN79/'Parameters Added'!$B$20","v":685.98060741818506},{"$f":"BJ79*((1-AJ79)*IF('Parameters Added'!$B$75=\"Yes\",AH79,AG79)+AJ79*AH79)","v":22370.406000000155},{"$f":"BP79/'Parameters Added'!$B$21","v":406.73465454545737},{"$f":"BK79*((1-AJ79)*IF('Parameters Added'!$B$75=\"Yes\",AH79,AG79)+AJ79*AH79)","v":33447.636000000159},{"$f":"BR79/'Parameters Added'!$B$22","v":608.13883636363926},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD79,AE79,T79)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU79","v":2028}]
[77,{"$f":"BondProgramBridgeswithNBIData!A78","v":"5S3350"},{"$f":"BondProgramBridgeswithNBIData!AS78","v":1934},{"$f":"BondProgramBridgeswithNBIData!B78","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B80,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B80,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1079000},{"$f":"VLOOKUP(B80,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV78","v":425},{"$f":"BondProgramBridgeswithNBIData!EX78","v":637},{"$f":"BondProgramBridgeswithNBIData!AW78","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY78","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN78","v":29.76},{"$f":"BondProgramBridgeswithNBIData!HK78","v":3187.5},{"$f":"BondProgramBridgeswithNBIData!ES78","v":10},{"$f":"BondProgramBridgeswithNBIData!CY78","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ78","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA78","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B80,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D80)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O80,lstCondition,0),U$1,$T80)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P80,lstCondition,0),V$1,$T80)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q80,lstCondition,0),W$1,$T80)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O80,lstCondition,0),U$1,$T80)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P80,lstCondition,0),V$1,$T80)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q80,lstCondition,0),W$1,$T80)","v":0},1,{"$f":"'Parameters Added'!$B$78-C80","v":84},{"$f":"IF(SUM(X80,AB80)<'Parameters Added'!$B$82,1,IF(X80='Parameters Added'!$B$83,3,IF(X80>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC80<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B80,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH80,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.76},{"$f":"MAX(MIN(L80,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.76},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S80,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S80,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S80,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S80,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S80,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S80,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S80,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S80,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S80,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S80,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S80,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S80,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA80)+'Parameters Added'!$B$25*BA80)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB80)+'Parameters Added'!$B$25*BB80)/1","v":1.6120000000000001},1079000,467.40000000000146,679.40000000000146,252.39600000000081,366.87600000000083,233.70000000000073,339.70000000000073,7511.3049600000249,{"$f":"BL80/'Parameters Added'!$B$19","v":136.56918109090955},10918.229760000026,{"$f":"BN80/'Parameters Added'!$B$20","v":198.51326836363683},{"$f":"BJ80*((1-AJ80)*IF('Parameters Added'!$B$75=\"Yes\",AH80,AG80)+AJ80*AH80)","v":6954.9120000000221},{"$f":"BP80/'Parameters Added'!$B$21","v":126.45294545454585},{"$f":"BK80*((1-AJ80)*IF('Parameters Added'!$B$75=\"Yes\",AH80,AG80)+AJ80*AH80)","v":10109.472000000022},{"$f":"BR80/'Parameters Added'!$B$22","v":183.8085818181822},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD80,AE80,T80)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU80","v":2028}]
[78,{"$f":"BondProgramBridgeswithNBIData!A79","v":"5S3240"},{"$f":"BondProgramBridgeswithNBIData!AS79","v":1960},{"$f":"BondProgramBridgeswithNBIData!B79","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B81,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B81,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1416000},{"$f":"VLOOKUP(B81,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV79","v":378},{"$f":"BondProgramBridgeswithNBIData!EX79","v":529},{"$f":"BondProgramBridgeswithNBIData!AW79","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY79","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN79","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK79","v":6060.9166670000004},{"$f":"BondProgramBridgeswithNBIData!ES79","v":11},{"$f":"BondProgramBridgeswithNBIData!CY79","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ79","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA79","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B81,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D81)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O81,lstCondition,0),U$1,$T81)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P81,lstCondition,0),V$1,$T81)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q81,lstCondition,0),W$1,$T81)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O81,lstCondition,0),U$1,$T81)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P81,lstCondition,0),V$1,$T81)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q81,lstCondition,0),W$1,$T81)","v":0},2,{"$f":"'Parameters Added'!$B$78-C81","v":58},{"$f":"IF(SUM(X81,AB81)<'Parameters Added'!$B$82,1,IF(X81='Parameters Added'!$B$83,3,IF(X81>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC81<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B81,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH81,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L81,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S81,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S81,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S81,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S81,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S81,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S81,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S81,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S81,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S81,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S81,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S81,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S81,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA81)+'Parameters Added'!$B$25*BA81)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB81)+'Parameters Added'!$B$25*BB81)/1","v":1.6052},1416000,408.20000000000073,559.20000000000073,222.0608000000004,304.20480000000043,204.10000000000036,279.60000000000036,5369.4301440000099,{"$f":"BL81/'Parameters Added'!$B$19","v":97.626002618182},7355.6720640000103,{"$f":"BN81/'Parameters Added'!$B$20","v":133.73949207272747},{"$f":"BJ81*((1-AJ81)*IF('Parameters Added'!$B$75=\"Yes\",AH81,AG81)+AJ81*AH81)","v":4935.138000000009},{"$f":"BP81/'Parameters Added'!$B$21","v":89.729781818181976},{"$f":"BK81*((1-AJ81)*IF('Parameters Added'!$B$75=\"Yes\",AH81,AG81)+AJ81*AH81)","v":6760.7280000000092},{"$f":"BR81/'Parameters Added'!$B$22","v":122.92232727272744},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD81,AE81,T81)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU81","v":2028}]
[79,{"$f":"BondProgramBridgeswithNBIData!A80","v":"5P3241"},{"$f":"BondProgramBridgeswithNBIData!AS80","v":1932},{"$f":"BondProgramBridgeswithNBIData!B80","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B82,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B82,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1184000},{"$f":"VLOOKUP(B82,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV80","v":1000},{"$f":"BondProgramBridgeswithNBIData!EX80","v":1500},{"$f":"BondProgramBridgeswithNBIData!AW80","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY80","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN80","v":52.08},{"$f":"BondProgramBridgeswithNBIData!HK80","v":4858.3333329999996},{"$f":"BondProgramBridgeswithNBIData!ES80","v":10},{"$f":"BondProgramBridgeswithNBIData!CY80","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ80","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA80","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B82,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D82)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O82,lstCondition,0),U$1,$T82)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P82,lstCondition,0),V$1,$T82)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q82,lstCondition,0),W$1,$T82)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O82,lstCondition,0),U$1,$T82)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P82,lstCondition,0),V$1,$T82)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q82,lstCondition,0),W$1,$T82)","v":1},1,{"$f":"'Parameters Added'!$B$78-C82","v":86},{"$f":"IF(SUM(X82,AB82)<'Parameters Added'!$B$82,1,IF(X82='Parameters Added'!$B$83,3,IF(X82>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC82<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B82,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH82,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":52.08},{"$f":"MAX(MIN(L82,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":52.08},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S82,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S82,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S82,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S82,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S82,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S82,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S82,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S82,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S82,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S82,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S82,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S82,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA82)+'Parameters Added'!$B$25*BA82)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB82)+'Parameters Added'!$B$25*BB82)/1","v":1.6120000000000001},1184000,1100,1600,594,864,550,800,30935.52,{"$f":"BL82/'Parameters Added'!$B$19","v":562.46400000000006},44997.119999999995,{"$f":"BN82/'Parameters Added'!$B$20","v":818.12945454545445},{"$f":"BJ82*((1-AJ82)*IF('Parameters Added'!$B$75=\"Yes\",AH82,AG82)+AJ82*AH82)","v":28644},{"$f":"BP82/'Parameters Added'!$B$21","v":520.79999999999995},{"$f":"BK82*((1-AJ82)*IF('Parameters Added'!$B$75=\"Yes\",AH82,AG82)+AJ82*AH82)","v":41664},{"$f":"BR82/'Parameters Added'!$B$22","v":757.5272727272727},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD82,AE82,T82)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU82","v":2028}]
[80,{"$f":"BondProgramBridgeswithNBIData!A81","v":"5S3242"},{"$f":"BondProgramBridgeswithNBIData!AS81","v":1954},{"$f":"BondProgramBridgeswithNBIData!B81","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B83,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B83,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1296000},{"$f":"VLOOKUP(B83,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV81","v":484},{"$f":"BondProgramBridgeswithNBIData!EX81","v":629},{"$f":"BondProgramBridgeswithNBIData!AW81","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY81","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN81","v":35.96},{"$f":"BondProgramBridgeswithNBIData!HK81","v":4734},{"$f":"BondProgramBridgeswithNBIData!ES81","v":11},{"$f":"BondProgramBridgeswithNBIData!CY81","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ81","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA81","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B83,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D83)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O83,lstCondition,0),U$1,$T83)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P83,lstCondition,0),V$1,$T83)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q83,lstCondition,0),W$1,$T83)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O83,lstCondition,0),U$1,$T83)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P83,lstCondition,0),V$1,$T83)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q83,lstCondition,0),W$1,$T83)","v":1},2,{"$f":"'Parameters Added'!$B$78-C83","v":64},{"$f":"IF(SUM(X83,AB83)<'Parameters Added'!$B$82,1,IF(X83='Parameters Added'!$B$83,3,IF(X83>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC83<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B83,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH83,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":35.96},{"$f":"MAX(MIN(L83,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":35.96},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S83,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S83,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S83,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S83,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S83,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S83,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S83,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S83,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S83,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S83,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S83,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S83,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA83)+'Parameters Added'!$B$25*BA83)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB83)+'Parameters Added'!$B$25*BB83)/1","v":1.6052},1296000,513,658,279.072,357.952,256.5,329,10035.429120000001,{"$f":"BL83/'Parameters Added'!$B$19","v":182.46234763636366},12871.95392,{"$f":"BN83/'Parameters Added'!$B$20","v":234.03552581818181},{"$f":"BJ83*((1-AJ83)*IF('Parameters Added'!$B$75=\"Yes\",AH83,AG83)+AJ83*AH83)","v":9223.74},{"$f":"BP83/'Parameters Added'!$B$21","v":167.70436363636364},{"$f":"BK83*((1-AJ83)*IF('Parameters Added'!$B$75=\"Yes\",AH83,AG83)+AJ83*AH83)","v":11830.84},{"$f":"BR83/'Parameters Added'!$B$22","v":215.10618181818182},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD83,AE83,T83)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU83","v":2028}]
[81,{"$f":"BondProgramBridgeswithNBIData!A82","v":"5S3263"},{"$f":"BondProgramBridgeswithNBIData!AS82","v":1966},{"$f":"BondProgramBridgeswithNBIData!B82","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B84,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B84,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":813000},{"$f":"VLOOKUP(B84,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV82","v":382},{"$f":"BondProgramBridgeswithNBIData!EX82","v":706},{"$f":"BondProgramBridgeswithNBIData!AW82","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY82","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN82","v":37.82},{"$f":"BondProgramBridgeswithNBIData!HK82","v":5795.5},{"$f":"BondProgramBridgeswithNBIData!ES82","v":5},{"$f":"BondProgramBridgeswithNBIData!CY82","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ82","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA82","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B84,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D84)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O84,lstCondition,0),U$1,$T84)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P84,lstCondition,0),V$1,$T84)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q84,lstCondition,0),W$1,$T84)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O84,lstCondition,0),U$1,$T84)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P84,lstCondition,0),V$1,$T84)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q84,lstCondition,0),W$1,$T84)","v":0},0,{"$f":"'Parameters Added'!$B$78-C84","v":52},{"$f":"IF(SUM(X84,AB84)<'Parameters Added'!$B$82,1,IF(X84='Parameters Added'!$B$83,3,IF(X84>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC84<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B84,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH84,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":37.82},{"$f":"MAX(MIN(L84,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":37.82},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S84,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S84,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S84,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S84,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S84,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S84,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S84,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S84,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S84,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S84,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S84,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S84,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA84)+'Parameters Added'!$B$25*BA84)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB84)+'Parameters Added'!$B$25*BB84)/1","v":1.6459999999999999},813000,446.80000000000291,770.80000000000291,22.340000000000146,38.540000000000148,148.93333333333428,256.93333333333425,844.89880000000551,{"$f":"BL84/'Parameters Added'!$B$19","v":15.361796363636463},1457.5828000000056,{"$f":"BN84/'Parameters Added'!$B$20","v":26.501505454545555},{"$f":"BJ84*((1-AJ84)*IF('Parameters Added'!$B$75=\"Yes\",AH84,AG84)+AJ84*AH84)","v":5632.6586666667026},{"$f":"BP84/'Parameters Added'!$B$21","v":102.41197575757641},{"$f":"BK84*((1-AJ84)*IF('Parameters Added'!$B$75=\"Yes\",AH84,AG84)+AJ84*AH84)","v":9717.2186666667021},{"$f":"BR84/'Parameters Added'!$B$22","v":176.67670303030368},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD84,AE84,T84)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU84","v":2028}]
[82,{"$f":"BondProgramBridgeswithNBIData!A83","v":"7P3190K"},{"$f":"BondProgramBridgeswithNBIData!AS83","v":1961},{"$f":"BondProgramBridgeswithNBIData!B83","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B85,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B85,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":550000},{"$f":"VLOOKUP(B85,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV83","v":86},{"$f":"BondProgramBridgeswithNBIData!EX83","v":116},{"$f":"BondProgramBridgeswithNBIData!AW83","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY83","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN83","v":31},{"$f":"BondProgramBridgeswithNBIData!HK83","v":3626.75},{"$f":"BondProgramBridgeswithNBIData!ES83","v":9},{"$f":"BondProgramBridgeswithNBIData!CY83","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ83","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA83","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B85,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D85)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O85,lstCondition,0),U$1,$T85)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P85,lstCondition,0),V$1,$T85)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q85,lstCondition,0),W$1,$T85)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O85,lstCondition,0),U$1,$T85)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P85,lstCondition,0),V$1,$T85)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q85,lstCondition,0),W$1,$T85)","v":0},0,{"$f":"'Parameters Added'!$B$78-C85","v":57},{"$f":"IF(SUM(X85,AB85)<'Parameters Added'!$B$82,1,IF(X85='Parameters Added'!$B$83,3,IF(X85>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC85<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B85,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH85,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":31},{"$f":"MAX(MIN(L85,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":31},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S85,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S85,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S85,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S85,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S85,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S85,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S85,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S85,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S85,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S85,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S85,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S85,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA85)+'Parameters Added'!$B$25*BA85)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB85)+'Parameters Added'!$B$25*BB85)/1","v":1.6188},550000,90.5,120.5,8.1449999999999996,10.844999999999999,30.166666666666661,40.166666666666657,252.49499999999998,{"$f":"BL85/'Parameters Added'!$B$19","v":4.5908181818181815},336.19499999999994,{"$f":"BN85/'Parameters Added'!$B$20","v":6.1126363636363621},{"$f":"BJ85*((1-AJ85)*IF('Parameters Added'!$B$75=\"Yes\",AH85,AG85)+AJ85*AH85)","v":935.16666666666652},{"$f":"BP85/'Parameters Added'!$B$21","v":17.0030303030303},{"$f":"BK85*((1-AJ85)*IF('Parameters Added'!$B$75=\"Yes\",AH85,AG85)+AJ85*AH85)","v":1245.1666666666663},{"$f":"BR85/'Parameters Added'!$B$22","v":22.639393939393933},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD85,AE85,T85)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU85","v":2028}]
[83,{"$f":"BondProgramBridgeswithNBIData!A84","v":"9S3557"},{"$f":"BondProgramBridgeswithNBIData!AS84","v":1932},{"$f":"BondProgramBridgeswithNBIData!B84","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B86,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B86,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":893000},{"$f":"VLOOKUP(B86,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV84","v":381},{"$f":"BondProgramBridgeswithNBIData!EX84","v":609},{"$f":"BondProgramBridgeswithNBIData!AW84","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY84","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN84","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK84","v":2468.166667},{"$f":"BondProgramBridgeswithNBIData!ES84","v":13},{"$f":"BondProgramBridgeswithNBIData!CY84","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ84","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA84","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B86,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D86)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O86,lstCondition,0),U$1,$T86)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P86,lstCondition,0),V$1,$T86)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q86,lstCondition,0),W$1,$T86)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O86,lstCondition,0),U$1,$T86)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P86,lstCondition,0),V$1,$T86)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q86,lstCondition,0),W$1,$T86)","v":0},0,{"$f":"'Parameters Added'!$B$78-C86","v":86},{"$f":"IF(SUM(X86,AB86)<'Parameters Added'!$B$82,1,IF(X86='Parameters Added'!$B$83,3,IF(X86>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC86<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B86,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH86,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L86,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S86,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S86,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S86,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S86,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S86,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S86,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S86,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S86,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S86,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S86,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S86,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S86,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.21195652173913043,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA86)+'Parameters Added'!$B$25*BA86)/1","v":1.5358695652173913},{"$f":"('Parameters Added'!$B$24*(1-BB86)+'Parameters Added'!$B$25*BB86)/1","v":1.5916000000000001},893000,415.20000000000073,643.20000000000073,229.19040000000041,355.0464000000004,207.60000000000036,321.60000000000036,5968.1180160000104,{"$f":"BL86/'Parameters Added'!$B$19","v":108.51123665454564},9245.4082560000097,{"$f":"BN86/'Parameters Added'!$B$20","v":168.09833192727291},{"$f":"BJ86*((1-AJ86)*IF('Parameters Added'!$B$75=\"Yes\",AH86,AG86)+AJ86*AH86)","v":5405.9040000000095},{"$f":"BP86/'Parameters Added'!$B$21","v":98.28916363636381},{"$f":"BK86*((1-AJ86)*IF('Parameters Added'!$B$75=\"Yes\",AH86,AG86)+AJ86*AH86)","v":8374.464000000009},{"$f":"BR86/'Parameters Added'!$B$22","v":152.26298181818197},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD86,AE86,T86)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU86","v":2026}]
[84,{"$f":"BondProgramBridgeswithNBIData!A85","v":"1P3132"},{"$f":"BondProgramBridgeswithNBIData!AS85","v":1946},{"$f":"BondProgramBridgeswithNBIData!B85","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B87,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B87,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2178000},{"$f":"VLOOKUP(B87,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV85","v":3745},{"$f":"BondProgramBridgeswithNBIData!EX85","v":6553},{"$f":"BondProgramBridgeswithNBIData!AW85","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY85","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN85","v":29.14},{"$f":"BondProgramBridgeswithNBIData!HK85","v":4862.8333329999996},{"$f":"BondProgramBridgeswithNBIData!ES85","v":20},{"$f":"BondProgramBridgeswithNBIData!CY85","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ85","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA85","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B87,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D87)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O87,lstCondition,0),U$1,$T87)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P87,lstCondition,0),V$1,$T87)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q87,lstCondition,0),W$1,$T87)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O87,lstCondition,0),U$1,$T87)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P87,lstCondition,0),V$1,$T87)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q87,lstCondition,0),W$1,$T87)","v":0},1,{"$f":"'Parameters Added'!$B$78-C87","v":72},{"$f":"IF(SUM(X87,AB87)<'Parameters Added'!$B$82,1,IF(X87='Parameters Added'!$B$83,3,IF(X87>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC87<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B87,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH87,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.14},{"$f":"MAX(MIN(L87,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.14},0.2,0.2,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S87,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S87,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S87,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S87,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S87,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S87,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S87,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S87,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S87,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S87,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S87,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S87,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.31034482758620691,0.2,{"$f":"('Parameters Added'!$B$24*(1-BA87)+'Parameters Added'!$B$25*BA87)/1","v":1.4689655172413794},{"$f":"('Parameters Added'!$B$24*(1-BB87)+'Parameters Added'!$B$25*BB87)/1","v":1.544},2178000,4306.5999999999767,7114.5999999999767,2497.8279999999868,4126.4679999999871,2153.2999999999884,3557.2999999999884,72786.707919999622,{"$f":"BL87/'Parameters Added'!$B$19","v":1323.3946894545386},120245.27751999962,{"$f":"BN87/'Parameters Added'!$B$20","v":2186.2777730909024},{"$f":"BJ87*((1-AJ87)*IF('Parameters Added'!$B$75=\"Yes\",AH87,AG87)+AJ87*AH87)","v":62747.161999999662},{"$f":"BP87/'Parameters Added'!$B$21","v":1140.8574909090848},{"$f":"BK87*((1-AJ87)*IF('Parameters Added'!$B$75=\"Yes\",AH87,AG87)+AJ87*AH87)","v":103659.72199999966},{"$f":"BR87/'Parameters Added'!$B$22","v":1884.722218181812},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD87,AE87,T87)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU87","v":2028}]
[85,{"$f":"BondProgramBridgeswithNBIData!A86","v":"1P3160"},{"$f":"BondProgramBridgeswithNBIData!AS86","v":1926},{"$f":"BondProgramBridgeswithNBIData!B86","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B88,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B88,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1864000},{"$f":"VLOOKUP(B88,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV86","v":3312},{"$f":"BondProgramBridgeswithNBIData!EX86","v":6955},{"$f":"BondProgramBridgeswithNBIData!AW86","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY86","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN86","v":26.66},{"$f":"BondProgramBridgeswithNBIData!HK86","v":3087.666667},{"$f":"BondProgramBridgeswithNBIData!ES86","v":8},{"$f":"BondProgramBridgeswithNBIData!CY86","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ86","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA86","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B88,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D88)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O88,lstCondition,0),U$1,$T88)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P88,lstCondition,0),V$1,$T88)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q88,lstCondition,0),W$1,$T88)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O88,lstCondition,0),U$1,$T88)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P88,lstCondition,0),V$1,$T88)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q88,lstCondition,0),W$1,$T88)","v":0},1,{"$f":"'Parameters Added'!$B$78-C88","v":92},{"$f":"IF(SUM(X88,AB88)<'Parameters Added'!$B$82,1,IF(X88='Parameters Added'!$B$83,3,IF(X88>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC88<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B88,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH88,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.66},{"$f":"MAX(MIN(L88,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.66},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S88,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S88,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S88,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S88,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S88,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S88,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S88,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S88,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S88,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S88,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S88,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S88,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.13533834586466167,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA88)+'Parameters Added'!$B$25*BA88)/1","v":1.58796992481203},{"$f":"('Parameters Added'!$B$24*(1-BB88)+'Parameters Added'!$B$25*BB88)/1","v":1.6256000000000002},1864000,4040.5999999999767,7683.5999999999767,2149.5991999999878,4087.6751999999879,2020.2999999999884,3841.7999999999884,57308.314671999673,{"$f":"BL88/'Parameters Added'!$B$19","v":1041.9693576727213},108977.42083199968,{"$f":"BN88/'Parameters Added'!$B$20","v":1981.4076514909034},{"$f":"BJ88*((1-AJ88)*IF('Parameters Added'!$B$75=\"Yes\",AH88,AG88)+AJ88*AH88)","v":53861.197999999691},{"$f":"BP88/'Parameters Added'!$B$21","v":979.29450909090349},{"$f":"BK88*((1-AJ88)*IF('Parameters Added'!$B$75=\"Yes\",AH88,AG88)+AJ88*AH88)","v":102422.38799999969},{"$f":"BR88/'Parameters Added'!$B$22","v":1862.2252363636308},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD88,AE88,T88)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU88","v":2026}]
[86,{"$f":"BondProgramBridgeswithNBIData!A87","v":"7P3190B"},{"$f":"BondProgramBridgeswithNBIData!AS87","v":1935},{"$f":"BondProgramBridgeswithNBIData!B87","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B89,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B89,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":553000},{"$f":"VLOOKUP(B89,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV87","v":948},{"$f":"BondProgramBridgeswithNBIData!EX87","v":1564},{"$f":"BondProgramBridgeswithNBIData!AW87","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY87","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN87","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK87","v":754},{"$f":"BondProgramBridgeswithNBIData!ES87","v":4},{"$f":"BondProgramBridgeswithNBIData!CY87","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ87","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA87","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B89,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D89)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O89,lstCondition,0),U$1,$T89)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P89,lstCondition,0),V$1,$T89)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q89,lstCondition,0),W$1,$T89)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O89,lstCondition,0),U$1,$T89)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P89,lstCondition,0),V$1,$T89)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q89,lstCondition,0),W$1,$T89)","v":0},0,{"$f":"'Parameters Added'!$B$78-C89","v":83},{"$f":"IF(SUM(X89,AB89)<'Parameters Added'!$B$82,1,IF(X89='Parameters Added'!$B$83,3,IF(X89>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC89<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B89,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH89,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L89,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.04,0.04,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S89,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S89,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S89,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S89,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S89,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S89,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S89,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S89,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S89,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S89,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S89,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S89,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,6.9767441860465129E-2,0.04,{"$f":"('Parameters Added'!$B$24*(1-BA89)+'Parameters Added'!$B$25*BA89)/1","v":1.6325581395348836},{"$f":"('Parameters Added'!$B$24*(1-BB89)+'Parameters Added'!$B$25*BB89)/1","v":1.6527999999999998},553000,1040.4000000000015,1656.4000000000015,536.84640000000081,854.70240000000081,520.20000000000073,828.20000000000073,9652.4982720000153,{"$f":"BL89/'Parameters Added'!$B$19","v":175.49996858181845},15367.549152000014,{"$f":"BN89/'Parameters Added'!$B$20","v":279.40998458181843},{"$f":"BJ89*((1-AJ89)*IF('Parameters Added'!$B$75=\"Yes\",AH89,AG89)+AJ89*AH89)","v":9353.1960000000126},{"$f":"BP89/'Parameters Added'!$B$21","v":170.05810909090931},{"$f":"BK89*((1-AJ89)*IF('Parameters Added'!$B$75=\"Yes\",AH89,AG89)+AJ89*AH89)","v":14891.036000000013},{"$f":"BR89/'Parameters Added'!$B$22","v":270.74610909090933},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD89,AE89,T89)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU89","v":2026}]
[87,{"$f":"BondProgramBridgeswithNBIData!A88","v":"7P3190G"},{"$f":"BondProgramBridgeswithNBIData!AS88","v":1932},{"$f":"BondProgramBridgeswithNBIData!B88","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B90,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B90,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1050000},{"$f":"VLOOKUP(B90,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV88","v":1693},{"$f":"BondProgramBridgeswithNBIData!EX88","v":2708},{"$f":"BondProgramBridgeswithNBIData!AW88","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY88","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN88","v":1.86},{"$f":"BondProgramBridgeswithNBIData!HK88","v":5152},{"$f":"BondProgramBridgeswithNBIData!ES88","v":10},{"$f":"BondProgramBridgeswithNBIData!CY88","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ88","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA88","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B90,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D90)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O90,lstCondition,0),U$1,$T90)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P90,lstCondition,0),V$1,$T90)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q90,lstCondition,0),W$1,$T90)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O90,lstCondition,0),U$1,$T90)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P90,lstCondition,0),V$1,$T90)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q90,lstCondition,0),W$1,$T90)","v":1},3,{"$f":"'Parameters Added'!$B$78-C90","v":86},{"$f":"IF(SUM(X90,AB90)<'Parameters Added'!$B$82,1,IF(X90='Parameters Added'!$B$83,3,IF(X90>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC90<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B90,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH90,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.86},{"$f":"MAX(MIN(L90,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.86},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S90,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S90,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S90,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S90,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S90,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S90,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S90,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S90,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S90,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S90,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S90,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S90,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA90)+'Parameters Added'!$B$25*BA90)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB90)+'Parameters Added'!$B$25*BB90)/1","v":1.6120000000000001},1050000,1896,2911,1023.84,1571.94,948,1455.5,1904.3424000000002,{"$f":"BL90/'Parameters Added'!$B$19","v":34.624407272727275},2923.8084000000003,{"$f":"BN90/'Parameters Added'!$B$20","v":53.160152727272731},{"$f":"BJ90*((1-AJ90)*IF('Parameters Added'!$B$75=\"Yes\",AH90,AG90)+AJ90*AH90)","v":1763.2800000000002},{"$f":"BP90/'Parameters Added'!$B$21","v":32.059636363636365},{"$f":"BK90*((1-AJ90)*IF('Parameters Added'!$B$75=\"Yes\",AH90,AG90)+AJ90*AH90)","v":2707.23},{"$f":"BR90/'Parameters Added'!$B$22","v":49.222363636363639},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD90,AE90,T90)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU90","v":2028}]
[88,{"$f":"BondProgramBridgeswithNBIData!A89","v":"7P3190I"},{"$f":"BondProgramBridgeswithNBIData!AS89","v":1935},{"$f":"BondProgramBridgeswithNBIData!B89","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B91,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B91,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":145000},{"$f":"VLOOKUP(B91,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV89","v":25},{"$f":"BondProgramBridgeswithNBIData!EX89","v":4},{"$f":"BondProgramBridgeswithNBIData!AW89","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY89","v":2030},{"$f":"BondProgramBridgeswithNBIData!AN89","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK89","v":384},{"$f":"BondProgramBridgeswithNBIData!ES89","v":10},{"$f":"BondProgramBridgeswithNBIData!CY89","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ89","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA89","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B91,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D91)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O91,lstCondition,0),U$1,$T91)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P91,lstCondition,0),V$1,$T91)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q91,lstCondition,0),W$1,$T91)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O91,lstCondition,0),U$1,$T91)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P91,lstCondition,0),V$1,$T91)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q91,lstCondition,0),W$1,$T91)","v":1},3,{"$f":"'Parameters Added'!$B$78-C91","v":83},{"$f":"IF(SUM(X91,AB91)<'Parameters Added'!$B$82,1,IF(X91='Parameters Added'!$B$83,3,IF(X91>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC91<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B91,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH91,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L91,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S91,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S91,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S91,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S91,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S91,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S91,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S91,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S91,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S91,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S91,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S91,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S91,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA91)+'Parameters Added'!$B$25*BA91)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB91)+'Parameters Added'!$B$25*BB91)/1","v":1.6120000000000001},145000,20.153846153846189,-12.153846153845734,10.883076923076942,-6.5630769230766965,10.076923076923094,-6.076923076922867,140.34816000000026,{"$f":"BL91/'Parameters Added'!$B$19","v":2.5517847272727319},-84.637439999997085,{"$f":"BN91/'Parameters Added'!$B$20","v":-1.5388625454544924},{"$f":"BJ91*((1-AJ91)*IF('Parameters Added'!$B$75=\"Yes\",AH91,AG91)+AJ91*AH91)","v":129.95200000000023},{"$f":"BP91/'Parameters Added'!$B$21","v":2.3627636363636406},{"$f":"BK91*((1-AJ91)*IF('Parameters Added'!$B$75=\"Yes\",AH91,AG91)+AJ91*AH91)","v":-78.367999999997295},{"$f":"BR91/'Parameters Added'!$B$22","v":-1.424872727272678},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD91,AE91,T91)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU91","v":2028}]
[89,{"$f":"BondProgramBridgeswithNBIData!A90","v":"5S3262"},{"$f":"BondProgramBridgeswithNBIData!AS90","v":1967},{"$f":"BondProgramBridgeswithNBIData!B90","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B92,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B92,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1640000},{"$f":"VLOOKUP(B92,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV90","v":1290},{"$f":"BondProgramBridgeswithNBIData!EX90","v":2580},{"$f":"BondProgramBridgeswithNBIData!AW90","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY90","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN90","v":35.96},{"$f":"BondProgramBridgeswithNBIData!HK90","v":2706},{"$f":"BondProgramBridgeswithNBIData!ES90","v":11},{"$f":"BondProgramBridgeswithNBIData!CY90","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ90","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA90","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B92,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D92)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O92,lstCondition,0),U$1,$T92)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P92,lstCondition,0),V$1,$T92)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q92,lstCondition,0),W$1,$T92)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O92,lstCondition,0),U$1,$T92)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P92,lstCondition,0),V$1,$T92)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q92,lstCondition,0),W$1,$T92)","v":0},0,{"$f":"'Parameters Added'!$B$78-C92","v":51},{"$f":"IF(SUM(X92,AB92)<'Parameters Added'!$B$82,1,IF(X92='Parameters Added'!$B$83,3,IF(X92>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC92<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B92,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH92,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":35.96},{"$f":"MAX(MIN(L92,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":35.96},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S92,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S92,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S92,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S92,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S92,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S92,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S92,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S92,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S92,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S92,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S92,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S92,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA92)+'Parameters Added'!$B$25*BA92)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB92)+'Parameters Added'!$B$25*BB92)/1","v":1.6052},1640000,1548,2838,842.11200000000008,1543.8720000000001,774,1419,30282.347520000003,{"$f":"BL92/'Parameters Added'!$B$19","v":550.58813672727274},55517.637120000007,{"$f":"BN92/'Parameters Added'!$B$20","v":1009.4115840000002},{"$f":"BJ92*((1-AJ92)*IF('Parameters Added'!$B$75=\"Yes\",AH92,AG92)+AJ92*AH92)","v":27833.040000000001},{"$f":"BP92/'Parameters Added'!$B$21","v":506.05527272727272},{"$f":"BK92*((1-AJ92)*IF('Parameters Added'!$B$75=\"Yes\",AH92,AG92)+AJ92*AH92)","v":51027.24},{"$f":"BR92/'Parameters Added'!$B$22","v":927.76799999999992},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD92,AE92,T92)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU92","v":2026}]
[90,{"$f":"BondProgramBridgeswithNBIData!A91","v":"5S3260"},{"$f":"BondProgramBridgeswithNBIData!AS91","v":1952},{"$f":"BondProgramBridgeswithNBIData!B91","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B93,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B93,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1133000},{"$f":"VLOOKUP(B93,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV91","v":343},{"$f":"BondProgramBridgeswithNBIData!EX91","v":463},{"$f":"BondProgramBridgeswithNBIData!AW91","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY91","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN91","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK91","v":3582.25},{"$f":"BondProgramBridgeswithNBIData!ES91","v":12},{"$f":"BondProgramBridgeswithNBIData!CY91","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ91","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA91","v":"SERIOUS CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B93,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D93)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O93,lstCondition,0),U$1,$T93)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P93,lstCondition,0),V$1,$T93)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q93,lstCondition,0),W$1,$T93)","v":1},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O93,lstCondition,0),U$1,$T93)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P93,lstCondition,0),V$1,$T93)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q93,lstCondition,0),W$1,$T93)","v":0},1,{"$f":"'Parameters Added'!$B$78-C93","v":66},{"$f":"IF(SUM(X93,AB93)<'Parameters Added'!$B$82,1,IF(X93='Parameters Added'!$B$83,3,IF(X93>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC93<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B93,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH93,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L93,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S93,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S93,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S93,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S93,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S93,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S93,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S93,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S93,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S93,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S93,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S93,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S93,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.1970802919708029,0.12,{"$f":"('Parameters Added'!$B$24*(1-BA93)+'Parameters Added'!$B$25*BA93)/1","v":1.5459854014598542},{"$f":"('Parameters Added'!$B$24*(1-BB93)+'Parameters Added'!$B$25*BB93)/1","v":1.5983999999999998},1133000,367,487,201.11600000000001,266.87600000000003,183.5,243.5,3616.0656800000002,{"$f":"BL93/'Parameters Added'!$B$19","v":65.746648727272728},4798.4304800000009,{"$f":"BN93/'Parameters Added'!$B$20","v":87.244190545454558},{"$f":"BJ93*((1-AJ93)*IF('Parameters Added'!$B$75=\"Yes\",AH93,AG93)+AJ93*AH93)","v":3299.33},{"$f":"BP93/'Parameters Added'!$B$21","v":59.987818181818177},{"$f":"BK93*((1-AJ93)*IF('Parameters Added'!$B$75=\"Yes\",AH93,AG93)+AJ93*AH93)","v":4378.13},{"$f":"BR93/'Parameters Added'!$B$22","v":79.602363636363634},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD93,AE93,T93)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU93","v":2026}]
[91,{"$f":"BondProgramBridgeswithNBIData!A92","v":"5S3248"},{"$f":"BondProgramBridgeswithNBIData!AS92","v":1966},{"$f":"BondProgramBridgeswithNBIData!B92","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B94,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B94,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":634000},{"$f":"VLOOKUP(B94,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV92","v":487},{"$f":"BondProgramBridgeswithNBIData!EX92","v":608},{"$f":"BondProgramBridgeswithNBIData!AW92","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY92","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN92","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK92","v":3979},{"$f":"BondProgramBridgeswithNBIData!ES92","v":6},{"$f":"BondProgramBridgeswithNBIData!CY92","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ92","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA92","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B94,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D94)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O94,lstCondition,0),U$1,$T94)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P94,lstCondition,0),V$1,$T94)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q94,lstCondition,0),W$1,$T94)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O94,lstCondition,0),U$1,$T94)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P94,lstCondition,0),V$1,$T94)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q94,lstCondition,0),W$1,$T94)","v":0},1,{"$f":"'Parameters Added'!$B$78-C94","v":52},{"$f":"IF(SUM(X94,AB94)<'Parameters Added'!$B$82,1,IF(X94='Parameters Added'!$B$83,3,IF(X94>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC94<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B94,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH94,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L94,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S94,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S94,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S94,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S94,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S94,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S94,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S94,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S94,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S94,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S94,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S94,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S94,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,5.9999999999999991E-2,{"$f":"('Parameters Added'!$B$24*(1-BA94)+'Parameters Added'!$B$25*BA94)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB94)+'Parameters Added'!$B$25*BB94)/1","v":1.6392},634000,511.20000000000073,632.20000000000073,30.672000000000043,37.932000000000045,170.4000000000002,210.73333333333352,798.69888000000105,{"$f":"BL94/'Parameters Added'!$B$19","v":14.521797818181838},987.74928000000114,{"$f":"BN94/'Parameters Added'!$B$20","v":17.959077818181839},{"$f":"BJ94*((1-AJ94)*IF('Parameters Added'!$B$75=\"Yes\",AH94,AG94)+AJ94*AH94)","v":4437.2160000000049},{"$f":"BP94/'Parameters Added'!$B$21","v":80.676654545454639},{"$f":"BK94*((1-AJ94)*IF('Parameters Added'!$B$75=\"Yes\",AH94,AG94)+AJ94*AH94)","v":5487.4960000000046},{"$f":"BR94/'Parameters Added'!$B$22","v":99.772654545454628},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD94,AE94,T94)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU94","v":2026}]
[92,{"$f":"BondProgramBridgeswithNBIData!A93","v":"5S3281"},{"$f":"BondProgramBridgeswithNBIData!AS93","v":1952},{"$f":"BondProgramBridgeswithNBIData!B93","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B95,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B95,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":808000},{"$f":"VLOOKUP(B95,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV93","v":320},{"$f":"BondProgramBridgeswithNBIData!EX93","v":448},{"$f":"BondProgramBridgeswithNBIData!AW93","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY93","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN93","v":27.9},{"$f":"BondProgramBridgeswithNBIData!HK93","v":815.75},{"$f":"BondProgramBridgeswithNBIData!ES93","v":11},{"$f":"BondProgramBridgeswithNBIData!CY93","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ93","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA93","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B95,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D95)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O95,lstCondition,0),U$1,$T95)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P95,lstCondition,0),V$1,$T95)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q95,lstCondition,0),W$1,$T95)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O95,lstCondition,0),U$1,$T95)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P95,lstCondition,0),V$1,$T95)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q95,lstCondition,0),W$1,$T95)","v":0},2,{"$f":"'Parameters Added'!$B$78-C95","v":66},{"$f":"IF(SUM(X95,AB95)<'Parameters Added'!$B$82,1,IF(X95='Parameters Added'!$B$83,3,IF(X95>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC95<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B95,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH95,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":27.9},{"$f":"MAX(MIN(L95,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":27.9},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S95,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S95,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S95,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S95,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S95,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S95,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S95,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S95,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S95,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S95,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S95,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S95,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA95)+'Parameters Added'!$B$25*BA95)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB95)+'Parameters Added'!$B$25*BB95)/1","v":1.6052},808000,345.59999999999854,473.59999999999854,188.00639999999922,257.63839999999925,172.79999999999927,236.79999999999927,5245.3785599999783,{"$f":"BL95/'Parameters Added'!$B$19","v":95.370519272726881},7188.111359999979,{"$f":"BN95/'Parameters Added'!$B$20","v":130.69293381818144},{"$f":"BJ95*((1-AJ95)*IF('Parameters Added'!$B$75=\"Yes\",AH95,AG95)+AJ95*AH95)","v":4821.1199999999799},{"$f":"BP95/'Parameters Added'!$B$21","v":87.656727272726911},{"$f":"BK95*((1-AJ95)*IF('Parameters Added'!$B$75=\"Yes\",AH95,AG95)+AJ95*AH95)","v":6606.7199999999793},{"$f":"BR95/'Parameters Added'!$B$22","v":120.12218181818145},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD95,AE95,T95)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU95","v":2028}]
[93,{"$f":"BondProgramBridgeswithNBIData!A94","v":"9S3383"},{"$f":"BondProgramBridgeswithNBIData!AS94","v":1932},{"$f":"BondProgramBridgeswithNBIData!B94","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B96,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B96,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":907000},{"$f":"VLOOKUP(B96,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV94","v":800},{"$f":"BondProgramBridgeswithNBIData!EX94","v":1160},{"$f":"BondProgramBridgeswithNBIData!AW94","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY94","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN94","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK94","v":2192.666667},{"$f":"BondProgramBridgeswithNBIData!ES94","v":11},{"$f":"BondProgramBridgeswithNBIData!CY94","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ94","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA94","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B96,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D96)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O96,lstCondition,0),U$1,$T96)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P96,lstCondition,0),V$1,$T96)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q96,lstCondition,0),W$1,$T96)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O96,lstCondition,0),U$1,$T96)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P96,lstCondition,0),V$1,$T96)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q96,lstCondition,0),W$1,$T96)","v":0},2,{"$f":"'Parameters Added'!$B$78-C96","v":86},{"$f":"IF(SUM(X96,AB96)<'Parameters Added'!$B$82,1,IF(X96='Parameters Added'!$B$83,3,IF(X96>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC96<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B96,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH96,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L96,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S96,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S96,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S96,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S96,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S96,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S96,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S96,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S96,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S96,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S96,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S96,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S96,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA96)+'Parameters Added'!$B$25*BA96)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB96)+'Parameters Added'!$B$25*BB96)/1","v":1.6052},907000,872,1232,474.36800000000005,670.20800000000008,436,616,12352.542720000001,{"$f":"BL96/'Parameters Added'!$B$19","v":224.59168581818184},17452.216320000003,{"$f":"BN96/'Parameters Added'!$B$20","v":317.31302400000004},{"$f":"BJ96*((1-AJ96)*IF('Parameters Added'!$B$75=\"Yes\",AH96,AG96)+AJ96*AH96)","v":11353.44},{"$f":"BP96/'Parameters Added'!$B$21","v":206.42618181818182},{"$f":"BK96*((1-AJ96)*IF('Parameters Added'!$B$75=\"Yes\",AH96,AG96)+AJ96*AH96)","v":16040.64},{"$f":"BR96/'Parameters Added'!$B$22","v":291.64799999999997},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD96,AE96,T96)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU96","v":2028}]
[94,{"$f":"BondProgramBridgeswithNBIData!A95","v":"7P3191B"},{"$f":"BondProgramBridgeswithNBIData!AS95","v":1976},{"$f":"BondProgramBridgeswithNBIData!B95","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B97,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B97,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1647000},{"$f":"VLOOKUP(B97,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV95","v":1452},{"$f":"BondProgramBridgeswithNBIData!EX95","v":2395},{"$f":"BondProgramBridgeswithNBIData!AW95","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY95","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN95","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK95","v":34770},{"$f":"BondProgramBridgeswithNBIData!ES95","v":11},{"$f":"BondProgramBridgeswithNBIData!CY95","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ95","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA95","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B97,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D97)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O97,lstCondition,0),U$1,$T97)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P97,lstCondition,0),V$1,$T97)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q97,lstCondition,0),W$1,$T97)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O97,lstCondition,0),U$1,$T97)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P97,lstCondition,0),V$1,$T97)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q97,lstCondition,0),W$1,$T97)","v":0},0,{"$f":"'Parameters Added'!$B$78-C97","v":42},{"$f":"IF(SUM(X97,AB97)<'Parameters Added'!$B$82,1,IF(X97='Parameters Added'!$B$83,3,IF(X97>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC97<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B97,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH97,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L97,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S97,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S97,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S97,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S97,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S97,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S97,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S97,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S97,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S97,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S97,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S97,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S97,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA97)+'Parameters Added'!$B$25*BA97)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB97)+'Parameters Added'!$B$25*BB97)/1","v":1.6052},1647000,1593.4499999999971,2536.4499999999971,175.27949999999967,279.00949999999966,531.14999999999895,845.48333333333221,3477.5452799999935,{"$f":"BL97/'Parameters Added'!$B$19","v":63.22809599999988},5535.5484799999931,{"$f":"BN97/'Parameters Added'!$B$20","v":100.64633599999988},{"$f":"BJ97*((1-AJ97)*IF('Parameters Added'!$B$75=\"Yes\",AH97,AG97)+AJ97*AH97)","v":10538.01599999998},{"$f":"BP97/'Parameters Added'!$B$21","v":191.60029090909055},{"$f":"BK97*((1-AJ97)*IF('Parameters Added'!$B$75=\"Yes\",AH97,AG97)+AJ97*AH97)","v":16774.389333333311},{"$f":"BR97/'Parameters Added'!$B$22","v":304.98889696969655},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD97,AE97,T97)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU97","v":2048}]
[95,{"$f":"BondProgramBridgeswithNBIData!A96","v":"1I3099"},{"$f":"BondProgramBridgeswithNBIData!AS96","v":1972},{"$f":"BondProgramBridgeswithNBIData!B96","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B98,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B98,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4327000},{"$f":"VLOOKUP(B98,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV96","v":7475},{"$f":"BondProgramBridgeswithNBIData!EX96","v":15697},{"$f":"BondProgramBridgeswithNBIData!AW96","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY96","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN96","v":3.1},{"$f":"BondProgramBridgeswithNBIData!HK96","v":5571.3333329999996},{"$f":"BondProgramBridgeswithNBIData!ES96","v":34},{"$f":"BondProgramBridgeswithNBIData!CY96","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ96","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA96","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B98,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D98)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O98,lstCondition,0),U$1,$T98)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P98,lstCondition,0),V$1,$T98)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q98,lstCondition,0),W$1,$T98)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O98,lstCondition,0),U$1,$T98)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P98,lstCondition,0),V$1,$T98)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q98,lstCondition,0),W$1,$T98)","v":0},1,{"$f":"'Parameters Added'!$B$78-C98","v":46},{"$f":"IF(SUM(X98,AB98)<'Parameters Added'!$B$82,1,IF(X98='Parameters Added'!$B$83,3,IF(X98>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC98<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B98,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH98,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.1},{"$f":"MAX(MIN(L98,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.1},0.34,0.34,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S98,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S98,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S98,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S98,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S98,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S98,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S98,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S98,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S98,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S98,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S98,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S98,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.34,{"$f":"('Parameters Added'!$B$24*(1-BA98)+'Parameters Added'!$B$25*BA98)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB98)+'Parameters Added'!$B$25*BB98)/1","v":1.4487999999999999},684525.40414200479,9119.3999999999069,17341.399999999907,3100.5959999999686,5896.0759999999691,3039.7999999999683,5780.4666666666344,9611.8475999999009,{"$f":"BL98/'Parameters Added'!$B$19","v":174.76086545454365},18277.8355999999,{"$f":"BN98/'Parameters Added'!$B$20","v":332.32428363636183},{"$f":"BJ98*((1-AJ98)*IF('Parameters Added'!$B$75=\"Yes\",AH98,AG98)+AJ98*AH98)","v":9423.379999999901},{"$f":"BP98/'Parameters Added'!$B$21","v":171.33418181818001},{"$f":"BK98*((1-AJ98)*IF('Parameters Added'!$B$75=\"Yes\",AH98,AG98)+AJ98*AH98)","v":17919.446666666565},{"$f":"BR98/'Parameters Added'!$B$22","v":325.80812121211937},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD98,AE98,T98)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU98","v":2043}]
[96,{"$f":"BondProgramBridgeswithNBIData!A97","v":"1I3099"},{"$f":"BondProgramBridgeswithNBIData!AS97","v":1972},{"$f":"BondProgramBridgeswithNBIData!B97","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B99,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B99,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4327000},{"$f":"VLOOKUP(B99,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV97","v":7533},{"$f":"BondProgramBridgeswithNBIData!EX97","v":15819},{"$f":"BondProgramBridgeswithNBIData!AW97","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY97","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN97","v":3.1},{"$f":"BondProgramBridgeswithNBIData!HK97","v":5571.3333329999996},{"$f":"BondProgramBridgeswithNBIData!ES97","v":35},{"$f":"BondProgramBridgeswithNBIData!CY97","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ97","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA97","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B99,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D99)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O99,lstCondition,0),U$1,$T99)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P99,lstCondition,0),V$1,$T99)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q99,lstCondition,0),W$1,$T99)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O99,lstCondition,0),U$1,$T99)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P99,lstCondition,0),V$1,$T99)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q99,lstCondition,0),W$1,$T99)","v":0},1,{"$f":"'Parameters Added'!$B$78-C99","v":46},{"$f":"IF(SUM(X99,AB99)<'Parameters Added'!$B$82,1,IF(X99='Parameters Added'!$B$83,3,IF(X99>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC99<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B99,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH99,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.1},{"$f":"MAX(MIN(L99,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.1},0.35,0.35,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S99,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S99,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S99,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S99,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S99,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S99,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S99,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S99,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S99,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S99,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S99,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S99,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.35,{"$f":"('Parameters Added'!$B$24*(1-BA99)+'Parameters Added'!$B$25*BA99)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB99)+'Parameters Added'!$B$25*BB99)/1","v":1.4420000000000002},684525.40414200479,9190.1999999999534,17476.199999999953,3216.5699999999833,6116.6699999999837,3063.3999999999837,5825.3999999999833,9971.3669999999493,{"$f":"BL99/'Parameters Added'!$B$19","v":181.2975818181809},18961.676999999949,{"$f":"BN99/'Parameters Added'!$B$20","v":344.75776363636271},{"$f":"BJ99*((1-AJ99)*IF('Parameters Added'!$B$75=\"Yes\",AH99,AG99)+AJ99*AH99)","v":9496.5399999999499},{"$f":"BP99/'Parameters Added'!$B$21","v":172.66436363636274},{"$f":"BK99*((1-AJ99)*IF('Parameters Added'!$B$75=\"Yes\",AH99,AG99)+AJ99*AH99)","v":18058.739999999947},{"$f":"BR99/'Parameters Added'!$B$22","v":328.34072727272633},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD99,AE99,T99)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU99","v":2043}]
[97,{"$f":"BondProgramBridgeswithNBIData!A98","v":"1I3099"},{"$f":"BondProgramBridgeswithNBIData!AS98","v":1972},{"$f":"BondProgramBridgeswithNBIData!B98","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B100,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B100,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4327000},{"$f":"VLOOKUP(B100,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV98","v":6546},{"$f":"BondProgramBridgeswithNBIData!EX98","v":13746},{"$f":"BondProgramBridgeswithNBIData!AW98","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY98","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN98","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK98","v":12037.333333},{"$f":"BondProgramBridgeswithNBIData!ES98","v":46},{"$f":"BondProgramBridgeswithNBIData!CY98","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ98","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA98","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B100,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D100)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O100,lstCondition,0),U$1,$T100)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P100,lstCondition,0),V$1,$T100)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q100,lstCondition,0),W$1,$T100)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O100,lstCondition,0),U$1,$T100)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P100,lstCondition,0),V$1,$T100)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q100,lstCondition,0),W$1,$T100)","v":0},0,{"$f":"'Parameters Added'!$B$78-C100","v":46},{"$f":"IF(SUM(X100,AB100)<'Parameters Added'!$B$82,1,IF(X100='Parameters Added'!$B$83,3,IF(X100>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC100<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B100,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH100,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L100,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.46,0.46,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S100,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S100,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S100,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S100,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S100,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S100,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S100,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S100,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S100,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S100,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S100,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S100,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.45999999999999996,{"$f":"('Parameters Added'!$B$24*(1-BA100)+'Parameters Added'!$B$25*BA100)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB100)+'Parameters Added'!$B$25*BB100)/1","v":1.3672},1478974.5958579951,7986,15186,3673.56,6985.56,2661.9999999999995,5061.9999999999991,2277.6072000000004,{"$f":"BL100/'Parameters Added'!$B$19","v":41.411040000000007},4331.0472000000009,{"$f":"BN100/'Parameters Added'!$B$20","v":78.746312727272738},{"$f":"BJ100*((1-AJ100)*IF('Parameters Added'!$B$75=\"Yes\",AH100,AG100)+AJ100*AH100)","v":1650.44},{"$f":"BP100/'Parameters Added'!$B$21","v":30.008000000000003},{"$f":"BK100*((1-AJ100)*IF('Parameters Added'!$B$75=\"Yes\",AH100,AG100)+AJ100*AH100)","v":3138.44},{"$f":"BR100/'Parameters Added'!$B$22","v":57.062545454545457},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD100,AE100,T100)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU100","v":2048}]
[98,{"$f":"BondProgramBridgeswithNBIData!A99","v":"1I3099"},{"$f":"BondProgramBridgeswithNBIData!AS99","v":1972},{"$f":"BondProgramBridgeswithNBIData!B99","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B101,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B101,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4327000},{"$f":"VLOOKUP(B101,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV99","v":7255},{"$f":"BondProgramBridgeswithNBIData!EX99","v":15235},{"$f":"BondProgramBridgeswithNBIData!AW99","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY99","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN99","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK99","v":12037.333333},{"$f":"BondProgramBridgeswithNBIData!ES99","v":35},{"$f":"BondProgramBridgeswithNBIData!CY99","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ99","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA99","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B101,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D101)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O101,lstCondition,0),U$1,$T101)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P101,lstCondition,0),V$1,$T101)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q101,lstCondition,0),W$1,$T101)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O101,lstCondition,0),U$1,$T101)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P101,lstCondition,0),V$1,$T101)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q101,lstCondition,0),W$1,$T101)","v":0},0,{"$f":"'Parameters Added'!$B$78-C101","v":46},{"$f":"IF(SUM(X101,AB101)<'Parameters Added'!$B$82,1,IF(X101='Parameters Added'!$B$83,3,IF(X101>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC101<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B101,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH101,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L101,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.35,0.35,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S101,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S101,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S101,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S101,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S101,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S101,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S101,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S101,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S101,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S101,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S101,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S101,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.35,{"$f":"('Parameters Added'!$B$24*(1-BA101)+'Parameters Added'!$B$25*BA101)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB101)+'Parameters Added'!$B$25*BB101)/1","v":1.4420000000000002},1478974.5958579951,{"$f":"TREND($H101:$I101,$J101:$K101,BF$1)","v":8851},16831,3097.85,5890.8499999999995,2950.3333333333326,5610.3333333333321,1920.6669999999999,{"$f":"BL101/'Parameters Added'!$B$19","v":34.921218181818183},3652.3269999999998,{"$f":"BN101/'Parameters Added'!$B$20","v":66.405945454545446},{"$f":"BJ101*((1-AJ101)*IF('Parameters Added'!$B$75=\"Yes\",AH101,AG101)+AJ101*AH101)","v":1829.2066666666663},{"$f":"BP101/'Parameters Added'!$B$21","v":33.258303030303026},{"$f":"BK101*((1-AJ101)*IF('Parameters Added'!$B$75=\"Yes\",AH101,AG101)+AJ101*AH101)","v":3478.4066666666658},{"$f":"BR101/'Parameters Added'!$B$22","v":63.243757575757563},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD101,AE101,T101)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU101","v":2048}]
[99,{"$f":"BondProgramBridgeswithNBIData!A100","v":"9P3212"},{"$f":"BondProgramBridgeswithNBIData!AS100","v":1932},{"$f":"BondProgramBridgeswithNBIData!B100","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B102,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B102,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2097000},{"$f":"VLOOKUP(B102,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV100","v":1261},{"$f":"BondProgramBridgeswithNBIData!EX100","v":1891},{"$f":"BondProgramBridgeswithNBIData!AW100","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY100","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN100","v":52.7},{"$f":"BondProgramBridgeswithNBIData!HK100","v":4789.5},{"$f":"BondProgramBridgeswithNBIData!ES100","v":14},{"$f":"BondProgramBridgeswithNBIData!CY100","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ100","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA100","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B102,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D102)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O102,lstCondition,0),U$1,$T102)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P102,lstCondition,0),V$1,$T102)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q102,lstCondition,0),W$1,$T102)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O102,lstCondition,0),U$1,$T102)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P102,lstCondition,0),V$1,$T102)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q102,lstCondition,0),W$1,$T102)","v":0},1,{"$f":"'Parameters Added'!$B$78-C102","v":86},{"$f":"IF(SUM(X102,AB102)<'Parameters Added'!$B$82,1,IF(X102='Parameters Added'!$B$83,3,IF(X102>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC102<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B102,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH102,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":52.7},{"$f":"MAX(MIN(L102,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":52.7},0.14000000000000001,0.14000000000000001,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S102,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S102,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S102,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S102,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S102,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S102,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S102,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S102,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S102,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S102,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S102,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S102,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.22661870503597126,0.14000000000000001,{"$f":"('Parameters Added'!$B$24*(1-BA102)+'Parameters Added'!$B$25*BA102)/1","v":1.5258992805755396},{"$f":"('Parameters Added'!$B$24*(1-BB102)+'Parameters Added'!$B$25*BB102)/1","v":1.5848},2097000,1387,2017,771.17200000000003,1121.452,693.5,1008.5,40640.7644,{"$f":"BL102/'Parameters Added'!$B$19","v":738.92298909090914},59100.520400000001,{"$f":"BN102/'Parameters Added'!$B$20","v":1074.5549163636365},{"$f":"BJ102*((1-AJ102)*IF('Parameters Added'!$B$75=\"Yes\",AH102,AG102)+AJ102*AH102)","v":36547.450000000004},{"$f":"BP102/'Parameters Added'!$B$21","v":664.49909090909102},{"$f":"BK102*((1-AJ102)*IF('Parameters Added'!$B$75=\"Yes\",AH102,AG102)+AJ102*AH102)","v":53147.950000000004},{"$f":"BR102/'Parameters Added'!$B$22","v":966.32636363636368},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD102,AE102,T102)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU102","v":2028}]
[100,{"$f":"BondProgramBridgeswithNBIData!A101","v":"6S1908"},{"$f":"BondProgramBridgeswithNBIData!AS101","v":1972},{"$f":"BondProgramBridgeswithNBIData!B101","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B103,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B103,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4440000},{"$f":"VLOOKUP(B103,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":3},{"$f":"BondProgramBridgeswithNBIData!AV101","v":18232},{"$f":"BondProgramBridgeswithNBIData!EX101","v":33729},{"$f":"BondProgramBridgeswithNBIData!AW101","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY101","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN101","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK101","v":5449.3333329999996},{"$f":"BondProgramBridgeswithNBIData!ES101","v":3},{"$f":"BondProgramBridgeswithNBIData!CY101","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ101","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA101","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B103,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D103)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O103,lstCondition,0),U$1,$T103)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P103,lstCondition,0),V$1,$T103)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q103,lstCondition,0),W$1,$T103)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O103,lstCondition,0),U$1,$T103)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P103,lstCondition,0),V$1,$T103)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q103,lstCondition,0),W$1,$T103)","v":0},2,{"$f":"'Parameters Added'!$B$78-C103","v":46},{"$f":"IF(SUM(X103,AB103)<'Parameters Added'!$B$82,1,IF(X103='Parameters Added'!$B$83,3,IF(X103>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC103<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B103,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH103,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L103,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.03,0.03,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S103,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S103,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S103,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S103,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S103,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S103,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S103,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S103,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S103,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S103,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S103,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S103,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,5.2734375E-2,0.03,{"$f":"('Parameters Added'!$B$24*(1-BA103)+'Parameters Added'!$B$25*BA103)/1","v":1.6441406249999999},{"$f":"('Parameters Added'!$B$24*(1-BB103)+'Parameters Added'!$B$25*BB103)/1","v":1.6596},2072498.6436807953,21331.399999999907,36828.399999999907,10921.676799999952,18856.140799999954,10665.699999999953,18414.199999999953,6771.4396159999687,{"$f":"BL103/'Parameters Added'!$B$19","v":123.11708392727216},11690.80729599997,{"$f":"BN103/'Parameters Added'!$B$20","v":212.5601326545449},{"$f":"BJ103*((1-AJ103)*IF('Parameters Added'!$B$75=\"Yes\",AH103,AG103)+AJ103*AH103)","v":6612.7339999999695},{"$f":"BP103/'Parameters Added'!$B$21","v":120.23152727272672},{"$f":"BK103*((1-AJ103)*IF('Parameters Added'!$B$75=\"Yes\",AH103,AG103)+AJ103*AH103)","v":11416.803999999969},{"$f":"BR103/'Parameters Added'!$B$22","v":207.57825454545397},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD103,AE103,T103)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU103","v":2038}]
[101,{"$f":"BondProgramBridgeswithNBIData!A102","v":"6S1908"},{"$f":"BondProgramBridgeswithNBIData!AS102","v":1972},{"$f":"BondProgramBridgeswithNBIData!B102","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B104,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B104,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4440000},{"$f":"VLOOKUP(B104,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":3},{"$f":"BondProgramBridgeswithNBIData!AV102","v":18302},{"$f":"BondProgramBridgeswithNBIData!EX102","v":33858},{"$f":"BondProgramBridgeswithNBIData!AW102","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY102","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN102","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK102","v":5449.3333329999996},{"$f":"BondProgramBridgeswithNBIData!ES102","v":5},{"$f":"BondProgramBridgeswithNBIData!CY102","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ102","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA102","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B104,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D104)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O104,lstCondition,0),U$1,$T104)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P104,lstCondition,0),V$1,$T104)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q104,lstCondition,0),W$1,$T104)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O104,lstCondition,0),U$1,$T104)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P104,lstCondition,0),V$1,$T104)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q104,lstCondition,0),W$1,$T104)","v":0},2,{"$f":"'Parameters Added'!$B$78-C104","v":46},{"$f":"IF(SUM(X104,AB104)<'Parameters Added'!$B$82,1,IF(X104='Parameters Added'!$B$83,3,IF(X104>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC104<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B104,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH104,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L104,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S104,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S104,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S104,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S104,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S104,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S104,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S104,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S104,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S104,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S104,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S104,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S104,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA104)+'Parameters Added'!$B$25*BA104)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB104)+'Parameters Added'!$B$25*BB104)/1","v":1.6459999999999999},2072498.6436807953,21413.200000000186,36969.200000000186,11134.864000000098,19223.984000000099,10706.600000000093,18484.600000000093,6903.6156800000608,{"$f":"BL104/'Parameters Added'!$B$19","v":125.52028509091019},11918.870080000061,{"$f":"BN104/'Parameters Added'!$B$20","v":216.70672872727383},{"$f":"BJ104*((1-AJ104)*IF('Parameters Added'!$B$75=\"Yes\",AH104,AG104)+AJ104*AH104)","v":6638.0920000000579},{"$f":"BP104/'Parameters Added'!$B$21","v":120.69258181818287},{"$f":"BK104*((1-AJ104)*IF('Parameters Added'!$B$75=\"Yes\",AH104,AG104)+AJ104*AH104)","v":11460.452000000058},{"$f":"BR104/'Parameters Added'!$B$22","v":208.37185454545559},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD104,AE104,T104)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU104","v":2038}]
[102,{"$f":"BondProgramBridgeswithNBIData!A103","v":"6S1908"},{"$f":"BondProgramBridgeswithNBIData!AS103","v":1924},{"$f":"BondProgramBridgeswithNBIData!B103","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B105,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B105,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4440000},{"$f":"VLOOKUP(B105,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":3},{"$f":"BondProgramBridgeswithNBIData!AV103","v":3732},{"$f":"BondProgramBridgeswithNBIData!EX103","v":6717},{"$f":"BondProgramBridgeswithNBIData!AW103","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY103","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN103","v":1.86},{"$f":"BondProgramBridgeswithNBIData!HK103","v":775.66666699999996},{"$f":"BondProgramBridgeswithNBIData!ES103","v":3},{"$f":"BondProgramBridgeswithNBIData!CY103","v":"NOT APPLICABLE"},{"$f":"BondProgramBridgeswithNBIData!CZ103","v":"NOT APPLICABLE"},{"$f":"BondProgramBridgeswithNBIData!DA103","v":"NOT APPLICABLE"},null,{"$f":"IFERROR(VLOOKUP(B105,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D105)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O105,lstCondition,0),U$1,$T105)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P105,lstCondition,0),V$1,$T105)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q105,lstCondition,0),W$1,$T105)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O105,lstCondition,0),U$1,$T105)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P105,lstCondition,0),V$1,$T105)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q105,lstCondition,0),W$1,$T105)","v":0},0,{"$f":"'Parameters Added'!$B$78-C105","v":94},{"$f":"IF(SUM(X105,AB105)<'Parameters Added'!$B$82,1,IF(X105='Parameters Added'!$B$83,3,IF(X105>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC105<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B105,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH105,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.86},{"$f":"MAX(MIN(L105,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.86},0.03,0.03,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S105,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S105,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S105,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S105,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S105,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S105,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S105,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S105,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S105,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S105,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S105,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S105,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,5.2734375E-2,0.03,{"$f":"('Parameters Added'!$B$24*(1-BA105)+'Parameters Added'!$B$25*BA105)/1","v":1.6441406249999999},{"$f":"('Parameters Added'!$B$24*(1-BB105)+'Parameters Added'!$B$25*BB105)/1","v":1.6596},295002.71263840917,4329,7314,2216.4479999999999,3744.768,2164.5,3657,4122.59328,{"$f":"BL105/'Parameters Added'!$B$19","v":74.956241454545449},6965.2684800000006,{"$f":"BN105/'Parameters Added'!$B$20","v":126.64124509090911},{"$f":"BJ105*((1-AJ105)*IF('Parameters Added'!$B$75=\"Yes\",AH105,AG105)+AJ105*AH105)","v":4025.9700000000003},{"$f":"BP105/'Parameters Added'!$B$21","v":73.199454545454543},{"$f":"BK105*((1-AJ105)*IF('Parameters Added'!$B$75=\"Yes\",AH105,AG105)+AJ105*AH105)","v":6802.02},{"$f":"BR105/'Parameters Added'!$B$22","v":123.67309090909092},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD105,AE105,T105)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU105","v":2033}]
[103,{"$f":"BondProgramBridgeswithNBIData!A104","v":"1S3070"},{"$f":"BondProgramBridgeswithNBIData!AS104","v":1962},{"$f":"BondProgramBridgeswithNBIData!B104","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B106,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B106,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":378000},{"$f":"VLOOKUP(B106,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV104","v":64},{"$f":"BondProgramBridgeswithNBIData!EX104","v":83},{"$f":"BondProgramBridgeswithNBIData!AW104","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY104","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN104","v":14.26},{"$f":"BondProgramBridgeswithNBIData!HK104","v":2343.833333},{"$f":"BondProgramBridgeswithNBIData!ES104","v":9},{"$f":"BondProgramBridgeswithNBIData!CY104","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ104","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA104","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B106,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D106)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O106,lstCondition,0),U$1,$T106)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P106,lstCondition,0),V$1,$T106)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q106,lstCondition,0),W$1,$T106)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O106,lstCondition,0),U$1,$T106)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P106,lstCondition,0),V$1,$T106)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q106,lstCondition,0),W$1,$T106)","v":0},0,{"$f":"'Parameters Added'!$B$78-C106","v":56},{"$f":"IF(SUM(X106,AB106)<'Parameters Added'!$B$82,1,IF(X106='Parameters Added'!$B$83,3,IF(X106>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC106<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B106,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH106,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.26},{"$f":"MAX(MIN(L106,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.26},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S106,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S106,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S106,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S106,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S106,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S106,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S106,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S106,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S106,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S106,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S106,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S106,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA106)+'Parameters Added'!$B$25*BA106)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB106)+'Parameters Added'!$B$25*BB106)/1","v":1.6188},378000,67.800000000000182,86.800000000000182,6.1020000000000163,7.8120000000000163,22.600000000000055,28.933333333333387,87.014520000000232,{"$f":"BL106/'Parameters Added'!$B$19","v":1.5820821818181861},111.39912000000022,{"$f":"BN106/'Parameters Added'!$B$20","v":2.0254385454545494},{"$f":"BJ106*((1-AJ106)*IF('Parameters Added'!$B$75=\"Yes\",AH106,AG106)+AJ106*AH106)","v":322.27600000000075},{"$f":"BP106/'Parameters Added'!$B$21","v":5.8595636363636503},{"$f":"BK106*((1-AJ106)*IF('Parameters Added'!$B$75=\"Yes\",AH106,AG106)+AJ106*AH106)","v":412.58933333333408},{"$f":"BR106/'Parameters Added'!$B$22","v":7.5016242424242563},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD106,AE106,T106)*1","v":6},{"$f":"'Parameters Added'!$B$78+BU106","v":2024}]
[104,{"$f":"BondProgramBridgeswithNBIData!A105","v":"5S3253"},{"$f":"BondProgramBridgeswithNBIData!AS105","v":1961},{"$f":"BondProgramBridgeswithNBIData!B105","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B107,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B107,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1093000},{"$f":"VLOOKUP(B107,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV105","v":347},{"$f":"BondProgramBridgeswithNBIData!EX105","v":607},{"$f":"BondProgramBridgeswithNBIData!AW105","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY105","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN105","v":1.86},{"$f":"BondProgramBridgeswithNBIData!HK105","v":2937},{"$f":"BondProgramBridgeswithNBIData!ES105","v":8},{"$f":"BondProgramBridgeswithNBIData!CY105","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ105","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA105","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B107,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D107)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O107,lstCondition,0),U$1,$T107)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P107,lstCondition,0),V$1,$T107)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q107,lstCondition,0),W$1,$T107)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O107,lstCondition,0),U$1,$T107)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P107,lstCondition,0),V$1,$T107)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q107,lstCondition,0),W$1,$T107)","v":0},0,{"$f":"'Parameters Added'!$B$78-C107","v":57},{"$f":"IF(SUM(X107,AB107)<'Parameters Added'!$B$82,1,IF(X107='Parameters Added'!$B$83,3,IF(X107>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC107<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B107,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH107,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.86},{"$f":"MAX(MIN(L107,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.86},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S107,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S107,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S107,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S107,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S107,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S107,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S107,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S107,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S107,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S107,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S107,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S107,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.13533834586466167,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA107)+'Parameters Added'!$B$25*BA107)/1","v":1.58796992481203},{"$f":"('Parameters Added'!$B$24*(1-BB107)+'Parameters Added'!$B$25*BB107)/1","v":1.6256000000000002},1093000,399,659,212.268,350.58800000000002,199.5,329.5,394.81848000000002,{"$f":"BL107/'Parameters Added'!$B$19","v":7.1785178181818186},652.09368000000006,{"$f":"BN107/'Parameters Added'!$B$20","v":11.856248727272728},{"$f":"BJ107*((1-AJ107)*IF('Parameters Added'!$B$75=\"Yes\",AH107,AG107)+AJ107*AH107)","v":371.07},{"$f":"BP107/'Parameters Added'!$B$21","v":6.7467272727272727},{"$f":"BK107*((1-AJ107)*IF('Parameters Added'!$B$75=\"Yes\",AH107,AG107)+AJ107*AH107)","v":612.87},{"$f":"BR107/'Parameters Added'!$B$22","v":11.14309090909091},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD107,AE107,T107)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU107","v":2022}]
[105,{"$f":"BondProgramBridgeswithNBIData!A106","v":"9S3395"},{"$f":"BondProgramBridgeswithNBIData!AS106","v":1948},{"$f":"BondProgramBridgeswithNBIData!B106","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B108,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B108,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":721000},{"$f":"VLOOKUP(B108,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV106","v":2828},{"$f":"BondProgramBridgeswithNBIData!EX106","v":4100},{"$f":"BondProgramBridgeswithNBIData!AW106","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY106","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN106","v":8.06},{"$f":"BondProgramBridgeswithNBIData!HK106","v":1819.166667},{"$f":"BondProgramBridgeswithNBIData!ES106","v":5},{"$f":"BondProgramBridgeswithNBIData!CY106","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ106","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA106","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B108,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D108)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O108,lstCondition,0),U$1,$T108)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P108,lstCondition,0),V$1,$T108)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q108,lstCondition,0),W$1,$T108)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O108,lstCondition,0),U$1,$T108)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P108,lstCondition,0),V$1,$T108)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q108,lstCondition,0),W$1,$T108)","v":0},0,{"$f":"'Parameters Added'!$B$78-C108","v":70},{"$f":"IF(SUM(X108,AB108)<'Parameters Added'!$B$82,1,IF(X108='Parameters Added'!$B$83,3,IF(X108>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC108<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B108,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH108,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":8.06},{"$f":"MAX(MIN(L108,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":8.06},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S108,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S108,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S108,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S108,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S108,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S108,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S108,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S108,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S108,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S108,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S108,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S108,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA108)+'Parameters Added'!$B$25*BA108)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB108)+'Parameters Added'!$B$25*BB108)/1","v":1.6459999999999999},721000,3082.3999999999942,4354.3999999999942,1602.847999999997,2264.2879999999968,1541.1999999999971,2177.1999999999971,12918.954879999977,{"$f":"BL108/'Parameters Added'!$B$19","v":234.89008872727231},18250.161279999975,{"$f":"BN108/'Parameters Added'!$B$20","v":331.82111418181773},{"$f":"BJ108*((1-AJ108)*IF('Parameters Added'!$B$75=\"Yes\",AH108,AG108)+AJ108*AH108)","v":12422.071999999976},{"$f":"BP108/'Parameters Added'!$B$21","v":225.85585454545412},{"$f":"BK108*((1-AJ108)*IF('Parameters Added'!$B$75=\"Yes\",AH108,AG108)+AJ108*AH108)","v":17548.231999999978},{"$f":"BR108/'Parameters Added'!$B$22","v":319.05876363636327},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD108,AE108,T108)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU108","v":2033}]
[106,{"$f":"BondProgramBridgeswithNBIData!A107","v":"3P3125"},{"$f":"BondProgramBridgeswithNBIData!AS107","v":1930},{"$f":"BondProgramBridgeswithNBIData!B107","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B109,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B109,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1100000},{"$f":"VLOOKUP(B109,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV107","v":836},{"$f":"BondProgramBridgeswithNBIData!EX107","v":1045},{"$f":"BondProgramBridgeswithNBIData!AW107","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY107","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN107","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK107","v":595.83333300000004},{"$f":"BondProgramBridgeswithNBIData!ES107","v":10},{"$f":"BondProgramBridgeswithNBIData!CY107","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ107","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA107","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B109,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D109)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O109,lstCondition,0),U$1,$T109)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P109,lstCondition,0),V$1,$T109)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q109,lstCondition,0),W$1,$T109)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O109,lstCondition,0),U$1,$T109)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P109,lstCondition,0),V$1,$T109)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q109,lstCondition,0),W$1,$T109)","v":0},2,{"$f":"'Parameters Added'!$B$78-C109","v":88},{"$f":"IF(SUM(X109,AB109)<'Parameters Added'!$B$82,1,IF(X109='Parameters Added'!$B$83,3,IF(X109>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC109<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B109,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH109,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L109,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S109,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S109,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S109,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S109,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S109,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S109,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S109,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S109,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S109,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S109,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S109,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S109,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA109)+'Parameters Added'!$B$25*BA109)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB109)+'Parameters Added'!$B$25*BB109)/1","v":1.6120000000000001},1100000,877.80000000000291,1086.8000000000029,474.01200000000159,586.87200000000166,438.90000000000146,543.40000000000146,9992.1729600000326,{"$f":"BL109/'Parameters Added'!$B$19","v":181.6758720000006},12371.261760000034,{"$f":"BN109/'Parameters Added'!$B$20","v":224.93203200000062},{"$f":"BJ109*((1-AJ109)*IF('Parameters Added'!$B$75=\"Yes\",AH109,AG109)+AJ109*AH109)","v":9252.0120000000297},{"$f":"BP109/'Parameters Added'!$B$21","v":168.21840000000054},{"$f":"BK109*((1-AJ109)*IF('Parameters Added'!$B$75=\"Yes\",AH109,AG109)+AJ109*AH109)","v":11454.87200000003},{"$f":"BR109/'Parameters Added'!$B$22","v":208.27040000000056},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD109,AE109,T109)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU109","v":2028}]
[107,{"$f":"BondProgramBridgeswithNBIData!A108","v":"5S3176"},{"$f":"BondProgramBridgeswithNBIData!AS108","v":1938},{"$f":"BondProgramBridgeswithNBIData!B108","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B110,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B110,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1015000},{"$f":"VLOOKUP(B110,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV108","v":262},{"$f":"BondProgramBridgeswithNBIData!EX108","v":340},{"$f":"BondProgramBridgeswithNBIData!AW108","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY108","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN108","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK108","v":3836.25},{"$f":"BondProgramBridgeswithNBIData!ES108","v":11},{"$f":"BondProgramBridgeswithNBIData!CY108","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ108","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA108","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B110,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D110)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O110,lstCondition,0),U$1,$T110)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P110,lstCondition,0),V$1,$T110)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q110,lstCondition,0),W$1,$T110)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O110,lstCondition,0),U$1,$T110)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P110,lstCondition,0),V$1,$T110)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q110,lstCondition,0),W$1,$T110)","v":0},0,{"$f":"'Parameters Added'!$B$78-C110","v":80},{"$f":"IF(SUM(X110,AB110)<'Parameters Added'!$B$82,1,IF(X110='Parameters Added'!$B$83,3,IF(X110>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC110<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B110,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH110,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L110,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S110,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S110,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S110,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S110,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S110,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S110,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S110,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S110,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S110,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S110,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S110,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S110,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA110)+'Parameters Added'!$B$25*BA110)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB110)+'Parameters Added'!$B$25*BB110)/1","v":1.6052},1015000,277.60000000000036,355.60000000000036,151.01440000000022,193.44640000000021,138.80000000000018,177.80000000000018,3651.5281920000052,{"$f":"BL110/'Parameters Added'!$B$19","v":66.391421672727361},4677.5339520000052,{"$f":"BN110/'Parameters Added'!$B$20","v":85.046071854545545},{"$f":"BJ110*((1-AJ110)*IF('Parameters Added'!$B$75=\"Yes\",AH110,AG110)+AJ110*AH110)","v":3356.1840000000043},{"$f":"BP110/'Parameters Added'!$B$21","v":61.021527272727347},{"$f":"BK110*((1-AJ110)*IF('Parameters Added'!$B$75=\"Yes\",AH110,AG110)+AJ110*AH110)","v":4299.2040000000043},{"$f":"BR110/'Parameters Added'!$B$22","v":78.167345454545526},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD110,AE110,T110)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU110","v":2026}]
[108,{"$f":"BondProgramBridgeswithNBIData!A109","v":"9S3298"},{"$f":"BondProgramBridgeswithNBIData!AS109","v":1929},{"$f":"BondProgramBridgeswithNBIData!B109","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B111,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B111,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3050000},{"$f":"VLOOKUP(B111,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV109","v":770},{"$f":"BondProgramBridgeswithNBIData!EX109","v":1155},{"$f":"BondProgramBridgeswithNBIData!AW109","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY109","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN109","v":27.9},{"$f":"BondProgramBridgeswithNBIData!HK109","v":8590.1666669999995},{"$f":"BondProgramBridgeswithNBIData!ES109","v":12},{"$f":"BondProgramBridgeswithNBIData!CY109","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ109","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA109","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B111,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D111)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O111,lstCondition,0),U$1,$T111)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P111,lstCondition,0),V$1,$T111)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q111,lstCondition,0),W$1,$T111)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O111,lstCondition,0),U$1,$T111)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P111,lstCondition,0),V$1,$T111)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q111,lstCondition,0),W$1,$T111)","v":0},0,{"$f":"'Parameters Added'!$B$78-C111","v":89},{"$f":"IF(SUM(X111,AB111)<'Parameters Added'!$B$82,1,IF(X111='Parameters Added'!$B$83,3,IF(X111>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC111<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B111,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH111,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":27.9},{"$f":"MAX(MIN(L111,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":27.9},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S111,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S111,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S111,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S111,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S111,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S111,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S111,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S111,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S111,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S111,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S111,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S111,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.1970802919708029,0.12,{"$f":"('Parameters Added'!$B$24*(1-BA111)+'Parameters Added'!$B$25*BA111)/1","v":1.5459854014598542},{"$f":"('Parameters Added'!$B$24*(1-BB111)+'Parameters Added'!$B$25*BB111)/1","v":1.5983999999999998},3050000,847,1232,464.15600000000006,675.13600000000008,423.5,616,12949.952400000002,{"$f":"BL111/'Parameters Added'!$B$19","v":235.45368000000005},18836.294400000002,{"$f":"BN111/'Parameters Added'!$B$20","v":342.47808000000003},{"$f":"BJ111*((1-AJ111)*IF('Parameters Added'!$B$75=\"Yes\",AH111,AG111)+AJ111*AH111)","v":11815.65},{"$f":"BP111/'Parameters Added'!$B$21","v":214.82999999999998},{"$f":"BK111*((1-AJ111)*IF('Parameters Added'!$B$75=\"Yes\",AH111,AG111)+AJ111*AH111)","v":17186.399999999998},{"$f":"BR111/'Parameters Added'!$B$22","v":312.47999999999996},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD111,AE111,T111)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU111","v":2033}]
[109,{"$f":"BondProgramBridgeswithNBIData!A110","v":"2S3196"},{"$f":"BondProgramBridgeswithNBIData!AS110","v":1961},{"$f":"BondProgramBridgeswithNBIData!B110","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B112,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B112,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":802000},{"$f":"VLOOKUP(B112,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV110","v":117},{"$f":"BondProgramBridgeswithNBIData!EX110","v":169},{"$f":"BondProgramBridgeswithNBIData!AW110","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY110","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN110","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK110","v":2581},{"$f":"BondProgramBridgeswithNBIData!ES110","v":27},{"$f":"BondProgramBridgeswithNBIData!CY110","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ110","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA110","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B112,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D112)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O112,lstCondition,0),U$1,$T112)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P112,lstCondition,0),V$1,$T112)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q112,lstCondition,0),W$1,$T112)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O112,lstCondition,0),U$1,$T112)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P112,lstCondition,0),V$1,$T112)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q112,lstCondition,0),W$1,$T112)","v":0},2,{"$f":"'Parameters Added'!$B$78-C112","v":57},{"$f":"IF(SUM(X112,AB112)<'Parameters Added'!$B$82,1,IF(X112='Parameters Added'!$B$83,3,IF(X112>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC112<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B112,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH112,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L112,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.27,0.27,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S112,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S112,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S112,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S112,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S112,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S112,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S112,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S112,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S112,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S112,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S112,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S112,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.39967105263157898,0.27,{"$f":"('Parameters Added'!$B$24*(1-BA112)+'Parameters Added'!$B$25*BA112)/1","v":1.4082236842105262},{"$f":"('Parameters Added'!$B$24*(1-BB112)+'Parameters Added'!$B$25*BB112)/1","v":1.4964},802000,127.39999999999964,179.39999999999964,77.459199999999782,109.07519999999978,63.699999999999818,89.699999999999818,1392.7164159999961,{"$f":"BL112/'Parameters Added'!$B$19","v":25.322116654545383},1961.1720959999961,{"$f":"BN112/'Parameters Added'!$B$20","v":35.657674472727201},{"$f":"BJ112*((1-AJ112)*IF('Parameters Added'!$B$75=\"Yes\",AH112,AG112)+AJ112*AH112)","v":1145.3259999999968},{"$f":"BP112/'Parameters Added'!$B$21","v":20.824109090909033},{"$f":"BK112*((1-AJ112)*IF('Parameters Added'!$B$75=\"Yes\",AH112,AG112)+AJ112*AH112)","v":1612.8059999999969},{"$f":"BR112/'Parameters Added'!$B$22","v":29.323745454545396},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD112,AE112,T112)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU112","v":2028}]
[110,{"$f":"BondProgramBridgeswithNBIData!A111","v":"1S3061"},{"$f":"BondProgramBridgeswithNBIData!AS111","v":1968},{"$f":"BondProgramBridgeswithNBIData!B111","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B113,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B113,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1064000},{"$f":"VLOOKUP(B113,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV111","v":264},{"$f":"BondProgramBridgeswithNBIData!EX111","v":343},{"$f":"BondProgramBridgeswithNBIData!AW111","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY111","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN111","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK111","v":8825.25},{"$f":"BondProgramBridgeswithNBIData!ES111","v":11},{"$f":"BondProgramBridgeswithNBIData!CY111","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ111","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA111","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B113,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D113)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O113,lstCondition,0),U$1,$T113)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P113,lstCondition,0),V$1,$T113)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q113,lstCondition,0),W$1,$T113)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O113,lstCondition,0),U$1,$T113)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P113,lstCondition,0),V$1,$T113)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q113,lstCondition,0),W$1,$T113)","v":0},1,{"$f":"'Parameters Added'!$B$78-C113","v":50},{"$f":"IF(SUM(X113,AB113)<'Parameters Added'!$B$82,1,IF(X113='Parameters Added'!$B$83,3,IF(X113>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC113<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B113,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH113,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L113,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S113,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S113,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S113,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S113,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S113,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S113,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S113,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S113,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S113,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S113,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S113,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S113,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA113)+'Parameters Added'!$B$25*BA113)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB113)+'Parameters Added'!$B$25*BB113)/1","v":1.6052},1064000,279.79999999999927,358.79999999999927,30.777999999999921,39.467999999999918,93.26666666666641,119.59999999999972,610.63551999999845,{"$f":"BL113/'Parameters Added'!$B$19","v":11.102463999999971},783.04511999999841,{"$f":"BN113/'Parameters Added'!$B$20","v":14.237183999999971},{"$f":"BJ113*((1-AJ113)*IF('Parameters Added'!$B$75=\"Yes\",AH113,AG113)+AJ113*AH113)","v":1850.4106666666617},{"$f":"BP113/'Parameters Added'!$B$21","v":33.643830303030214},{"$f":"BK113*((1-AJ113)*IF('Parameters Added'!$B$75=\"Yes\",AH113,AG113)+AJ113*AH113)","v":2372.8639999999946},{"$f":"BR113/'Parameters Added'!$B$22","v":43.142981818181717},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD113,AE113,T113)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU113","v":2043}]
[111,{"$f":"BondProgramBridgeswithNBIData!A112","v":"1I3110"},{"$f":"BondProgramBridgeswithNBIData!AS112","v":1971},{"$f":"BondProgramBridgeswithNBIData!B112","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B114,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B114,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4939000},{"$f":"VLOOKUP(B114,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV112","v":5648},{"$f":"BondProgramBridgeswithNBIData!EX112","v":11860},{"$f":"BondProgramBridgeswithNBIData!AW112","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY112","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN112","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK112","v":40544.666666999998},{"$f":"BondProgramBridgeswithNBIData!ES112","v":42},{"$f":"BondProgramBridgeswithNBIData!CY112","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ112","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA112","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B114,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D114)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O114,lstCondition,0),U$1,$T114)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P114,lstCondition,0),V$1,$T114)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q114,lstCondition,0),W$1,$T114)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O114,lstCondition,0),U$1,$T114)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P114,lstCondition,0),V$1,$T114)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q114,lstCondition,0),W$1,$T114)","v":0},1,{"$f":"'Parameters Added'!$B$78-C114","v":47},{"$f":"IF(SUM(X114,AB114)<'Parameters Added'!$B$82,1,IF(X114='Parameters Added'!$B$83,3,IF(X114>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC114<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B114,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH114,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L114,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.42,0.42,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S114,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S114,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S114,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S114,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S114,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S114,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S114,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S114,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S114,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S114,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S114,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S114,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.42,{"$f":"('Parameters Added'!$B$24*(1-BA114)+'Parameters Added'!$B$25*BA114)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB114)+'Parameters Added'!$B$25*BB114)/1","v":1.3944000000000001},2469500,6579.7999999999302,12791.79999999993,2763.5159999999705,5372.5559999999705,2193.2666666666428,4263.9333333333088,1713.3799199999817,{"$f":"BL114/'Parameters Added'!$B$19","v":31.15236218181785},3330.9847199999817,{"$f":"BN114/'Parameters Added'!$B$20","v":60.563358545454214},{"$f":"BJ114*((1-AJ114)*IF('Parameters Added'!$B$75=\"Yes\",AH114,AG114)+AJ114*AH114)","v":1359.8253333333184},{"$f":"BP114/'Parameters Added'!$B$21","v":24.724096969696699},{"$f":"BK114*((1-AJ114)*IF('Parameters Added'!$B$75=\"Yes\",AH114,AG114)+AJ114*AH114)","v":2643.6386666666513},{"$f":"BR114/'Parameters Added'!$B$22","v":48.066157575757295},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD114,AE114,T114)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU114","v":2043}]
[112,{"$f":"BondProgramBridgeswithNBIData!A113","v":"1I3110"},{"$f":"BondProgramBridgeswithNBIData!AS113","v":1971},{"$f":"BondProgramBridgeswithNBIData!B113","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B115,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B115,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4939000},{"$f":"VLOOKUP(B115,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV113","v":5138},{"$f":"BondProgramBridgeswithNBIData!EX113","v":10789},{"$f":"BondProgramBridgeswithNBIData!AW113","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY113","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN113","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK113","v":40544.666666999998},{"$f":"BondProgramBridgeswithNBIData!ES113","v":43},{"$f":"BondProgramBridgeswithNBIData!CY113","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ113","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA113","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B115,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D115)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O115,lstCondition,0),U$1,$T115)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P115,lstCondition,0),V$1,$T115)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q115,lstCondition,0),W$1,$T115)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O115,lstCondition,0),U$1,$T115)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P115,lstCondition,0),V$1,$T115)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q115,lstCondition,0),W$1,$T115)","v":0},0,{"$f":"'Parameters Added'!$B$78-C115","v":47},{"$f":"IF(SUM(X115,AB115)<'Parameters Added'!$B$82,1,IF(X115='Parameters Added'!$B$83,3,IF(X115>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC115<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B115,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH115,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L115,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.43,0.43,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S115,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S115,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S115,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S115,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S115,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S115,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S115,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S115,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S115,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S115,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S115,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S115,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.43000000000000005,{"$f":"('Parameters Added'!$B$24*(1-BA115)+'Parameters Added'!$B$25*BA115)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB115)+'Parameters Added'!$B$25*BB115)/1","v":1.3875999999999999},2469500,5985.6500000000233,11636.650000000023,2573.8295000000098,5003.7595000000101,1995.216666666674,3878.88333333334,1595.7742900000064,{"$f":"BL115/'Parameters Added'!$B$19","v":29.014078000000119},3102.330890000007,{"$f":"BN115/'Parameters Added'!$B$20","v":56.406016181818309},{"$f":"BJ115*((1-AJ115)*IF('Parameters Added'!$B$75=\"Yes\",AH115,AG115)+AJ115*AH115)","v":1237.0343333333381},{"$f":"BP115/'Parameters Added'!$B$21","v":22.491533333333418},{"$f":"BK115*((1-AJ115)*IF('Parameters Added'!$B$75=\"Yes\",AH115,AG115)+AJ115*AH115)","v":2404.907666666671},{"$f":"BR115/'Parameters Added'!$B$22","v":43.725593939394017},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD115,AE115,T115)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU115","v":2048}]
[113,{"$f":"BondProgramBridgeswithNBIData!A114","v":"1S3158"},{"$f":"BondProgramBridgeswithNBIData!AS114","v":1954},{"$f":"BondProgramBridgeswithNBIData!B114","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B116,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B116,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1372000},{"$f":"VLOOKUP(B116,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV114","v":48},{"$f":"BondProgramBridgeswithNBIData!EX114","v":62},{"$f":"BondProgramBridgeswithNBIData!AW114","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY114","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN114","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK114","v":2759},{"$f":"BondProgramBridgeswithNBIData!ES114","v":13},{"$f":"BondProgramBridgeswithNBIData!CY114","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ114","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA114","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B116,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D116)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O116,lstCondition,0),U$1,$T116)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P116,lstCondition,0),V$1,$T116)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q116,lstCondition,0),W$1,$T116)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O116,lstCondition,0),U$1,$T116)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P116,lstCondition,0),V$1,$T116)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q116,lstCondition,0),W$1,$T116)","v":1},1,{"$f":"'Parameters Added'!$B$78-C116","v":64},{"$f":"IF(SUM(X116,AB116)<'Parameters Added'!$B$82,1,IF(X116='Parameters Added'!$B$83,3,IF(X116>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC116<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B116,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH116,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L116,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S116,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S116,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S116,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S116,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S116,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S116,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S116,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S116,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S116,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S116,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S116,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S116,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.21195652173913043,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA116)+'Parameters Added'!$B$25*BA116)/1","v":1.5358695652173913},{"$f":"('Parameters Added'!$B$24*(1-BB116)+'Parameters Added'!$B$25*BB116)/1","v":1.5916000000000001},1372000,50.800000000000182,64.800000000000182,28.041600000000102,35.769600000000104,25.400000000000091,32.400000000000091,504.18796800000183,{"$f":"BL116/'Parameters Added'!$B$19","v":9.1670539636363966},643.13740800000187,{"$f":"BN116/'Parameters Added'!$B$20","v":11.693407418181852},{"$f":"BJ116*((1-AJ116)*IF('Parameters Added'!$B$75=\"Yes\",AH116,AG116)+AJ116*AH116)","v":456.69200000000166},{"$f":"BP116/'Parameters Added'!$B$21","v":8.3034909090909395},{"$f":"BK116*((1-AJ116)*IF('Parameters Added'!$B$75=\"Yes\",AH116,AG116)+AJ116*AH116)","v":582.55200000000161},{"$f":"BR116/'Parameters Added'!$B$22","v":10.591854545454575},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD116,AE116,T116)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU116","v":2026}]
[114,{"$f":"BondProgramBridgeswithNBIData!A115","v":"9S3386"},{"$f":"BondProgramBridgeswithNBIData!AS115","v":1964},{"$f":"BondProgramBridgeswithNBIData!B115","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B117,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B117,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3409000},{"$f":"VLOOKUP(B117,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV115","v":1676},{"$f":"BondProgramBridgeswithNBIData!EX115","v":2514},{"$f":"BondProgramBridgeswithNBIData!AW115","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY115","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN115","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK115","v":11412.5},{"$f":"BondProgramBridgeswithNBIData!ES115","v":11},{"$f":"BondProgramBridgeswithNBIData!CY115","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ115","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA115","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B117,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D117)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O117,lstCondition,0),U$1,$T117)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P117,lstCondition,0),V$1,$T117)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q117,lstCondition,0),W$1,$T117)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O117,lstCondition,0),U$1,$T117)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P117,lstCondition,0),V$1,$T117)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q117,lstCondition,0),W$1,$T117)","v":1},1,{"$f":"'Parameters Added'!$B$78-C117","v":54},{"$f":"IF(SUM(X117,AB117)<'Parameters Added'!$B$82,1,IF(X117='Parameters Added'!$B$83,3,IF(X117>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC117<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B117,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH117,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L117,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S117,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S117,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S117,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S117,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S117,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S117,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S117,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S117,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S117,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S117,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S117,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S117,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA117)+'Parameters Added'!$B$25*BA117)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB117)+'Parameters Added'!$B$25*BB117)/1","v":1.6052},3409000,1843.6000000000058,2681.6000000000058,1002.9184000000032,1458.7904000000033,921.80000000000291,1340.8000000000029,24250.566912000078,{"$f":"BL117/'Parameters Added'!$B$19","v":440.9193984000014},35273.551872000076,{"$f":"BN117/'Parameters Added'!$B$20","v":641.3373067636378},{"$f":"BJ117*((1-AJ117)*IF('Parameters Added'!$B$75=\"Yes\",AH117,AG117)+AJ117*AH117)","v":22289.124000000069},{"$f":"BP117/'Parameters Added'!$B$21","v":405.25680000000125},{"$f":"BK117*((1-AJ117)*IF('Parameters Added'!$B$75=\"Yes\",AH117,AG117)+AJ117*AH117)","v":32420.544000000071},{"$f":"BR117/'Parameters Added'!$B$22","v":589.46443636363767},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD117,AE117,T117)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU117","v":2026}]
[115,{"$f":"BondProgramBridgeswithNBIData!A116","v":"2S3198"},{"$f":"BondProgramBridgeswithNBIData!AS116","v":1961},{"$f":"BondProgramBridgeswithNBIData!B116","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B118,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B118,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":742000},{"$f":"VLOOKUP(B118,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV116","v":466},{"$f":"BondProgramBridgeswithNBIData!EX116","v":582},{"$f":"BondProgramBridgeswithNBIData!AW116","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY116","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN116","v":16.739999999999998},{"$f":"BondProgramBridgeswithNBIData!HK116","v":2269.5},{"$f":"BondProgramBridgeswithNBIData!ES116","v":10},{"$f":"BondProgramBridgeswithNBIData!CY116","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ116","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA116","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B118,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D118)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O118,lstCondition,0),U$1,$T118)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P118,lstCondition,0),V$1,$T118)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q118,lstCondition,0),W$1,$T118)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O118,lstCondition,0),U$1,$T118)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P118,lstCondition,0),V$1,$T118)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q118,lstCondition,0),W$1,$T118)","v":0},1,{"$f":"'Parameters Added'!$B$78-C118","v":57},{"$f":"IF(SUM(X118,AB118)<'Parameters Added'!$B$82,1,IF(X118='Parameters Added'!$B$83,3,IF(X118>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC118<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B118,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH118,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.739999999999998},{"$f":"MAX(MIN(L118,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.739999999999998},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S118,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S118,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S118,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S118,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S118,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S118,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S118,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S118,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S118,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S118,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S118,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S118,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA118)+'Parameters Added'!$B$25*BA118)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB118)+'Parameters Added'!$B$25*BB118)/1","v":1.6120000000000001},742000,489.20000000000073,605.20000000000073,264.1680000000004,326.80800000000039,244.60000000000036,302.60000000000036,4422.172320000006,{"$f":"BL118/'Parameters Added'!$B$19","v":80.403133090909208},5470.7659200000062,{"$f":"BN118/'Parameters Added'!$B$20","v":99.468471272727385},{"$f":"BJ118*((1-AJ118)*IF('Parameters Added'!$B$75=\"Yes\",AH118,AG118)+AJ118*AH118)","v":4094.6040000000057},{"$f":"BP118/'Parameters Added'!$B$21","v":74.447345454545555},{"$f":"BK118*((1-AJ118)*IF('Parameters Added'!$B$75=\"Yes\",AH118,AG118)+AJ118*AH118)","v":5065.5240000000058},{"$f":"BR118/'Parameters Added'!$B$22","v":92.100436363636476},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD118,AE118,T118)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU118","v":2028}]
[116,{"$f":"BondProgramBridgeswithNBIData!A117","v":"3S3116"},{"$f":"BondProgramBridgeswithNBIData!AS117","v":1933},{"$f":"BondProgramBridgeswithNBIData!B117","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B119,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B119,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1236000},{"$f":"VLOOKUP(B119,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV117","v":286},{"$f":"BondProgramBridgeswithNBIData!EX117","v":457},{"$f":"BondProgramBridgeswithNBIData!AW117","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY117","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN117","v":24.8},{"$f":"BondProgramBridgeswithNBIData!HK117","v":3472.166667},{"$f":"BondProgramBridgeswithNBIData!ES117","v":11},{"$f":"BondProgramBridgeswithNBIData!CY117","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ117","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA117","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B119,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D119)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O119,lstCondition,0),U$1,$T119)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P119,lstCondition,0),V$1,$T119)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q119,lstCondition,0),W$1,$T119)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O119,lstCondition,0),U$1,$T119)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P119,lstCondition,0),V$1,$T119)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q119,lstCondition,0),W$1,$T119)","v":1},1,{"$f":"'Parameters Added'!$B$78-C119","v":85},{"$f":"IF(SUM(X119,AB119)<'Parameters Added'!$B$82,1,IF(X119='Parameters Added'!$B$83,3,IF(X119>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC119<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B119,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH119,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.8},{"$f":"MAX(MIN(L119,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.8},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S119,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S119,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S119,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S119,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S119,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S119,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S119,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S119,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S119,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S119,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S119,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S119,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA119)+'Parameters Added'!$B$25*BA119)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB119)+'Parameters Added'!$B$25*BB119)/1","v":1.6052},1236000,320.19999999999709,491.19999999999709,35.221999999999682,54.031999999999677,106.73333333333234,163.73333333333233,873.50559999999223,{"$f":"BL119/'Parameters Added'!$B$19","v":15.881919999999859},1339.9935999999923,{"$f":"BN119/'Parameters Added'!$B$20","v":24.363519999999859},{"$f":"BJ119*((1-AJ119)*IF('Parameters Added'!$B$75=\"Yes\",AH119,AG119)+AJ119*AH119)","v":2646.9866666666426},{"$f":"BP119/'Parameters Added'!$B$21","v":48.127030303029862},{"$f":"BK119*((1-AJ119)*IF('Parameters Added'!$B$75=\"Yes\",AH119,AG119)+AJ119*AH119)","v":4060.5866666666425},{"$f":"BR119/'Parameters Added'!$B$22","v":73.828848484848052},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD119,AE119,T119)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU119","v":2028}]
[117,{"$f":"BondProgramBridgeswithNBIData!A118","v":"3S3091"},{"$f":"BondProgramBridgeswithNBIData!AS118","v":1935},{"$f":"BondProgramBridgeswithNBIData!B118","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B120,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B120,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1492000},{"$f":"VLOOKUP(B120,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV118","v":180},{"$f":"BondProgramBridgeswithNBIData!EX118","v":225},{"$f":"BondProgramBridgeswithNBIData!AW118","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY118","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN118","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK118","v":4398.75},{"$f":"BondProgramBridgeswithNBIData!ES118","v":14},{"$f":"BondProgramBridgeswithNBIData!CY118","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ118","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA118","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B120,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D120)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O120,lstCondition,0),U$1,$T120)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P120,lstCondition,0),V$1,$T120)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q120,lstCondition,0),W$1,$T120)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O120,lstCondition,0),U$1,$T120)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P120,lstCondition,0),V$1,$T120)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q120,lstCondition,0),W$1,$T120)","v":1},2,{"$f":"'Parameters Added'!$B$78-C120","v":83},{"$f":"IF(SUM(X120,AB120)<'Parameters Added'!$B$82,1,IF(X120='Parameters Added'!$B$83,3,IF(X120>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC120<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B120,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH120,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":4.6000000000000005},{"$f":"MAX(MIN(L120,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.14000000000000001,0.14000000000000001,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S120,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S120,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S120,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S120,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S120,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S120,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S120,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S120,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S120,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S120,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S120,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S120,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.22661870503597126,0.14000000000000001,{"$f":"('Parameters Added'!$B$24*(1-BA120)+'Parameters Added'!$B$25*BA120)/1","v":1.5258992805755396},{"$f":"('Parameters Added'!$B$24*(1-BB120)+'Parameters Added'!$B$25*BB120)/1","v":1.5848},1492000,189,234,105.084,130.10400000000001,94.5,117,2230.8492528000002,{"$f":"BL120/'Parameters Added'!$B$19","v":40.560895505454546},2762.0038368000005,{"$f":"BN120/'Parameters Added'!$B$20","v":50.218251578181828},{"$f":"BJ120*((1-AJ120)*IF('Parameters Added'!$B$75=\"Yes\",AH120,AG120)+AJ120*AH120)","v":2006.1594000000002},{"$f":"BP120/'Parameters Added'!$B$21","v":36.475625454545458},{"$f":"BK120*((1-AJ120)*IF('Parameters Added'!$B$75=\"Yes\",AH120,AG120)+AJ120*AH120)","v":2483.8164000000002},{"$f":"BR120/'Parameters Added'!$B$22","v":45.160298181818185},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD120,AE120,T120)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU120","v":2026}]
[118,{"$f":"BondProgramBridgeswithNBIData!A119","v":"1S3156"},{"$f":"BondProgramBridgeswithNBIData!AS119","v":1964},{"$f":"BondProgramBridgeswithNBIData!B119","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B121,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B121,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3419000},{"$f":"VLOOKUP(B121,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV119","v":2272},{"$f":"BondProgramBridgeswithNBIData!EX119","v":2840},{"$f":"BondProgramBridgeswithNBIData!AW119","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY119","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN119","v":49.6},{"$f":"BondProgramBridgeswithNBIData!HK119","v":31543.666667000001},{"$f":"BondProgramBridgeswithNBIData!ES119","v":22},{"$f":"BondProgramBridgeswithNBIData!CY119","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ119","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA119","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B121,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D121)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O121,lstCondition,0),U$1,$T121)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P121,lstCondition,0),V$1,$T121)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q121,lstCondition,0),W$1,$T121)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O121,lstCondition,0),U$1,$T121)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P121,lstCondition,0),V$1,$T121)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q121,lstCondition,0),W$1,$T121)","v":0},0,{"$f":"'Parameters Added'!$B$78-C121","v":54},{"$f":"IF(SUM(X121,AB121)<'Parameters Added'!$B$82,1,IF(X121='Parameters Added'!$B$83,3,IF(X121>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC121<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B121,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH121,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":49.6},{"$f":"MAX(MIN(L121,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":49.6},0.22,0.22,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S121,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S121,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S121,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S121,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S121,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S121,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S121,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S121,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S121,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S121,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S121,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S121,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.22,{"$f":"('Parameters Added'!$B$24*(1-BA121)+'Parameters Added'!$B$25*BA121)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB121)+'Parameters Added'!$B$25*BB121)/1","v":1.5304},3419000,2385.6000000000058,2953.6000000000058,524.83200000000124,649.79200000000128,795.20000000000175,984.53333333333501,26031.667200000062,{"$f":"BL121/'Parameters Added'!$B$19","v":473.30304000000115},32229.683200000065,{"$f":"BN121/'Parameters Added'!$B$20","v":585.99424000000113},{"$f":"BJ121*((1-AJ121)*IF('Parameters Added'!$B$75=\"Yes\",AH121,AG121)+AJ121*AH121)","v":39441.920000000086},{"$f":"BP121/'Parameters Added'!$B$21","v":717.12581818181968},{"$f":"BK121*((1-AJ121)*IF('Parameters Added'!$B$75=\"Yes\",AH121,AG121)+AJ121*AH121)","v":48832.85333333342},{"$f":"BR121/'Parameters Added'!$B$22","v":887.87006060606222},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD121,AE121,T121)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU121","v":2038}]
[119,{"$f":"BondProgramBridgeswithNBIData!A120","v":"1I3109"},{"$f":"BondProgramBridgeswithNBIData!AS120","v":1965},{"$f":"BondProgramBridgeswithNBIData!B120","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B122,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B122,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":5989000},{"$f":"VLOOKUP(B122,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV120","v":9901},{"$f":"BondProgramBridgeswithNBIData!EX120","v":20792},{"$f":"BondProgramBridgeswithNBIData!AW120","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY120","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN120","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK120","v":12183.5},{"$f":"BondProgramBridgeswithNBIData!ES120","v":34},{"$f":"BondProgramBridgeswithNBIData!CY120","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ120","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA120","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B122,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D122)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O122,lstCondition,0),U$1,$T122)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P122,lstCondition,0),V$1,$T122)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q122,lstCondition,0),W$1,$T122)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O122,lstCondition,0),U$1,$T122)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P122,lstCondition,0),V$1,$T122)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q122,lstCondition,0),W$1,$T122)","v":1},1,{"$f":"'Parameters Added'!$B$78-C122","v":53},{"$f":"IF(SUM(X122,AB122)<'Parameters Added'!$B$82,1,IF(X122='Parameters Added'!$B$83,3,IF(X122>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC122<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B122,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH122,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L122,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.34,0.34,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S122,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S122,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S122,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S122,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S122,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S122,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S122,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S122,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S122,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S122,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S122,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S122,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.48113207547169817,0.34,{"$f":"('Parameters Added'!$B$24*(1-BA122)+'Parameters Added'!$B$25*BA122)/1","v":1.3528301886792453},{"$f":"('Parameters Added'!$B$24*(1-BB122)+'Parameters Added'!$B$25*BB122)/1","v":1.4487999999999999},2888427.7929536444,12079.200000000186,22970.200000000186,7682.3712000001187,14609.047200000119,6039.6000000000931,11485.100000000093,4763.0701440000739,{"$f":"BL122/'Parameters Added'!$B$19","v":86.601275345455889},9057.6092640000734,{"$f":"BN122/'Parameters Added'!$B$20","v":164.68380480000133},{"$f":"BJ122*((1-AJ122)*IF('Parameters Added'!$B$75=\"Yes\",AH122,AG122)+AJ122*AH122)","v":3744.5520000000579},{"$f":"BP122/'Parameters Added'!$B$21","v":68.082763636364689},{"$f":"BK122*((1-AJ122)*IF('Parameters Added'!$B$75=\"Yes\",AH122,AG122)+AJ122*AH122)","v":7120.7620000000579},{"$f":"BR122/'Parameters Added'!$B$22","v":129.46840000000105},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD122,AE122,T122)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU122","v":2028}]
[120,{"$f":"BondProgramBridgeswithNBIData!A121","v":"1I3109"},{"$f":"BondProgramBridgeswithNBIData!AS121","v":1965},{"$f":"BondProgramBridgeswithNBIData!B121","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B123,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B123,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":5989000},{"$f":"VLOOKUP(B123,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV121","v":9826},{"$f":"BondProgramBridgeswithNBIData!EX121","v":20634},{"$f":"BondProgramBridgeswithNBIData!AW121","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY121","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN121","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK121","v":13078.333333},{"$f":"BondProgramBridgeswithNBIData!ES121","v":35},{"$f":"BondProgramBridgeswithNBIData!CY121","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ121","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA121","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B123,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D123)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O123,lstCondition,0),U$1,$T123)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P123,lstCondition,0),V$1,$T123)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q123,lstCondition,0),W$1,$T123)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O123,lstCondition,0),U$1,$T123)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P123,lstCondition,0),V$1,$T123)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q123,lstCondition,0),W$1,$T123)","v":0},0,{"$f":"'Parameters Added'!$B$78-C123","v":53},{"$f":"IF(SUM(X123,AB123)<'Parameters Added'!$B$82,1,IF(X123='Parameters Added'!$B$83,3,IF(X123>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC123<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B123,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH123,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L123,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.35,0.35,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S123,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S123,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S123,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S123,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S123,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S123,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S123,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S123,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S123,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S123,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S123,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S123,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.4921875,0.35,{"$f":"('Parameters Added'!$B$24*(1-BA123)+'Parameters Added'!$B$25*BA123)/1","v":1.3453124999999999},{"$f":"('Parameters Added'!$B$24*(1-BB123)+'Parameters Added'!$B$25*BB123)/1","v":1.4420000000000002},3100572.2070463556,11987.600000000093,22795.600000000093,7672.0640000000594,14589.184000000059,5993.8000000000466,11397.800000000047,4756.6796800000366,{"$f":"BL123/'Parameters Added'!$B$19","v":86.485085090909749},9045.294080000036,{"$f":"BN123/'Parameters Added'!$B$20","v":164.45989236363701},{"$f":"BJ123*((1-AJ123)*IF('Parameters Added'!$B$75=\"Yes\",AH123,AG123)+AJ123*AH123)","v":3716.1560000000291},{"$f":"BP123/'Parameters Added'!$B$21","v":67.566472727273251},{"$f":"BK123*((1-AJ123)*IF('Parameters Added'!$B$75=\"Yes\",AH123,AG123)+AJ123*AH123)","v":7066.6360000000286},{"$f":"BR123/'Parameters Added'!$B$22","v":128.48429090909144},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD123,AE123,T123)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU123","v":2033}]
[121,{"$f":"BondProgramBridgeswithNBIData!A122","v":"2S3187"},{"$f":"BondProgramBridgeswithNBIData!AS122","v":1957},{"$f":"BondProgramBridgeswithNBIData!B122","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B124,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B124,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":802000},{"$f":"VLOOKUP(B124,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV122","v":158},{"$f":"BondProgramBridgeswithNBIData!EX122","v":229},{"$f":"BondProgramBridgeswithNBIData!AW122","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY122","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN122","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK122","v":2426.333333},{"$f":"BondProgramBridgeswithNBIData!ES122","v":8},{"$f":"BondProgramBridgeswithNBIData!CY122","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ122","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA122","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B124,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D124)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O124,lstCondition,0),U$1,$T124)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P124,lstCondition,0),V$1,$T124)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q124,lstCondition,0),W$1,$T124)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O124,lstCondition,0),U$1,$T124)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P124,lstCondition,0),V$1,$T124)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q124,lstCondition,0),W$1,$T124)","v":0},1,{"$f":"'Parameters Added'!$B$78-C124","v":61},{"$f":"IF(SUM(X124,AB124)<'Parameters Added'!$B$82,1,IF(X124='Parameters Added'!$B$83,3,IF(X124>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC124<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B124,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH124,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L124,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S124,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S124,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S124,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S124,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S124,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S124,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S124,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S124,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S124,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S124,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S124,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S124,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.13533834586466167,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA124)+'Parameters Added'!$B$25*BA124)/1","v":1.58796992481203},{"$f":"('Parameters Added'!$B$24*(1-BB124)+'Parameters Added'!$B$25*BB124)/1","v":1.6256000000000002},802000,172.20000000000073,243.20000000000073,91.610400000000396,129.38240000000039,86.100000000000364,121.60000000000036,1987.9456800000085,{"$f":"BL124/'Parameters Added'!$B$19","v":36.144466909091065},2807.5980800000084,{"$f":"BN124/'Parameters Added'!$B$20","v":51.047237818181969},{"$f":"BJ124*((1-AJ124)*IF('Parameters Added'!$B$75=\"Yes\",AH124,AG124)+AJ124*AH124)","v":1868.3700000000078},{"$f":"BP124/'Parameters Added'!$B$21","v":33.970363636363778},{"$f":"BK124*((1-AJ124)*IF('Parameters Added'!$B$75=\"Yes\",AH124,AG124)+AJ124*AH124)","v":2638.720000000008},{"$f":"BR124/'Parameters Added'!$B$22","v":47.976727272727416},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD124,AE124,T124)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU124","v":2026}]
[122,{"$f":"BondProgramBridgeswithNBIData!A123","v":"3P3093"},{"$f":"BondProgramBridgeswithNBIData!AS123","v":1973},{"$f":"BondProgramBridgeswithNBIData!B123","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B125,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B125,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1614000},{"$f":"VLOOKUP(B125,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV123","v":3763},{"$f":"BondProgramBridgeswithNBIData!EX123","v":4891},{"$f":"BondProgramBridgeswithNBIData!AW123","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY123","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN123","v":3.1},{"$f":"BondProgramBridgeswithNBIData!HK123","v":19482.666667000001},{"$f":"BondProgramBridgeswithNBIData!ES123","v":10},{"$f":"BondProgramBridgeswithNBIData!CY123","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ123","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA123","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B125,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D125)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O125,lstCondition,0),U$1,$T125)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P125,lstCondition,0),V$1,$T125)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q125,lstCondition,0),W$1,$T125)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O125,lstCondition,0),U$1,$T125)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P125,lstCondition,0),V$1,$T125)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q125,lstCondition,0),W$1,$T125)","v":0},1,{"$f":"'Parameters Added'!$B$78-C125","v":45},{"$f":"IF(SUM(X125,AB125)<'Parameters Added'!$B$82,1,IF(X125='Parameters Added'!$B$83,3,IF(X125>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC125<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B125,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH125,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.1},{"$f":"MAX(MIN(L125,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.1},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S125,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S125,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S125,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S125,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S125,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S125,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S125,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S125,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S125,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S125,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S125,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S125,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA125)+'Parameters Added'!$B$25*BA125)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB125)+'Parameters Added'!$B$25*BB125)/1","v":1.6120000000000001},1614000,3988.6000000000058,5116.6000000000058,398.86000000000058,511.66000000000059,1329.5333333333349,1705.5333333333349,1236.4660000000019,{"$f":"BL125/'Parameters Added'!$B$19","v":22.481200000000037},1586.1460000000018,{"$f":"BN125/'Parameters Added'!$B$20","v":28.839018181818215},{"$f":"BJ125*((1-AJ125)*IF('Parameters Added'!$B$75=\"Yes\",AH125,AG125)+AJ125*AH125)","v":4121.5533333333387},{"$f":"BP125/'Parameters Added'!$B$21","v":74.937333333333427},{"$f":"BK125*((1-AJ125)*IF('Parameters Added'!$B$75=\"Yes\",AH125,AG125)+AJ125*AH125)","v":5287.1533333333382},{"$f":"BR125/'Parameters Added'!$B$22","v":96.130060606060695},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD125,AE125,T125)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU125","v":2043}]
[123,{"$f":"BondProgramBridgeswithNBIData!A124","v":"5S3264"},{"$f":"BondProgramBridgeswithNBIData!AS124","v":1958},{"$f":"BondProgramBridgeswithNBIData!B124","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B126,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B126,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1009000},{"$f":"VLOOKUP(B126,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV124","v":196},{"$f":"BondProgramBridgeswithNBIData!EX124","v":284},{"$f":"BondProgramBridgeswithNBIData!AW124","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY124","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN124","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK124","v":2848},{"$f":"BondProgramBridgeswithNBIData!ES124","v":10},{"$f":"BondProgramBridgeswithNBIData!CY124","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ124","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA124","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B126,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D126)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O126,lstCondition,0),U$1,$T126)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P126,lstCondition,0),V$1,$T126)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q126,lstCondition,0),W$1,$T126)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O126,lstCondition,0),U$1,$T126)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P126,lstCondition,0),V$1,$T126)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q126,lstCondition,0),W$1,$T126)","v":1},2,{"$f":"'Parameters Added'!$B$78-C126","v":60},{"$f":"IF(SUM(X126,AB126)<'Parameters Added'!$B$82,1,IF(X126='Parameters Added'!$B$83,3,IF(X126>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC126<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B126,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH126,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L126,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S126,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S126,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S126,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S126,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S126,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S126,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S126,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S126,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S126,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S126,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S126,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S126,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA126)+'Parameters Added'!$B$25*BA126)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB126)+'Parameters Added'!$B$25*BB126)/1","v":1.6120000000000001},1009000,213.59999999999854,301.59999999999854,115.34399999999923,162.86399999999924,106.79999999999927,150.79999999999927,2431.4515199999837,{"$f":"BL126/'Parameters Added'!$B$19","v":44.208209454545155},3433.1731199999836,{"$f":"BN126/'Parameters Added'!$B$20","v":62.421329454545159},{"$f":"BJ126*((1-AJ126)*IF('Parameters Added'!$B$75=\"Yes\",AH126,AG126)+AJ126*AH126)","v":2251.3439999999846},{"$f":"BP126/'Parameters Added'!$B$21","v":40.933527272726991},{"$f":"BK126*((1-AJ126)*IF('Parameters Added'!$B$75=\"Yes\",AH126,AG126)+AJ126*AH126)","v":3178.8639999999846},{"$f":"BR126/'Parameters Added'!$B$22","v":57.797527272726995},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD126,AE126,T126)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU126","v":2028}]
[124,{"$f":"BondProgramBridgeswithNBIData!A125","v":"3S2202"},{"$f":"BondProgramBridgeswithNBIData!AS125","v":1959},{"$f":"BondProgramBridgeswithNBIData!B125","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B127,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B127,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1410000},{"$f":"VLOOKUP(B127,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV125","v":634},{"$f":"BondProgramBridgeswithNBIData!EX125","v":919},{"$f":"BondProgramBridgeswithNBIData!AW125","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY125","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN125","v":24.8},{"$f":"BondProgramBridgeswithNBIData!HK125","v":5740.5},{"$f":"BondProgramBridgeswithNBIData!ES125","v":10},{"$f":"BondProgramBridgeswithNBIData!CY125","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ125","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA125","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B127,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D127)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O127,lstCondition,0),U$1,$T127)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P127,lstCondition,0),V$1,$T127)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q127,lstCondition,0),W$1,$T127)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O127,lstCondition,0),U$1,$T127)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P127,lstCondition,0),V$1,$T127)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q127,lstCondition,0),W$1,$T127)","v":0},0,{"$f":"'Parameters Added'!$B$78-C127","v":59},{"$f":"IF(SUM(X127,AB127)<'Parameters Added'!$B$82,1,IF(X127='Parameters Added'!$B$83,3,IF(X127>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC127<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B127,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH127,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.8},{"$f":"MAX(MIN(L127,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.8},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S127,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S127,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S127,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S127,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S127,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S127,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S127,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S127,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S127,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S127,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S127,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S127,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA127)+'Parameters Added'!$B$25*BA127)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB127)+'Parameters Added'!$B$25*BB127)/1","v":1.6120000000000001},1410000,691,976,373.14000000000004,527.04000000000008,345.5,488,9253.8720000000012,{"$f":"BL127/'Parameters Added'!$B$19","v":168.25221818181819},13070.592000000002,{"$f":"BN127/'Parameters Added'!$B$20","v":237.64712727272732},{"$f":"BJ127*((1-AJ127)*IF('Parameters Added'!$B$75=\"Yes\",AH127,AG127)+AJ127*AH127)","v":8568.4},{"$f":"BP127/'Parameters Added'!$B$21","v":155.7890909090909},{"$f":"BK127*((1-AJ127)*IF('Parameters Added'!$B$75=\"Yes\",AH127,AG127)+AJ127*AH127)","v":12102.4},{"$f":"BR127/'Parameters Added'!$B$22","v":220.04363636363635},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD127,AE127,T127)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU127","v":2026}]
[125,{"$f":"BondProgramBridgeswithNBIData!A126","v":"9S3222"},{"$f":"BondProgramBridgeswithNBIData!AS126","v":1937},{"$f":"BondProgramBridgeswithNBIData!B126","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B128,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B128,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":467000},{"$f":"VLOOKUP(B128,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV126","v":254},{"$f":"BondProgramBridgeswithNBIData!EX126","v":381},{"$f":"BondProgramBridgeswithNBIData!AW126","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY126","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN126","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK126","v":1275},{"$f":"BondProgramBridgeswithNBIData!ES126","v":11},{"$f":"BondProgramBridgeswithNBIData!CY126","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ126","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA126","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B128,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D128)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O128,lstCondition,0),U$1,$T128)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P128,lstCondition,0),V$1,$T128)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q128,lstCondition,0),W$1,$T128)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O128,lstCondition,0),U$1,$T128)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P128,lstCondition,0),V$1,$T128)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q128,lstCondition,0),W$1,$T128)","v":0},1,{"$f":"'Parameters Added'!$B$78-C128","v":81},{"$f":"IF(SUM(X128,AB128)<'Parameters Added'!$B$82,1,IF(X128='Parameters Added'!$B$83,3,IF(X128>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC128<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B128,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH128,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L128,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S128,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S128,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S128,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S128,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S128,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S128,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S128,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S128,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S128,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S128,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S128,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S128,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA128)+'Parameters Added'!$B$25*BA128)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB128)+'Parameters Added'!$B$25*BB128)/1","v":1.6052},467000,279.40000000000146,406.40000000000146,151.99360000000081,221.0816000000008,139.70000000000073,203.20000000000073,3298.2611200000174,{"$f":"BL128/'Parameters Added'!$B$19","v":59.968384000000313},4797.4707200000175,{"$f":"BN128/'Parameters Added'!$B$20","v":87.226740363636679},{"$f":"BJ128*((1-AJ128)*IF('Parameters Added'!$B$75=\"Yes\",AH128,AG128)+AJ128*AH128)","v":3031.4900000000157},{"$f":"BP128/'Parameters Added'!$B$21","v":55.118000000000286},{"$f":"BK128*((1-AJ128)*IF('Parameters Added'!$B$75=\"Yes\",AH128,AG128)+AJ128*AH128)","v":4409.440000000016},{"$f":"BR128/'Parameters Added'!$B$22","v":80.171636363636651},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD128,AE128,T128)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU128","v":2028}]
[126,{"$f":"BondProgramBridgeswithNBIData!A127","v":"9S3327"},{"$f":"BondProgramBridgeswithNBIData!AS127","v":1928},{"$f":"BondProgramBridgeswithNBIData!B127","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B129,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B129,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1368000},{"$f":"VLOOKUP(B129,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV127","v":1666},{"$f":"BondProgramBridgeswithNBIData!EX127","v":2582},{"$f":"BondProgramBridgeswithNBIData!AW127","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY127","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN127","v":11.78},{"$f":"BondProgramBridgeswithNBIData!HK127","v":2263.833333},{"$f":"BondProgramBridgeswithNBIData!ES127","v":16},{"$f":"BondProgramBridgeswithNBIData!CY127","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ127","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA127","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B129,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D129)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O129,lstCondition,0),U$1,$T129)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P129,lstCondition,0),V$1,$T129)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q129,lstCondition,0),W$1,$T129)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O129,lstCondition,0),U$1,$T129)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P129,lstCondition,0),V$1,$T129)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q129,lstCondition,0),W$1,$T129)","v":0},2,{"$f":"'Parameters Added'!$B$78-C129","v":90},{"$f":"IF(SUM(X129,AB129)<'Parameters Added'!$B$82,1,IF(X129='Parameters Added'!$B$83,3,IF(X129>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC129<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B129,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH129,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":11.78},{"$f":"MAX(MIN(L129,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":11.78},0.16,0.16,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S129,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S129,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S129,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S129,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S129,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S129,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S129,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S129,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S129,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S129,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S129,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S129,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.25531914893617019,0.16,{"$f":"('Parameters Added'!$B$24*(1-BA129)+'Parameters Added'!$B$25*BA129)/1","v":1.5063829787234042},{"$f":"('Parameters Added'!$B$24*(1-BB129)+'Parameters Added'!$B$25*BB129)/1","v":1.5711999999999997},609141.07749618194,1849.2000000000116,2765.2000000000116,1042.9488000000067,1559.5728000000067,924.60000000000582,1382.6000000000058,12285.936864000078,{"$f":"BL129/'Parameters Added'!$B$19","v":223.38067025454686},18371.767584000077,{"$f":"BN129/'Parameters Added'!$B$20","v":334.03213789091052},{"$f":"BJ129*((1-AJ129)*IF('Parameters Added'!$B$75=\"Yes\",AH129,AG129)+AJ129*AH129)","v":10891.788000000068},{"$f":"BP129/'Parameters Added'!$B$21","v":198.03250909091031},{"$f":"BK129*((1-AJ129)*IF('Parameters Added'!$B$75=\"Yes\",AH129,AG129)+AJ129*AH129)","v":16287.028000000068},{"$f":"BR129/'Parameters Added'!$B$22","v":296.12778181818305},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD129,AE129,T129)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU129","v":2028}]
[127,{"$f":"BondProgramBridgeswithNBIData!A128","v":"9S3327"},{"$f":"BondProgramBridgeswithNBIData!AS128","v":1928},{"$f":"BondProgramBridgeswithNBIData!B128","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B130,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B130,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1368000},{"$f":"VLOOKUP(B130,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV128","v":1666},{"$f":"BondProgramBridgeswithNBIData!EX128","v":2582},{"$f":"BondProgramBridgeswithNBIData!AW128","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY128","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN128","v":11.78},{"$f":"BondProgramBridgeswithNBIData!HK128","v":2820.25},{"$f":"BondProgramBridgeswithNBIData!ES128","v":16},{"$f":"BondProgramBridgeswithNBIData!CY128","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ128","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA128","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B130,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D130)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O130,lstCondition,0),U$1,$T130)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P130,lstCondition,0),V$1,$T130)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q130,lstCondition,0),W$1,$T130)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O130,lstCondition,0),U$1,$T130)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P130,lstCondition,0),V$1,$T130)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q130,lstCondition,0),W$1,$T130)","v":0},2,{"$f":"'Parameters Added'!$B$78-C130","v":90},{"$f":"IF(SUM(X130,AB130)<'Parameters Added'!$B$82,1,IF(X130='Parameters Added'!$B$83,3,IF(X130>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC130<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B130,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH130,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":11.78},{"$f":"MAX(MIN(L130,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":11.78},0.16,0.16,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S130,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S130,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S130,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S130,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S130,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S130,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S130,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S130,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S130,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S130,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S130,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S130,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.25531914893617019,0.16,{"$f":"('Parameters Added'!$B$24*(1-BA130)+'Parameters Added'!$B$25*BA130)/1","v":1.5063829787234042},{"$f":"('Parameters Added'!$B$24*(1-BB130)+'Parameters Added'!$B$25*BB130)/1","v":1.5711999999999997},758858.92250381794,1849.2000000000116,2765.2000000000116,1042.9488000000067,1559.5728000000067,924.60000000000582,1382.6000000000058,12285.936864000078,{"$f":"BL130/'Parameters Added'!$B$19","v":223.38067025454686},18371.767584000077,{"$f":"BN130/'Parameters Added'!$B$20","v":334.03213789091052},{"$f":"BJ130*((1-AJ130)*IF('Parameters Added'!$B$75=\"Yes\",AH130,AG130)+AJ130*AH130)","v":10891.788000000068},{"$f":"BP130/'Parameters Added'!$B$21","v":198.03250909091031},{"$f":"BK130*((1-AJ130)*IF('Parameters Added'!$B$75=\"Yes\",AH130,AG130)+AJ130*AH130)","v":16287.028000000068},{"$f":"BR130/'Parameters Added'!$B$22","v":296.12778181818305},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD130,AE130,T130)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU130","v":2028}]
[128,{"$f":"BondProgramBridgeswithNBIData!A129","v":"4S3287"},{"$f":"BondProgramBridgeswithNBIData!AS129","v":1955},{"$f":"BondProgramBridgeswithNBIData!B129","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B131,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B131,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2173000},{"$f":"VLOOKUP(B131,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV129","v":18904},{"$f":"BondProgramBridgeswithNBIData!EX129","v":25520},{"$f":"BondProgramBridgeswithNBIData!AW129","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY129","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN129","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK129","v":10462.5},{"$f":"BondProgramBridgeswithNBIData!ES129","v":5},{"$f":"BondProgramBridgeswithNBIData!CY129","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ129","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA129","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B131,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D131)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O131,lstCondition,0),U$1,$T131)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P131,lstCondition,0),V$1,$T131)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q131,lstCondition,0),W$1,$T131)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O131,lstCondition,0),U$1,$T131)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P131,lstCondition,0),V$1,$T131)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q131,lstCondition,0),W$1,$T131)","v":0},2,{"$f":"'Parameters Added'!$B$78-C131","v":63},{"$f":"IF(SUM(X131,AB131)<'Parameters Added'!$B$82,1,IF(X131='Parameters Added'!$B$83,3,IF(X131>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC131<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B131,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH131,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L131,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S131,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S131,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S131,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S131,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S131,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S131,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S131,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S131,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S131,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S131,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S131,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S131,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA131)+'Parameters Added'!$B$25*BA131)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB131)+'Parameters Added'!$B$25*BB131)/1","v":1.6459999999999999},2173000,20227.199999999953,26843.199999999953,10518.143999999977,13958.463999999976,10113.599999999977,13421.599999999977,169552.48127999963,{"$f":"BL131/'Parameters Added'!$B$19","v":3082.7723869090842},225010.43967999963,{"$f":"BN131/'Parameters Added'!$B$20","v":4091.0989032727207},{"$f":"BJ131*((1-AJ131)*IF('Parameters Added'!$B$75=\"Yes\",AH131,AG131)+AJ131*AH131)","v":163031.23199999964},{"$f":"BP131/'Parameters Added'!$B$21","v":2964.2042181818115},{"$f":"BK131*((1-AJ131)*IF('Parameters Added'!$B$75=\"Yes\",AH131,AG131)+AJ131*AH131)","v":216356.19199999963},{"$f":"BR131/'Parameters Added'!$B$22","v":3933.7489454545389},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD131,AE131,T131)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU131","v":2028}]
[129,{"$f":"BondProgramBridgeswithNBIData!A130","v":"9S3213"},{"$f":"BondProgramBridgeswithNBIData!AS130","v":1931},{"$f":"BondProgramBridgeswithNBIData!B130","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B132,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B132,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3220000},{"$f":"VLOOKUP(B132,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV130","v":136},{"$f":"BondProgramBridgeswithNBIData!EX130","v":190},{"$f":"BondProgramBridgeswithNBIData!AW130","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY130","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN130","v":60.14},{"$f":"BondProgramBridgeswithNBIData!HK130","v":5710.25},{"$f":"BondProgramBridgeswithNBIData!ES130","v":9},{"$f":"BondProgramBridgeswithNBIData!CY130","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ130","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA130","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B132,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D132)","v":"Replacement"},{"$f":"MATCH(S132,lstConstrType,0)","v":3},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O132,lstCondition,0),U$1,$T132)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P132,lstCondition,0),V$1,$T132)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q132,lstCondition,0),W$1,$T132)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O132,lstCondition,0),U$1,$T132)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P132,lstCondition,0),V$1,$T132)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q132,lstCondition,0),W$1,$T132)","v":0},0,{"$f":"'Parameters Added'!$B$78-C132","v":87},{"$f":"IF(SUM(X132,AB132)<'Parameters Added'!$B$82,1,IF(X132='Parameters Added'!$B$83,3,IF(X132>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC132<='Parameters Added'!$B$80,1,2)","v":2},{"$f":"INDEX(lstConstrDuration,MATCH(S132,lstConstrType,0))","v":6},{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B132,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH132,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":60.14},{"$f":"MAX(MIN(L132,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":60.14},{"$f":"N132/100","v":0.09},{"$f":"N132/100","v":0.09},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S132,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S132,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S132,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S132,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S132,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S132,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S132,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S132,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S132,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S132,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S132,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S132,lstConstrType,0))","v":0.5},{"$f":"IF(AND(AK132<=$AG132,AL132>=$AG132),MAX(MIN(TREND(AM132:AN132,AK132:AL132,$AG132),1),0),0)","v":0.5},{"$f":"IF(AND(AK132<=$AH132,AL132>=$AH132),MAX(MIN(TREND(AO132:AP132,AK132:AL132,$AH132),1),0),0)","v":0.1},{"$f":"IF(AND(AQ132<=$AG132,AR132>=$AG132),MAX(MIN(TREND(AS132:AT132,AQ132:AR132,$AG132),1),0),0)","v":0.5},{"$f":"IF(AND(AQ132<=$AH132,AR132>=$AH132),MAX(MIN(TREND(AU132:AV132,AQ132:AR132,$AH132),1),0),0)","v":0.5},0.15111940298507462,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA132)+'Parameters Added'!$B$25*BA132)/1","v":1.5772388059701492},{"$f":"('Parameters Added'!$B$24*(1-BB132)+'Parameters Added'!$B$25*BB132)/1","v":1.6188},{"$f":"F132*M132/SUMIFS($M$4:$M$253,$B$4:$B$253,B132)","v":3220000},146.79999999999927,200.79999999999927,{"$f":"BF132*(AI132*(1-AX132)+(1-AI132)*(1-AW132))","v":78.684799999999612},{"$f":"BG132*(AJ132*(1-AX132)+(1-AJ132)*(1-AW132))","v":107.62879999999961},{"$f":"BF132*(AI132*(1-AZ132)+(1-AI132)*(1-AY132))","v":73.399999999999636},{"$f":"BG132*(AJ132*(1-AZ132)+(1-AJ132)*(1-AY132))","v":100.39999999999964},{"$f":"BH132*((1-AI132)*AG132+AI132*AH132)","v":4732.1038719999769},{"$f":"BL132/'Parameters Added'!$B$19","v":86.038252218181398},{"$f":"BI132*((1-AI132)*AG132+AI132*AH132)","v":6472.7960319999765},{"$f":"BN132/'Parameters Added'!$B$20","v":117.68720058181775},{"$f":"BJ132*((1-AJ132)*IF('Parameters Added'!$B$75=\"Yes\",AH132,AG132)+AJ132*AH132)","v":4414.275999999978},{"$f":"BP132/'Parameters Added'!$B$21","v":80.259563636363239},{"$f":"BK132*((1-AJ132)*IF('Parameters Added'!$B$75=\"Yes\",AH132,AG132)+AJ132*AH132)","v":6038.0559999999778},{"$f":"BR132/'Parameters Added'!$B$22","v":109.78283636363597},{"$f":"E132","v":2021},{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD132,AE132,T132)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU132","v":2033}]
[130,{"$f":"BondProgramBridgeswithNBIData!A131","v":"5S3334"},{"$f":"BondProgramBridgeswithNBIData!AS131","v":1962},{"$f":"BondProgramBridgeswithNBIData!B131","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B133,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B133,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":777000},{"$f":"VLOOKUP(B133,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV131","v":267},{"$f":"BondProgramBridgeswithNBIData!EX131","v":427},{"$f":"BondProgramBridgeswithNBIData!AW131","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY131","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN131","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK131","v":6052},{"$f":"BondProgramBridgeswithNBIData!ES131","v":11},{"$f":"BondProgramBridgeswithNBIData!CY131","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ131","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA131","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B133,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D133)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O133,lstCondition,0),U$1,$T133)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P133,lstCondition,0),V$1,$T133)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q133,lstCondition,0),W$1,$T133)","v":0},{"$f":"SUM(U133:W133)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O133,lstCondition,0),U$1,$T133)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P133,lstCondition,0),V$1,$T133)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q133,lstCondition,0),W$1,$T133)","v":0},{"$f":"SUM(Y133:AA133)","v":0},{"$f":"'Parameters Added'!$B$78-C133","v":56},{"$f":"IF(SUM(X133,AB133)<'Parameters Added'!$B$82,1,IF(X133='Parameters Added'!$B$83,3,IF(X133>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC133<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B133,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH133,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L133,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S133,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S133,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S133,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S133,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S133,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S133,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S133,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S133,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S133,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S133,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S133,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S133,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,{"$f":"IFERROR(AI133*(1-AX133)/(AI133*(1-AX133)+(1-AI133)*(1-AW133)),0)","v":1},{"$f":"AJ133*(1-AZ133)/(AJ133*(1-AZ133)+(1-AJ133)*(1-AY133))","v":0.11},{"$f":"('Parameters Added'!$B$24*(1-BA133)+'Parameters Added'!$B$25*BA133)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB133)+'Parameters Added'!$B$25*BB133)/1","v":1.6052},777000,{"$f":"TREND($H133:$I133,$J133:$K133,BF$1)","v":299},459,32.89,50.49,99.666666666666643,152.99999999999997,530.18680000000006,{"$f":"BL133/'Parameters Added'!$B$19","v":9.6397600000000008},813.89880000000005,{"$f":"BN133/'Parameters Added'!$B$20","v":14.798160000000001},{"$f":"BJ133*((1-AJ133)*IF('Parameters Added'!$B$75=\"Yes\",AH133,AG133)+AJ133*AH133)","v":1606.6266666666663},{"$f":"BP133/'Parameters Added'!$B$21","v":29.211393939393933},{"$f":"BK133*((1-AJ133)*IF('Parameters Added'!$B$75=\"Yes\",AH133,AG133)+AJ133*AH133)","v":2466.3599999999997},{"$f":"BR133/'Parameters Added'!$B$22","v":44.842909090909082},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD133,AE133,T133)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU133","v":2028}]
[131,{"$f":"BondProgramBridgeswithNBIData!A132","v":"5S3229"},{"$f":"BondProgramBridgeswithNBIData!AS132","v":1963},{"$f":"BondProgramBridgeswithNBIData!B132","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B134,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B134,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":857000},{"$f":"VLOOKUP(B134,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV132","v":786},{"$f":"BondProgramBridgeswithNBIData!EX132","v":1257},{"$f":"BondProgramBridgeswithNBIData!AW132","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY132","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN132","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK132","v":3807.25},{"$f":"BondProgramBridgeswithNBIData!ES132","v":6},{"$f":"BondProgramBridgeswithNBIData!CY132","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ132","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA132","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B134,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D134)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O134,lstCondition,0),U$1,$T134)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P134,lstCondition,0),V$1,$T134)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q134,lstCondition,0),W$1,$T134)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O134,lstCondition,0),U$1,$T134)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P134,lstCondition,0),V$1,$T134)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q134,lstCondition,0),W$1,$T134)","v":0},1,{"$f":"'Parameters Added'!$B$78-C134","v":55},{"$f":"IF(SUM(X134,AB134)<'Parameters Added'!$B$82,1,IF(X134='Parameters Added'!$B$83,3,IF(X134>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC134<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B134,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH134,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L134,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S134,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S134,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S134,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S134,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S134,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S134,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S134,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S134,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S134,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S134,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S134,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S134,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,5.9999999999999991E-2,{"$f":"('Parameters Added'!$B$24*(1-BA134)+'Parameters Added'!$B$25*BA134)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB134)+'Parameters Added'!$B$25*BB134)/1","v":1.6392},857000,880.19999999999709,1351.1999999999971,52.81199999999982,81.071999999999818,293.39999999999895,450.39999999999895,1047.7900799999964,{"$f":"BL134/'Parameters Added'!$B$19","v":19.050728727272659},1608.4684799999964,{"$f":"BN134/'Parameters Added'!$B$20","v":29.244881454545389},{"$f":"BJ134*((1-AJ134)*IF('Parameters Added'!$B$75=\"Yes\",AH134,AG134)+AJ134*AH134)","v":5821.0559999999796},{"$f":"BP134/'Parameters Added'!$B$21","v":105.83738181818144},{"$f":"BK134*((1-AJ134)*IF('Parameters Added'!$B$75=\"Yes\",AH134,AG134)+AJ134*AH134)","v":8935.9359999999797},{"$f":"BR134/'Parameters Added'!$B$22","v":162.47156363636327},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD134,AE134,T134)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU134","v":2026}]
[132,{"$f":"BondProgramBridgeswithNBIData!A133","v":"9P3382"},{"$f":"BondProgramBridgeswithNBIData!AS133","v":1959},{"$f":"BondProgramBridgeswithNBIData!B133","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B135,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B135,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":991000},{"$f":"VLOOKUP(B135,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV133","v":13086},{"$f":"BondProgramBridgeswithNBIData!EX133","v":22900},{"$f":"BondProgramBridgeswithNBIData!AW133","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY133","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN133","v":9.92},{"$f":"BondProgramBridgeswithNBIData!HK133","v":4598.5833329999996},{"$f":"BondProgramBridgeswithNBIData!ES133","v":9},{"$f":"BondProgramBridgeswithNBIData!CY133","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ133","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA133","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B135,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D135)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O135,lstCondition,0),U$1,$T135)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P135,lstCondition,0),V$1,$T135)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q135,lstCondition,0),W$1,$T135)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O135,lstCondition,0),U$1,$T135)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P135,lstCondition,0),V$1,$T135)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q135,lstCondition,0),W$1,$T135)","v":0},2,{"$f":"'Parameters Added'!$B$78-C135","v":59},{"$f":"IF(SUM(X135,AB135)<'Parameters Added'!$B$82,1,IF(X135='Parameters Added'!$B$83,3,IF(X135>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC135<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B135,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH135,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":9.92},{"$f":"MAX(MIN(L135,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":9.92},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S135,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S135,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S135,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S135,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S135,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S135,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S135,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S135,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S135,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S135,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S135,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S135,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA135)+'Parameters Added'!$B$25*BA135)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB135)+'Parameters Added'!$B$25*BB135)/1","v":1.6188},990999.99999999988,15048.800000000047,24862.800000000047,1354.3920000000041,2237.6520000000041,5016.266666666681,8287.6000000000131,13435.568640000041,{"$f":"BL135/'Parameters Added'!$B$19","v":244.28306618181892},22197.507840000042,{"$f":"BN135/'Parameters Added'!$B$20","v":403.5910516363644},{"$f":"BJ135*((1-AJ135)*IF('Parameters Added'!$B$75=\"Yes\",AH135,AG135)+AJ135*AH135)","v":49761.365333333473},{"$f":"BP135/'Parameters Added'!$B$21","v":904.75209696969955},{"$f":"BK135*((1-AJ135)*IF('Parameters Added'!$B$75=\"Yes\",AH135,AG135)+AJ135*AH135)","v":82212.992000000129},{"$f":"BR135/'Parameters Added'!$B$22","v":1494.781672727275},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD135,AE135,T135)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU135","v":2033}]
[133,{"$f":"BondProgramBridgeswithNBIData!A134","v":"3P3126"},{"$f":"BondProgramBridgeswithNBIData!AS134","v":1929},{"$f":"BondProgramBridgeswithNBIData!B134","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B136,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B136,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":833000},{"$f":"VLOOKUP(B136,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV134","v":836},{"$f":"BondProgramBridgeswithNBIData!EX134","v":1045},{"$f":"BondProgramBridgeswithNBIData!AW134","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY134","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN134","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK134","v":2566.666667},{"$f":"BondProgramBridgeswithNBIData!ES134","v":10},{"$f":"BondProgramBridgeswithNBIData!CY134","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ134","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA134","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B136,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D136)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O136,lstCondition,0),U$1,$T136)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P136,lstCondition,0),V$1,$T136)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q136,lstCondition,0),W$1,$T136)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O136,lstCondition,0),U$1,$T136)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P136,lstCondition,0),V$1,$T136)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q136,lstCondition,0),W$1,$T136)","v":0},1,{"$f":"'Parameters Added'!$B$78-C136","v":89},{"$f":"IF(SUM(X136,AB136)<'Parameters Added'!$B$82,1,IF(X136='Parameters Added'!$B$83,3,IF(X136>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC136<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B136,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH136,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L136,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S136,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S136,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S136,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S136,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S136,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S136,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S136,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S136,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S136,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S136,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S136,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S136,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA136)+'Parameters Added'!$B$25*BA136)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB136)+'Parameters Added'!$B$25*BB136)/1","v":1.6120000000000001},833000,877.80000000000291,1086.8000000000029,474.01200000000159,586.87200000000166,438.90000000000146,543.40000000000146,9992.1729600000326,{"$f":"BL136/'Parameters Added'!$B$19","v":181.6758720000006},12371.261760000034,{"$f":"BN136/'Parameters Added'!$B$20","v":224.93203200000062},{"$f":"BJ136*((1-AJ136)*IF('Parameters Added'!$B$75=\"Yes\",AH136,AG136)+AJ136*AH136)","v":9252.0120000000297},{"$f":"BP136/'Parameters Added'!$B$21","v":168.21840000000054},{"$f":"BK136*((1-AJ136)*IF('Parameters Added'!$B$75=\"Yes\",AH136,AG136)+AJ136*AH136)","v":11454.87200000003},{"$f":"BR136/'Parameters Added'!$B$22","v":208.27040000000056},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD136,AE136,T136)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU136","v":2028}]
[134,{"$f":"BondProgramBridgeswithNBIData!A135","v":"9S3329"},{"$f":"BondProgramBridgeswithNBIData!AS135","v":1957},{"$f":"BondProgramBridgeswithNBIData!B135","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B137,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B137,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":545000},{"$f":"VLOOKUP(B137,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV135","v":296},{"$f":"BondProgramBridgeswithNBIData!EX135","v":458},{"$f":"BondProgramBridgeswithNBIData!AW135","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY135","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN135","v":14.26},{"$f":"BondProgramBridgeswithNBIData!HK135","v":1468.5},{"$f":"BondProgramBridgeswithNBIData!ES135","v":11},{"$f":"BondProgramBridgeswithNBIData!CY135","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ135","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA135","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B137,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D137)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O137,lstCondition,0),U$1,$T137)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P137,lstCondition,0),V$1,$T137)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q137,lstCondition,0),W$1,$T137)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O137,lstCondition,0),U$1,$T137)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P137,lstCondition,0),V$1,$T137)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q137,lstCondition,0),W$1,$T137)","v":0},2,{"$f":"'Parameters Added'!$B$78-C137","v":61},{"$f":"IF(SUM(X137,AB137)<'Parameters Added'!$B$82,1,IF(X137='Parameters Added'!$B$83,3,IF(X137>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC137<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B137,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH137,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.26},{"$f":"MAX(MIN(L137,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.26},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S137,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S137,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S137,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S137,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S137,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S137,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S137,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S137,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S137,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S137,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S137,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S137,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA137)+'Parameters Added'!$B$25*BA137)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB137)+'Parameters Added'!$B$25*BB137)/1","v":1.6052},545000,328.40000000000146,490.40000000000146,178.64960000000082,266.7776000000008,164.20000000000073,245.20000000000073,2547.5432960000117,{"$f":"BL137/'Parameters Added'!$B$19","v":46.318969018182031},3804.2485760000113,{"$f":"BN137/'Parameters Added'!$B$20","v":69.168155927272934},{"$f":"BJ137*((1-AJ137)*IF('Parameters Added'!$B$75=\"Yes\",AH137,AG137)+AJ137*AH137)","v":2341.4920000000102},{"$f":"BP137/'Parameters Added'!$B$21","v":42.572581818182002},{"$f":"BK137*((1-AJ137)*IF('Parameters Added'!$B$75=\"Yes\",AH137,AG137)+AJ137*AH137)","v":3496.5520000000101},{"$f":"BR137/'Parameters Added'!$B$22","v":63.573672727272914},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD137,AE137,T137)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU137","v":2028}]
[135,{"$f":"BondProgramBridgeswithNBIData!A136","v":"2P3089"},{"$f":"BondProgramBridgeswithNBIData!AS136","v":1928},{"$f":"BondProgramBridgeswithNBIData!B136","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B138,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B138,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1149000},{"$f":"VLOOKUP(B138,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV136","v":1633},{"$f":"BondProgramBridgeswithNBIData!EX136","v":2531},{"$f":"BondProgramBridgeswithNBIData!AW136","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY136","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN136","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK136","v":4652.0833329999996},{"$f":"BondProgramBridgeswithNBIData!ES136","v":22},{"$f":"BondProgramBridgeswithNBIData!CY136","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ136","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA136","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B138,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D138)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O138,lstCondition,0),U$1,$T138)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P138,lstCondition,0),V$1,$T138)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q138,lstCondition,0),W$1,$T138)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O138,lstCondition,0),U$1,$T138)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P138,lstCondition,0),V$1,$T138)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q138,lstCondition,0),W$1,$T138)","v":0},1,{"$f":"'Parameters Added'!$B$78-C138","v":90},{"$f":"IF(SUM(X138,AB138)<'Parameters Added'!$B$82,1,IF(X138='Parameters Added'!$B$83,3,IF(X138>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC138<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B138,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH138,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L138,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.22,0.22,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S138,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S138,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S138,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S138,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S138,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S138,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S138,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S138,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S138,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S138,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S138,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S138,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.33673469387755101,0.22,{"$f":"('Parameters Added'!$B$24*(1-BA138)+'Parameters Added'!$B$25*BA138)/1","v":1.4510204081632652},{"$f":"('Parameters Added'!$B$24*(1-BB138)+'Parameters Added'!$B$25*BB138)/1","v":1.5304},1149000,1812.6000000000058,2710.6000000000058,1065.8088000000037,1593.8328000000035,906.30000000000291,1355.3000000000029,17180.83785600006,{"$f":"BL138/'Parameters Added'!$B$19","v":312.37887010909202},25692.584736000059,{"$f":"BN138/'Parameters Added'!$B$20","v":467.13790429091017},{"$f":"BJ138*((1-AJ138)*IF('Parameters Added'!$B$75=\"Yes\",AH138,AG138)+AJ138*AH138)","v":14609.556000000048},{"$f":"BP138/'Parameters Added'!$B$21","v":265.62829090909179},{"$f":"BK138*((1-AJ138)*IF('Parameters Added'!$B$75=\"Yes\",AH138,AG138)+AJ138*AH138)","v":21847.436000000049},{"$f":"BR138/'Parameters Added'!$B$22","v":397.22610909090997},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD138,AE138,T138)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU138","v":2028}]
[136,{"$f":"BondProgramBridgeswithNBIData!A137","v":"7P3174"},{"$f":"BondProgramBridgeswithNBIData!AS137","v":1963},{"$f":"BondProgramBridgeswithNBIData!B137","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B139,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B139,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4839000},{"$f":"VLOOKUP(B139,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV137","v":15905},{"$f":"BondProgramBridgeswithNBIData!EX137","v":27833},{"$f":"BondProgramBridgeswithNBIData!AW137","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY137","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN137","v":3.1},{"$f":"BondProgramBridgeswithNBIData!HK137","v":44025.333333000002},{"$f":"BondProgramBridgeswithNBIData!ES137","v":13},{"$f":"BondProgramBridgeswithNBIData!CY137","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ137","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA137","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B139,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D139)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O139,lstCondition,0),U$1,$T139)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P139,lstCondition,0),V$1,$T139)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q139,lstCondition,0),W$1,$T139)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O139,lstCondition,0),U$1,$T139)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P139,lstCondition,0),V$1,$T139)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q139,lstCondition,0),W$1,$T139)","v":0},0,{"$f":"'Parameters Added'!$B$78-C139","v":55},{"$f":"IF(SUM(X139,AB139)<'Parameters Added'!$B$82,1,IF(X139='Parameters Added'!$B$83,3,IF(X139>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC139<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B139,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH139,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.1},{"$f":"MAX(MIN(L139,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.1},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S139,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S139,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S139,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S139,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S139,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S139,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S139,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S139,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S139,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S139,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S139,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S139,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA139)+'Parameters Added'!$B$25*BA139)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB139)+'Parameters Added'!$B$25*BB139)/1","v":1.5916000000000001},4839000,17694.199999999953,29622.199999999953,2300.2459999999942,3850.8859999999941,5898.0666666666502,9874.0666666666493,7130.7625999999818,{"$f":"BL139/'Parameters Added'!$B$19","v":129.65022909090877},11937.746599999982,{"$f":"BN139/'Parameters Added'!$B$20","v":217.04993818181785},{"$f":"BJ139*((1-AJ139)*IF('Parameters Added'!$B$75=\"Yes\",AH139,AG139)+AJ139*AH139)","v":18284.006666666617},{"$f":"BP139/'Parameters Added'!$B$21","v":332.43648484848393},{"$f":"BK139*((1-AJ139)*IF('Parameters Added'!$B$75=\"Yes\",AH139,AG139)+AJ139*AH139)","v":30609.606666666612},{"$f":"BR139/'Parameters Added'!$B$22","v":556.53830303030202},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD139,AE139,T139)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU139","v":2028}]
[137,{"$f":"BondProgramBridgeswithNBIData!A138","v":"9S3368"},{"$f":"BondProgramBridgeswithNBIData!AS138","v":1958},{"$f":"BondProgramBridgeswithNBIData!B138","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B140,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B140,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":469000},{"$f":"VLOOKUP(B140,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV138","v":58},{"$f":"BondProgramBridgeswithNBIData!EX138","v":81},{"$f":"BondProgramBridgeswithNBIData!AW138","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY138","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN138","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK138","v":1424},{"$f":"BondProgramBridgeswithNBIData!ES138","v":10},{"$f":"BondProgramBridgeswithNBIData!CY138","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ138","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA138","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B140,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D140)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O140,lstCondition,0),U$1,$T140)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P140,lstCondition,0),V$1,$T140)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q140,lstCondition,0),W$1,$T140)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O140,lstCondition,0),U$1,$T140)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P140,lstCondition,0),V$1,$T140)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q140,lstCondition,0),W$1,$T140)","v":0},2,{"$f":"'Parameters Added'!$B$78-C140","v":60},{"$f":"IF(SUM(X140,AB140)<'Parameters Added'!$B$82,1,IF(X140='Parameters Added'!$B$83,3,IF(X140>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC140<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B140,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH140,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":2.4},{"$f":"MAX(MIN(L140,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S140,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S140,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S140,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S140,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S140,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S140,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S140,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S140,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S140,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S140,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S140,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S140,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA140)+'Parameters Added'!$B$25*BA140)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB140)+'Parameters Added'!$B$25*BB140)/1","v":1.6120000000000001},469000,62.600000000000364,85.600000000000364,33.804000000000201,46.224000000000203,31.300000000000182,42.800000000000182,490.09039200000296,{"$f":"BL140/'Parameters Added'!$B$19","v":8.9107344000000541},670.15555200000301,{"$f":"BN140/'Parameters Added'!$B$20","v":12.184646400000055},{"$f":"BJ140*((1-AJ140)*IF('Parameters Added'!$B$75=\"Yes\",AH140,AG140)+AJ140*AH140)","v":453.78740000000266},{"$f":"BP140/'Parameters Added'!$B$21","v":8.2506800000000489},{"$f":"BK140*((1-AJ140)*IF('Parameters Added'!$B$75=\"Yes\",AH140,AG140)+AJ140*AH140)","v":620.51440000000264},{"$f":"BR140/'Parameters Added'!$B$22","v":11.282080000000049},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD140,AE140,T140)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU140","v":2028}]
[138,{"$f":"BondProgramBridgeswithNBIData!A139","v":"6S3298"},{"$f":"BondProgramBridgeswithNBIData!AS139","v":1963},{"$f":"BondProgramBridgeswithNBIData!B139","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B141,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B141,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1347000},{"$f":"VLOOKUP(B141,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV139","v":2110},{"$f":"BondProgramBridgeswithNBIData!EX139","v":4009},{"$f":"BondProgramBridgeswithNBIData!AW139","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY139","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN139","v":2.48},{"$f":"BondProgramBridgeswithNBIData!HK139","v":3437.5},{"$f":"BondProgramBridgeswithNBIData!ES139","v":12},{"$f":"BondProgramBridgeswithNBIData!CY139","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ139","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA139","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B141,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D141)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O141,lstCondition,0),U$1,$T141)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P141,lstCondition,0),V$1,$T141)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q141,lstCondition,0),W$1,$T141)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O141,lstCondition,0),U$1,$T141)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P141,lstCondition,0),V$1,$T141)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q141,lstCondition,0),W$1,$T141)","v":0},1,{"$f":"'Parameters Added'!$B$78-C141","v":55},{"$f":"IF(SUM(X141,AB141)<'Parameters Added'!$B$82,1,IF(X141='Parameters Added'!$B$83,3,IF(X141>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC141<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B141,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH141,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":2.48},{"$f":"MAX(MIN(L141,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":2.48},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S141,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S141,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S141,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S141,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S141,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S141,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S141,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S141,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S141,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S141,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S141,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S141,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.1970802919708029,0.12,{"$f":"('Parameters Added'!$B$24*(1-BA141)+'Parameters Added'!$B$25*BA141)/1","v":1.5459854014598542},{"$f":"('Parameters Added'!$B$24*(1-BB141)+'Parameters Added'!$B$25*BB141)/1","v":1.5983999999999998},1347000,2489.7999999999884,4388.7999999999884,1364.4103999999936,2405.0623999999939,1244.8999999999942,2194.3999999999942,3383.737791999984,{"$f":"BL141/'Parameters Added'!$B$19","v":61.522505309090619},5964.5547519999845,{"$f":"BN141/'Parameters Added'!$B$20","v":108.44645003636336},{"$f":"BJ141*((1-AJ141)*IF('Parameters Added'!$B$75=\"Yes\",AH141,AG141)+AJ141*AH141)","v":3087.3519999999858},{"$f":"BP141/'Parameters Added'!$B$21","v":56.133672727272469},{"$f":"BK141*((1-AJ141)*IF('Parameters Added'!$B$75=\"Yes\",AH141,AG141)+AJ141*AH141)","v":5442.1119999999855},{"$f":"BR141/'Parameters Added'!$B$22","v":98.947490909090646},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD141,AE141,T141)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU141","v":2028}]
[139,{"$f":"BondProgramBridgeswithNBIData!A140","v":"1S3138"},{"$f":"BondProgramBridgeswithNBIData!AS140","v":1933},{"$f":"BondProgramBridgeswithNBIData!B140","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B142,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B142,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":705000},{"$f":"VLOOKUP(B142,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV140","v":914},{"$f":"BondProgramBridgeswithNBIData!EX140","v":1188},{"$f":"BondProgramBridgeswithNBIData!AW140","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY140","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN140","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK140","v":1736.083333},{"$f":"BondProgramBridgeswithNBIData!ES140","v":6},{"$f":"BondProgramBridgeswithNBIData!CY140","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ140","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA140","v":"SERIOUS CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B142,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D142)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O142,lstCondition,0),U$1,$T142)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P142,lstCondition,0),V$1,$T142)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q142,lstCondition,0),W$1,$T142)","v":1},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O142,lstCondition,0),U$1,$T142)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P142,lstCondition,0),V$1,$T142)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q142,lstCondition,0),W$1,$T142)","v":0},0,{"$f":"'Parameters Added'!$B$78-C142","v":85},{"$f":"IF(SUM(X142,AB142)<'Parameters Added'!$B$82,1,IF(X142='Parameters Added'!$B$83,3,IF(X142>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC142<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B142,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH142,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L142,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S142,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S142,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S142,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S142,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S142,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S142,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S142,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S142,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S142,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S142,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S142,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S142,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA142)+'Parameters Added'!$B$25*BA142)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB142)+'Parameters Added'!$B$25*BB142)/1","v":1.6392},705000,968.80000000000291,1242.8000000000029,507.65120000000155,651.22720000000152,484.40000000000146,621.40000000000146,11016.031040000033,{"$f":"BL142/'Parameters Added'!$B$19","v":200.29147345454604},14131.630240000033,{"$f":"BN142/'Parameters Added'!$B$20","v":256.93873163636425},{"$f":"BJ142*((1-AJ142)*IF('Parameters Added'!$B$75=\"Yes\",AH142,AG142)+AJ142*AH142)","v":10511.48000000003},{"$f":"BP142/'Parameters Added'!$B$21","v":191.11781818181873},{"$f":"BK142*((1-AJ142)*IF('Parameters Added'!$B$75=\"Yes\",AH142,AG142)+AJ142*AH142)","v":13484.380000000032},{"$f":"BR142/'Parameters Added'!$B$22","v":245.17054545454604},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD142,AE142,T142)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU142","v":2022}]
[140,{"$f":"BondProgramBridgeswithNBIData!A141","v":"2S2168"},{"$f":"BondProgramBridgeswithNBIData!AS141","v":1935},{"$f":"BondProgramBridgeswithNBIData!B141","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B143,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B143,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1753000},{"$f":"VLOOKUP(B143,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV141","v":2122},{"$f":"BondProgramBridgeswithNBIData!EX141","v":2652},{"$f":"BondProgramBridgeswithNBIData!AW141","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY141","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN141","v":29.76},{"$f":"BondProgramBridgeswithNBIData!HK141","v":5459.5},{"$f":"BondProgramBridgeswithNBIData!ES141","v":4},{"$f":"BondProgramBridgeswithNBIData!CY141","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ141","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA141","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B143,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D143)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O143,lstCondition,0),U$1,$T143)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P143,lstCondition,0),V$1,$T143)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q143,lstCondition,0),W$1,$T143)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O143,lstCondition,0),U$1,$T143)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P143,lstCondition,0),V$1,$T143)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q143,lstCondition,0),W$1,$T143)","v":1},3,{"$f":"'Parameters Added'!$B$78-C143","v":83},{"$f":"IF(SUM(X143,AB143)<'Parameters Added'!$B$82,1,IF(X143='Parameters Added'!$B$83,3,IF(X143>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC143<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B143,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH143,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.76},{"$f":"MAX(MIN(L143,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.76},0.04,0.04,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S143,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S143,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S143,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S143,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S143,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S143,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S143,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S143,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S143,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S143,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S143,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S143,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,6.9767441860465129E-2,0.04,{"$f":"('Parameters Added'!$B$24*(1-BA143)+'Parameters Added'!$B$25*BA143)/1","v":1.6325581395348836},{"$f":"('Parameters Added'!$B$24*(1-BB143)+'Parameters Added'!$B$25*BB143)/1","v":1.6527999999999998},1753000,2228,2758,1149.6480000000001,1423.1279999999999,1114,1379,34213.524480000007,{"$f":"BL143/'Parameters Added'!$B$19","v":622.06408145454554},42352.289279999997,{"$f":"BN143/'Parameters Added'!$B$20","v":770.04162327272718},{"$f":"BJ143*((1-AJ143)*IF('Parameters Added'!$B$75=\"Yes\",AH143,AG143)+AJ143*AH143)","v":33152.639999999999},{"$f":"BP143/'Parameters Added'!$B$21","v":602.77527272727275},{"$f":"BK143*((1-AJ143)*IF('Parameters Added'!$B$75=\"Yes\",AH143,AG143)+AJ143*AH143)","v":41039.040000000001},{"$f":"BR143/'Parameters Added'!$B$22","v":746.16436363636365},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD143,AE143,T143)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU143","v":2028}]
[141,{"$f":"BondProgramBridgeswithNBIData!A142","v":"9S3385"},{"$f":"BondProgramBridgeswithNBIData!AS142","v":1948},{"$f":"BondProgramBridgeswithNBIData!B142","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B144,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B144,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1556000},{"$f":"VLOOKUP(B144,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV142","v":1282},{"$f":"BondProgramBridgeswithNBIData!EX142","v":2051},{"$f":"BondProgramBridgeswithNBIData!AW142","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY142","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN142","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK142","v":5117.5833329999996},{"$f":"BondProgramBridgeswithNBIData!ES142","v":9},{"$f":"BondProgramBridgeswithNBIData!CY142","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ142","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA142","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B144,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D144)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O144,lstCondition,0),U$1,$T144)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P144,lstCondition,0),V$1,$T144)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q144,lstCondition,0),W$1,$T144)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O144,lstCondition,0),U$1,$T144)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P144,lstCondition,0),V$1,$T144)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q144,lstCondition,0),W$1,$T144)","v":1},3,{"$f":"'Parameters Added'!$B$78-C144","v":70},{"$f":"IF(SUM(X144,AB144)<'Parameters Added'!$B$82,1,IF(X144='Parameters Added'!$B$83,3,IF(X144>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC144<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B144,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH144,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L144,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S144,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S144,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S144,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S144,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S144,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S144,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S144,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S144,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S144,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S144,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S144,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S144,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.15111940298507462,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA144)+'Parameters Added'!$B$25*BA144)/1","v":1.5772388059701492},{"$f":"('Parameters Added'!$B$24*(1-BB144)+'Parameters Added'!$B$25*BB144)/1","v":1.6188},1556000,1435.7999999999884,2204.7999999999884,769.58879999999385,1181.7727999999938,717.89999999999418,1102.3999999999942,18608.657183999851,{"$f":"BL144/'Parameters Added'!$B$19","v":338.33922152727001},28575.266303999852,{"$f":"BN144/'Parameters Added'!$B$20","v":519.5502964363609},{"$f":"BJ144*((1-AJ144)*IF('Parameters Added'!$B$75=\"Yes\",AH144,AG144)+AJ144*AH144)","v":17358.821999999858},{"$f":"BP144/'Parameters Added'!$B$21","v":315.61494545454286},{"$f":"BK144*((1-AJ144)*IF('Parameters Added'!$B$75=\"Yes\",AH144,AG144)+AJ144*AH144)","v":26656.031999999857},{"$f":"BR144/'Parameters Added'!$B$22","v":484.65512727272466},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD144,AE144,T144)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU144","v":2028}]
[142,{"$f":"BondProgramBridgeswithNBIData!A143","v":"2S3005"},{"$f":"BondProgramBridgeswithNBIData!AS143","v":1963},{"$f":"BondProgramBridgeswithNBIData!B143","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B145,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B145,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":772000},{"$f":"VLOOKUP(B145,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV143","v":14},{"$f":"BondProgramBridgeswithNBIData!EX143","v":28},{"$f":"BondProgramBridgeswithNBIData!AW143","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY143","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN143","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK143","v":3646.916667},{"$f":"BondProgramBridgeswithNBIData!ES143","v":14},{"$f":"BondProgramBridgeswithNBIData!CY143","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ143","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA143","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B145,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D145)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O145,lstCondition,0),U$1,$T145)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P145,lstCondition,0),V$1,$T145)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q145,lstCondition,0),W$1,$T145)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O145,lstCondition,0),U$1,$T145)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P145,lstCondition,0),V$1,$T145)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q145,lstCondition,0),W$1,$T145)","v":0},0,{"$f":"'Parameters Added'!$B$78-C145","v":55},{"$f":"IF(SUM(X145,AB145)<'Parameters Added'!$B$82,1,IF(X145='Parameters Added'!$B$83,3,IF(X145>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC145<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B145,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH145,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":2.2000000000000002},{"$f":"MAX(MIN(L145,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.14000000000000001,0.14000000000000001,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S145,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S145,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S145,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S145,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S145,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S145,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S145,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S145,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S145,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S145,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S145,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S145,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.22661870503597126,0.14000000000000001,{"$f":"('Parameters Added'!$B$24*(1-BA145)+'Parameters Added'!$B$25*BA145)/1","v":1.5258992805755396},{"$f":"('Parameters Added'!$B$24*(1-BB145)+'Parameters Added'!$B$25*BB145)/1","v":1.5848},772000,16.800000000000182,30.800000000000182,9.3408000000001028,17.124800000000103,8.4000000000000909,15.400000000000091,179.01830016000198,{"$f":"BL145/'Parameters Added'!$B$19","v":3.2548781847273087},328.20021696000202,{"$f":"BN145/'Parameters Added'!$B$20","v":5.967276672000037},{"$f":"BJ145*((1-AJ145)*IF('Parameters Added'!$B$75=\"Yes\",AH145,AG145)+AJ145*AH145)","v":160.98768000000177},{"$f":"BP145/'Parameters Added'!$B$21","v":2.9270487272727594},{"$f":"BK145*((1-AJ145)*IF('Parameters Added'!$B$75=\"Yes\",AH145,AG145)+AJ145*AH145)","v":295.14408000000179},{"$f":"BR145/'Parameters Added'!$B$22","v":5.3662560000000328},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD145,AE145,T145)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU145","v":2022}]
[143,{"$f":"BondProgramBridgeswithNBIData!A144","v":"1S3162"},{"$f":"BondProgramBridgeswithNBIData!AS144","v":1960},{"$f":"BondProgramBridgeswithNBIData!B144","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B146,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B146,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":444000},{"$f":"VLOOKUP(B146,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV144","v":60},{"$f":"BondProgramBridgeswithNBIData!EX144","v":78},{"$f":"BondProgramBridgeswithNBIData!AW144","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY144","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN144","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK144","v":2678.666667},{"$f":"BondProgramBridgeswithNBIData!ES144","v":13},{"$f":"BondProgramBridgeswithNBIData!CY144","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ144","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA144","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B146,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D146)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O146,lstCondition,0),U$1,$T146)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P146,lstCondition,0),V$1,$T146)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q146,lstCondition,0),W$1,$T146)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O146,lstCondition,0),U$1,$T146)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P146,lstCondition,0),V$1,$T146)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q146,lstCondition,0),W$1,$T146)","v":0},0,{"$f":"'Parameters Added'!$B$78-C146","v":58},{"$f":"IF(SUM(X146,AB146)<'Parameters Added'!$B$82,1,IF(X146='Parameters Added'!$B$83,3,IF(X146>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC146<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B146,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH146,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":2.6999999999999997},{"$f":"MAX(MIN(L146,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S146,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S146,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S146,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S146,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S146,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S146,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S146,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S146,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S146,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S146,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S146,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S146,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA146)+'Parameters Added'!$B$25*BA146)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB146)+'Parameters Added'!$B$25*BB146)/1","v":1.5916000000000001},444000,63.599999999999909,81.599999999999909,8.2679999999999882,10.607999999999988,21.199999999999964,27.199999999999964,152.03529119999979,{"$f":"BL146/'Parameters Added'!$B$19","v":2.7642780218181779},195.06414719999978,{"$f":"BN146/'Parameters Added'!$B$20","v":3.5466208581818144},{"$f":"BJ146*((1-AJ146)*IF('Parameters Added'!$B$75=\"Yes\",AH146,AG146)+AJ146*AH146)","v":389.83407999999935},{"$f":"BP146/'Parameters Added'!$B$21","v":7.0878923636363513},{"$f":"BK146*((1-AJ146)*IF('Parameters Added'!$B$75=\"Yes\",AH146,AG146)+AJ146*AH146)","v":500.16447999999934},{"$f":"BR146/'Parameters Added'!$B$22","v":9.0938996363636253},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD146,AE146,T146)*1","v":6},{"$f":"'Parameters Added'!$B$78+BU146","v":2024}]
[144,{"$f":"BondProgramBridgeswithNBIData!A145","v":"1S3161"},{"$f":"BondProgramBridgeswithNBIData!AS145","v":1961},{"$f":"BondProgramBridgeswithNBIData!B145","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B147,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B147,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":344000},{"$f":"VLOOKUP(B147,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV145","v":144},{"$f":"BondProgramBridgeswithNBIData!EX145","v":180},{"$f":"BondProgramBridgeswithNBIData!AW145","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY145","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN145","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK145","v":2314},{"$f":"BondProgramBridgeswithNBIData!ES145","v":8},{"$f":"BondProgramBridgeswithNBIData!CY145","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ145","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA145","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B147,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D147)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O147,lstCondition,0),U$1,$T147)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P147,lstCondition,0),V$1,$T147)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q147,lstCondition,0),W$1,$T147)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O147,lstCondition,0),U$1,$T147)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P147,lstCondition,0),V$1,$T147)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q147,lstCondition,0),W$1,$T147)","v":0},0,{"$f":"'Parameters Added'!$B$78-C147","v":57},{"$f":"IF(SUM(X147,AB147)<'Parameters Added'!$B$82,1,IF(X147='Parameters Added'!$B$83,3,IF(X147>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC147<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B147,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH147,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L147,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S147,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S147,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S147,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S147,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S147,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S147,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S147,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S147,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S147,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S147,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S147,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S147,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA147)+'Parameters Added'!$B$25*BA147)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB147)+'Parameters Added'!$B$25*BB147)/1","v":1.6256000000000002},344000,149.40000000000009,185.40000000000009,11.952000000000007,14.832000000000008,49.800000000000018,61.800000000000018,124.78844160000007,{"$f":"BL147/'Parameters Added'!$B$19","v":2.2688807563636377},154.85794560000008,{"$f":"BN147/'Parameters Added'!$B$20","v":2.8155990109090925},{"$f":"BJ147*((1-AJ147)*IF('Parameters Added'!$B$75=\"Yes\",AH147,AG147)+AJ147*AH147)","v":519.95184000000017},{"$f":"BP147/'Parameters Added'!$B$21","v":9.4536698181818206},{"$f":"BK147*((1-AJ147)*IF('Parameters Added'!$B$75=\"Yes\",AH147,AG147)+AJ147*AH147)","v":645.24144000000013},{"$f":"BR147/'Parameters Added'!$B$22","v":11.731662545454547},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD147,AE147,T147)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU147","v":2028}]
[145,{"$f":"BondProgramBridgeswithNBIData!A146","v":"7P3190D"},{"$f":"BondProgramBridgeswithNBIData!AS146","v":1976},{"$f":"BondProgramBridgeswithNBIData!B146","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B148,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B148,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1360000},{"$f":"VLOOKUP(B148,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV146","v":285},{"$f":"BondProgramBridgeswithNBIData!EX146","v":384},{"$f":"BondProgramBridgeswithNBIData!AW146","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY146","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN146","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK146","v":5593.6666670000004},{"$f":"BondProgramBridgeswithNBIData!ES146","v":12},{"$f":"BondProgramBridgeswithNBIData!CY146","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ146","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA146","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B148,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D148)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O148,lstCondition,0),U$1,$T148)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P148,lstCondition,0),V$1,$T148)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q148,lstCondition,0),W$1,$T148)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O148,lstCondition,0),U$1,$T148)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P148,lstCondition,0),V$1,$T148)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q148,lstCondition,0),W$1,$T148)","v":0},0,{"$f":"'Parameters Added'!$B$78-C148","v":42},{"$f":"IF(SUM(X148,AB148)<'Parameters Added'!$B$82,1,IF(X148='Parameters Added'!$B$83,3,IF(X148>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC148<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B148,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH148,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L148,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S148,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S148,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S148,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S148,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S148,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S148,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S148,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S148,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S148,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S148,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S148,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S148,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11999999999999998,{"$f":"('Parameters Added'!$B$24*(1-BA148)+'Parameters Added'!$B$25*BA148)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB148)+'Parameters Added'!$B$25*BB148)/1","v":1.5983999999999998},697989.41803101206,299.85000000000036,398.85000000000036,35.982000000000042,47.862000000000045,99.950000000000102,132.9500000000001,870.04476000000102,{"$f":"BL148/'Parameters Added'!$B$19","v":15.818995636363654},1157.3031600000011,{"$f":"BN148/'Parameters Added'!$B$20","v":21.041875636363656},{"$f":"BJ148*((1-AJ148)*IF('Parameters Added'!$B$75=\"Yes\",AH148,AG148)+AJ148*AH148)","v":2416.7910000000024},{"$f":"BP148/'Parameters Added'!$B$21","v":43.94165454545459},{"$f":"BK148*((1-AJ148)*IF('Parameters Added'!$B$75=\"Yes\",AH148,AG148)+AJ148*AH148)","v":3214.7310000000025},{"$f":"BR148/'Parameters Added'!$B$22","v":58.449654545454592},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD148,AE148,T148)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU148","v":2033}]
[146,{"$f":"BondProgramBridgeswithNBIData!A147","v":"7P3190D"},{"$f":"BondProgramBridgeswithNBIData!AS147","v":1976},{"$f":"BondProgramBridgeswithNBIData!B147","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B149,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B149,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1360000},{"$f":"VLOOKUP(B149,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV147","v":285},{"$f":"BondProgramBridgeswithNBIData!EX147","v":384},{"$f":"BondProgramBridgeswithNBIData!AW147","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY147","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN147","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK147","v":5305.3333329999996},{"$f":"BondProgramBridgeswithNBIData!ES147","v":12},{"$f":"BondProgramBridgeswithNBIData!CY147","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ147","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA147","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B149,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D149)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O149,lstCondition,0),U$1,$T149)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P149,lstCondition,0),V$1,$T149)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q149,lstCondition,0),W$1,$T149)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O149,lstCondition,0),U$1,$T149)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P149,lstCondition,0),V$1,$T149)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q149,lstCondition,0),W$1,$T149)","v":0},0,{"$f":"'Parameters Added'!$B$78-C149","v":42},{"$f":"IF(SUM(X149,AB149)<'Parameters Added'!$B$82,1,IF(X149='Parameters Added'!$B$83,3,IF(X149>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC149<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B149,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH149,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L149,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S149,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S149,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S149,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S149,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S149,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S149,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S149,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S149,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S149,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S149,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S149,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S149,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11999999999999998,{"$f":"('Parameters Added'!$B$24*(1-BA149)+'Parameters Added'!$B$25*BA149)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB149)+'Parameters Added'!$B$25*BB149)/1","v":1.5983999999999998},662010.58196898794,299.85000000000036,398.85000000000036,35.982000000000042,47.862000000000045,99.950000000000102,132.9500000000001,870.04476000000102,{"$f":"BL149/'Parameters Added'!$B$19","v":15.818995636363654},1157.3031600000011,{"$f":"BN149/'Parameters Added'!$B$20","v":21.041875636363656},{"$f":"BJ149*((1-AJ149)*IF('Parameters Added'!$B$75=\"Yes\",AH149,AG149)+AJ149*AH149)","v":2416.7910000000024},{"$f":"BP149/'Parameters Added'!$B$21","v":43.94165454545459},{"$f":"BK149*((1-AJ149)*IF('Parameters Added'!$B$75=\"Yes\",AH149,AG149)+AJ149*AH149)","v":3214.7310000000025},{"$f":"BR149/'Parameters Added'!$B$22","v":58.449654545454592},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD149,AE149,T149)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU149","v":2033}]
[147,{"$f":"BondProgramBridgeswithNBIData!A148","v":"1P3106"},{"$f":"BondProgramBridgeswithNBIData!AS148","v":1961},{"$f":"BondProgramBridgeswithNBIData!B148","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B150,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B150,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1306000},{"$f":"VLOOKUP(B150,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV148","v":717},{"$f":"BondProgramBridgeswithNBIData!EX148","v":967},{"$f":"BondProgramBridgeswithNBIData!AW148","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY148","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN148","v":29.76},{"$f":"BondProgramBridgeswithNBIData!HK148","v":13477.75},{"$f":"BondProgramBridgeswithNBIData!ES148","v":24},{"$f":"BondProgramBridgeswithNBIData!CY148","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ148","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA148","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B150,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D150)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O150,lstCondition,0),U$1,$T150)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P150,lstCondition,0),V$1,$T150)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q150,lstCondition,0),W$1,$T150)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O150,lstCondition,0),U$1,$T150)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P150,lstCondition,0),V$1,$T150)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q150,lstCondition,0),W$1,$T150)","v":0},1,{"$f":"'Parameters Added'!$B$78-C150","v":57},{"$f":"IF(SUM(X150,AB150)<'Parameters Added'!$B$82,1,IF(X150='Parameters Added'!$B$83,3,IF(X150>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC150<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B150,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH150,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.76},{"$f":"MAX(MIN(L150,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.76},0.24,0.24,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S150,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S150,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S150,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S150,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S150,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S150,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S150,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S150,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S150,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S150,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S150,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S150,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.23999999999999996,{"$f":"('Parameters Added'!$B$24*(1-BA150)+'Parameters Added'!$B$25*BA150)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB150)+'Parameters Added'!$B$25*BB150)/1","v":1.5167999999999999},1306000,767,1017,184.07999999999998,244.07999999999998,255.6666666666666,338.99999999999994,5478.2208000000001,{"$f":"BL150/'Parameters Added'!$B$19","v":99.604014545454547},7263.8208000000004,{"$f":"BN150/'Parameters Added'!$B$20","v":132.06946909090911},{"$f":"BJ150*((1-AJ150)*IF('Parameters Added'!$B$75=\"Yes\",AH150,AG150)+AJ150*AH150)","v":7608.6399999999994},{"$f":"BP150/'Parameters Added'!$B$21","v":138.33890909090908},{"$f":"BK150*((1-AJ150)*IF('Parameters Added'!$B$75=\"Yes\",AH150,AG150)+AJ150*AH150)","v":10088.64},{"$f":"BR150/'Parameters Added'!$B$22","v":183.42981818181818},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD150,AE150,T150)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU150","v":2028}]
[148,{"$f":"BondProgramBridgeswithNBIData!A149","v":"1S3071"},{"$f":"BondProgramBridgeswithNBIData!AS149","v":1962},{"$f":"BondProgramBridgeswithNBIData!B149","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B151,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B151,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":394000},{"$f":"VLOOKUP(B151,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV149","v":66},{"$f":"BondProgramBridgeswithNBIData!EX149","v":85},{"$f":"BondProgramBridgeswithNBIData!AW149","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY149","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN149","v":14.26},{"$f":"BondProgramBridgeswithNBIData!HK149","v":2487.333333},{"$f":"BondProgramBridgeswithNBIData!ES149","v":9},{"$f":"BondProgramBridgeswithNBIData!CY149","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ149","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA149","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B151,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D151)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O151,lstCondition,0),U$1,$T151)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P151,lstCondition,0),V$1,$T151)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q151,lstCondition,0),W$1,$T151)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O151,lstCondition,0),U$1,$T151)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P151,lstCondition,0),V$1,$T151)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q151,lstCondition,0),W$1,$T151)","v":0},0,{"$f":"'Parameters Added'!$B$78-C151","v":56},{"$f":"IF(SUM(X151,AB151)<'Parameters Added'!$B$82,1,IF(X151='Parameters Added'!$B$83,3,IF(X151>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC151<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B151,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH151,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.26},{"$f":"MAX(MIN(L151,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.26},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S151,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S151,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S151,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S151,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S151,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S151,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S151,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S151,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S151,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S151,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S151,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S151,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA151)+'Parameters Added'!$B$25*BA151)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB151)+'Parameters Added'!$B$25*BB151)/1","v":1.6188},394000,68.850000000000136,87.850000000000136,6.1965000000000119,7.9065000000000119,22.950000000000042,29.283333333333374,88.362090000000165,{"$f":"BL151/'Parameters Added'!$B$19","v":1.6065834545454576},112.74669000000017,{"$f":"BN151/'Parameters Added'!$B$20","v":2.0499398181818211},{"$f":"BJ151*((1-AJ151)*IF('Parameters Added'!$B$75=\"Yes\",AH151,AG151)+AJ151*AH151)","v":327.26700000000062},{"$f":"BP151/'Parameters Added'!$B$21","v":5.9503090909091023},{"$f":"BK151*((1-AJ151)*IF('Parameters Added'!$B$75=\"Yes\",AH151,AG151)+AJ151*AH151)","v":417.5803333333339},{"$f":"BR151/'Parameters Added'!$B$22","v":7.5923696969697074},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD151,AE151,T151)*1","v":6},{"$f":"'Parameters Added'!$B$78+BU151","v":2024}]
[149,{"$f":"BondProgramBridgeswithNBIData!A150","v":"2P3182"},{"$f":"BondProgramBridgeswithNBIData!AS150","v":1973},{"$f":"BondProgramBridgeswithNBIData!B150","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B152,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B152,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":481000},{"$f":"VLOOKUP(B152,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV150","v":8848},{"$f":"BondProgramBridgeswithNBIData!EX150","v":16811},{"$f":"BondProgramBridgeswithNBIData!AW150","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY150","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN150","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK150","v":11622.333333},{"$f":"BondProgramBridgeswithNBIData!ES150","v":31},{"$f":"BondProgramBridgeswithNBIData!CY150","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ150","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA150","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B152,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D152)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O152,lstCondition,0),U$1,$T152)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P152,lstCondition,0),V$1,$T152)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q152,lstCondition,0),W$1,$T152)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O152,lstCondition,0),U$1,$T152)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P152,lstCondition,0),V$1,$T152)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q152,lstCondition,0),W$1,$T152)","v":0},0,{"$f":"'Parameters Added'!$B$78-C152","v":45},{"$f":"IF(SUM(X152,AB152)<'Parameters Added'!$B$82,1,IF(X152='Parameters Added'!$B$83,3,IF(X152>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC152<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B152,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH152,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L152,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.31,0.31,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S152,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S152,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S152,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S152,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S152,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S152,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S152,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S152,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S152,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S152,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S152,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S152,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.31,{"$f":"('Parameters Added'!$B$24*(1-BA152)+'Parameters Added'!$B$25*BA152)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB152)+'Parameters Added'!$B$25*BB152)/1","v":1.4691999999999998},481000,10440.600000000093,18403.600000000093,3236.5860000000289,5705.1160000000291,3480.2000000000303,6134.5333333333629,2006.6833200000178,{"$f":"BL152/'Parameters Added'!$B$19","v":36.485151272727599},3537.171920000018,{"$f":"BN152/'Parameters Added'!$B$20","v":64.312216727273054},{"$f":"BJ152*((1-AJ152)*IF('Parameters Added'!$B$75=\"Yes\",AH152,AG152)+AJ152*AH152)","v":2157.7240000000188},{"$f":"BP152/'Parameters Added'!$B$21","v":39.231345454545796},{"$f":"BK152*((1-AJ152)*IF('Parameters Added'!$B$75=\"Yes\",AH152,AG152)+AJ152*AH152)","v":3803.4106666666848},{"$f":"BR152/'Parameters Added'!$B$22","v":69.152921212121541},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD152,AE152,T152)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU152","v":2048}]
[150,{"$f":"BondProgramBridgeswithNBIData!A151","v":"1I3242"},{"$f":"BondProgramBridgeswithNBIData!AS151","v":1973},{"$f":"BondProgramBridgeswithNBIData!B151","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B153,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B153,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1363000},{"$f":"VLOOKUP(B153,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV151","v":5922},{"$f":"BondProgramBridgeswithNBIData!EX151","v":12436},{"$f":"BondProgramBridgeswithNBIData!AW151","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY151","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN151","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK151","v":8999.25},{"$f":"BondProgramBridgeswithNBIData!ES151","v":31},{"$f":"BondProgramBridgeswithNBIData!CY151","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ151","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA151","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B153,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D153)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O153,lstCondition,0),U$1,$T153)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P153,lstCondition,0),V$1,$T153)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q153,lstCondition,0),W$1,$T153)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O153,lstCondition,0),U$1,$T153)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P153,lstCondition,0),V$1,$T153)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q153,lstCondition,0),W$1,$T153)","v":0},0,{"$f":"'Parameters Added'!$B$78-C153","v":45},{"$f":"IF(SUM(X153,AB153)<'Parameters Added'!$B$82,1,IF(X153='Parameters Added'!$B$83,3,IF(X153>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC153<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B153,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH153,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L153,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.31,0.31,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S153,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S153,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S153,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S153,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S153,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S153,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S153,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S153,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S153,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S153,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S153,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S153,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.31,{"$f":"('Parameters Added'!$B$24*(1-BA153)+'Parameters Added'!$B$25*BA153)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB153)+'Parameters Added'!$B$25*BB153)/1","v":1.4691999999999998},681500,7224.8000000000466,13738.800000000047,2239.6880000000142,4259.0280000000148,2408.2666666666814,4579.6000000000149,1388.6065600000088,{"$f":"BL153/'Parameters Added'!$B$19","v":25.247392000000161},2640.5973600000093,{"$f":"BN153/'Parameters Added'!$B$20","v":48.010861090909259},{"$f":"BJ153*((1-AJ153)*IF('Parameters Added'!$B$75=\"Yes\",AH153,AG153)+AJ153*AH153)","v":1493.1253333333425},{"$f":"BP153/'Parameters Added'!$B$21","v":27.147733333333498},{"$f":"BK153*((1-AJ153)*IF('Parameters Added'!$B$75=\"Yes\",AH153,AG153)+AJ153*AH153)","v":2839.3520000000094},{"$f":"BR153/'Parameters Added'!$B$22","v":51.624581818181987},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD153,AE153,T153)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU153","v":2048}]
[151,{"$f":"BondProgramBridgeswithNBIData!A152","v":"1I3242"},{"$f":"BondProgramBridgeswithNBIData!AS152","v":1973},{"$f":"BondProgramBridgeswithNBIData!B152","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B154,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B154,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1363000},{"$f":"VLOOKUP(B154,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV152","v":6315},{"$f":"BondProgramBridgeswithNBIData!EX152","v":13261},{"$f":"BondProgramBridgeswithNBIData!AW152","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY152","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN152","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK152","v":8999.25},{"$f":"BondProgramBridgeswithNBIData!ES152","v":34},{"$f":"BondProgramBridgeswithNBIData!CY152","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ152","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA152","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B154,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D154)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O154,lstCondition,0),U$1,$T154)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P154,lstCondition,0),V$1,$T154)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q154,lstCondition,0),W$1,$T154)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O154,lstCondition,0),U$1,$T154)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P154,lstCondition,0),V$1,$T154)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q154,lstCondition,0),W$1,$T154)","v":0},0,{"$f":"'Parameters Added'!$B$78-C154","v":45},{"$f":"IF(SUM(X154,AB154)<'Parameters Added'!$B$82,1,IF(X154='Parameters Added'!$B$83,3,IF(X154>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC154<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B154,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH154,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L154,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.34,0.34,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S154,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S154,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S154,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S154,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S154,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S154,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S154,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S154,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S154,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S154,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S154,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S154,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.34,{"$f":"('Parameters Added'!$B$24*(1-BA154)+'Parameters Added'!$B$25*BA154)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB154)+'Parameters Added'!$B$25*BB154)/1","v":1.4487999999999999},681500,7704.1999999999534,14650.199999999953,2619.4279999999844,4981.0679999999847,2568.0666666666507,4883.3999999999833,1624.0453599999903,{"$f":"BL154/'Parameters Added'!$B$19","v":29.528097454545279},3088.2621599999907,{"$f":"BN154/'Parameters Added'!$B$20","v":56.150221090908921},{"$f":"BJ154*((1-AJ154)*IF('Parameters Added'!$B$75=\"Yes\",AH154,AG154)+AJ154*AH154)","v":1592.2013333333234},{"$f":"BP154/'Parameters Added'!$B$21","v":28.94911515151497},{"$f":"BK154*((1-AJ154)*IF('Parameters Added'!$B$75=\"Yes\",AH154,AG154)+AJ154*AH154)","v":3027.7079999999896},{"$f":"BR154/'Parameters Added'!$B$22","v":55.049236363636176},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD154,AE154,T154)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU154","v":2048}]
[152,{"$f":"BondProgramBridgeswithNBIData!A153","v":"2S0416"},{"$f":"BondProgramBridgeswithNBIData!AS153","v":1930},{"$f":"BondProgramBridgeswithNBIData!B153","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B155,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B155,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":821000},{"$f":"VLOOKUP(B155,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV153","v":378},{"$f":"BondProgramBridgeswithNBIData!EX153","v":472},{"$f":"BondProgramBridgeswithNBIData!AW153","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY153","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN153","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK153","v":2363.583333},{"$f":"BondProgramBridgeswithNBIData!ES153","v":5},{"$f":"BondProgramBridgeswithNBIData!CY153","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ153","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA153","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B155,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D155)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O155,lstCondition,0),U$1,$T155)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P155,lstCondition,0),V$1,$T155)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q155,lstCondition,0),W$1,$T155)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O155,lstCondition,0),U$1,$T155)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P155,lstCondition,0),V$1,$T155)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q155,lstCondition,0),W$1,$T155)","v":1},2,{"$f":"'Parameters Added'!$B$78-C155","v":88},{"$f":"IF(SUM(X155,AB155)<'Parameters Added'!$B$82,1,IF(X155='Parameters Added'!$B$83,3,IF(X155>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC155<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B155,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH155,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L155,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S155,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S155,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S155,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S155,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S155,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S155,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S155,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S155,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S155,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S155,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S155,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S155,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA155)+'Parameters Added'!$B$25*BA155)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB155)+'Parameters Added'!$B$25*BB155)/1","v":1.6459999999999999},821000,396.79999999999927,490.79999999999927,206.33599999999961,255.21599999999964,198.39999999999964,245.39999999999964,4093.7062399999922,{"$f":"BL155/'Parameters Added'!$B$19","v":74.431022545454411},5063.4854399999931,{"$f":"BN155/'Parameters Added'!$B$20","v":92.063371636363513},{"$f":"BJ155*((1-AJ155)*IF('Parameters Added'!$B$75=\"Yes\",AH155,AG155)+AJ155*AH155)","v":3936.2559999999926},{"$f":"BP155/'Parameters Added'!$B$21","v":71.568290909090777},{"$f":"BK155*((1-AJ155)*IF('Parameters Added'!$B$75=\"Yes\",AH155,AG155)+AJ155*AH155)","v":4868.7359999999926},{"$f":"BR155/'Parameters Added'!$B$22","v":88.522472727272586},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD155,AE155,T155)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU155","v":2028}]
[153,{"$f":"BondProgramBridgeswithNBIData!A154","v":"5P3332"},{"$f":"BondProgramBridgeswithNBIData!AS154","v":1936},{"$f":"BondProgramBridgeswithNBIData!B154","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B156,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B156,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":923000},{"$f":"VLOOKUP(B156,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV154","v":605},{"$f":"BondProgramBridgeswithNBIData!EX154","v":998},{"$f":"BondProgramBridgeswithNBIData!AW154","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY154","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN154","v":37.200000000000003},{"$f":"BondProgramBridgeswithNBIData!HK154","v":2468.666667},{"$f":"BondProgramBridgeswithNBIData!ES154","v":14},{"$f":"BondProgramBridgeswithNBIData!CY154","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ154","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA154","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B156,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D156)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O156,lstCondition,0),U$1,$T156)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P156,lstCondition,0),V$1,$T156)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q156,lstCondition,0),W$1,$T156)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O156,lstCondition,0),U$1,$T156)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P156,lstCondition,0),V$1,$T156)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q156,lstCondition,0),W$1,$T156)","v":0},2,{"$f":"'Parameters Added'!$B$78-C156","v":82},{"$f":"IF(SUM(X156,AB156)<'Parameters Added'!$B$82,1,IF(X156='Parameters Added'!$B$83,3,IF(X156>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC156<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B156,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH156,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":37.200000000000003},{"$f":"MAX(MIN(L156,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":37.200000000000003},0.14000000000000001,0.14000000000000001,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S156,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S156,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S156,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S156,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S156,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S156,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S156,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S156,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S156,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S156,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S156,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S156,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.22661870503597126,0.14000000000000001,{"$f":"('Parameters Added'!$B$24*(1-BA156)+'Parameters Added'!$B$25*BA156)/1","v":1.5258992805755396},{"$f":"('Parameters Added'!$B$24*(1-BB156)+'Parameters Added'!$B$25*BB156)/1","v":1.5848},922999.99999999988,683.60000000000582,1076.6000000000058,380.08160000000328,598.58960000000332,341.80000000000291,538.30000000000291,14139.035520000123,{"$f":"BL156/'Parameters Added'!$B$19","v":257.07337309091133},22267.533120000124,{"$f":"BN156/'Parameters Added'!$B$20","v":404.86423854545677},{"$f":"BJ156*((1-AJ156)*IF('Parameters Added'!$B$75=\"Yes\",AH156,AG156)+AJ156*AH156)","v":12714.96000000011},{"$f":"BP156/'Parameters Added'!$B$21","v":231.18109090909292},{"$f":"BK156*((1-AJ156)*IF('Parameters Added'!$B$75=\"Yes\",AH156,AG156)+AJ156*AH156)","v":20024.760000000111},{"$f":"BR156/'Parameters Added'!$B$22","v":364.08654545454749},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD156,AE156,T156)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU156","v":2028}]
[154,{"$f":"BondProgramBridgeswithNBIData!A155","v":"1S3122"},{"$f":"BondProgramBridgeswithNBIData!AS155","v":1957},{"$f":"BondProgramBridgeswithNBIData!B155","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B157,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B157,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":703000},{"$f":"VLOOKUP(B157,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV155","v":136},{"$f":"BondProgramBridgeswithNBIData!EX155","v":176},{"$f":"BondProgramBridgeswithNBIData!AW155","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY155","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN155","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK155","v":3248.5},{"$f":"BondProgramBridgeswithNBIData!ES155","v":10},{"$f":"BondProgramBridgeswithNBIData!CY155","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ155","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA155","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B157,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D157)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O157,lstCondition,0),U$1,$T157)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P157,lstCondition,0),V$1,$T157)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q157,lstCondition,0),W$1,$T157)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O157,lstCondition,0),U$1,$T157)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P157,lstCondition,0),V$1,$T157)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q157,lstCondition,0),W$1,$T157)","v":1},1,{"$f":"'Parameters Added'!$B$78-C157","v":61},{"$f":"IF(SUM(X157,AB157)<'Parameters Added'!$B$82,1,IF(X157='Parameters Added'!$B$83,3,IF(X157>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC157<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B157,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH157,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L157,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S157,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S157,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S157,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S157,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S157,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S157,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S157,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S157,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S157,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S157,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S157,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S157,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA157)+'Parameters Added'!$B$25*BA157)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB157)+'Parameters Added'!$B$25*BB157)/1","v":1.6120000000000001},703000,144,184,77.760000000000005,99.360000000000014,72,92,1687.3920000000003,{"$f":"BL157/'Parameters Added'!$B$19","v":30.67985454545455},2156.1120000000005,{"$f":"BN157/'Parameters Added'!$B$20","v":39.202036363636374},{"$f":"BJ157*((1-AJ157)*IF('Parameters Added'!$B$75=\"Yes\",AH157,AG157)+AJ157*AH157)","v":1562.4},{"$f":"BP157/'Parameters Added'!$B$21","v":28.40727272727273},{"$f":"BK157*((1-AJ157)*IF('Parameters Added'!$B$75=\"Yes\",AH157,AG157)+AJ157*AH157)","v":1996.4000000000003},{"$f":"BR157/'Parameters Added'!$B$22","v":36.298181818181824},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD157,AE157,T157)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU157","v":2026}]
[155,{"$f":"BondProgramBridgeswithNBIData!A156","v":"3S0623"},{"$f":"BondProgramBridgeswithNBIData!AS156","v":1934},{"$f":"BondProgramBridgeswithNBIData!B156","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B158,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B158,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":929000},{"$f":"VLOOKUP(B158,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV156","v":2561},{"$f":"BondProgramBridgeswithNBIData!EX156","v":3969},{"$f":"BondProgramBridgeswithNBIData!AW156","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY156","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN156","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK156","v":2802.833333},{"$f":"BondProgramBridgeswithNBIData!ES156","v":14},{"$f":"BondProgramBridgeswithNBIData!CY156","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ156","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA156","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B158,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D158)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O158,lstCondition,0),U$1,$T158)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P158,lstCondition,0),V$1,$T158)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q158,lstCondition,0),W$1,$T158)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O158,lstCondition,0),U$1,$T158)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P158,lstCondition,0),V$1,$T158)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q158,lstCondition,0),W$1,$T158)","v":0},0,{"$f":"'Parameters Added'!$B$78-C158","v":84},{"$f":"IF(SUM(X158,AB158)<'Parameters Added'!$B$82,1,IF(X158='Parameters Added'!$B$83,3,IF(X158>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC158<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B158,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH158,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L158,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.14000000000000001,0.14000000000000001,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S158,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S158,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S158,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S158,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S158,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S158,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S158,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S158,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S158,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S158,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S158,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S158,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.22661870503597126,0.14000000000000001,{"$f":"('Parameters Added'!$B$24*(1-BA158)+'Parameters Added'!$B$25*BA158)/1","v":1.5258992805755396},{"$f":"('Parameters Added'!$B$24*(1-BB158)+'Parameters Added'!$B$25*BB158)/1","v":1.5848},929000,2842.5999999999767,4250.5999999999767,1580.4855999999872,2363.3335999999872,1421.2999999999884,2125.2999999999884,25477.427871999796,{"$f":"BL158/'Parameters Added'!$B$19","v":463.22596130908721},38096.937631999797,{"$f":"BN158/'Parameters Added'!$B$20","v":692.67159330908726},{"$f":"BJ158*((1-AJ158)*IF('Parameters Added'!$B$75=\"Yes\",AH158,AG158)+AJ158*AH158)","v":22911.355999999814},{"$f":"BP158/'Parameters Added'!$B$21","v":416.5701090909057},{"$f":"BK158*((1-AJ158)*IF('Parameters Added'!$B$75=\"Yes\",AH158,AG158)+AJ158*AH158)","v":34259.835999999814},{"$f":"BR158/'Parameters Added'!$B$22","v":622.90610909090572},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD158,AE158,T158)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU158","v":2026}]
[156,{"$f":"BondProgramBridgeswithNBIData!A157","v":"1S0616"},{"$f":"BondProgramBridgeswithNBIData!AS157","v":1933},{"$f":"BondProgramBridgeswithNBIData!B157","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B159,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B159,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":955000},{"$f":"VLOOKUP(B159,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV157","v":1385},{"$f":"BondProgramBridgeswithNBIData!EX157","v":1800},{"$f":"BondProgramBridgeswithNBIData!AW157","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY157","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN157","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK157","v":2656.25},{"$f":"BondProgramBridgeswithNBIData!ES157","v":6},{"$f":"BondProgramBridgeswithNBIData!CY157","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ157","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA157","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B159,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D159)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O159,lstCondition,0),U$1,$T159)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P159,lstCondition,0),V$1,$T159)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q159,lstCondition,0),W$1,$T159)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O159,lstCondition,0),U$1,$T159)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P159,lstCondition,0),V$1,$T159)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q159,lstCondition,0),W$1,$T159)","v":1},1,{"$f":"'Parameters Added'!$B$78-C159","v":85},{"$f":"IF(SUM(X159,AB159)<'Parameters Added'!$B$82,1,IF(X159='Parameters Added'!$B$83,3,IF(X159>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC159<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B159,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH159,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L159,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S159,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S159,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S159,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S159,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S159,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S159,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S159,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S159,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S159,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S159,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S159,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S159,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA159)+'Parameters Added'!$B$25*BA159)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB159)+'Parameters Added'!$B$25*BB159)/1","v":1.6392},955000,1468,1883,769.23200000000008,986.69200000000001,734,941.5,18600.029760000001,{"$f":"BL159/'Parameters Added'!$B$19","v":338.1823592727273},23858.21256,{"$f":"BN159/'Parameters Added'!$B$20","v":433.78568290909089},{"$f":"BJ159*((1-AJ159)*IF('Parameters Added'!$B$75=\"Yes\",AH159,AG159)+AJ159*AH159)","v":17748.12},{"$f":"BP159/'Parameters Added'!$B$21","v":322.69309090909087},{"$f":"BK159*((1-AJ159)*IF('Parameters Added'!$B$75=\"Yes\",AH159,AG159)+AJ159*AH159)","v":22765.47},{"$f":"BR159/'Parameters Added'!$B$22","v":413.9176363636364},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD159,AE159,T159)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU159","v":2026}]
[157,{"$f":"BondProgramBridgeswithNBIData!A158","v":"5S3234"},{"$f":"BondProgramBridgeswithNBIData!AS158","v":1963},{"$f":"BondProgramBridgeswithNBIData!B158","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B160,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B160,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1694000},{"$f":"VLOOKUP(B160,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV158","v":1027},{"$f":"BondProgramBridgeswithNBIData!EX158","v":1591},{"$f":"BondProgramBridgeswithNBIData!AW158","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY158","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN158","v":31.62},{"$f":"BondProgramBridgeswithNBIData!HK158","v":5747.5},{"$f":"BondProgramBridgeswithNBIData!ES158","v":11},{"$f":"BondProgramBridgeswithNBIData!CY158","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ158","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA158","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B160,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D160)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O160,lstCondition,0),U$1,$T160)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P160,lstCondition,0),V$1,$T160)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q160,lstCondition,0),W$1,$T160)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O160,lstCondition,0),U$1,$T160)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P160,lstCondition,0),V$1,$T160)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q160,lstCondition,0),W$1,$T160)","v":0},0,{"$f":"'Parameters Added'!$B$78-C160","v":55},{"$f":"IF(SUM(X160,AB160)<'Parameters Added'!$B$82,1,IF(X160='Parameters Added'!$B$83,3,IF(X160>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC160<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B160,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH160,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":31.62},{"$f":"MAX(MIN(L160,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":31.62},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S160,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S160,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S160,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S160,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S160,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S160,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S160,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S160,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S160,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S160,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S160,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S160,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA160)+'Parameters Added'!$B$25*BA160)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB160)+'Parameters Added'!$B$25*BB160)/1","v":1.6052},1694000,1139.8000000000029,1703.8000000000029,620.05120000000159,926.86720000000162,569.90000000000146,851.90000000000146,19606.01894400005,{"$f":"BL160/'Parameters Added'!$B$19","v":356.47307170909181},29307.540864000053,{"$f":"BN160/'Parameters Added'!$B$20","v":532.86437934545552},{"$f":"BJ160*((1-AJ160)*IF('Parameters Added'!$B$75=\"Yes\",AH160,AG160)+AJ160*AH160)","v":18020.238000000045},{"$f":"BP160/'Parameters Added'!$B$21","v":327.64069090909175},{"$f":"BK160*((1-AJ160)*IF('Parameters Added'!$B$75=\"Yes\",AH160,AG160)+AJ160*AH160)","v":26937.078000000049},{"$f":"BR160/'Parameters Added'!$B$22","v":489.76505454545543},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD160,AE160,T160)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU160","v":2026}]
[158,{"$f":"BondProgramBridgeswithNBIData!A159","v":"1S3209"},{"$f":"BondProgramBridgeswithNBIData!AS159","v":1930},{"$f":"BondProgramBridgeswithNBIData!B159","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B161,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B161,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1240000},{"$f":"VLOOKUP(B161,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV159","v":40},{"$f":"BondProgramBridgeswithNBIData!EX159","v":50},{"$f":"BondProgramBridgeswithNBIData!AW159","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY159","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN159","v":3.1},{"$f":"BondProgramBridgeswithNBIData!HK159","v":414},{"$f":"BondProgramBridgeswithNBIData!ES159","v":17},{"$f":"BondProgramBridgeswithNBIData!CY159","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ159","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA159","v":"SERIOUS CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B161,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D161)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O161,lstCondition,0),U$1,$T161)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P161,lstCondition,0),V$1,$T161)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q161,lstCondition,0),W$1,$T161)","v":1},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O161,lstCondition,0),U$1,$T161)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P161,lstCondition,0),V$1,$T161)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q161,lstCondition,0),W$1,$T161)","v":0},2,{"$f":"'Parameters Added'!$B$78-C161","v":88},{"$f":"IF(SUM(X161,AB161)<'Parameters Added'!$B$82,1,IF(X161='Parameters Added'!$B$83,3,IF(X161>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC161<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B161,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH161,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.1},{"$f":"MAX(MIN(L161,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.1},0.17,0.17,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S161,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S161,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S161,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S161,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S161,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S161,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S161,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S161,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S161,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S161,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S161,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S161,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.26936619718309862,0.17,{"$f":"('Parameters Added'!$B$24*(1-BA161)+'Parameters Added'!$B$25*BA161)/1","v":1.4968309859154929},{"$f":"('Parameters Added'!$B$24*(1-BB161)+'Parameters Added'!$B$25*BB161)/1","v":1.5643999999999998},1240000,42,52,23.856000000000002,29.536000000000001,21,26,73.953600000000009,{"$f":"BL161/'Parameters Added'!$B$19","v":1.3446109090909093},91.561600000000013,{"$f":"BN161/'Parameters Added'!$B$20","v":1.6647563636363638},{"$f":"BJ161*((1-AJ161)*IF('Parameters Added'!$B$75=\"Yes\",AH161,AG161)+AJ161*AH161)","v":65.100000000000009},{"$f":"BP161/'Parameters Added'!$B$21","v":1.1836363636363638},{"$f":"BK161*((1-AJ161)*IF('Parameters Added'!$B$75=\"Yes\",AH161,AG161)+AJ161*AH161)","v":80.600000000000009},{"$f":"BR161/'Parameters Added'!$B$22","v":1.4654545454545456},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD161,AE161,T161)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU161","v":2026}]
[159,{"$f":"BondProgramBridgeswithNBIData!A160","v":"9S3220"},{"$f":"BondProgramBridgeswithNBIData!AS160","v":1947},{"$f":"BondProgramBridgeswithNBIData!B160","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B162,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B162,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":548000},{"$f":"VLOOKUP(B162,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV160","v":74},{"$f":"BondProgramBridgeswithNBIData!EX160","v":111},{"$f":"BondProgramBridgeswithNBIData!AW160","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY160","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN160","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK160","v":1757.75},{"$f":"BondProgramBridgeswithNBIData!ES160","v":11},{"$f":"BondProgramBridgeswithNBIData!CY160","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ160","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA160","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B162,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D162)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O162,lstCondition,0),U$1,$T162)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P162,lstCondition,0),V$1,$T162)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q162,lstCondition,0),W$1,$T162)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O162,lstCondition,0),U$1,$T162)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P162,lstCondition,0),V$1,$T162)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q162,lstCondition,0),W$1,$T162)","v":0},1,{"$f":"'Parameters Added'!$B$78-C162","v":71},{"$f":"IF(SUM(X162,AB162)<'Parameters Added'!$B$82,1,IF(X162='Parameters Added'!$B$83,3,IF(X162>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC162<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B162,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH162,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3},{"$f":"MAX(MIN(L162,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S162,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S162,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S162,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S162,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S162,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S162,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S162,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S162,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S162,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S162,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S162,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S162,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA162)+'Parameters Added'!$B$25*BA162)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB162)+'Parameters Added'!$B$25*BB162)/1","v":1.6052},548000,81.399999999999636,118.39999999999964,44.281599999999806,64.409599999999813,40.699999999999818,59.199999999999818,719.21289087999673,{"$f":"BL162/'Parameters Added'!$B$19","v":13.07659801599994},1046.1278412799968,{"$f":"BN162/'Parameters Added'!$B$20","v":19.02050620509085},{"$f":"BJ162*((1-AJ162)*IF('Parameters Added'!$B$75=\"Yes\",AH162,AG162)+AJ162*AH162)","v":661.04125999999701},{"$f":"BP162/'Parameters Added'!$B$21","v":12.018931999999946},{"$f":"BK162*((1-AJ162)*IF('Parameters Added'!$B$75=\"Yes\",AH162,AG162)+AJ162*AH162)","v":961.51455999999689},{"$f":"BR162/'Parameters Added'!$B$22","v":17.482082909090852},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD162,AE162,T162)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU162","v":2028}]
[160,{"$f":"BondProgramBridgeswithNBIData!A161","v":"5I3324"},{"$f":"BondProgramBridgeswithNBIData!AS161","v":1956},{"$f":"BondProgramBridgeswithNBIData!B161","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B163,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B163,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2200000},{"$f":"VLOOKUP(B163,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV161","v":12140},{"$f":"BondProgramBridgeswithNBIData!EX161","v":21852},{"$f":"BondProgramBridgeswithNBIData!AW161","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY161","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN161","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK161","v":4286.25},{"$f":"BondProgramBridgeswithNBIData!ES161","v":29},{"$f":"BondProgramBridgeswithNBIData!CY161","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ161","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA161","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B163,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D163)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O163,lstCondition,0),U$1,$T163)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P163,lstCondition,0),V$1,$T163)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q163,lstCondition,0),W$1,$T163)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O163,lstCondition,0),U$1,$T163)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P163,lstCondition,0),V$1,$T163)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q163,lstCondition,0),W$1,$T163)","v":0},2,{"$f":"'Parameters Added'!$B$78-C163","v":62},{"$f":"IF(SUM(X163,AB163)<'Parameters Added'!$B$82,1,IF(X163='Parameters Added'!$B$83,3,IF(X163>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC163<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B163,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH163,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L163,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.28999999999999998,0.28999999999999998,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S163,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S163,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S163,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S163,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S163,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S163,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S163,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S163,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S163,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S163,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S163,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S163,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.42370129870129875,0.28999999999999998,{"$f":"('Parameters Added'!$B$24*(1-BA163)+'Parameters Added'!$B$25*BA163)/1","v":1.3918831168831169},{"$f":"('Parameters Added'!$B$24*(1-BB163)+'Parameters Added'!$B$25*BB163)/1","v":1.4827999999999999},2200000,14082.399999999907,23794.399999999907,8674.7583999999424,14657.350399999943,7041.1999999999534,11897.199999999953,5378.3502079999644,{"$f":"BL163/'Parameters Added'!$B$19","v":97.788185599999352},9087.5572479999646,{"$f":"BN163/'Parameters Added'!$B$20","v":165.22831359999935},{"$f":"BJ163*((1-AJ163)*IF('Parameters Added'!$B$75=\"Yes\",AH163,AG163)+AJ163*AH163)","v":4365.5439999999708},{"$f":"BP163/'Parameters Added'!$B$21","v":79.373527272726747},{"$f":"BK163*((1-AJ163)*IF('Parameters Added'!$B$75=\"Yes\",AH163,AG163)+AJ163*AH163)","v":7376.263999999971},{"$f":"BR163/'Parameters Added'!$B$22","v":134.11389090909037},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD163,AE163,T163)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU163","v":2028}]
[161,{"$f":"BondProgramBridgeswithNBIData!A162","v":"9S3510"},{"$f":"BondProgramBridgeswithNBIData!AS162","v":1933},{"$f":"BondProgramBridgeswithNBIData!B162","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B164,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B164,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":784000},{"$f":"VLOOKUP(B164,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV162","v":212},{"$f":"BondProgramBridgeswithNBIData!EX162","v":296},{"$f":"BondProgramBridgeswithNBIData!AW162","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY162","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN162","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK162","v":2008},{"$f":"BondProgramBridgeswithNBIData!ES162","v":10},{"$f":"BondProgramBridgeswithNBIData!CY162","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ162","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA162","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B164,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D164)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O164,lstCondition,0),U$1,$T164)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P164,lstCondition,0),V$1,$T164)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q164,lstCondition,0),W$1,$T164)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O164,lstCondition,0),U$1,$T164)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P164,lstCondition,0),V$1,$T164)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q164,lstCondition,0),W$1,$T164)","v":0},1,{"$f":"'Parameters Added'!$B$78-C164","v":85},{"$f":"IF(SUM(X164,AB164)<'Parameters Added'!$B$82,1,IF(X164='Parameters Added'!$B$83,3,IF(X164>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC164<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B164,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH164,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.9999999999999998},{"$f":"MAX(MIN(L164,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S164,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S164,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S164,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S164,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S164,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S164,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S164,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S164,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S164,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S164,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S164,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S164,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA164)+'Parameters Added'!$B$25*BA164)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB164)+'Parameters Added'!$B$25*BB164)/1","v":1.6120000000000001},784000,228.79999999999927,312.79999999999927,123.55199999999961,168.91199999999961,114.39999999999964,156.39999999999964,1746.7781759999946,{"$f":"BL164/'Parameters Added'!$B$19","v":31.759603199999901},2388.0778559999949,{"$f":"BN164/'Parameters Added'!$B$20","v":43.419597381818086},{"$f":"BJ164*((1-AJ164)*IF('Parameters Added'!$B$75=\"Yes\",AH164,AG164)+AJ164*AH164)","v":1617.3871999999951},{"$f":"BP164/'Parameters Added'!$B$21","v":29.40703999999991},{"$f":"BK164*((1-AJ164)*IF('Parameters Added'!$B$75=\"Yes\",AH164,AG164)+AJ164*AH164)","v":2211.1831999999949},{"$f":"BR164/'Parameters Added'!$B$22","v":40.203330909090816},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD164,AE164,T164)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU164","v":2028}]
[162,{"$f":"BondProgramBridgeswithNBIData!A163","v":"2P3137"},{"$f":"BondProgramBridgeswithNBIData!AS163","v":1963},{"$f":"BondProgramBridgeswithNBIData!B163","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B165,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B165,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1433000},{"$f":"VLOOKUP(B165,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV163","v":9156},{"$f":"BondProgramBridgeswithNBIData!EX163","v":17396},{"$f":"BondProgramBridgeswithNBIData!AW163","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY163","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN163","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK163","v":8294},{"$f":"BondProgramBridgeswithNBIData!ES163","v":23},{"$f":"BondProgramBridgeswithNBIData!CY163","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ163","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA163","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B165,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D165)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O165,lstCondition,0),U$1,$T165)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P165,lstCondition,0),V$1,$T165)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q165,lstCondition,0),W$1,$T165)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O165,lstCondition,0),U$1,$T165)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P165,lstCondition,0),V$1,$T165)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q165,lstCondition,0),W$1,$T165)","v":0},0,{"$f":"'Parameters Added'!$B$78-C165","v":55},{"$f":"IF(SUM(X165,AB165)<'Parameters Added'!$B$82,1,IF(X165='Parameters Added'!$B$83,3,IF(X165>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC165<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B165,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH165,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L165,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.23,0.23,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S165,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S165,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S165,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S165,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S165,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S165,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S165,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S165,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S165,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S165,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S165,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S165,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.22999999999999998,{"$f":"('Parameters Added'!$B$24*(1-BA165)+'Parameters Added'!$B$25*BA165)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB165)+'Parameters Added'!$B$25*BB165)/1","v":1.5236000000000001},1433000,{"$f":"TREND($H165:$I165,$J165:$K165,BF$1)","v":10804},19044,2484.92,4380.12,3601.3333333333326,6347.9999999999982,1540.6504,{"$f":"BL165/'Parameters Added'!$B$19","v":28.011825454545455},2715.6743999999999,{"$f":"BN165/'Parameters Added'!$B$20","v":49.375898181818179},{"$f":"BJ165*((1-AJ165)*IF('Parameters Added'!$B$75=\"Yes\",AH165,AG165)+AJ165*AH165)","v":2232.8266666666664},{"$f":"BP165/'Parameters Added'!$B$21","v":40.596848484848479},{"$f":"BK165*((1-AJ165)*IF('Parameters Added'!$B$75=\"Yes\",AH165,AG165)+AJ165*AH165)","v":3935.7599999999989},{"$f":"BR165/'Parameters Added'!$B$22","v":71.559272727272713},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD165,AE165,T165)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU165","v":2038}]
[163,{"$f":"BondProgramBridgeswithNBIData!A164","v":"9S3219"},{"$f":"BondProgramBridgeswithNBIData!AS164","v":1930},{"$f":"BondProgramBridgeswithNBIData!B164","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B166,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B166,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2311000},{"$f":"VLOOKUP(B166,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV164","v":1920},{"$f":"BondProgramBridgeswithNBIData!EX164","v":2688},{"$f":"BondProgramBridgeswithNBIData!AW164","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY164","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN164","v":3.72},{"$f":"BondProgramBridgeswithNBIData!HK164","v":6379.5833329999996},{"$f":"BondProgramBridgeswithNBIData!ES164","v":8},{"$f":"BondProgramBridgeswithNBIData!CY164","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ164","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA164","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B166,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D166)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O166,lstCondition,0),U$1,$T166)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P166,lstCondition,0),V$1,$T166)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q166,lstCondition,0),W$1,$T166)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O166,lstCondition,0),U$1,$T166)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P166,lstCondition,0),V$1,$T166)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q166,lstCondition,0),W$1,$T166)","v":0},0,{"$f":"'Parameters Added'!$B$78-C166","v":88},{"$f":"IF(SUM(X166,AB166)<'Parameters Added'!$B$82,1,IF(X166='Parameters Added'!$B$83,3,IF(X166>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC166<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B166,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH166,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.72},{"$f":"MAX(MIN(L166,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":3.72},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S166,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S166,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S166,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S166,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S166,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S166,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S166,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S166,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S166,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S166,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S166,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S166,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.13533834586466167,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA166)+'Parameters Added'!$B$25*BA166)/1","v":1.58796992481203},{"$f":"('Parameters Added'!$B$24*(1-BB166)+'Parameters Added'!$B$25*BB166)/1","v":1.6256000000000002},2311000,2073.6000000000058,2841.6000000000058,1103.1552000000031,1511.7312000000031,1036.8000000000029,1420.8000000000029,4103.7373440000119,{"$f":"BL166/'Parameters Added'!$B$19","v":74.613406254545666},5623.640064000012,{"$f":"BN166/'Parameters Added'!$B$20","v":102.24800116363659},{"$f":"BJ166*((1-AJ166)*IF('Parameters Added'!$B$75=\"Yes\",AH166,AG166)+AJ166*AH166)","v":3856.8960000000111},{"$f":"BP166/'Parameters Added'!$B$21","v":70.125381818182021},{"$f":"BK166*((1-AJ166)*IF('Parameters Added'!$B$75=\"Yes\",AH166,AG166)+AJ166*AH166)","v":5285.3760000000111},{"$f":"BR166/'Parameters Added'!$B$22","v":96.09774545454566},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD166,AE166,T166)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU166","v":2033}]
[164,{"$f":"BondProgramBridgeswithNBIData!A165","v":"3S2219"},{"$f":"BondProgramBridgeswithNBIData!AS165","v":1947},{"$f":"BondProgramBridgeswithNBIData!B165","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B167,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B167,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":821000},{"$f":"VLOOKUP(B167,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV165","v":87},{"$f":"BondProgramBridgeswithNBIData!EX165","v":126},{"$f":"BondProgramBridgeswithNBIData!AW165","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY165","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN165","v":26.66},{"$f":"BondProgramBridgeswithNBIData!HK165","v":2995.083333},{"$f":"BondProgramBridgeswithNBIData!ES165","v":12},{"$f":"BondProgramBridgeswithNBIData!CY165","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ165","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA165","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B167,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D167)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O167,lstCondition,0),U$1,$T167)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P167,lstCondition,0),V$1,$T167)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q167,lstCondition,0),W$1,$T167)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O167,lstCondition,0),U$1,$T167)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P167,lstCondition,0),V$1,$T167)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q167,lstCondition,0),W$1,$T167)","v":0},0,{"$f":"'Parameters Added'!$B$78-C167","v":71},{"$f":"IF(SUM(X167,AB167)<'Parameters Added'!$B$82,1,IF(X167='Parameters Added'!$B$83,3,IF(X167>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC167<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B167,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH167,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.66},{"$f":"MAX(MIN(L167,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.66},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S167,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S167,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S167,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S167,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S167,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S167,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S167,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S167,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S167,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S167,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S167,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S167,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.1970802919708029,0.12,{"$f":"('Parameters Added'!$B$24*(1-BA167)+'Parameters Added'!$B$25*BA167)/1","v":1.5459854014598542},{"$f":"('Parameters Added'!$B$24*(1-BB167)+'Parameters Added'!$B$25*BB167)/1","v":1.5983999999999998},821000,94.800000000000182,133.80000000000018,51.950400000000101,73.322400000000101,47.400000000000091,66.900000000000091,1384.9976640000027,{"$f":"BL167/'Parameters Added'!$B$19","v":25.18177570909096},1954.7751840000028,{"$f":"BN167/'Parameters Added'!$B$20","v":35.541366981818236},{"$f":"BJ167*((1-AJ167)*IF('Parameters Added'!$B$75=\"Yes\",AH167,AG167)+AJ167*AH167)","v":1263.6840000000025},{"$f":"BP167/'Parameters Added'!$B$21","v":22.976072727272772},{"$f":"BK167*((1-AJ167)*IF('Parameters Added'!$B$75=\"Yes\",AH167,AG167)+AJ167*AH167)","v":1783.5540000000024},{"$f":"BR167/'Parameters Added'!$B$22","v":32.428254545454585},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD167,AE167,T167)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU167","v":2022}]
[165,{"$f":"BondProgramBridgeswithNBIData!A166","v":"9S3232"},{"$f":"BondProgramBridgeswithNBIData!AS166","v":1953},{"$f":"BondProgramBridgeswithNBIData!B166","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B168,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B168,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4863000},{"$f":"VLOOKUP(B168,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV166","v":478},{"$f":"BondProgramBridgeswithNBIData!EX166","v":717},{"$f":"BondProgramBridgeswithNBIData!AW166","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY166","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN166","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK166","v":2113.75},{"$f":"BondProgramBridgeswithNBIData!ES166","v":11},{"$f":"BondProgramBridgeswithNBIData!CY166","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ166","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA166","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B168,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D168)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O168,lstCondition,0),U$1,$T168)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P168,lstCondition,0),V$1,$T168)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q168,lstCondition,0),W$1,$T168)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O168,lstCondition,0),U$1,$T168)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P168,lstCondition,0),V$1,$T168)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q168,lstCondition,0),W$1,$T168)","v":0},0,{"$f":"'Parameters Added'!$B$78-C168","v":65},{"$f":"IF(SUM(X168,AB168)<'Parameters Added'!$B$82,1,IF(X168='Parameters Added'!$B$83,3,IF(X168>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC168<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B168,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH168,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L168,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S168,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S168,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S168,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S168,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S168,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S168,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S168,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S168,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S168,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S168,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S168,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S168,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA168)+'Parameters Added'!$B$25*BA168)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB168)+'Parameters Added'!$B$25*BB168)/1","v":1.6052},590019.15708812256,525.80000000000291,764.80000000000291,286.03520000000162,416.05120000000159,262.90000000000146,382.40000000000146,7448.3566080000419,{"$f":"BL168/'Parameters Added'!$B$19","v":135.42466560000076},10833.97324800004,{"$f":"BN168/'Parameters Added'!$B$20","v":196.98133178181891},{"$f":"BJ168*((1-AJ168)*IF('Parameters Added'!$B$75=\"Yes\",AH168,AG168)+AJ168*AH168)","v":6845.9160000000375},{"$f":"BP168/'Parameters Added'!$B$21","v":124.47120000000068},{"$f":"BK168*((1-AJ168)*IF('Parameters Added'!$B$75=\"Yes\",AH168,AG168)+AJ168*AH168)","v":9957.6960000000381},{"$f":"BR168/'Parameters Added'!$B$22","v":181.04901818181887},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD168,AE168,T168)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU168","v":2033}]
[166,{"$f":"BondProgramBridgeswithNBIData!A167","v":"9S3232"},{"$f":"BondProgramBridgeswithNBIData!AS167","v":1953},{"$f":"BondProgramBridgeswithNBIData!B167","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B169,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B169,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4863000},{"$f":"VLOOKUP(B169,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV167","v":456},{"$f":"BondProgramBridgeswithNBIData!EX167","v":684},{"$f":"BondProgramBridgeswithNBIData!AW167","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY167","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN167","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK167","v":5362.25},{"$f":"BondProgramBridgeswithNBIData!ES167","v":23},{"$f":"BondProgramBridgeswithNBIData!CY167","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ167","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA167","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B169,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D169)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O169,lstCondition,0),U$1,$T169)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P169,lstCondition,0),V$1,$T169)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q169,lstCondition,0),W$1,$T169)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O169,lstCondition,0),U$1,$T169)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P169,lstCondition,0),V$1,$T169)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q169,lstCondition,0),W$1,$T169)","v":0},0,{"$f":"'Parameters Added'!$B$78-C169","v":65},{"$f":"IF(SUM(X169,AB169)<'Parameters Added'!$B$82,1,IF(X169='Parameters Added'!$B$83,3,IF(X169>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC169<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B169,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH169,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L169,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.23,0.23,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S169,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S169,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S169,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S169,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S169,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S169,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S169,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S169,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S169,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S169,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S169,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S169,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.34966216216216212,0.23,{"$f":"('Parameters Added'!$B$24*(1-BA169)+'Parameters Added'!$B$25*BA169)/1","v":1.4422297297297297},{"$f":"('Parameters Added'!$B$24*(1-BB169)+'Parameters Added'!$B$25*BB169)/1","v":1.5236000000000001},1496785.4406130267,490.20000000000073,718.20000000000073,290.19840000000045,425.1744000000005,245.10000000000036,359.10000000000036,7556.7663360000115,{"$f":"BL169/'Parameters Added'!$B$19","v":137.39575156363657},11071.541376000012,{"$f":"BN169/'Parameters Added'!$B$20","v":201.30075229090932},{"$f":"BJ169*((1-AJ169)*IF('Parameters Added'!$B$75=\"Yes\",AH169,AG169)+AJ169*AH169)","v":6382.4040000000095},{"$f":"BP169/'Parameters Added'!$B$21","v":116.04370909090926},{"$f":"BK169*((1-AJ169)*IF('Parameters Added'!$B$75=\"Yes\",AH169,AG169)+AJ169*AH169)","v":9350.964000000009},{"$f":"BR169/'Parameters Added'!$B$22","v":170.01752727272745},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD169,AE169,T169)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU169","v":2026}]
[167,{"$f":"BondProgramBridgeswithNBIData!A168","v":"2S3046"},{"$f":"BondProgramBridgeswithNBIData!AS168","v":1964},{"$f":"BondProgramBridgeswithNBIData!B168","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B170,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B170,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1508000},{"$f":"VLOOKUP(B170,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV168","v":292},{"$f":"BondProgramBridgeswithNBIData!EX168","v":423},{"$f":"BondProgramBridgeswithNBIData!AW168","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY168","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN168","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK168","v":17930},{"$f":"BondProgramBridgeswithNBIData!ES168","v":11},{"$f":"BondProgramBridgeswithNBIData!CY168","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ168","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA168","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B170,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D170)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O170,lstCondition,0),U$1,$T170)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P170,lstCondition,0),V$1,$T170)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q170,lstCondition,0),W$1,$T170)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O170,lstCondition,0),U$1,$T170)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P170,lstCondition,0),V$1,$T170)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q170,lstCondition,0),W$1,$T170)","v":0},0,{"$f":"'Parameters Added'!$B$78-C170","v":54},{"$f":"IF(SUM(X170,AB170)<'Parameters Added'!$B$82,1,IF(X170='Parameters Added'!$B$83,3,IF(X170>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC170<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B170,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH170,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L170,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S170,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S170,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S170,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S170,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S170,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S170,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S170,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S170,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S170,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S170,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S170,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S170,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA170)+'Parameters Added'!$B$25*BA170)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB170)+'Parameters Added'!$B$25*BB170)/1","v":1.6052},1508000,318.20000000000073,449.20000000000073,35.002000000000081,49.412000000000077,106.06666666666689,149.73333333333355,911.45208000000207,{"$f":"BL170/'Parameters Added'!$B$19","v":16.571856000000036},1286.6884800000021,{"$f":"BN170/'Parameters Added'!$B$20","v":23.394336000000038},{"$f":"BJ170*((1-AJ170)*IF('Parameters Added'!$B$75=\"Yes\",AH170,AG170)+AJ170*AH170)","v":2761.9760000000056},{"$f":"BP170/'Parameters Added'!$B$21","v":50.217745454545557},{"$f":"BK170*((1-AJ170)*IF('Parameters Added'!$B$75=\"Yes\",AH170,AG170)+AJ170*AH170)","v":3899.0560000000055},{"$f":"BR170/'Parameters Added'!$B$22","v":70.891927272727372},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD170,AE170,T170)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU170","v":2026}]
[168,{"$f":"BondProgramBridgeswithNBIData!A169","v":"1S3137"},{"$f":"BondProgramBridgeswithNBIData!AS169","v":1935},{"$f":"BondProgramBridgeswithNBIData!B169","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B171,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B171,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":647000},{"$f":"VLOOKUP(B171,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV169","v":240},{"$f":"BondProgramBridgeswithNBIData!EX169","v":312},{"$f":"BondProgramBridgeswithNBIData!AW169","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY169","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN169","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK169","v":1955},{"$f":"BondProgramBridgeswithNBIData!ES169","v":11},{"$f":"BondProgramBridgeswithNBIData!CY169","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ169","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA169","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B171,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D171)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O171,lstCondition,0),U$1,$T171)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P171,lstCondition,0),V$1,$T171)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q171,lstCondition,0),W$1,$T171)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O171,lstCondition,0),U$1,$T171)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P171,lstCondition,0),V$1,$T171)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q171,lstCondition,0),W$1,$T171)","v":1},2,{"$f":"'Parameters Added'!$B$78-C171","v":83},{"$f":"IF(SUM(X171,AB171)<'Parameters Added'!$B$82,1,IF(X171='Parameters Added'!$B$83,3,IF(X171>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC171<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B171,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH171,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L171,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S171,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S171,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S171,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S171,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S171,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S171,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S171,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S171,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S171,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S171,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S171,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S171,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA171)+'Parameters Added'!$B$25*BA171)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB171)+'Parameters Added'!$B$25*BB171)/1","v":1.6052},647000,254.39999999999964,326.39999999999964,138.39359999999982,177.56159999999983,127.19999999999982,163.19999999999982,2488.316927999997,{"$f":"BL171/'Parameters Added'!$B$19","v":45.242125963636312},3192.557567999997,{"$f":"BN171/'Parameters Added'!$B$20","v":58.046501236363582},{"$f":"BJ171*((1-AJ171)*IF('Parameters Added'!$B$75=\"Yes\",AH171,AG171)+AJ171*AH171)","v":2287.0559999999969},{"$f":"BP171/'Parameters Added'!$B$21","v":41.582836363636304},{"$f":"BK171*((1-AJ171)*IF('Parameters Added'!$B$75=\"Yes\",AH171,AG171)+AJ171*AH171)","v":2934.3359999999966},{"$f":"BR171/'Parameters Added'!$B$22","v":53.351563636363572},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD171,AE171,T171)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU171","v":2026}]
[169,{"$f":"BondProgramBridgeswithNBIData!A170","v":"1S3134"},{"$f":"BondProgramBridgeswithNBIData!AS170","v":1927},{"$f":"BondProgramBridgeswithNBIData!B170","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B172,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B172,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2256000},{"$f":"VLOOKUP(B172,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV170","v":185},{"$f":"BondProgramBridgeswithNBIData!EX170","v":240},{"$f":"BondProgramBridgeswithNBIData!AW170","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY170","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN170","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK170","v":6906.6666670000004},{"$f":"BondProgramBridgeswithNBIData!ES170","v":8},{"$f":"BondProgramBridgeswithNBIData!CY170","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ170","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA170","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B172,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D172)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O172,lstCondition,0),U$1,$T172)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P172,lstCondition,0),V$1,$T172)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q172,lstCondition,0),W$1,$T172)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O172,lstCondition,0),U$1,$T172)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P172,lstCondition,0),V$1,$T172)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q172,lstCondition,0),W$1,$T172)","v":1},2,{"$f":"'Parameters Added'!$B$78-C172","v":91},{"$f":"IF(SUM(X172,AB172)<'Parameters Added'!$B$82,1,IF(X172='Parameters Added'!$B$83,3,IF(X172>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC172<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B172,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH172,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L172,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S172,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S172,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S172,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S172,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S172,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S172,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S172,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S172,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S172,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S172,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S172,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S172,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.13533834586466167,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA172)+'Parameters Added'!$B$25*BA172)/1","v":1.58796992481203},{"$f":"('Parameters Added'!$B$24*(1-BB172)+'Parameters Added'!$B$25*BB172)/1","v":1.6256000000000002},2256000,193.25,248.25,102.80900000000001,132.06900000000002,96.625,124.125,1657.2810800000002,{"$f":"BL172/'Parameters Added'!$B$19","v":30.132383272727278},2128.9522800000004,{"$f":"BN172/'Parameters Added'!$B$20","v":38.708223272727281},{"$f":"BJ172*((1-AJ172)*IF('Parameters Added'!$B$75=\"Yes\",AH172,AG172)+AJ172*AH172)","v":1557.595},{"$f":"BP172/'Parameters Added'!$B$21","v":28.319909090909093},{"$f":"BK172*((1-AJ172)*IF('Parameters Added'!$B$75=\"Yes\",AH172,AG172)+AJ172*AH172)","v":2000.8950000000002},{"$f":"BR172/'Parameters Added'!$B$22","v":36.379909090909095},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD172,AE172,T172)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU172","v":2028}]
[170,{"$f":"BondProgramBridgeswithNBIData!A171","v":"1P3107"},{"$f":"BondProgramBridgeswithNBIData!AS171","v":1926},{"$f":"BondProgramBridgeswithNBIData!B171","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B173,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B173,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":791000},{"$f":"VLOOKUP(B173,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV171","v":3312},{"$f":"BondProgramBridgeswithNBIData!EX171","v":6955},{"$f":"BondProgramBridgeswithNBIData!AW171","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY171","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN171","v":26.66},{"$f":"BondProgramBridgeswithNBIData!HK171","v":3611},{"$f":"BondProgramBridgeswithNBIData!ES171","v":8},{"$f":"BondProgramBridgeswithNBIData!CY171","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ171","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA171","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B173,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D173)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O173,lstCondition,0),U$1,$T173)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P173,lstCondition,0),V$1,$T173)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q173,lstCondition,0),W$1,$T173)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O173,lstCondition,0),U$1,$T173)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P173,lstCondition,0),V$1,$T173)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q173,lstCondition,0),W$1,$T173)","v":0},2,{"$f":"'Parameters Added'!$B$78-C173","v":92},{"$f":"IF(SUM(X173,AB173)<'Parameters Added'!$B$82,1,IF(X173='Parameters Added'!$B$83,3,IF(X173>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC173<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B173,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH173,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.66},{"$f":"MAX(MIN(L173,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.66},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S173,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S173,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S173,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S173,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S173,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S173,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S173,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S173,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S173,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S173,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S173,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S173,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.13533834586466167,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA173)+'Parameters Added'!$B$25*BA173)/1","v":1.58796992481203},{"$f":"('Parameters Added'!$B$24*(1-BB173)+'Parameters Added'!$B$25*BB173)/1","v":1.6256000000000002},791000,4040.5999999999767,7683.5999999999767,2149.5991999999878,4087.6751999999879,2020.2999999999884,3841.7999999999884,57308.314671999673,{"$f":"BL173/'Parameters Added'!$B$19","v":1041.9693576727213},108977.42083199968,{"$f":"BN173/'Parameters Added'!$B$20","v":1981.4076514909034},{"$f":"BJ173*((1-AJ173)*IF('Parameters Added'!$B$75=\"Yes\",AH173,AG173)+AJ173*AH173)","v":53861.197999999691},{"$f":"BP173/'Parameters Added'!$B$21","v":979.29450909090349},{"$f":"BK173*((1-AJ173)*IF('Parameters Added'!$B$75=\"Yes\",AH173,AG173)+AJ173*AH173)","v":102422.38799999969},{"$f":"BR173/'Parameters Added'!$B$22","v":1862.2252363636308},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD173,AE173,T173)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU173","v":2028}]
[171,{"$f":"BondProgramBridgeswithNBIData!A172","v":"7S3172"},{"$f":"BondProgramBridgeswithNBIData!AS172","v":1966},{"$f":"BondProgramBridgeswithNBIData!B172","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B174,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B174,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1990000},{"$f":"VLOOKUP(B174,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV172","v":446},{"$f":"BondProgramBridgeswithNBIData!EX172","v":669},{"$f":"BondProgramBridgeswithNBIData!AW172","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY172","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN172","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK172","v":12055.5},{"$f":"BondProgramBridgeswithNBIData!ES172","v":11},{"$f":"BondProgramBridgeswithNBIData!CY172","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ172","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA172","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B174,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D174)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O174,lstCondition,0),U$1,$T174)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P174,lstCondition,0),V$1,$T174)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q174,lstCondition,0),W$1,$T174)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O174,lstCondition,0),U$1,$T174)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P174,lstCondition,0),V$1,$T174)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q174,lstCondition,0),W$1,$T174)","v":0},0,{"$f":"'Parameters Added'!$B$78-C174","v":52},{"$f":"IF(SUM(X174,AB174)<'Parameters Added'!$B$82,1,IF(X174='Parameters Added'!$B$83,3,IF(X174>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC174<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B174,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH174,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L174,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S174,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S174,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S174,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S174,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S174,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S174,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S174,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S174,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S174,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S174,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S174,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S174,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA174)+'Parameters Added'!$B$25*BA174)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB174)+'Parameters Added'!$B$25*BB174)/1","v":1.6052},1990000,490.59999999999854,713.59999999999854,53.965999999999838,78.495999999999839,163.53333333333282,237.86666666666613,970.30867999999714,{"$f":"BL174/'Parameters Added'!$B$19","v":17.641975999999946},1411.3580799999972,{"$f":"BN174/'Parameters Added'!$B$20","v":25.661055999999949},{"$f":"BJ174*((1-AJ174)*IF('Parameters Added'!$B$75=\"Yes\",AH174,AG174)+AJ174*AH174)","v":2940.329333333324},{"$f":"BP174/'Parameters Added'!$B$21","v":53.460533333333167},{"$f":"BK174*((1-AJ174)*IF('Parameters Added'!$B$75=\"Yes\",AH174,AG174)+AJ174*AH174)","v":4276.8426666666574},{"$f":"BR174/'Parameters Added'!$B$22","v":77.760775757575587},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD174,AE174,T174)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU174","v":2028}]
[172,{"$f":"BondProgramBridgeswithNBIData!A173","v":"7S3171"},{"$f":"BondProgramBridgeswithNBIData!AS173","v":1925},{"$f":"BondProgramBridgeswithNBIData!B173","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B175,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B175,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2147000},{"$f":"VLOOKUP(B175,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV173","v":2743},{"$f":"BondProgramBridgeswithNBIData!EX173","v":4251},{"$f":"BondProgramBridgeswithNBIData!AW173","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY173","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN173","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK173","v":6153.5},{"$f":"BondProgramBridgeswithNBIData!ES173","v":22},{"$f":"BondProgramBridgeswithNBIData!CY173","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ173","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA173","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B175,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D175)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O175,lstCondition,0),U$1,$T175)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P175,lstCondition,0),V$1,$T175)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q175,lstCondition,0),W$1,$T175)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O175,lstCondition,0),U$1,$T175)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P175,lstCondition,0),V$1,$T175)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q175,lstCondition,0),W$1,$T175)","v":1},3,{"$f":"'Parameters Added'!$B$78-C175","v":93},{"$f":"IF(SUM(X175,AB175)<'Parameters Added'!$B$82,1,IF(X175='Parameters Added'!$B$83,3,IF(X175>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC175<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B175,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH175,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L175,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.22,0.22,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S175,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S175,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S175,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S175,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S175,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S175,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S175,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S175,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S175,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S175,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S175,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S175,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.33673469387755101,0.22,{"$f":"('Parameters Added'!$B$24*(1-BA175)+'Parameters Added'!$B$25*BA175)/1","v":1.4510204081632652},{"$f":"('Parameters Added'!$B$24*(1-BB175)+'Parameters Added'!$B$25*BB175)/1","v":1.5304},2147000,3044.5999999999767,4552.5999999999767,1790.2247999999865,2676.9287999999865,1522.2999999999884,2276.2999999999884,32188.241903999759,{"$f":"BL175/'Parameters Added'!$B$19","v":585.24076189090465},48131.179823999759,{"$f":"BN175/'Parameters Added'!$B$20","v":875.11236043635927},{"$f":"BJ175*((1-AJ175)*IF('Parameters Added'!$B$75=\"Yes\",AH175,AG175)+AJ175*AH175)","v":27370.953999999791},{"$f":"BP175/'Parameters Added'!$B$21","v":497.65370909090529},{"$f":"BK175*((1-AJ175)*IF('Parameters Added'!$B$75=\"Yes\",AH175,AG175)+AJ175*AH175)","v":40927.873999999792},{"$f":"BR175/'Parameters Added'!$B$22","v":744.14316363635987},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD175,AE175,T175)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU175","v":2028}]
[173,{"$f":"BondProgramBridgeswithNBIData!A174","v":"4I3197"},{"$f":"BondProgramBridgeswithNBIData!AS174","v":1958},{"$f":"BondProgramBridgeswithNBIData!B174","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B176,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B176,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":5986000},{"$f":"VLOOKUP(B176,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV174","v":4707},{"$f":"BondProgramBridgeswithNBIData!EX174","v":8943},{"$f":"BondProgramBridgeswithNBIData!AW174","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY174","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN174","v":8.68},{"$f":"BondProgramBridgeswithNBIData!HK174","v":6534.6666670000004},{"$f":"BondProgramBridgeswithNBIData!ES174","v":7},{"$f":"BondProgramBridgeswithNBIData!CY174","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ174","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA174","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B176,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D176)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O176,lstCondition,0),U$1,$T176)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P176,lstCondition,0),V$1,$T176)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q176,lstCondition,0),W$1,$T176)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O176,lstCondition,0),U$1,$T176)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P176,lstCondition,0),V$1,$T176)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q176,lstCondition,0),W$1,$T176)","v":0},2,{"$f":"'Parameters Added'!$B$78-C176","v":60},{"$f":"IF(SUM(X176,AB176)<'Parameters Added'!$B$82,1,IF(X176='Parameters Added'!$B$83,3,IF(X176>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC176<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B176,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH176,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":8.68},{"$f":"MAX(MIN(L176,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":8.68},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S176,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S176,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S176,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S176,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S176,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S176,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S176,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S176,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S176,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S176,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S176,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S176,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.11931818181818184,7.0000000000000007E-2,{"$f":"('Parameters Added'!$B$24*(1-BA176)+'Parameters Added'!$B$25*BA176)/1","v":1.5988636363636364},{"$f":"('Parameters Added'!$B$24*(1-BB176)+'Parameters Added'!$B$25*BB176)/1","v":1.6323999999999999},5986000,5554.1999999999534,9790.1999999999534,2932.6175999999755,5169.2255999999752,2777.0999999999767,4895.0999999999767,25455.120767999786,{"$f":"BL176/'Parameters Added'!$B$19","v":462.82037759999611},44868.878207999784,{"$f":"BN176/'Parameters Added'!$B$20","v":815.79778559999602},{"$f":"BJ176*((1-AJ176)*IF('Parameters Added'!$B$75=\"Yes\",AH176,AG176)+AJ176*AH176)","v":24105.227999999795},{"$f":"BP176/'Parameters Added'!$B$21","v":438.27687272726899},{"$f":"BK176*((1-AJ176)*IF('Parameters Added'!$B$75=\"Yes\",AH176,AG176)+AJ176*AH176)","v":42489.467999999797},{"$f":"BR176/'Parameters Added'!$B$22","v":772.53578181817818},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD176,AE176,T176)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU176","v":2028}]
[174,{"$f":"BondProgramBridgeswithNBIData!A175","v":"1S3140"},{"$f":"BondProgramBridgeswithNBIData!AS175","v":1955},{"$f":"BondProgramBridgeswithNBIData!B175","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B177,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B177,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1389000},{"$f":"VLOOKUP(B177,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV175","v":156},{"$f":"BondProgramBridgeswithNBIData!EX175","v":195},{"$f":"BondProgramBridgeswithNBIData!AW175","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY175","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN175","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK175","v":4318},{"$f":"BondProgramBridgeswithNBIData!ES175","v":13},{"$f":"BondProgramBridgeswithNBIData!CY175","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ175","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA175","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B177,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D177)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O177,lstCondition,0),U$1,$T177)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P177,lstCondition,0),V$1,$T177)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q177,lstCondition,0),W$1,$T177)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O177,lstCondition,0),U$1,$T177)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P177,lstCondition,0),V$1,$T177)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q177,lstCondition,0),W$1,$T177)","v":0},1,{"$f":"'Parameters Added'!$B$78-C177","v":63},{"$f":"IF(SUM(X177,AB177)<'Parameters Added'!$B$82,1,IF(X177='Parameters Added'!$B$83,3,IF(X177>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC177<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B177,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH177,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L177,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S177,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S177,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S177,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S177,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S177,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S177,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S177,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S177,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S177,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S177,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S177,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S177,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.21195652173913043,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA177)+'Parameters Added'!$B$25*BA177)/1","v":1.5358695652173913},{"$f":"('Parameters Added'!$B$24*(1-BB177)+'Parameters Added'!$B$25*BB177)/1","v":1.5916000000000001},1389000,163.80000000000018,202.80000000000018,90.417600000000107,111.94560000000011,81.900000000000091,101.40000000000009,1625.7084480000019,{"$f":"BL177/'Parameters Added'!$B$19","v":29.558335418181851},2012.781888000002,{"$f":"BN177/'Parameters Added'!$B$20","v":36.596034327272761},{"$f":"BJ177*((1-AJ177)*IF('Parameters Added'!$B$75=\"Yes\",AH177,AG177)+AJ177*AH177)","v":1472.5620000000017},{"$f":"BP177/'Parameters Added'!$B$21","v":26.773854545454576},{"$f":"BK177*((1-AJ177)*IF('Parameters Added'!$B$75=\"Yes\",AH177,AG177)+AJ177*AH177)","v":1823.1720000000016},{"$f":"BR177/'Parameters Added'!$B$22","v":33.148581818181846},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD177,AE177,T177)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU177","v":2026}]
[175,{"$f":"BondProgramBridgeswithNBIData!A176","v":"4S2276"},{"$f":"BondProgramBridgeswithNBIData!AS176","v":1976},{"$f":"BondProgramBridgeswithNBIData!B176","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B178,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B178,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3543000},{"$f":"VLOOKUP(B178,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV176","v":1469},{"$f":"BondProgramBridgeswithNBIData!EX176","v":2203},{"$f":"BondProgramBridgeswithNBIData!AW176","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY176","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN176","v":37.200000000000003},{"$f":"BondProgramBridgeswithNBIData!HK176","v":32195.25},{"$f":"BondProgramBridgeswithNBIData!ES176","v":8},{"$f":"BondProgramBridgeswithNBIData!CY176","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ176","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA176","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B178,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D178)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O178,lstCondition,0),U$1,$T178)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P178,lstCondition,0),V$1,$T178)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q178,lstCondition,0),W$1,$T178)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O178,lstCondition,0),U$1,$T178)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P178,lstCondition,0),V$1,$T178)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q178,lstCondition,0),W$1,$T178)","v":0},0,{"$f":"'Parameters Added'!$B$78-C178","v":42},{"$f":"IF(SUM(X178,AB178)<'Parameters Added'!$B$82,1,IF(X178='Parameters Added'!$B$83,3,IF(X178>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC178<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B178,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH178,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":37.200000000000003},{"$f":"MAX(MIN(L178,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":37.200000000000003},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S178,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S178,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S178,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S178,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S178,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S178,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S178,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S178,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S178,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S178,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S178,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S178,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA178)+'Parameters Added'!$B$25*BA178)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB178)+'Parameters Added'!$B$25*BB178)/1","v":1.6256000000000002},3543000,1615.7999999999884,2349.7999999999884,129.26399999999907,187.98399999999907,538.59999999999604,783.26666666666256,4808.620799999966,{"$f":"BL178/'Parameters Added'!$B$19","v":87.429469090908469},6993.0047999999661,{"$f":"BN178/'Parameters Added'!$B$20","v":127.1455418181812},{"$f":"BJ178*((1-AJ178)*IF('Parameters Added'!$B$75=\"Yes\",AH178,AG178)+AJ178*AH178)","v":20035.919999999853},{"$f":"BP178/'Parameters Added'!$B$21","v":364.28945454545186},{"$f":"BK178*((1-AJ178)*IF('Parameters Added'!$B$75=\"Yes\",AH178,AG178)+AJ178*AH178)","v":29137.519999999848},{"$f":"BR178/'Parameters Added'!$B$22","v":529.77309090908818},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD178,AE178,T178)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU178","v":2048}]
[176,{"$f":"BondProgramBridgeswithNBIData!A177","v":"4I3024"},{"$f":"BondProgramBridgeswithNBIData!AS177","v":1962},{"$f":"BondProgramBridgeswithNBIData!B177","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B179,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B179,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":5224000},{"$f":"VLOOKUP(B179,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV177","v":12917},{"$f":"BondProgramBridgeswithNBIData!EX177","v":17437},{"$f":"BondProgramBridgeswithNBIData!AW177","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY177","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN177","v":4.96},{"$f":"BondProgramBridgeswithNBIData!HK177","v":14137},{"$f":"BondProgramBridgeswithNBIData!ES177","v":5},{"$f":"BondProgramBridgeswithNBIData!CY177","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ177","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA177","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B179,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D179)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O179,lstCondition,0),U$1,$T179)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P179,lstCondition,0),V$1,$T179)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q179,lstCondition,0),W$1,$T179)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O179,lstCondition,0),U$1,$T179)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P179,lstCondition,0),V$1,$T179)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q179,lstCondition,0),W$1,$T179)","v":0},0,{"$f":"'Parameters Added'!$B$78-C179","v":56},{"$f":"IF(SUM(X179,AB179)<'Parameters Added'!$B$82,1,IF(X179='Parameters Added'!$B$83,3,IF(X179>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC179<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B179,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH179,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":4.96},{"$f":"MAX(MIN(L179,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":4.96},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S179,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S179,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S179,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S179,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S179,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S179,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S179,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S179,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S179,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S179,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S179,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S179,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA179)+'Parameters Added'!$B$25*BA179)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB179)+'Parameters Added'!$B$25*BB179)/1","v":1.6459999999999999},5224000,13821,18341,7186.92,9537.32,6910.5,9170.5,35647.123200000002,{"$f":"BL179/'Parameters Added'!$B$19","v":648.12951272727275},47305.107199999999,{"$f":"BN179/'Parameters Added'!$B$20","v":860.0928581818182},{"$f":"BJ179*((1-AJ179)*IF('Parameters Added'!$B$75=\"Yes\",AH179,AG179)+AJ179*AH179)","v":34276.080000000002},{"$f":"BP179/'Parameters Added'!$B$21","v":623.20145454545457},{"$f":"BK179*((1-AJ179)*IF('Parameters Added'!$B$75=\"Yes\",AH179,AG179)+AJ179*AH179)","v":45485.68},{"$f":"BR179/'Parameters Added'!$B$22","v":827.0123636363636},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD179,AE179,T179)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU179","v":2022}]
[177,{"$f":"BondProgramBridgeswithNBIData!A178","v":"2P3138"},{"$f":"BondProgramBridgeswithNBIData!AS178","v":1963},{"$f":"BondProgramBridgeswithNBIData!B178","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B180,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B180,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1197000},{"$f":"VLOOKUP(B180,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV178","v":9156},{"$f":"BondProgramBridgeswithNBIData!EX178","v":17396},{"$f":"BondProgramBridgeswithNBIData!AW178","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY178","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN178","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK178","v":6314.75},{"$f":"BondProgramBridgeswithNBIData!ES178","v":23},{"$f":"BondProgramBridgeswithNBIData!CY178","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ178","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA178","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B180,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D180)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O180,lstCondition,0),U$1,$T180)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P180,lstCondition,0),V$1,$T180)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q180,lstCondition,0),W$1,$T180)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O180,lstCondition,0),U$1,$T180)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P180,lstCondition,0),V$1,$T180)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q180,lstCondition,0),W$1,$T180)","v":0},0,{"$f":"'Parameters Added'!$B$78-C180","v":55},{"$f":"IF(SUM(X180,AB180)<'Parameters Added'!$B$82,1,IF(X180='Parameters Added'!$B$83,3,IF(X180>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC180<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B180,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH180,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L180,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.23,0.23,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S180,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S180,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S180,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S180,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S180,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S180,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S180,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S180,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S180,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S180,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S180,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S180,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.22999999999999998,{"$f":"('Parameters Added'!$B$24*(1-BA180)+'Parameters Added'!$B$25*BA180)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB180)+'Parameters Added'!$B$25*BB180)/1","v":1.5236000000000001},1197000,10804,19044,2484.92,4380.12,3601.3333333333326,6347.9999999999982,1540.6504,{"$f":"BL180/'Parameters Added'!$B$19","v":28.011825454545455},2715.6743999999999,{"$f":"BN180/'Parameters Added'!$B$20","v":49.375898181818179},{"$f":"BJ180*((1-AJ180)*IF('Parameters Added'!$B$75=\"Yes\",AH180,AG180)+AJ180*AH180)","v":2232.8266666666664},{"$f":"BP180/'Parameters Added'!$B$21","v":40.596848484848479},{"$f":"BK180*((1-AJ180)*IF('Parameters Added'!$B$75=\"Yes\",AH180,AG180)+AJ180*AH180)","v":3935.7599999999989},{"$f":"BR180/'Parameters Added'!$B$22","v":71.559272727272713},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD180,AE180,T180)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU180","v":2038}]
[178,{"$f":"BondProgramBridgeswithNBIData!A179","v":"7I3050"},{"$f":"BondProgramBridgeswithNBIData!AS179","v":1966},{"$f":"BondProgramBridgeswithNBIData!B179","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B181,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B181,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3262000},{"$f":"VLOOKUP(B181,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV179","v":6360},{"$f":"BondProgramBridgeswithNBIData!EX179","v":11130},{"$f":"BondProgramBridgeswithNBIData!AW179","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY179","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN179","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK179","v":27695.75},{"$f":"BondProgramBridgeswithNBIData!ES179","v":36},{"$f":"BondProgramBridgeswithNBIData!CY179","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ179","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA179","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B181,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D181)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O181,lstCondition,0),U$1,$T181)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P181,lstCondition,0),V$1,$T181)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q181,lstCondition,0),W$1,$T181)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O181,lstCondition,0),U$1,$T181)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P181,lstCondition,0),V$1,$T181)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q181,lstCondition,0),W$1,$T181)","v":0},0,{"$f":"'Parameters Added'!$B$78-C181","v":52},{"$f":"IF(SUM(X181,AB181)<'Parameters Added'!$B$82,1,IF(X181='Parameters Added'!$B$83,3,IF(X181>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC181<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B181,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH181,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L181,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.36,0.36,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S181,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S181,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S181,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S181,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S181,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S181,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S181,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S181,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S181,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S181,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S181,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S181,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.36,{"$f":"('Parameters Added'!$B$24*(1-BA181)+'Parameters Added'!$B$25*BA181)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB181)+'Parameters Added'!$B$25*BB181)/1","v":1.4352},3262000,7075.5,11845.5,2547.1799999999998,4264.38,2358.4999999999995,3948.4999999999991,1579.2515999999998,{"$f":"BL181/'Parameters Added'!$B$19","v":28.713665454545453},2643.9156000000003,{"$f":"BN181/'Parameters Added'!$B$20","v":48.071192727272731},{"$f":"BJ181*((1-AJ181)*IF('Parameters Added'!$B$75=\"Yes\",AH181,AG181)+AJ181*AH181)","v":1462.2699999999998},{"$f":"BP181/'Parameters Added'!$B$21","v":26.58672727272727},{"$f":"BK181*((1-AJ181)*IF('Parameters Added'!$B$75=\"Yes\",AH181,AG181)+AJ181*AH181)","v":2448.0699999999993},{"$f":"BR181/'Parameters Added'!$B$22","v":44.510363636363621},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD181,AE181,T181)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU181","v":2028}]
[179,{"$f":"BondProgramBridgeswithNBIData!A180","v":"6S2211"},{"$f":"BondProgramBridgeswithNBIData!AS180","v":1928},{"$f":"BondProgramBridgeswithNBIData!B180","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B182,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B182,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1216000},{"$f":"VLOOKUP(B182,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV180","v":8043},{"$f":"BondProgramBridgeswithNBIData!EX180","v":11260},{"$f":"BondProgramBridgeswithNBIData!AW180","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY180","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN180","v":8.68},{"$f":"BondProgramBridgeswithNBIData!HK180","v":775.66666699999996},{"$f":"BondProgramBridgeswithNBIData!ES180","v":3},{"$f":"BondProgramBridgeswithNBIData!CY180","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ180","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA180","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B182,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D182)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O182,lstCondition,0),U$1,$T182)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P182,lstCondition,0),V$1,$T182)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q182,lstCondition,0),W$1,$T182)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O182,lstCondition,0),U$1,$T182)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P182,lstCondition,0),V$1,$T182)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q182,lstCondition,0),W$1,$T182)","v":1},1,{"$f":"'Parameters Added'!$B$78-C182","v":90},{"$f":"IF(SUM(X182,AB182)<'Parameters Added'!$B$82,1,IF(X182='Parameters Added'!$B$83,3,IF(X182>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC182<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B182,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH182,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":8.68},{"$f":"MAX(MIN(L182,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":8.68},0.03,0.03,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S182,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S182,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S182,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S182,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S182,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S182,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S182,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S182,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S182,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S182,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S182,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S182,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,5.2734375E-2,0.03,{"$f":"('Parameters Added'!$B$24*(1-BA182)+'Parameters Added'!$B$25*BA182)/1","v":1.6441406249999999},{"$f":"('Parameters Added'!$B$24*(1-BB182)+'Parameters Added'!$B$25*BB182)/1","v":1.6596},1216000,8686.4000000000233,11903.400000000023,4447.4368000000122,6094.5408000000125,4343.2000000000116,5951.7000000000116,38603.751424000104,{"$f":"BL182/'Parameters Added'!$B$19","v":701.88638952727456},52900.614144000108,{"$f":"BN182/'Parameters Added'!$B$20","v":961.8293480727292},{"$f":"BJ182*((1-AJ182)*IF('Parameters Added'!$B$75=\"Yes\",AH182,AG182)+AJ182*AH182)","v":37698.976000000097},{"$f":"BP182/'Parameters Added'!$B$21","v":685.43592727272903},{"$f":"BK182*((1-AJ182)*IF('Parameters Added'!$B$75=\"Yes\",AH182,AG182)+AJ182*AH182)","v":51660.756000000096},{"$f":"BR182/'Parameters Added'!$B$22","v":939.28647272727449},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD182,AE182,T182)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU182","v":2028}]
[180,{"$f":"BondProgramBridgeswithNBIData!A181","v":"2S3071"},{"$f":"BondProgramBridgeswithNBIData!AS181","v":1958},{"$f":"BondProgramBridgeswithNBIData!B181","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B183,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B183,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":744000},{"$f":"VLOOKUP(B183,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV181","v":656},{"$f":"BondProgramBridgeswithNBIData!EX181","v":951},{"$f":"BondProgramBridgeswithNBIData!AW181","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY181","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN181","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK181","v":2507.5},{"$f":"BondProgramBridgeswithNBIData!ES181","v":6},{"$f":"BondProgramBridgeswithNBIData!CY181","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ181","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA181","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B183,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D183)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O183,lstCondition,0),U$1,$T183)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P183,lstCondition,0),V$1,$T183)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q183,lstCondition,0),W$1,$T183)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O183,lstCondition,0),U$1,$T183)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P183,lstCondition,0),V$1,$T183)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q183,lstCondition,0),W$1,$T183)","v":0},2,{"$f":"'Parameters Added'!$B$78-C183","v":60},{"$f":"IF(SUM(X183,AB183)<'Parameters Added'!$B$82,1,IF(X183='Parameters Added'!$B$83,3,IF(X183>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC183<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B183,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH183,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L183,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S183,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S183,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S183,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S183,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S183,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S183,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S183,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S183,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S183,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S183,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S183,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S183,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA183)+'Parameters Added'!$B$25*BA183)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB183)+'Parameters Added'!$B$25*BB183)/1","v":1.6392},744000,715,1010,374.66,529.24,357.5,505,6736.3868000000002,{"$f":"BL183/'Parameters Added'!$B$19","v":122.47976},9515.735200000001,{"$f":"BN183/'Parameters Added'!$B$20","v":173.01336727272729},{"$f":"BJ183*((1-AJ183)*IF('Parameters Added'!$B$75=\"Yes\",AH183,AG183)+AJ183*AH183)","v":6427.85},{"$f":"BP183/'Parameters Added'!$B$21","v":116.87},{"$f":"BK183*((1-AJ183)*IF('Parameters Added'!$B$75=\"Yes\",AH183,AG183)+AJ183*AH183)","v":9079.9},{"$f":"BR183/'Parameters Added'!$B$22","v":165.08909090909091},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD183,AE183,T183)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU183","v":2028}]
[181,{"$f":"BondProgramBridgeswithNBIData!A182","v":"2S3120"},{"$f":"BondProgramBridgeswithNBIData!AS182","v":1961},{"$f":"BondProgramBridgeswithNBIData!B182","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B184,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B184,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":785000},{"$f":"VLOOKUP(B184,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV182","v":159},{"$f":"BondProgramBridgeswithNBIData!EX182","v":230},{"$f":"BondProgramBridgeswithNBIData!AW182","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY182","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN182","v":16.739999999999998},{"$f":"BondProgramBridgeswithNBIData!HK182","v":3031.25},{"$f":"BondProgramBridgeswithNBIData!ES182","v":17},{"$f":"BondProgramBridgeswithNBIData!CY182","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ182","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA182","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B184,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D184)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O184,lstCondition,0),U$1,$T184)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P184,lstCondition,0),V$1,$T184)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q184,lstCondition,0),W$1,$T184)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O184,lstCondition,0),U$1,$T184)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P184,lstCondition,0),V$1,$T184)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q184,lstCondition,0),W$1,$T184)","v":0},0,{"$f":"'Parameters Added'!$B$78-C184","v":57},{"$f":"IF(SUM(X184,AB184)<'Parameters Added'!$B$82,1,IF(X184='Parameters Added'!$B$83,3,IF(X184>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC184<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B184,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH184,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.739999999999998},{"$f":"MAX(MIN(L184,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.739999999999998},0.17,0.17,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S184,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S184,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S184,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S184,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S184,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S184,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S184,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S184,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S184,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S184,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S184,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S184,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.26936619718309862,0.17,{"$f":"('Parameters Added'!$B$24*(1-BA184)+'Parameters Added'!$B$25*BA184)/1","v":1.4968309859154929},{"$f":"('Parameters Added'!$B$24*(1-BB184)+'Parameters Added'!$B$25*BB184)/1","v":1.5643999999999998},785000,173.20000000000073,244.20000000000073,98.377600000000427,138.70560000000043,86.600000000000364,122.10000000000036,1646.8410240000071,{"$f":"BL184/'Parameters Added'!$B$19","v":29.942564072727404},2321.9317440000068,{"$f":"BN184/'Parameters Added'!$B$20","v":42.216940800000124},{"$f":"BJ184*((1-AJ184)*IF('Parameters Added'!$B$75=\"Yes\",AH184,AG184)+AJ184*AH184)","v":1449.6840000000059},{"$f":"BP184/'Parameters Added'!$B$21","v":26.357890909091015},{"$f":"BK184*((1-AJ184)*IF('Parameters Added'!$B$75=\"Yes\",AH184,AG184)+AJ184*AH184)","v":2043.9540000000059},{"$f":"BR184/'Parameters Added'!$B$22","v":37.162800000000104},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD184,AE184,T184)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU184","v":2026}]
[182,{"$f":"BondProgramBridgeswithNBIData!A183","v":"3P3092"},{"$f":"BondProgramBridgeswithNBIData!AS183","v":1929},{"$f":"BondProgramBridgeswithNBIData!B183","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B185,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B185,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1159000},{"$f":"VLOOKUP(B185,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV183","v":1260},{"$f":"BondProgramBridgeswithNBIData!EX183","v":1638},{"$f":"BondProgramBridgeswithNBIData!AW183","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY183","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN183","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK183","v":2245.833333},{"$f":"BondProgramBridgeswithNBIData!ES183","v":21},{"$f":"BondProgramBridgeswithNBIData!CY183","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ183","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA183","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B185,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D185)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O185,lstCondition,0),U$1,$T185)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P185,lstCondition,0),V$1,$T185)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q185,lstCondition,0),W$1,$T185)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O185,lstCondition,0),U$1,$T185)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P185,lstCondition,0),V$1,$T185)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q185,lstCondition,0),W$1,$T185)","v":1},2,{"$f":"'Parameters Added'!$B$78-C185","v":89},{"$f":"IF(SUM(X185,AB185)<'Parameters Added'!$B$82,1,IF(X185='Parameters Added'!$B$83,3,IF(X185>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC185<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B185,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH185,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L185,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.21,0.21,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S185,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S185,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S185,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S185,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S185,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S185,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S185,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S185,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S185,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S185,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S185,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S185,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.32363013698630133,0.21,{"$f":"('Parameters Added'!$B$24*(1-BA185)+'Parameters Added'!$B$25*BA185)/1","v":1.4599315068493151},{"$f":"('Parameters Added'!$B$24*(1-BB185)+'Parameters Added'!$B$25*BB185)/1","v":1.5371999999999999},1159000,1335.6000000000058,1713.6000000000058,779.99040000000355,1000.7424000000035,667.80000000000291,856.80000000000291,16925.791680000075,{"$f":"BL185/'Parameters Added'!$B$19","v":307.74166690909226},21716.110080000075,{"$f":"BN185/'Parameters Added'!$B$20","v":394.83836509091043},{"$f":"BJ185*((1-AJ185)*IF('Parameters Added'!$B$75=\"Yes\",AH185,AG185)+AJ185*AH185)","v":14491.260000000062},{"$f":"BP185/'Parameters Added'!$B$21","v":263.47745454545566},{"$f":"BK185*((1-AJ185)*IF('Parameters Added'!$B$75=\"Yes\",AH185,AG185)+AJ185*AH185)","v":18592.560000000063},{"$f":"BR185/'Parameters Added'!$B$22","v":338.04654545454662},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD185,AE185,T185)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU185","v":2028}]
[183,{"$f":"BondProgramBridgeswithNBIData!A184","v":"9S3224"},{"$f":"BondProgramBridgeswithNBIData!AS184","v":1957},{"$f":"BondProgramBridgeswithNBIData!B184","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B186,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B186,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2821000},{"$f":"VLOOKUP(B186,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV184","v":260},{"$f":"BondProgramBridgeswithNBIData!EX184","v":364},{"$f":"BondProgramBridgeswithNBIData!AW184","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY184","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN184","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK184","v":1446.25},{"$f":"BondProgramBridgeswithNBIData!ES184","v":11},{"$f":"BondProgramBridgeswithNBIData!CY184","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ184","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA184","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B186,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D186)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O186,lstCondition,0),U$1,$T186)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P186,lstCondition,0),V$1,$T186)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q186,lstCondition,0),W$1,$T186)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O186,lstCondition,0),U$1,$T186)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P186,lstCondition,0),V$1,$T186)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q186,lstCondition,0),W$1,$T186)","v":0},2,{"$f":"'Parameters Added'!$B$78-C186","v":61},{"$f":"IF(SUM(X186,AB186)<'Parameters Added'!$B$82,1,IF(X186='Parameters Added'!$B$83,3,IF(X186>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC186<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B186,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH186,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L186,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S186,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S186,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S186,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S186,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S186,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S186,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S186,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S186,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S186,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S186,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S186,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S186,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA186)+'Parameters Added'!$B$25*BA186)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB186)+'Parameters Added'!$B$25*BB186)/1","v":1.6052},652544.48398576514,280.79999999999927,384.79999999999927,152.7551999999996,209.33119999999963,140.39999999999964,192.39999999999964,3220.0796159999913,{"$f":"BL186/'Parameters Added'!$B$19","v":58.546902109090752},4412.7016959999919,{"$f":"BN186/'Parameters Added'!$B$20","v":80.230939927272587},{"$f":"BJ186*((1-AJ186)*IF('Parameters Added'!$B$75=\"Yes\",AH186,AG186)+AJ186*AH186)","v":2959.6319999999919},{"$f":"BP186/'Parameters Added'!$B$21","v":53.811490909090764},{"$f":"BK186*((1-AJ186)*IF('Parameters Added'!$B$75=\"Yes\",AH186,AG186)+AJ186*AH186)","v":4055.7919999999922},{"$f":"BR186/'Parameters Added'!$B$22","v":73.741672727272586},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD186,AE186,T186)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU186","v":2028}]
[184,{"$f":"BondProgramBridgeswithNBIData!A185","v":"9S3224"},{"$f":"BondProgramBridgeswithNBIData!AS185","v":1954},{"$f":"BondProgramBridgeswithNBIData!B185","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B187,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B187,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2821000},{"$f":"VLOOKUP(B187,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV185","v":352},{"$f":"BondProgramBridgeswithNBIData!EX185","v":492},{"$f":"BondProgramBridgeswithNBIData!AW185","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY185","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN185","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK185","v":1312.75},{"$f":"BondProgramBridgeswithNBIData!ES185","v":10},{"$f":"BondProgramBridgeswithNBIData!CY185","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ185","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA185","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B187,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D187)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O187,lstCondition,0),U$1,$T187)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P187,lstCondition,0),V$1,$T187)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q187,lstCondition,0),W$1,$T187)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O187,lstCondition,0),U$1,$T187)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P187,lstCondition,0),V$1,$T187)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q187,lstCondition,0),W$1,$T187)","v":0},1,{"$f":"'Parameters Added'!$B$78-C187","v":64},{"$f":"IF(SUM(X187,AB187)<'Parameters Added'!$B$82,1,IF(X187='Parameters Added'!$B$83,3,IF(X187>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC187<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B187,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH187,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L187,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S187,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S187,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S187,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S187,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S187,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S187,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S187,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S187,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S187,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S187,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S187,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S187,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA187)+'Parameters Added'!$B$25*BA187)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB187)+'Parameters Added'!$B$25*BB187)/1","v":1.6120000000000001},592309.60854092531,380,520,205.20000000000002,280.8,190,260,5343.4080000000004,{"$f":"BL187/'Parameters Added'!$B$19","v":97.152872727272737},7312.0320000000002,{"$f":"BN187/'Parameters Added'!$B$20","v":132.94603636363635},{"$f":"BJ187*((1-AJ187)*IF('Parameters Added'!$B$75=\"Yes\",AH187,AG187)+AJ187*AH187)","v":4947.5999999999995},{"$f":"BP187/'Parameters Added'!$B$21","v":89.956363636363633},{"$f":"BK187*((1-AJ187)*IF('Parameters Added'!$B$75=\"Yes\",AH187,AG187)+AJ187*AH187)","v":6770.4},{"$f":"BR187/'Parameters Added'!$B$22","v":123.09818181818181},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD187,AE187,T187)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU187","v":2028}]
[185,{"$f":"BondProgramBridgeswithNBIData!A186","v":"9S3224"},{"$f":"BondProgramBridgeswithNBIData!AS186","v":1957},{"$f":"BondProgramBridgeswithNBIData!B186","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B188,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B188,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2821000},{"$f":"VLOOKUP(B188,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV186","v":260},{"$f":"BondProgramBridgeswithNBIData!EX186","v":364},{"$f":"BondProgramBridgeswithNBIData!AW186","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY186","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN186","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK186","v":1624.25},{"$f":"BondProgramBridgeswithNBIData!ES186","v":11},{"$f":"BondProgramBridgeswithNBIData!CY186","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ186","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA186","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B188,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D188)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O188,lstCondition,0),U$1,$T188)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P188,lstCondition,0),V$1,$T188)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q188,lstCondition,0),W$1,$T188)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O188,lstCondition,0),U$1,$T188)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P188,lstCondition,0),V$1,$T188)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q188,lstCondition,0),W$1,$T188)","v":0},2,{"$f":"'Parameters Added'!$B$78-C188","v":61},{"$f":"IF(SUM(X188,AB188)<'Parameters Added'!$B$82,1,IF(X188='Parameters Added'!$B$83,3,IF(X188>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC188<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B188,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH188,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L188,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S188,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S188,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S188,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S188,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S188,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S188,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S188,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S188,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S188,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S188,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S188,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S188,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA188)+'Parameters Added'!$B$25*BA188)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB188)+'Parameters Added'!$B$25*BB188)/1","v":1.6052},732857.65124555165,280.79999999999927,384.79999999999927,152.7551999999996,209.33119999999963,140.39999999999964,192.39999999999964,3220.0796159999913,{"$f":"BL188/'Parameters Added'!$B$19","v":58.546902109090752},4412.7016959999919,{"$f":"BN188/'Parameters Added'!$B$20","v":80.230939927272587},{"$f":"BJ188*((1-AJ188)*IF('Parameters Added'!$B$75=\"Yes\",AH188,AG188)+AJ188*AH188)","v":2959.6319999999919},{"$f":"BP188/'Parameters Added'!$B$21","v":53.811490909090764},{"$f":"BK188*((1-AJ188)*IF('Parameters Added'!$B$75=\"Yes\",AH188,AG188)+AJ188*AH188)","v":4055.7919999999922},{"$f":"BR188/'Parameters Added'!$B$22","v":73.741672727272586},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD188,AE188,T188)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU188","v":2028}]
[186,{"$f":"BondProgramBridgeswithNBIData!A187","v":"9S3224"},{"$f":"BondProgramBridgeswithNBIData!AS187","v":1957},{"$f":"BondProgramBridgeswithNBIData!B187","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B189,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B189,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2821000},{"$f":"VLOOKUP(B189,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":4},{"$f":"BondProgramBridgeswithNBIData!AV187","v":260},{"$f":"BondProgramBridgeswithNBIData!EX187","v":364},{"$f":"BondProgramBridgeswithNBIData!AW187","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY187","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN187","v":21.08},{"$f":"BondProgramBridgeswithNBIData!HK187","v":1869},{"$f":"BondProgramBridgeswithNBIData!ES187","v":11},{"$f":"BondProgramBridgeswithNBIData!CY187","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ187","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA187","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B189,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D189)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O189,lstCondition,0),U$1,$T189)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P189,lstCondition,0),V$1,$T189)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q189,lstCondition,0),W$1,$T189)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O189,lstCondition,0),U$1,$T189)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P189,lstCondition,0),V$1,$T189)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q189,lstCondition,0),W$1,$T189)","v":0},2,{"$f":"'Parameters Added'!$B$78-C189","v":61},{"$f":"IF(SUM(X189,AB189)<'Parameters Added'!$B$82,1,IF(X189='Parameters Added'!$B$83,3,IF(X189>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC189<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B189,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH189,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.08},{"$f":"MAX(MIN(L189,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.08},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S189,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S189,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S189,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S189,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S189,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S189,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S189,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S189,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S189,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S189,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S189,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S189,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA189)+'Parameters Added'!$B$25*BA189)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB189)+'Parameters Added'!$B$25*BB189)/1","v":1.6052},843288.25622775801,280.79999999999927,384.79999999999927,152.7551999999996,209.33119999999963,140.39999999999964,192.39999999999964,3220.0796159999913,{"$f":"BL189/'Parameters Added'!$B$19","v":58.546902109090752},4412.7016959999919,{"$f":"BN189/'Parameters Added'!$B$20","v":80.230939927272587},{"$f":"BJ189*((1-AJ189)*IF('Parameters Added'!$B$75=\"Yes\",AH189,AG189)+AJ189*AH189)","v":2959.6319999999919},{"$f":"BP189/'Parameters Added'!$B$21","v":53.811490909090764},{"$f":"BK189*((1-AJ189)*IF('Parameters Added'!$B$75=\"Yes\",AH189,AG189)+AJ189*AH189)","v":4055.7919999999922},{"$f":"BR189/'Parameters Added'!$B$22","v":73.741672727272586},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD189,AE189,T189)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU189","v":2028}]
[187,{"$f":"BondProgramBridgeswithNBIData!A188","v":"9S3381"},{"$f":"BondProgramBridgeswithNBIData!AS188","v":1934},{"$f":"BondProgramBridgeswithNBIData!B188","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B190,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B190,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":4206000},{"$f":"VLOOKUP(B190,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV188","v":7191},{"$f":"BondProgramBridgeswithNBIData!EX188","v":11505},{"$f":"BondProgramBridgeswithNBIData!AW188","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY188","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN188","v":1.24},{"$f":"BondProgramBridgeswithNBIData!HK188","v":17876.833332999999},{"$f":"BondProgramBridgeswithNBIData!ES188","v":5},{"$f":"BondProgramBridgeswithNBIData!CY188","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ188","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA188","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B190,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D190)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O190,lstCondition,0),U$1,$T190)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P190,lstCondition,0),V$1,$T190)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q190,lstCondition,0),W$1,$T190)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O190,lstCondition,0),U$1,$T190)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P190,lstCondition,0),V$1,$T190)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q190,lstCondition,0),W$1,$T190)","v":1},1,{"$f":"'Parameters Added'!$B$78-C190","v":84},{"$f":"IF(SUM(X190,AB190)<'Parameters Added'!$B$82,1,IF(X190='Parameters Added'!$B$83,3,IF(X190>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC190<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B190,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH190,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.24},{"$f":"MAX(MIN(L190,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.24},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S190,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S190,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S190,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S190,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S190,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S190,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S190,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S190,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S190,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S190,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S190,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S190,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA190)+'Parameters Added'!$B$25*BA190)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB190)+'Parameters Added'!$B$25*BB190)/1","v":1.6459999999999999},4206000,8053.8000000000466,12367.800000000047,4187.9760000000242,6431.2560000000249,4026.9000000000233,6183.9000000000233,5193.0902400000296,{"$f":"BL190/'Parameters Added'!$B$19","v":94.419822545455077},7974.7574400000303,{"$f":"BN190/'Parameters Added'!$B$20","v":144.99558981818237},{"$f":"BJ190*((1-AJ190)*IF('Parameters Added'!$B$75=\"Yes\",AH190,AG190)+AJ190*AH190)","v":4993.3560000000289},{"$f":"BP190/'Parameters Added'!$B$21","v":90.78829090909143},{"$f":"BK190*((1-AJ190)*IF('Parameters Added'!$B$75=\"Yes\",AH190,AG190)+AJ190*AH190)","v":7668.0360000000292},{"$f":"BR190/'Parameters Added'!$B$22","v":139.4188363636369},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD190,AE190,T190)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU190","v":2028}]
[188,{"$f":"BondProgramBridgeswithNBIData!A189","v":"1S3208"},{"$f":"BondProgramBridgeswithNBIData!AS189","v":1946},{"$f":"BondProgramBridgeswithNBIData!B189","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B191,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B191,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":466000},{"$f":"VLOOKUP(B191,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV189","v":290},{"$f":"BondProgramBridgeswithNBIData!EX189","v":362},{"$f":"BondProgramBridgeswithNBIData!AW189","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY189","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN189","v":29.76},{"$f":"BondProgramBridgeswithNBIData!HK189","v":1552},{"$f":"BondProgramBridgeswithNBIData!ES189","v":11},{"$f":"BondProgramBridgeswithNBIData!CY189","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ189","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA189","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B191,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D191)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O191,lstCondition,0),U$1,$T191)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P191,lstCondition,0),V$1,$T191)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q191,lstCondition,0),W$1,$T191)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O191,lstCondition,0),U$1,$T191)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P191,lstCondition,0),V$1,$T191)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q191,lstCondition,0),W$1,$T191)","v":0},1,{"$f":"'Parameters Added'!$B$78-C191","v":72},{"$f":"IF(SUM(X191,AB191)<'Parameters Added'!$B$82,1,IF(X191='Parameters Added'!$B$83,3,IF(X191>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC191<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B191,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH191,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.76},{"$f":"MAX(MIN(L191,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.76},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S191,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S191,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S191,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S191,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S191,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S191,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S191,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S191,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S191,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S191,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S191,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S191,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA191)+'Parameters Added'!$B$25*BA191)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB191)+'Parameters Added'!$B$25*BB191)/1","v":1.6052},466000,304.39999999999964,376.39999999999964,165.59359999999981,204.76159999999982,152.19999999999982,188.19999999999982,4928.0655359999955,{"$f":"BL191/'Parameters Added'!$B$19","v":89.601191563636277},6093.7052159999957,{"$f":"BN191/'Parameters Added'!$B$20","v":110.79464029090902},{"$f":"BJ191*((1-AJ191)*IF('Parameters Added'!$B$75=\"Yes\",AH191,AG191)+AJ191*AH191)","v":4529.4719999999952},{"$f":"BP191/'Parameters Added'!$B$21","v":82.354036363636283},{"$f":"BK191*((1-AJ191)*IF('Parameters Added'!$B$75=\"Yes\",AH191,AG191)+AJ191*AH191)","v":5600.8319999999958},{"$f":"BR191/'Parameters Added'!$B$22","v":101.83330909090901},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD191,AE191,T191)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU191","v":2028}]
[189,{"$f":"BondProgramBridgeswithNBIData!A190","v":"9P3380"},{"$f":"BondProgramBridgeswithNBIData!AS190","v":1955},{"$f":"BondProgramBridgeswithNBIData!B190","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B192,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B192,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1822000},{"$f":"VLOOKUP(B192,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV190","v":3536},{"$f":"BondProgramBridgeswithNBIData!EX190","v":6188},{"$f":"BondProgramBridgeswithNBIData!AW190","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY190","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN190","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK190","v":19665},{"$f":"BondProgramBridgeswithNBIData!ES190","v":8},{"$f":"BondProgramBridgeswithNBIData!CY190","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ190","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA190","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B192,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D192)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O192,lstCondition,0),U$1,$T192)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P192,lstCondition,0),V$1,$T192)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q192,lstCondition,0),W$1,$T192)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O192,lstCondition,0),U$1,$T192)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P192,lstCondition,0),V$1,$T192)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q192,lstCondition,0),W$1,$T192)","v":0},1,{"$f":"'Parameters Added'!$B$78-C192","v":63},{"$f":"IF(SUM(X192,AB192)<'Parameters Added'!$B$82,1,IF(X192='Parameters Added'!$B$83,3,IF(X192>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC192<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B192,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH192,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L192,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S192,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S192,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S192,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S192,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S192,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S192,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S192,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S192,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S192,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S192,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S192,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S192,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA192)+'Parameters Added'!$B$25*BA192)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB192)+'Parameters Added'!$B$25*BB192)/1","v":1.6256000000000002},1822000,4066.4000000000233,6718.4000000000233,325.31200000000189,537.47200000000191,1355.4666666666742,2239.466666666674,7866.0441600000458,{"$f":"BL192/'Parameters Added'!$B$19","v":143.01898472727356},12996.072960000047,{"$f":"BN192/'Parameters Added'!$B$20","v":236.2922356363645},{"$f":"BJ192*((1-AJ192)*IF('Parameters Added'!$B$75=\"Yes\",AH192,AG192)+AJ192*AH192)","v":32775.184000000183},{"$f":"BP192/'Parameters Added'!$B$21","v":595.9124363636397},{"$f":"BK192*((1-AJ192)*IF('Parameters Added'!$B$75=\"Yes\",AH192,AG192)+AJ192*AH192)","v":54150.304000000178},{"$f":"BR192/'Parameters Added'!$B$22","v":984.55098181818505},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD192,AE192,T192)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU192","v":2026}]
[190,{"$f":"BondProgramBridgeswithNBIData!A191","v":"5S3282"},{"$f":"BondProgramBridgeswithNBIData!AS191","v":1967},{"$f":"BondProgramBridgeswithNBIData!B191","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B193,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B193,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":526000},{"$f":"VLOOKUP(B193,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV191","v":216},{"$f":"BondProgramBridgeswithNBIData!EX191","v":302},{"$f":"BondProgramBridgeswithNBIData!AW191","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY191","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN191","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK191","v":4123.1666670000004},{"$f":"BondProgramBridgeswithNBIData!ES191","v":11},{"$f":"BondProgramBridgeswithNBIData!CY191","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ191","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA191","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B193,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D193)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O193,lstCondition,0),U$1,$T193)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P193,lstCondition,0),V$1,$T193)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q193,lstCondition,0),W$1,$T193)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O193,lstCondition,0),U$1,$T193)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P193,lstCondition,0),V$1,$T193)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q193,lstCondition,0),W$1,$T193)","v":0},0,{"$f":"'Parameters Added'!$B$78-C193","v":51},{"$f":"IF(SUM(X193,AB193)<'Parameters Added'!$B$82,1,IF(X193='Parameters Added'!$B$83,3,IF(X193>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC193<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B193,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH193,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L193,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S193,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S193,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S193,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S193,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S193,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S193,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S193,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S193,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S193,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S193,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S193,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S193,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA193)+'Parameters Added'!$B$25*BA193)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB193)+'Parameters Added'!$B$25*BB193)/1","v":1.6052},526000,233.20000000000073,319.20000000000073,126.86080000000041,173.6448000000004,116.60000000000036,159.60000000000036,3067.4941440000098,{"$f":"BL193/'Parameters Added'!$B$19","v":55.772620800000176},4198.73126400001,{"$f":"BN193/'Parameters Added'!$B$20","v":76.340568436363824},{"$f":"BJ193*((1-AJ193)*IF('Parameters Added'!$B$75=\"Yes\",AH193,AG193)+AJ193*AH193)","v":2819.3880000000086},{"$f":"BP193/'Parameters Added'!$B$21","v":51.261600000000158},{"$f":"BK193*((1-AJ193)*IF('Parameters Added'!$B$75=\"Yes\",AH193,AG193)+AJ193*AH193)","v":3859.1280000000088},{"$f":"BR193/'Parameters Added'!$B$22","v":70.165963636363799},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD193,AE193,T193)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU193","v":2026}]
[191,{"$f":"BondProgramBridgeswithNBIData!A192","v":"9S3396"},{"$f":"BondProgramBridgeswithNBIData!AS192","v":1958},{"$f":"BondProgramBridgeswithNBIData!B192","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B194,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B194,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":656000},{"$f":"VLOOKUP(B194,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV192","v":688},{"$f":"BondProgramBridgeswithNBIData!EX192","v":963},{"$f":"BondProgramBridgeswithNBIData!AW192","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY192","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN192","v":26.04},{"$f":"BondProgramBridgeswithNBIData!HK192","v":1424},{"$f":"BondProgramBridgeswithNBIData!ES192","v":11},{"$f":"BondProgramBridgeswithNBIData!CY192","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ192","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA192","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B194,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D194)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O194,lstCondition,0),U$1,$T194)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P194,lstCondition,0),V$1,$T194)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q194,lstCondition,0),W$1,$T194)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O194,lstCondition,0),U$1,$T194)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P194,lstCondition,0),V$1,$T194)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q194,lstCondition,0),W$1,$T194)","v":0},2,{"$f":"'Parameters Added'!$B$78-C194","v":60},{"$f":"IF(SUM(X194,AB194)<'Parameters Added'!$B$82,1,IF(X194='Parameters Added'!$B$83,3,IF(X194>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC194<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B194,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH194,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.04},{"$f":"MAX(MIN(L194,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.04},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S194,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S194,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S194,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S194,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S194,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S194,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S194,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S194,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S194,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S194,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S194,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S194,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA194)+'Parameters Added'!$B$25*BA194)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB194)+'Parameters Added'!$B$25*BB194)/1","v":1.6052},656000,743,1018,404.19200000000001,553.79200000000003,371.5,509,10525.159680000001,{"$f":"BL194/'Parameters Added'!$B$19","v":191.36653963636365},14420.74368,{"$f":"BN194/'Parameters Added'!$B$20","v":262.19533963636366},{"$f":"BJ194*((1-AJ194)*IF('Parameters Added'!$B$75=\"Yes\",AH194,AG194)+AJ194*AH194)","v":9673.86},{"$f":"BP194/'Parameters Added'!$B$21","v":175.88836363636364},{"$f":"BK194*((1-AJ194)*IF('Parameters Added'!$B$75=\"Yes\",AH194,AG194)+AJ194*AH194)","v":13254.359999999999},{"$f":"BR194/'Parameters Added'!$B$22","v":240.9883636363636},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD194,AE194,T194)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU194","v":2028}]
[192,{"$f":"BondProgramBridgeswithNBIData!A193","v":"7P3190C"},{"$f":"BondProgramBridgeswithNBIData!AS193","v":1967},{"$f":"BondProgramBridgeswithNBIData!B193","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B195,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B195,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1400000},{"$f":"VLOOKUP(B195,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV193","v":198},{"$f":"BondProgramBridgeswithNBIData!EX193","v":277},{"$f":"BondProgramBridgeswithNBIData!AW193","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY193","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN193","v":26.66},{"$f":"BondProgramBridgeswithNBIData!HK193","v":14964.5},{"$f":"BondProgramBridgeswithNBIData!ES193","v":10},{"$f":"BondProgramBridgeswithNBIData!CY193","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ193","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA193","v":"SERIOUS CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B195,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D195)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O195,lstCondition,0),U$1,$T195)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P195,lstCondition,0),V$1,$T195)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q195,lstCondition,0),W$1,$T195)","v":1},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O195,lstCondition,0),U$1,$T195)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P195,lstCondition,0),V$1,$T195)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q195,lstCondition,0),W$1,$T195)","v":0},0,{"$f":"'Parameters Added'!$B$78-C195","v":51},{"$f":"IF(SUM(X195,AB195)<'Parameters Added'!$B$82,1,IF(X195='Parameters Added'!$B$83,3,IF(X195>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC195<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B195,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH195,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.66},{"$f":"MAX(MIN(L195,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.66},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S195,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S195,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S195,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S195,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S195,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S195,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S195,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S195,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S195,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S195,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S195,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S195,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA195)+'Parameters Added'!$B$25*BA195)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB195)+'Parameters Added'!$B$25*BB195)/1","v":1.6120000000000001},1400000,213.79999999999927,292.79999999999927,21.379999999999928,29.27999999999993,71.26666666666641,97.599999999999739,569.9907999999981,{"$f":"BL195/'Parameters Added'!$B$19","v":10.363469090909057},780.60479999999814,{"$f":"BN195/'Parameters Added'!$B$20","v":14.192814545454512},{"$f":"BJ195*((1-AJ195)*IF('Parameters Added'!$B$75=\"Yes\",AH195,AG195)+AJ195*AH195)","v":1899.9693333333264},{"$f":"BP195/'Parameters Added'!$B$21","v":34.544896969696843},{"$f":"BK195*((1-AJ195)*IF('Parameters Added'!$B$75=\"Yes\",AH195,AG195)+AJ195*AH195)","v":2602.0159999999933},{"$f":"BR195/'Parameters Added'!$B$22","v":47.309381818181699},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD195,AE195,T195)*1","v":6},{"$f":"'Parameters Added'!$B$78+BU195","v":2024}]
[193,{"$f":"BondProgramBridgeswithNBIData!A194","v":"7P3190F"},{"$f":"BondProgramBridgeswithNBIData!AS194","v":1928},{"$f":"BondProgramBridgeswithNBIData!B194","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B196,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B196,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1834000},{"$f":"VLOOKUP(B196,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV194","v":896},{"$f":"BondProgramBridgeswithNBIData!EX194","v":1568},{"$f":"BondProgramBridgeswithNBIData!AW194","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY194","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN194","v":11.78},{"$f":"BondProgramBridgeswithNBIData!HK194","v":6582.9166670000004},{"$f":"BondProgramBridgeswithNBIData!ES194","v":11},{"$f":"BondProgramBridgeswithNBIData!CY194","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ194","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA194","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B196,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D196)","v":"Replacement"},{"$f":"MATCH(S196,lstConstrType,0)","v":3},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O196,lstCondition,0),U$1,$T196)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P196,lstCondition,0),V$1,$T196)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q196,lstCondition,0),W$1,$T196)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O196,lstCondition,0),U$1,$T196)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P196,lstCondition,0),V$1,$T196)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q196,lstCondition,0),W$1,$T196)","v":0},1,{"$f":"'Parameters Added'!$B$78-C196","v":90},{"$f":"IF(SUM(X196,AB196)<'Parameters Added'!$B$82,1,IF(X196='Parameters Added'!$B$83,3,IF(X196>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC196<='Parameters Added'!$B$80,1,2)","v":2},{"$f":"INDEX(lstConstrDuration,MATCH(S196,lstConstrType,0))","v":6},{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B196,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH196,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":11.78},{"$f":"MAX(MIN(L196,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":11.78},{"$f":"N196/100","v":0.11},{"$f":"N196/100","v":0.11},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S196,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S196,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S196,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S196,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S196,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S196,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S196,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S196,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S196,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S196,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S196,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S196,lstConstrType,0))","v":0.5},{"$f":"IF(AND(AK196<=$AG196,AL196>=$AG196),MAX(MIN(TREND(AM196:AN196,AK196:AL196,$AG196),1),0),0)","v":0.5},{"$f":"IF(AND(AK196<=$AH196,AL196>=$AH196),MAX(MIN(TREND(AO196:AP196,AK196:AL196,$AH196),1),0),0)","v":0.1},{"$f":"IF(AND(AQ196<=$AG196,AR196>=$AG196),MAX(MIN(TREND(AS196:AT196,AQ196:AR196,$AG196),1),0),0)","v":0.5},{"$f":"IF(AND(AQ196<=$AH196,AR196>=$AH196),MAX(MIN(TREND(AU196:AV196,AQ196:AR196,$AH196),1),0),0)","v":0.5},0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA196)+'Parameters Added'!$B$25*BA196)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB196)+'Parameters Added'!$B$25*BB196)/1","v":1.6052},{"$f":"F196*M196/SUMIFS($M$4:$M$253,$B$4:$B$253,B196)","v":1833999.9999999998},996.80000000000291,1668.8000000000029,{"$f":"BF196*(AI196*(1-AX196)+(1-AI196)*(1-AW196))","v":542.25920000000167},{"$f":"BG196*(AJ196*(1-AX196)+(1-AJ196)*(1-AW196))","v":907.82720000000165},{"$f":"BF196*(AI196*(1-AZ196)+(1-AI196)*(1-AY196))","v":498.40000000000146},{"$f":"BG196*(AJ196*(1-AZ196)+(1-AJ196)*(1-AY196))","v":834.40000000000146},{"$f":"BH196*((1-AI196)*AG196+AI196*AH196)","v":6387.8133760000192},{"$f":"BL196/'Parameters Added'!$B$19","v":116.14206138181854},{"$f":"BI196*((1-AI196)*AG196+AI196*AH196)","v":10694.204416000019},{"$f":"BN196/'Parameters Added'!$B$20","v":194.44008029090944},{"$f":"BJ196*((1-AJ196)*IF('Parameters Added'!$B$75=\"Yes\",AH196,AG196)+AJ196*AH196)","v":5871.1520000000164},{"$f":"BP196/'Parameters Added'!$B$21","v":106.74821818181849},{"$f":"BK196*((1-AJ196)*IF('Parameters Added'!$B$75=\"Yes\",AH196,AG196)+AJ196*AH196)","v":9829.2320000000163},{"$f":"BR196/'Parameters Added'!$B$22","v":178.71330909090938},{"$f":"E196","v":2021},{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD196,AE196,T196)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU196","v":2028}]
[194,{"$f":"BondProgramBridgeswithNBIData!A195","v":"7P3190L"},{"$f":"BondProgramBridgeswithNBIData!AS195","v":1973},{"$f":"BondProgramBridgeswithNBIData!B195","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B197,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B197,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2225000},{"$f":"VLOOKUP(B197,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV195","v":10955},{"$f":"BondProgramBridgeswithNBIData!EX195","v":19171},{"$f":"BondProgramBridgeswithNBIData!AW195","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY195","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN195","v":4.96},{"$f":"BondProgramBridgeswithNBIData!HK195","v":38122.333333000002},{"$f":"BondProgramBridgeswithNBIData!ES195","v":8},{"$f":"BondProgramBridgeswithNBIData!CY195","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ195","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA195","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B197,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D197)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O197,lstCondition,0),U$1,$T197)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P197,lstCondition,0),V$1,$T197)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q197,lstCondition,0),W$1,$T197)","v":0},{"$f":"SUM(U197:W197)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O197,lstCondition,0),U$1,$T197)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P197,lstCondition,0),V$1,$T197)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q197,lstCondition,0),W$1,$T197)","v":0},{"$f":"SUM(Y197:AA197)","v":0},{"$f":"'Parameters Added'!$B$78-C197","v":45},{"$f":"IF(SUM(X197,AB197)<'Parameters Added'!$B$82,1,IF(X197='Parameters Added'!$B$83,3,IF(X197>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC197<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B197,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH197,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":4.96},{"$f":"MAX(MIN(L197,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":4.96},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S197,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S197,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S197,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S197,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S197,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S197,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S197,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S197,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S197,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S197,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S197,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S197,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,{"$f":"IFERROR(AI197*(1-AX197)/(AI197*(1-AX197)+(1-AI197)*(1-AW197)),0)","v":1},{"$f":"AJ197*(1-AZ197)/(AJ197*(1-AZ197)+(1-AJ197)*(1-AY197))","v":0.08},{"$f":"('Parameters Added'!$B$24*(1-BA197)+'Parameters Added'!$B$25*BA197)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB197)+'Parameters Added'!$B$25*BB197)/1","v":1.6256000000000002},2225000,{"$f":"TREND($H197:$I197,$J197:$K197,BF$1)","v":12598.199999999953},20814.199999999953,1007.8559999999962,1665.1359999999963,4199.3999999999833,6938.0666666666493,4998.9657599999809,{"$f":"BL197/'Parameters Added'!$B$19","v":90.890286545454202},8259.0745599999809,{"$f":"BN197/'Parameters Added'!$B$20","v":150.16499199999964},{"$f":"BJ197*((1-AJ197)*IF('Parameters Added'!$B$75=\"Yes\",AH197,AG197)+AJ197*AH197)","v":20829.023999999918},{"$f":"BP197/'Parameters Added'!$B$21","v":378.70952727272578},{"$f":"BK197*((1-AJ197)*IF('Parameters Added'!$B$75=\"Yes\",AH197,AG197)+AJ197*AH197)","v":34412.810666666577},{"$f":"BR197/'Parameters Added'!$B$22","v":625.68746666666505},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD197,AE197,T197)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU197","v":2048}]
[195,{"$f":"BondProgramBridgeswithNBIData!A196","v":"7P3190H"},{"$f":"BondProgramBridgeswithNBIData!AS196","v":1958},{"$f":"BondProgramBridgeswithNBIData!B196","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B198,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B198,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":901000},{"$f":"VLOOKUP(B198,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV196","v":536},{"$f":"BondProgramBridgeswithNBIData!EX196","v":750},{"$f":"BondProgramBridgeswithNBIData!AW196","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY196","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN196","v":29.76},{"$f":"BondProgramBridgeswithNBIData!HK196","v":1980.25},{"$f":"BondProgramBridgeswithNBIData!ES196","v":10},{"$f":"BondProgramBridgeswithNBIData!CY196","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ196","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA196","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B198,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D198)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O198,lstCondition,0),U$1,$T198)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P198,lstCondition,0),V$1,$T198)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q198,lstCondition,0),W$1,$T198)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O198,lstCondition,0),U$1,$T198)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P198,lstCondition,0),V$1,$T198)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q198,lstCondition,0),W$1,$T198)","v":1},3,{"$f":"'Parameters Added'!$B$78-C198","v":60},{"$f":"IF(SUM(X198,AB198)<'Parameters Added'!$B$82,1,IF(X198='Parameters Added'!$B$83,3,IF(X198>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC198<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B198,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH198,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.76},{"$f":"MAX(MIN(L198,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.76},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S198,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S198,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S198,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S198,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S198,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S198,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S198,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S198,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S198,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S198,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S198,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S198,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA198)+'Parameters Added'!$B$25*BA198)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB198)+'Parameters Added'!$B$25*BB198)/1","v":1.6120000000000001},901000,568.10000000000218,782.10000000000218,306.77400000000119,422.3340000000012,284.05000000000109,391.05000000000109,9129.5942400000367,{"$f":"BL198/'Parameters Added'!$B$19","v":165.99262254545522},12568.659840000037,{"$f":"BN198/'Parameters Added'!$B$20","v":228.52108800000067},{"$f":"BJ198*((1-AJ198)*IF('Parameters Added'!$B$75=\"Yes\",AH198,AG198)+AJ198*AH198)","v":8453.3280000000323},{"$f":"BP198/'Parameters Added'!$B$21","v":153.6968727272733},{"$f":"BK198*((1-AJ198)*IF('Parameters Added'!$B$75=\"Yes\",AH198,AG198)+AJ198*AH198)","v":11637.648000000034},{"$f":"BR198/'Parameters Added'!$B$22","v":211.59360000000061},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD198,AE198,T198)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU198","v":2028}]
[196,{"$f":"BondProgramBridgeswithNBIData!A197","v":"5S3344"},{"$f":"BondProgramBridgeswithNBIData!AS197","v":1964},{"$f":"BondProgramBridgeswithNBIData!B197","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B199,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B199,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":698000},{"$f":"VLOOKUP(B199,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV197","v":930},{"$f":"BondProgramBridgeswithNBIData!EX197","v":1348},{"$f":"BondProgramBridgeswithNBIData!AW197","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY197","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN197","v":19.22},{"$f":"BondProgramBridgeswithNBIData!HK197","v":6106.5},{"$f":"BondProgramBridgeswithNBIData!ES197","v":8},{"$f":"BondProgramBridgeswithNBIData!CY197","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ197","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA197","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B199,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D199)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O199,lstCondition,0),U$1,$T199)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P199,lstCondition,0),V$1,$T199)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q199,lstCondition,0),W$1,$T199)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O199,lstCondition,0),U$1,$T199)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P199,lstCondition,0),V$1,$T199)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q199,lstCondition,0),W$1,$T199)","v":0},1,{"$f":"'Parameters Added'!$B$78-C199","v":54},{"$f":"IF(SUM(X199,AB199)<'Parameters Added'!$B$82,1,IF(X199='Parameters Added'!$B$83,3,IF(X199>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC199<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B199,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH199,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.22},{"$f":"MAX(MIN(L199,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.22},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S199,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S199,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S199,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S199,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S199,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S199,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S199,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S199,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S199,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S199,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S199,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S199,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA199)+'Parameters Added'!$B$25*BA199)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB199)+'Parameters Added'!$B$25*BB199)/1","v":1.6256000000000002},698000,1013.6000000000058,1431.6000000000058,81.088000000000463,114.52800000000047,337.86666666666855,477.20000000000181,1558.5113600000091,{"$f":"BL199/'Parameters Added'!$B$19","v":28.336570181818345},2201.2281600000092,{"$f":"BN199/'Parameters Added'!$B$20","v":40.022330181818347},{"$f":"BJ199*((1-AJ199)*IF('Parameters Added'!$B$75=\"Yes\",AH199,AG199)+AJ199*AH199)","v":6493.7973333333703},{"$f":"BP199/'Parameters Added'!$B$21","v":118.06904242424309},{"$f":"BK199*((1-AJ199)*IF('Parameters Added'!$B$75=\"Yes\",AH199,AG199)+AJ199*AH199)","v":9171.784000000036},{"$f":"BR199/'Parameters Added'!$B$22","v":166.75970909090975},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD199,AE199,T199)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU199","v":2033}]
[197,{"$f":"BondProgramBridgeswithNBIData!A198","v":"5S3349"},{"$f":"BondProgramBridgeswithNBIData!AS198","v":1967},{"$f":"BondProgramBridgeswithNBIData!B198","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B200,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B200,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1015000},{"$f":"VLOOKUP(B200,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV198","v":461},{"$f":"BondProgramBridgeswithNBIData!EX198","v":691},{"$f":"BondProgramBridgeswithNBIData!AW198","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY198","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN198","v":39.68},{"$f":"BondProgramBridgeswithNBIData!HK198","v":6156},{"$f":"BondProgramBridgeswithNBIData!ES198","v":1},{"$f":"BondProgramBridgeswithNBIData!CY198","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ198","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA198","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B200,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D200)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O200,lstCondition,0),U$1,$T200)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P200,lstCondition,0),V$1,$T200)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q200,lstCondition,0),W$1,$T200)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O200,lstCondition,0),U$1,$T200)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P200,lstCondition,0),V$1,$T200)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q200,lstCondition,0),W$1,$T200)","v":0},1,{"$f":"'Parameters Added'!$B$78-C200","v":51},{"$f":"IF(SUM(X200,AB200)<'Parameters Added'!$B$82,1,IF(X200='Parameters Added'!$B$83,3,IF(X200>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC200<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B200,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH200,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":39.68},{"$f":"MAX(MIN(L200,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":39.68},0.01,0.01,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S200,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S200,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S200,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S200,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S200,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S200,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S200,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S200,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S200,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S200,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S200,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S200,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.01,{"$f":"('Parameters Added'!$B$24*(1-BA200)+'Parameters Added'!$B$25*BA200)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB200)+'Parameters Added'!$B$25*BB200)/1","v":1.6732},1015000,507,737,5.07,7.37,168.99999999999997,245.6666666666666,201.17760000000001,{"$f":"BL200/'Parameters Added'!$B$19","v":3.6577745454545458},292.44159999999999,{"$f":"BN200/'Parameters Added'!$B$20","v":5.3171200000000001},{"$f":"BJ200*((1-AJ200)*IF('Parameters Added'!$B$75=\"Yes\",AH200,AG200)+AJ200*AH200)","v":6705.9199999999992},{"$f":"BP200/'Parameters Added'!$B$21","v":121.92581818181817},{"$f":"BK200*((1-AJ200)*IF('Parameters Added'!$B$75=\"Yes\",AH200,AG200)+AJ200*AH200)","v":9748.0533333333315},{"$f":"BR200/'Parameters Added'!$B$22","v":177.23733333333331},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD200,AE200,T200)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU200","v":2026}]
[198,{"$f":"BondProgramBridgeswithNBIData!A199","v":"4S3286"},{"$f":"BondProgramBridgeswithNBIData!AS199","v":1968},{"$f":"BondProgramBridgeswithNBIData!B199","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B201,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B201,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":714000},{"$f":"VLOOKUP(B201,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV199","v":2866},{"$f":"BondProgramBridgeswithNBIData!EX199","v":4728},{"$f":"BondProgramBridgeswithNBIData!AW199","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY199","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN199","v":16.739999999999998},{"$f":"BondProgramBridgeswithNBIData!HK199","v":4216.6666670000004},{"$f":"BondProgramBridgeswithNBIData!ES199","v":10},{"$f":"BondProgramBridgeswithNBIData!CY199","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ199","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA199","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B201,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D201)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O201,lstCondition,0),U$1,$T201)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P201,lstCondition,0),V$1,$T201)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q201,lstCondition,0),W$1,$T201)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O201,lstCondition,0),U$1,$T201)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P201,lstCondition,0),V$1,$T201)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q201,lstCondition,0),W$1,$T201)","v":0},1,{"$f":"'Parameters Added'!$B$78-C201","v":50},{"$f":"IF(SUM(X201,AB201)<'Parameters Added'!$B$82,1,IF(X201='Parameters Added'!$B$83,3,IF(X201>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC201<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B201,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH201,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.739999999999998},{"$f":"MAX(MIN(L201,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.739999999999998},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S201,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S201,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S201,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S201,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S201,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S201,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S201,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S201,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S201,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S201,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S201,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S201,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA201)+'Parameters Added'!$B$25*BA201)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB201)+'Parameters Added'!$B$25*BB201)/1","v":1.6120000000000001},714000,3238.4000000000233,5100.4000000000233,323.84000000000236,510.04000000000235,1079.4666666666742,1700.1333333333407,5421.0816000000386,{"$f":"BL201/'Parameters Added'!$B$19","v":98.565120000000704},8538.0696000000389,{"$f":"BN201/'Parameters Added'!$B$20","v":155.23762909090979},{"$f":"BJ201*((1-AJ201)*IF('Parameters Added'!$B$75=\"Yes\",AH201,AG201)+AJ201*AH201)","v":18070.272000000125},{"$f":"BP201/'Parameters Added'!$B$21","v":328.55040000000224},{"$f":"BK201*((1-AJ201)*IF('Parameters Added'!$B$75=\"Yes\",AH201,AG201)+AJ201*AH201)","v":28460.23200000012},{"$f":"BR201/'Parameters Added'!$B$22","v":517.4587636363658},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD201,AE201,T201)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU201","v":2043}]
[199,{"$f":"BondProgramBridgeswithNBIData!A200","v":"9S3565"},{"$f":"BondProgramBridgeswithNBIData!AS200","v":1959},{"$f":"BondProgramBridgeswithNBIData!B200","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B202,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B202,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1076000},{"$f":"VLOOKUP(B202,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV200","v":1334},{"$f":"BondProgramBridgeswithNBIData!EX200","v":2001},{"$f":"BondProgramBridgeswithNBIData!AW200","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY200","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN200","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK200","v":2883},{"$f":"BondProgramBridgeswithNBIData!ES200","v":9},{"$f":"BondProgramBridgeswithNBIData!CY200","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ200","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA200","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B202,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D202)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O202,lstCondition,0),U$1,$T202)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P202,lstCondition,0),V$1,$T202)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q202,lstCondition,0),W$1,$T202)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O202,lstCondition,0),U$1,$T202)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P202,lstCondition,0),V$1,$T202)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q202,lstCondition,0),W$1,$T202)","v":0},0,{"$f":"'Parameters Added'!$B$78-C202","v":59},{"$f":"IF(SUM(X202,AB202)<'Parameters Added'!$B$82,1,IF(X202='Parameters Added'!$B$83,3,IF(X202>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC202<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B202,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH202,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":4.9000000000000004},{"$f":"MAX(MIN(L202,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S202,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S202,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S202,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S202,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S202,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S202,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S202,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S202,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S202,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S202,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S202,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S202,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.15111940298507462,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA202)+'Parameters Added'!$B$25*BA202)/1","v":1.5772388059701492},{"$f":"('Parameters Added'!$B$24*(1-BB202)+'Parameters Added'!$B$25*BB202)/1","v":1.6188},1076000,1467.3999999999942,2134.3999999999942,786.5263999999969,1144.038399999997,733.69999999999709,1067.1999999999971,12240.86766847995,{"$f":"BL202/'Parameters Added'!$B$19","v":222.56123033599908},17804.89842687995,{"$f":"BN202/'Parameters Added'!$B$20","v":323.72542594327183},{"$f":"BJ202*((1-AJ202)*IF('Parameters Added'!$B$75=\"Yes\",AH202,AG202)+AJ202*AH202)","v":11418.719839999954},{"$f":"BP202/'Parameters Added'!$B$21","v":207.61308799999918},{"$f":"BK202*((1-AJ202)*IF('Parameters Added'!$B$75=\"Yes\",AH202,AG202)+AJ202*AH202)","v":16609.047039999954},{"$f":"BR202/'Parameters Added'!$B$22","v":301.98267345454462},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD202,AE202,T202)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU202","v":2033}]
[200,{"$f":"BondProgramBridgeswithNBIData!A201","v":"4S3290"},{"$f":"BondProgramBridgeswithNBIData!AS201","v":1963},{"$f":"BondProgramBridgeswithNBIData!B201","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B203,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B203,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":794000},{"$f":"VLOOKUP(B203,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV201","v":2792},{"$f":"BondProgramBridgeswithNBIData!EX201","v":5025},{"$f":"BondProgramBridgeswithNBIData!AW201","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY201","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN201","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK201","v":2385},{"$f":"BondProgramBridgeswithNBIData!ES201","v":5},{"$f":"BondProgramBridgeswithNBIData!CY201","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ201","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA201","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B203,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D203)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O203,lstCondition,0),U$1,$T203)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P203,lstCondition,0),V$1,$T203)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q203,lstCondition,0),W$1,$T203)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O203,lstCondition,0),U$1,$T203)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P203,lstCondition,0),V$1,$T203)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q203,lstCondition,0),W$1,$T203)","v":0},0,{"$f":"'Parameters Added'!$B$78-C203","v":55},{"$f":"IF(SUM(X203,AB203)<'Parameters Added'!$B$82,1,IF(X203='Parameters Added'!$B$83,3,IF(X203>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC203<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B203,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH203,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":3.8},{"$f":"MAX(MIN(L203,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S203,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S203,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S203,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S203,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S203,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S203,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S203,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S203,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S203,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S203,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S203,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S203,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA203)+'Parameters Added'!$B$25*BA203)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB203)+'Parameters Added'!$B$25*BB203)/1","v":1.6459999999999999},794000,3238.5999999999767,5471.5999999999767,1684.0719999999878,2845.2319999999881,1619.2999999999884,2735.7999999999884,16468.540087999882,{"$f":"BL203/'Parameters Added'!$B$19","v":299.42800159999786},27823.523727999884,{"$f":"BN203/'Parameters Added'!$B$20","v":505.88224959999786},{"$f":"BJ203*((1-AJ203)*IF('Parameters Added'!$B$75=\"Yes\",AH203,AG203)+AJ203*AH203)","v":15835.134699999886},{"$f":"BP203/'Parameters Added'!$B$21","v":287.9115399999979},{"$f":"BK203*((1-AJ203)*IF('Parameters Added'!$B$75=\"Yes\",AH203,AG203)+AJ203*AH203)","v":26753.388199999885},{"$f":"BR203/'Parameters Added'!$B$22","v":486.42523999999793},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD203,AE203,T203)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU203","v":2033}]
[201,{"$f":"BondProgramBridgeswithNBIData!A202","v":"2S3200"},{"$f":"BondProgramBridgeswithNBIData!AS202","v":1962},{"$f":"BondProgramBridgeswithNBIData!B202","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B204,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B204,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":585000},{"$f":"VLOOKUP(B204,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV202","v":184},{"$f":"BondProgramBridgeswithNBIData!EX202","v":266},{"$f":"BondProgramBridgeswithNBIData!AW202","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY202","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN202","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK202","v":2781.25},{"$f":"BondProgramBridgeswithNBIData!ES202","v":8},{"$f":"BondProgramBridgeswithNBIData!CY202","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ202","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA202","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B204,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D204)","v":"Redecking"},2,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O204,lstCondition,0),U$1,$T204)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P204,lstCondition,0),V$1,$T204)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q204,lstCondition,0),W$1,$T204)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O204,lstCondition,0),U$1,$T204)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P204,lstCondition,0),V$1,$T204)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q204,lstCondition,0),W$1,$T204)","v":0},0,{"$f":"'Parameters Added'!$B$78-C204","v":56},{"$f":"IF(SUM(X204,AB204)<'Parameters Added'!$B$82,1,IF(X204='Parameters Added'!$B$83,3,IF(X204>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC204<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B204,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH204,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L204,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S204,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S204,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S204,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S204,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S204,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S204,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S204,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S204,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S204,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S204,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S204,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S204,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA204)+'Parameters Added'!$B$25*BA204)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB204)+'Parameters Added'!$B$25*BB204)/1","v":1.6256000000000002},585000,200.40000000000146,282.40000000000146,16.032000000000117,22.592000000000116,66.800000000000466,94.133333333333795,387.65376000000282,{"$f":"BL204/'Parameters Added'!$B$19","v":7.0482501818182328},546.27456000000279,{"$f":"BN204/'Parameters Added'!$B$20","v":9.9322647272727789},{"$f":"BJ204*((1-AJ204)*IF('Parameters Added'!$B$75=\"Yes\",AH204,AG204)+AJ204*AH204)","v":1615.2240000000113},{"$f":"BP204/'Parameters Added'!$B$21","v":29.367709090909297},{"$f":"BK204*((1-AJ204)*IF('Parameters Added'!$B$75=\"Yes\",AH204,AG204)+AJ204*AH204)","v":2276.1440000000111},{"$f":"BR204/'Parameters Added'!$B$22","v":41.384436363636567},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD204,AE204,T204)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU204","v":2026}]
[202,{"$f":"BondProgramBridgeswithNBIData!A203","v":"9S3567"},{"$f":"BondProgramBridgeswithNBIData!AS203","v":1959},{"$f":"BondProgramBridgeswithNBIData!B203","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B205,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B205,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3171000},{"$f":"VLOOKUP(B205,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV203","v":1831},{"$f":"BondProgramBridgeswithNBIData!EX203","v":2563},{"$f":"BondProgramBridgeswithNBIData!AW203","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY203","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN203","v":14.26},{"$f":"BondProgramBridgeswithNBIData!HK203","v":7759.9166670000004},{"$f":"BondProgramBridgeswithNBIData!ES203","v":11},{"$f":"BondProgramBridgeswithNBIData!CY203","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ203","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA203","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B205,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D205)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O205,lstCondition,0),U$1,$T205)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P205,lstCondition,0),V$1,$T205)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q205,lstCondition,0),W$1,$T205)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O205,lstCondition,0),U$1,$T205)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P205,lstCondition,0),V$1,$T205)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q205,lstCondition,0),W$1,$T205)","v":0},1,{"$f":"'Parameters Added'!$B$78-C205","v":59},{"$f":"IF(SUM(X205,AB205)<'Parameters Added'!$B$82,1,IF(X205='Parameters Added'!$B$83,3,IF(X205>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC205<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B205,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH205,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.26},{"$f":"MAX(MIN(L205,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.26},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S205,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S205,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S205,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S205,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S205,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S205,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S205,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S205,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S205,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S205,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S205,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S205,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA205)+'Parameters Added'!$B$25*BA205)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB205)+'Parameters Added'!$B$25*BB205)/1","v":1.6052},3171000,1977.3999999999942,2709.3999999999942,217.51399999999936,298.03399999999937,659.13333333333128,903.13333333333117,3101.7496399999909,{"$f":"BL205/'Parameters Added'!$B$19","v":56.395447999999831},4249.9648399999905,{"$f":"BN205/'Parameters Added'!$B$20","v":77.272087999999826},{"$f":"BJ205*((1-AJ205)*IF('Parameters Added'!$B$75=\"Yes\",AH205,AG205)+AJ205*AH205)","v":9399.2413333333043},{"$f":"BP205/'Parameters Added'!$B$21","v":170.89529696969643},{"$f":"BK205*((1-AJ205)*IF('Parameters Added'!$B$75=\"Yes\",AH205,AG205)+AJ205*AH205)","v":12878.681333333303},{"$f":"BR205/'Parameters Added'!$B$22","v":234.15784242424186},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD205,AE205,T205)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU205","v":2033}]
[203,{"$f":"BondProgramBridgeswithNBIData!A204","v":"9S3063"},{"$f":"BondProgramBridgeswithNBIData!AS204","v":1930},{"$f":"BondProgramBridgeswithNBIData!B204","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B206,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B206,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2738000},{"$f":"VLOOKUP(B206,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV204","v":4500},{"$f":"BondProgramBridgeswithNBIData!EX204","v":6525},{"$f":"BondProgramBridgeswithNBIData!AW204","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY204","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN204","v":14.88},{"$f":"BondProgramBridgeswithNBIData!HK204","v":5362.5},{"$f":"BondProgramBridgeswithNBIData!ES204","v":9},{"$f":"BondProgramBridgeswithNBIData!CY204","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ204","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA204","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B206,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D206)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O206,lstCondition,0),U$1,$T206)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P206,lstCondition,0),V$1,$T206)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q206,lstCondition,0),W$1,$T206)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O206,lstCondition,0),U$1,$T206)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P206,lstCondition,0),V$1,$T206)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q206,lstCondition,0),W$1,$T206)","v":1},2,{"$f":"'Parameters Added'!$B$78-C206","v":88},{"$f":"IF(SUM(X206,AB206)<'Parameters Added'!$B$82,1,IF(X206='Parameters Added'!$B$83,3,IF(X206>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC206<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B206,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH206,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":14.88},{"$f":"MAX(MIN(L206,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":14.88},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S206,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S206,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S206,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S206,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S206,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S206,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S206,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S206,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S206,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S206,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S206,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S206,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.15111940298507462,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA206)+'Parameters Added'!$B$25*BA206)/1","v":1.5772388059701492},{"$f":"('Parameters Added'!$B$24*(1-BB206)+'Parameters Added'!$B$25*BB206)/1","v":1.6188},2738000,4905,6930,2629.0800000000004,3714.48,2452.5,3465,39120.710400000011,{"$f":"BL206/'Parameters Added'!$B$19","v":711.28564363636383},55271.462400000004,{"$f":"BN206/'Parameters Added'!$B$20","v":1004.93568},{"$f":"BJ206*((1-AJ206)*IF('Parameters Added'!$B$75=\"Yes\",AH206,AG206)+AJ206*AH206)","v":36493.200000000004},{"$f":"BP206/'Parameters Added'!$B$21","v":663.51272727272737},{"$f":"BK206*((1-AJ206)*IF('Parameters Added'!$B$75=\"Yes\",AH206,AG206)+AJ206*AH206)","v":51559.200000000004},{"$f":"BR206/'Parameters Added'!$B$22","v":937.44},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD206,AE206,T206)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU206","v":2026}]
[204,{"$f":"BondProgramBridgeswithNBIData!A205","v":"1S0588"},{"$f":"BondProgramBridgeswithNBIData!AS205","v":1932},{"$f":"BondProgramBridgeswithNBIData!B205","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B207,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B207,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":754000},{"$f":"VLOOKUP(B207,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV205","v":382},{"$f":"BondProgramBridgeswithNBIData!EX205","v":496},{"$f":"BondProgramBridgeswithNBIData!AW205","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY205","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN205","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK205","v":2133.5},{"$f":"BondProgramBridgeswithNBIData!ES205","v":11},{"$f":"BondProgramBridgeswithNBIData!CY205","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ205","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA205","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B207,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D207)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O207,lstCondition,0),U$1,$T207)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P207,lstCondition,0),V$1,$T207)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q207,lstCondition,0),W$1,$T207)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O207,lstCondition,0),U$1,$T207)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P207,lstCondition,0),V$1,$T207)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q207,lstCondition,0),W$1,$T207)","v":1},2,{"$f":"'Parameters Added'!$B$78-C207","v":86},{"$f":"IF(SUM(X207,AB207)<'Parameters Added'!$B$82,1,IF(X207='Parameters Added'!$B$83,3,IF(X207>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC207<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B207,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH207,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L207,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S207,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S207,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S207,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S207,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S207,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S207,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S207,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S207,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S207,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S207,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S207,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S207,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA207)+'Parameters Added'!$B$25*BA207)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB207)+'Parameters Added'!$B$25*BB207)/1","v":1.6052},754000,399.10000000000036,513.10000000000036,217.11040000000023,279.12640000000022,199.55000000000018,256.55000000000018,3903.6449920000041,{"$f":"BL207/'Parameters Added'!$B$19","v":70.97536349090916},5018.6926720000038,{"$f":"BN207/'Parameters Added'!$B$20","v":91.248957672727343},{"$f":"BJ207*((1-AJ207)*IF('Parameters Added'!$B$75=\"Yes\",AH207,AG207)+AJ207*AH207)","v":3587.9090000000033},{"$f":"BP207/'Parameters Added'!$B$21","v":65.234709090909149},{"$f":"BK207*((1-AJ207)*IF('Parameters Added'!$B$75=\"Yes\",AH207,AG207)+AJ207*AH207)","v":4612.769000000003},{"$f":"BR207/'Parameters Added'!$B$22","v":83.86852727272732},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD207,AE207,T207)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU207","v":2026}]
[205,{"$f":"BondProgramBridgeswithNBIData!A206","v":"9S3328"},{"$f":"BondProgramBridgeswithNBIData!AS206","v":1936},{"$f":"BondProgramBridgeswithNBIData!B206","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B208,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B208,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":690000},{"$f":"VLOOKUP(B208,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV206","v":148},{"$f":"BondProgramBridgeswithNBIData!EX206","v":229},{"$f":"BondProgramBridgeswithNBIData!AW206","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY206","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN206","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK206","v":2082.5},{"$f":"BondProgramBridgeswithNBIData!ES206","v":11},{"$f":"BondProgramBridgeswithNBIData!CY206","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ206","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA206","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B208,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D208)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O208,lstCondition,0),U$1,$T208)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P208,lstCondition,0),V$1,$T208)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q208,lstCondition,0),W$1,$T208)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O208,lstCondition,0),U$1,$T208)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P208,lstCondition,0),V$1,$T208)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q208,lstCondition,0),W$1,$T208)","v":0},0,{"$f":"'Parameters Added'!$B$78-C208","v":82},{"$f":"IF(SUM(X208,AB208)<'Parameters Added'!$B$82,1,IF(X208='Parameters Added'!$B$83,3,IF(X208>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC208<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B208,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH208,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.2},{"$f":"MAX(MIN(L208,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S208,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S208,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S208,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S208,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S208,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S208,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S208,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S208,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S208,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S208,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S208,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S208,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA208)+'Parameters Added'!$B$25*BA208)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB208)+'Parameters Added'!$B$25*BB208)/1","v":1.6052},690000,164.20000000000073,245.20000000000073,89.324800000000408,133.3888000000004,82.100000000000364,122.60000000000036,1307.6972070400059,{"$f":"BL208/'Parameters Added'!$B$19","v":23.776312855272835},1952.7853542400057,{"$f":"BN208/'Parameters Added'!$B$20","v":35.505188258909193},{"$f":"BJ208*((1-AJ208)*IF('Parameters Added'!$B$75=\"Yes\",AH208,AG208)+AJ208*AH208)","v":1201.9275800000053},{"$f":"BP208/'Parameters Added'!$B$21","v":21.853228727272825},{"$f":"BK208*((1-AJ208)*IF('Parameters Added'!$B$75=\"Yes\",AH208,AG208)+AJ208*AH208)","v":1794.8394800000053},{"$f":"BR208/'Parameters Added'!$B$22","v":32.633445090909184},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD208,AE208,T208)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU208","v":2026}]
[206,{"$f":"BondProgramBridgeswithNBIData!A207","v":"7I3254"},{"$f":"BondProgramBridgeswithNBIData!AS207","v":1976},{"$f":"BondProgramBridgeswithNBIData!B207","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B209,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B209,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":659000},{"$f":"VLOOKUP(B209,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":3},{"$f":"BondProgramBridgeswithNBIData!AV207","v":6502},{"$f":"BondProgramBridgeswithNBIData!EX207","v":11703},{"$f":"BondProgramBridgeswithNBIData!AW207","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY207","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN207","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK207","v":8559.25},{"$f":"BondProgramBridgeswithNBIData!ES207","v":25},{"$f":"BondProgramBridgeswithNBIData!CY207","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ207","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA207","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B209,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D209)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O209,lstCondition,0),U$1,$T209)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P209,lstCondition,0),V$1,$T209)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q209,lstCondition,0),W$1,$T209)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O209,lstCondition,0),U$1,$T209)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P209,lstCondition,0),V$1,$T209)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q209,lstCondition,0),W$1,$T209)","v":0},0,{"$f":"'Parameters Added'!$B$78-C209","v":42},{"$f":"IF(SUM(X209,AB209)<'Parameters Added'!$B$82,1,IF(X209='Parameters Added'!$B$83,3,IF(X209>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC209<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B209,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH209,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L209,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.25,0.25,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S209,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S209,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S209,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S209,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S209,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S209,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S209,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S209,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S209,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S209,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S209,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S209,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.25,{"$f":"('Parameters Added'!$B$24*(1-BA209)+'Parameters Added'!$B$25*BA209)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB209)+'Parameters Added'!$B$25*BB209)/1","v":1.51},353224,7542.1999999999534,12743.199999999953,1885.5499999999884,3185.7999999999884,2514.0666666666507,4247.7333333333172,1169.0409999999927,{"$f":"BL209/'Parameters Added'!$B$19","v":21.255290909090775},1975.1959999999929,{"$f":"BN209/'Parameters Added'!$B$20","v":35.912654545454416},{"$f":"BJ209*((1-AJ209)*IF('Parameters Added'!$B$75=\"Yes\",AH209,AG209)+AJ209*AH209)","v":1558.7213333333234},{"$f":"BP209/'Parameters Added'!$B$21","v":28.340387878787698},{"$f":"BK209*((1-AJ209)*IF('Parameters Added'!$B$75=\"Yes\",AH209,AG209)+AJ209*AH209)","v":2633.5946666666568},{"$f":"BR209/'Parameters Added'!$B$22","v":47.883539393939216},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD209,AE209,T209)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU209","v":2048}]
[207,{"$f":"BondProgramBridgeswithNBIData!A208","v":"7I3254"},{"$f":"BondProgramBridgeswithNBIData!AS208","v":1976},{"$f":"BondProgramBridgeswithNBIData!B208","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B210,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B210,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":659000},{"$f":"VLOOKUP(B210,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":3},{"$f":"BondProgramBridgeswithNBIData!AV208","v":7414},{"$f":"BondProgramBridgeswithNBIData!EX208","v":13345},{"$f":"BondProgramBridgeswithNBIData!AW208","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY208","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN208","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK208","v":3704.75},{"$f":"BondProgramBridgeswithNBIData!ES208","v":25},{"$f":"BondProgramBridgeswithNBIData!CY208","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ208","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA208","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B210,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D210)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O210,lstCondition,0),U$1,$T210)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P210,lstCondition,0),V$1,$T210)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q210,lstCondition,0),W$1,$T210)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O210,lstCondition,0),U$1,$T210)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P210,lstCondition,0),V$1,$T210)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q210,lstCondition,0),W$1,$T210)","v":0},0,{"$f":"'Parameters Added'!$B$78-C210","v":42},{"$f":"IF(SUM(X210,AB210)<'Parameters Added'!$B$82,1,IF(X210='Parameters Added'!$B$83,3,IF(X210>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC210<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B210,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH210,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L210,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.25,0.25,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S210,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S210,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S210,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S210,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S210,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S210,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S210,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S210,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S210,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S210,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S210,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S210,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.25,{"$f":"('Parameters Added'!$B$24*(1-BA210)+'Parameters Added'!$B$25*BA210)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB210)+'Parameters Added'!$B$25*BB210)/1","v":1.51},152888,8600.1999999999534,14531.199999999953,2150.0499999999884,3632.7999999999884,2866.7333333333172,4843.7333333333163,1333.0309999999927,{"$f":"BL210/'Parameters Added'!$B$19","v":24.23692727272714},2252.335999999993,{"$f":"BN210/'Parameters Added'!$B$20","v":40.95156363636351},{"$f":"BJ210*((1-AJ210)*IF('Parameters Added'!$B$75=\"Yes\",AH210,AG210)+AJ210*AH210)","v":1777.3746666666566},{"$f":"BP210/'Parameters Added'!$B$21","v":32.315903030302849},{"$f":"BK210*((1-AJ210)*IF('Parameters Added'!$B$75=\"Yes\",AH210,AG210)+AJ210*AH210)","v":3003.1146666666559},{"$f":"BR210/'Parameters Added'!$B$22","v":54.602084848484651},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD210,AE210,T210)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU210","v":2048}]
[208,{"$f":"BondProgramBridgeswithNBIData!A209","v":"7I3254"},{"$f":"BondProgramBridgeswithNBIData!AS209","v":1976},{"$f":"BondProgramBridgeswithNBIData!B209","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B211,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B211,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":659000},{"$f":"VLOOKUP(B211,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":3},{"$f":"BondProgramBridgeswithNBIData!AV209","v":7516},{"$f":"BondProgramBridgeswithNBIData!EX209","v":13528},{"$f":"BondProgramBridgeswithNBIData!AW209","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY209","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN209","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK209","v":3704.75},{"$f":"BondProgramBridgeswithNBIData!ES209","v":25},{"$f":"BondProgramBridgeswithNBIData!CY209","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ209","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA209","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B211,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D211)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O211,lstCondition,0),U$1,$T211)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P211,lstCondition,0),V$1,$T211)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q211,lstCondition,0),W$1,$T211)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O211,lstCondition,0),U$1,$T211)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P211,lstCondition,0),V$1,$T211)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q211,lstCondition,0),W$1,$T211)","v":0},0,{"$f":"'Parameters Added'!$B$78-C211","v":42},{"$f":"IF(SUM(X211,AB211)<'Parameters Added'!$B$82,1,IF(X211='Parameters Added'!$B$83,3,IF(X211>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC211<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B211,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH211,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L211,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.25,0.25,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S211,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S211,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S211,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S211,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S211,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S211,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S211,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S211,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S211,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S211,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S211,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S211,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.25,{"$f":"('Parameters Added'!$B$24*(1-BA211)+'Parameters Added'!$B$25*BA211)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB211)+'Parameters Added'!$B$25*BB211)/1","v":1.51},152888,8718.3999999999069,14730.399999999907,2179.5999999999767,3682.5999999999767,2906.1333333333018,4910.1333333333014,1351.3519999999855,{"$f":"BL211/'Parameters Added'!$B$19","v":24.570036363636099},2283.2119999999854,{"$f":"BN211/'Parameters Added'!$B$20","v":41.512945454545189},{"$f":"BJ211*((1-AJ211)*IF('Parameters Added'!$B$75=\"Yes\",AH211,AG211)+AJ211*AH211)","v":1801.8026666666472},{"$f":"BP211/'Parameters Added'!$B$21","v":32.760048484848127},{"$f":"BK211*((1-AJ211)*IF('Parameters Added'!$B$75=\"Yes\",AH211,AG211)+AJ211*AH211)","v":3044.2826666666469},{"$f":"BR211/'Parameters Added'!$B$22","v":55.350593939393583},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD211,AE211,T211)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU211","v":2048}]
[209,{"$f":"BondProgramBridgeswithNBIData!A210","v":"9S3530"},{"$f":"BondProgramBridgeswithNBIData!AS210","v":1935},{"$f":"BondProgramBridgeswithNBIData!B210","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B212,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B212,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":437000},{"$f":"VLOOKUP(B212,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV210","v":364},{"$f":"BondProgramBridgeswithNBIData!EX210","v":546},{"$f":"BondProgramBridgeswithNBIData!AW210","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY210","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN210","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK210","v":998.75},{"$f":"BondProgramBridgeswithNBIData!ES210","v":11},{"$f":"BondProgramBridgeswithNBIData!CY210","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ210","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA210","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B212,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D212)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O212,lstCondition,0),U$1,$T212)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P212,lstCondition,0),V$1,$T212)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q212,lstCondition,0),W$1,$T212)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O212,lstCondition,0),U$1,$T212)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P212,lstCondition,0),V$1,$T212)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q212,lstCondition,0),W$1,$T212)","v":0},1,{"$f":"'Parameters Added'!$B$78-C212","v":83},{"$f":"IF(SUM(X212,AB212)<'Parameters Added'!$B$82,1,IF(X212='Parameters Added'!$B$83,3,IF(X212>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC212<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B212,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH212,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L212,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S212,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S212,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S212,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S212,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S212,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S212,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S212,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S212,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S212,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S212,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S212,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S212,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA212)+'Parameters Added'!$B$25*BA212)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB212)+'Parameters Added'!$B$25*BB212)/1","v":1.6052},437000,400.40000000000146,582.40000000000146,217.81760000000079,316.8256000000008,200.20000000000073,291.20000000000073,4321.5011840000161,{"$f":"BL212/'Parameters Added'!$B$19","v":78.572748800000298},6285.8199040000163,{"$f":"BN212/'Parameters Added'!$B$20","v":114.28763461818211},{"$f":"BJ212*((1-AJ212)*IF('Parameters Added'!$B$75=\"Yes\",AH212,AG212)+AJ212*AH212)","v":3971.9680000000144},{"$f":"BP212/'Parameters Added'!$B$21","v":72.21760000000026},{"$f":"BK212*((1-AJ212)*IF('Parameters Added'!$B$75=\"Yes\",AH212,AG212)+AJ212*AH212)","v":5777.408000000014},{"$f":"BR212/'Parameters Added'!$B$22","v":105.04378181818207},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD212,AE212,T212)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU212","v":2028}]
[210,{"$f":"BondProgramBridgeswithNBIData!A211","v":"2P3085"},{"$f":"BondProgramBridgeswithNBIData!AS211","v":1938},{"$f":"BondProgramBridgeswithNBIData!B211","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B213,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B213,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":953000},{"$f":"VLOOKUP(B213,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV211","v":5456},{"$f":"BondProgramBridgeswithNBIData!EX211","v":10912},{"$f":"BondProgramBridgeswithNBIData!AW211","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY211","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN211","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK211","v":2890.333333},{"$f":"BondProgramBridgeswithNBIData!ES211","v":9},{"$f":"BondProgramBridgeswithNBIData!CY211","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ211","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA211","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B213,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D213)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O213,lstCondition,0),U$1,$T213)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P213,lstCondition,0),V$1,$T213)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q213,lstCondition,0),W$1,$T213)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O213,lstCondition,0),U$1,$T213)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P213,lstCondition,0),V$1,$T213)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q213,lstCondition,0),W$1,$T213)","v":0},1,{"$f":"'Parameters Added'!$B$78-C213","v":80},{"$f":"IF(SUM(X213,AB213)<'Parameters Added'!$B$82,1,IF(X213='Parameters Added'!$B$83,3,IF(X213>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC213<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B213,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH213,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L213,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.09,0.09,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S213,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S213,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S213,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S213,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S213,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S213,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S213,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S213,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S213,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S213,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S213,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S213,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.15111940298507462,0.09,{"$f":"('Parameters Added'!$B$24*(1-BA213)+'Parameters Added'!$B$25*BA213)/1","v":1.5772388059701492},{"$f":"('Parameters Added'!$B$24*(1-BB213)+'Parameters Added'!$B$25*BB213)/1","v":1.6188},953000,6274.4000000000233,11730.400000000023,3363.0784000000126,6287.4944000000132,3137.2000000000116,5865.2000000000116,54212.823808000205,{"$f":"BL213/'Parameters Added'!$B$19","v":985.68770560000371},101354.40972800022,{"$f":"BN213/'Parameters Added'!$B$20","v":1842.807449600004},{"$f":"BJ213*((1-AJ213)*IF('Parameters Added'!$B$75=\"Yes\",AH213,AG213)+AJ213*AH213)","v":50571.664000000193},{"$f":"BP213/'Parameters Added'!$B$21","v":919.48480000000347},{"$f":"BK213*((1-AJ213)*IF('Parameters Added'!$B$75=\"Yes\",AH213,AG213)+AJ213*AH213)","v":94547.024000000194},{"$f":"BR213/'Parameters Added'!$B$22","v":1719.0368000000035},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD213,AE213,T213)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU213","v":2028}]
[211,{"$f":"BondProgramBridgeswithNBIData!A212","v":"9S3331"},{"$f":"BondProgramBridgeswithNBIData!AS212","v":1937},{"$f":"BondProgramBridgeswithNBIData!B212","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B214,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B214,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":424000},{"$f":"VLOOKUP(B214,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV212","v":254},{"$f":"BondProgramBridgeswithNBIData!EX212","v":381},{"$f":"BondProgramBridgeswithNBIData!AW212","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY212","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN212","v":21.7},{"$f":"BondProgramBridgeswithNBIData!HK212","v":998.75},{"$f":"BondProgramBridgeswithNBIData!ES212","v":11},{"$f":"BondProgramBridgeswithNBIData!CY212","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ212","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA212","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B214,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D214)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O214,lstCondition,0),U$1,$T214)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P214,lstCondition,0),V$1,$T214)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q214,lstCondition,0),W$1,$T214)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O214,lstCondition,0),U$1,$T214)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P214,lstCondition,0),V$1,$T214)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q214,lstCondition,0),W$1,$T214)","v":0},1,{"$f":"'Parameters Added'!$B$78-C214","v":81},{"$f":"IF(SUM(X214,AB214)<'Parameters Added'!$B$82,1,IF(X214='Parameters Added'!$B$83,3,IF(X214>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC214<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B214,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH214,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":21.7},{"$f":"MAX(MIN(L214,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":21.7},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S214,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S214,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S214,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S214,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S214,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S214,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S214,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S214,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S214,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S214,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S214,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S214,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA214)+'Parameters Added'!$B$25*BA214)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB214)+'Parameters Added'!$B$25*BB214)/1","v":1.6052},424000,279.40000000000146,406.40000000000146,151.99360000000081,221.0816000000008,139.70000000000073,203.20000000000073,3298.2611200000174,{"$f":"BL214/'Parameters Added'!$B$19","v":59.968384000000313},4797.4707200000175,{"$f":"BN214/'Parameters Added'!$B$20","v":87.226740363636679},{"$f":"BJ214*((1-AJ214)*IF('Parameters Added'!$B$75=\"Yes\",AH214,AG214)+AJ214*AH214)","v":3031.4900000000157},{"$f":"BP214/'Parameters Added'!$B$21","v":55.118000000000286},{"$f":"BK214*((1-AJ214)*IF('Parameters Added'!$B$75=\"Yes\",AH214,AG214)+AJ214*AH214)","v":4409.440000000016},{"$f":"BR214/'Parameters Added'!$B$22","v":80.171636363636651},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD214,AE214,T214)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU214","v":2028}]
[212,{"$f":"BondProgramBridgeswithNBIData!A213","v":"7S3285"},{"$f":"BondProgramBridgeswithNBIData!AS213","v":1957},{"$f":"BondProgramBridgeswithNBIData!B213","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B215,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B215,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":5936000},{"$f":"VLOOKUP(B215,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV213","v":27329},{"$f":"BondProgramBridgeswithNBIData!EX213","v":42359},{"$f":"BondProgramBridgeswithNBIData!AW213","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY213","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN213","v":8.06},{"$f":"BondProgramBridgeswithNBIData!HK213","v":7958},{"$f":"BondProgramBridgeswithNBIData!ES213","v":5},{"$f":"BondProgramBridgeswithNBIData!CY213","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ213","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA213","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B215,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D215)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O215,lstCondition,0),U$1,$T215)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P215,lstCondition,0),V$1,$T215)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q215,lstCondition,0),W$1,$T215)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O215,lstCondition,0),U$1,$T215)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P215,lstCondition,0),V$1,$T215)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q215,lstCondition,0),W$1,$T215)","v":0},1,{"$f":"'Parameters Added'!$B$78-C215","v":61},{"$f":"IF(SUM(X215,AB215)<'Parameters Added'!$B$82,1,IF(X215='Parameters Added'!$B$83,3,IF(X215>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC215<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B215,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH215,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":8.06},{"$f":"MAX(MIN(L215,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":8.06},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S215,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S215,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S215,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S215,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S215,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S215,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S215,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S215,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S215,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S215,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S215,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S215,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA215)+'Parameters Added'!$B$25*BA215)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB215)+'Parameters Added'!$B$25*BB215)/1","v":1.6459999999999999},5936000,30335,45365,1516.75,2268.25,10111.666666666664,15121.666666666662,12225.005000000001,{"$f":"BL215/'Parameters Added'!$B$19","v":222.2728181818182},18282.095000000001,{"$f":"BN215/'Parameters Added'!$B$20","v":332.40172727272727},{"$f":"BJ215*((1-AJ215)*IF('Parameters Added'!$B$75=\"Yes\",AH215,AG215)+AJ215*AH215)","v":81500.033333333326},{"$f":"BP215/'Parameters Added'!$B$21","v":1481.8187878787878},{"$f":"BK215*((1-AJ215)*IF('Parameters Added'!$B$75=\"Yes\",AH215,AG215)+AJ215*AH215)","v":121880.6333333333},{"$f":"BR215/'Parameters Added'!$B$22","v":2216.0115151515147},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD215,AE215,T215)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU215","v":2028}]
[213,{"$f":"BondProgramBridgeswithNBIData!A214","v":"4S3218"},{"$f":"BondProgramBridgeswithNBIData!AS214","v":1966},{"$f":"BondProgramBridgeswithNBIData!B214","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B216,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B216,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3907000},{"$f":"VLOOKUP(B216,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV214","v":3107},{"$f":"BondProgramBridgeswithNBIData!EX214","v":4194},{"$f":"BondProgramBridgeswithNBIData!AW214","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY214","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN214","v":9.92},{"$f":"BondProgramBridgeswithNBIData!HK214","v":8534.1666669999995},{"$f":"BondProgramBridgeswithNBIData!ES214","v":5},{"$f":"BondProgramBridgeswithNBIData!CY214","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ214","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA214","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B216,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D216)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O216,lstCondition,0),U$1,$T216)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P216,lstCondition,0),V$1,$T216)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q216,lstCondition,0),W$1,$T216)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O216,lstCondition,0),U$1,$T216)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P216,lstCondition,0),V$1,$T216)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q216,lstCondition,0),W$1,$T216)","v":0},0,{"$f":"'Parameters Added'!$B$78-C216","v":52},{"$f":"IF(SUM(X216,AB216)<'Parameters Added'!$B$82,1,IF(X216='Parameters Added'!$B$83,3,IF(X216>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC216<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B216,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH216,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":9.92},{"$f":"MAX(MIN(L216,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":9.92},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S216,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S216,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S216,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S216,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S216,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S216,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S216,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S216,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S216,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S216,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S216,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S216,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA216)+'Parameters Added'!$B$25*BA216)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB216)+'Parameters Added'!$B$25*BB216)/1","v":1.6459999999999999},3907000,3270.0500000000029,4357.0500000000029,1700.4260000000015,2265.6660000000015,1635.0250000000015,2178.5250000000015,16868.225920000015,{"$f":"BL216/'Parameters Added'!$B$19","v":306.69501672727301},22475.406720000014,{"$f":"BN216/'Parameters Added'!$B$20","v":408.64375854545477},{"$f":"BJ216*((1-AJ216)*IF('Parameters Added'!$B$75=\"Yes\",AH216,AG216)+AJ216*AH216)","v":16219.448000000015},{"$f":"BP216/'Parameters Added'!$B$21","v":294.89905454545482},{"$f":"BK216*((1-AJ216)*IF('Parameters Added'!$B$75=\"Yes\",AH216,AG216)+AJ216*AH216)","v":21610.968000000015},{"$f":"BR216/'Parameters Added'!$B$22","v":392.92669090909118},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD216,AE216,T216)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU216","v":2022}]
[214,{"$f":"BondProgramBridgeswithNBIData!A215","v":"1S3218"},{"$f":"BondProgramBridgeswithNBIData!AS215","v":1934},{"$f":"BondProgramBridgeswithNBIData!B215","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B217,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B217,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":805000},{"$f":"VLOOKUP(B217,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV215","v":484},{"$f":"BondProgramBridgeswithNBIData!EX215","v":605},{"$f":"BondProgramBridgeswithNBIData!AW215","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY215","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN215","v":24.8},{"$f":"BondProgramBridgeswithNBIData!HK215","v":2507.5},{"$f":"BondProgramBridgeswithNBIData!ES215","v":16},{"$f":"BondProgramBridgeswithNBIData!CY215","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ215","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA215","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B217,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D217)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O217,lstCondition,0),U$1,$T217)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P217,lstCondition,0),V$1,$T217)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q217,lstCondition,0),W$1,$T217)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O217,lstCondition,0),U$1,$T217)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P217,lstCondition,0),V$1,$T217)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q217,lstCondition,0),W$1,$T217)","v":1},1,{"$f":"'Parameters Added'!$B$78-C217","v":84},{"$f":"IF(SUM(X217,AB217)<'Parameters Added'!$B$82,1,IF(X217='Parameters Added'!$B$83,3,IF(X217>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC217<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B217,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH217,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.8},{"$f":"MAX(MIN(L217,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.8},0.16,0.16,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S217,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S217,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S217,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S217,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S217,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S217,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S217,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S217,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S217,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S217,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S217,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S217,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.25531914893617019,0.16,{"$f":"('Parameters Added'!$B$24*(1-BA217)+'Parameters Added'!$B$25*BA217)/1","v":1.5063829787234042},{"$f":"('Parameters Added'!$B$24*(1-BB217)+'Parameters Added'!$B$25*BB217)/1","v":1.5711999999999997},805000,502.14999999999964,623.14999999999964,283.21259999999984,351.45659999999981,251.07499999999982,311.57499999999982,7023.6724799999965,{"$f":"BL217/'Parameters Added'!$B$19","v":127.70313599999994},8716.1236799999951,{"$f":"BN217/'Parameters Added'!$B$20","v":158.47497599999991},{"$f":"BJ217*((1-AJ217)*IF('Parameters Added'!$B$75=\"Yes\",AH217,AG217)+AJ217*AH217)","v":6226.6599999999953},{"$f":"BP217/'Parameters Added'!$B$21","v":113.21199999999992},{"$f":"BK217*((1-AJ217)*IF('Parameters Added'!$B$75=\"Yes\",AH217,AG217)+AJ217*AH217)","v":7727.0599999999959},{"$f":"BR217/'Parameters Added'!$B$22","v":140.49199999999993},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD217,AE217,T217)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU217","v":2026}]
[215,{"$f":"BondProgramBridgeswithNBIData!A216","v":"6S3168"},{"$f":"BondProgramBridgeswithNBIData!AS216","v":1958},{"$f":"BondProgramBridgeswithNBIData!B216","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B218,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B218,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2721000},{"$f":"VLOOKUP(B218,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV216","v":574},{"$f":"BondProgramBridgeswithNBIData!EX216","v":1090},{"$f":"BondProgramBridgeswithNBIData!AW216","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY216","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN216","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK216","v":3069},{"$f":"BondProgramBridgeswithNBIData!ES216","v":11},{"$f":"BondProgramBridgeswithNBIData!CY216","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ216","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA216","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B218,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D218)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O218,lstCondition,0),U$1,$T218)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P218,lstCondition,0),V$1,$T218)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q218,lstCondition,0),W$1,$T218)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O218,lstCondition,0),U$1,$T218)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P218,lstCondition,0),V$1,$T218)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q218,lstCondition,0),W$1,$T218)","v":1},3,{"$f":"'Parameters Added'!$B$78-C218","v":60},{"$f":"IF(SUM(X218,AB218)<'Parameters Added'!$B$82,1,IF(X218='Parameters Added'!$B$83,3,IF(X218>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC218<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B218,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH218,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":7.8999999999999986},{"$f":"MAX(MIN(L218,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S218,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S218,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S218,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S218,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S218,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S218,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S218,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S218,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S218,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S218,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S218,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S218,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA218)+'Parameters Added'!$B$25*BA218)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB218)+'Parameters Added'!$B$25*BB218)/1","v":1.6052},2721000,677.19999999999709,1193.1999999999971,368.39679999999845,649.10079999999846,338.59999999999854,596.59999999999854,7590.0055910399678,{"$f":"BL218/'Parameters Added'!$B$19","v":138.00010165527215},13373.293962239968,{"$f":"BN218/'Parameters Added'!$B$20","v":243.15079931345397},{"$f":"BJ218*((1-AJ218)*IF('Parameters Added'!$B$75=\"Yes\",AH218,AG218)+AJ218*AH218)","v":6976.108079999969},{"$f":"BP218/'Parameters Added'!$B$21","v":126.83832872727217},{"$f":"BK218*((1-AJ218)*IF('Parameters Added'!$B$75=\"Yes\",AH218,AG218)+AJ218*AH218)","v":12291.630479999969},{"$f":"BR218/'Parameters Added'!$B$22","v":223.48419054545397},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD218,AE218,T218)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU218","v":2028}]
[216,{"$f":"BondProgramBridgeswithNBIData!A217","v":"5S3283"},{"$f":"BondProgramBridgeswithNBIData!AS217","v":1966},{"$f":"BondProgramBridgeswithNBIData!B217","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B219,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B219,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":993000},{"$f":"VLOOKUP(B219,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV217","v":476},{"$f":"BondProgramBridgeswithNBIData!EX217","v":690},{"$f":"BondProgramBridgeswithNBIData!AW217","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY217","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN217","v":39.68},{"$f":"BondProgramBridgeswithNBIData!HK217","v":4503},{"$f":"BondProgramBridgeswithNBIData!ES217","v":11},{"$f":"BondProgramBridgeswithNBIData!CY217","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ217","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA217","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B219,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D219)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O219,lstCondition,0),U$1,$T219)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P219,lstCondition,0),V$1,$T219)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q219,lstCondition,0),W$1,$T219)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O219,lstCondition,0),U$1,$T219)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P219,lstCondition,0),V$1,$T219)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q219,lstCondition,0),W$1,$T219)","v":0},1,{"$f":"'Parameters Added'!$B$78-C219","v":52},{"$f":"IF(SUM(X219,AB219)<'Parameters Added'!$B$82,1,IF(X219='Parameters Added'!$B$83,3,IF(X219>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC219<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B219,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH219,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":39.68},{"$f":"MAX(MIN(L219,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":39.68},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S219,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S219,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S219,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S219,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S219,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S219,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S219,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S219,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S219,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S219,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S219,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S219,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA219)+'Parameters Added'!$B$25*BA219)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB219)+'Parameters Added'!$B$25*BB219)/1","v":1.6052},993000,518.80000000000291,732.80000000000291,282.22720000000163,398.64320000000163,259.40000000000146,366.40000000000146,11198.775296000065,{"$f":"BL219/'Parameters Added'!$B$19","v":203.61409629091028},15818.162176000065,{"$f":"BN219/'Parameters Added'!$B$20","v":287.60294865454665},{"$f":"BJ219*((1-AJ219)*IF('Parameters Added'!$B$75=\"Yes\",AH219,AG219)+AJ219*AH219)","v":10292.992000000058},{"$f":"BP219/'Parameters Added'!$B$21","v":187.14530909091016},{"$f":"BK219*((1-AJ219)*IF('Parameters Added'!$B$75=\"Yes\",AH219,AG219)+AJ219*AH219)","v":14538.752000000057},{"$f":"BR219/'Parameters Added'!$B$22","v":264.3409454545465},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD219,AE219,T219)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU219","v":2028}]
[217,{"$f":"BondProgramBridgeswithNBIData!A218","v":"6P3062B"},{"$f":"BondProgramBridgeswithNBIData!AS218","v":1972},{"$f":"BondProgramBridgeswithNBIData!B218","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B220,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B220,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":332000},{"$f":"VLOOKUP(B220,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV218","v":8728},{"$f":"BondProgramBridgeswithNBIData!EX218","v":10910},{"$f":"BondProgramBridgeswithNBIData!AW218","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY218","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN218","v":6.2},{"$f":"BondProgramBridgeswithNBIData!HK218","v":1604.166667},{"$f":"BondProgramBridgeswithNBIData!ES218","v":5},{"$f":"BondProgramBridgeswithNBIData!CY218","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ218","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA218","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B220,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D220)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O220,lstCondition,0),U$1,$T220)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P220,lstCondition,0),V$1,$T220)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q220,lstCondition,0),W$1,$T220)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O220,lstCondition,0),U$1,$T220)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P220,lstCondition,0),V$1,$T220)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q220,lstCondition,0),W$1,$T220)","v":0},0,{"$f":"'Parameters Added'!$B$78-C220","v":46},{"$f":"IF(SUM(X220,AB220)<'Parameters Added'!$B$82,1,IF(X220='Parameters Added'!$B$83,3,IF(X220>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC220<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B220,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH220,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":6.2},{"$f":"MAX(MIN(L220,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":6.2},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S220,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S220,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S220,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S220,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S220,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S220,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S220,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S220,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S220,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S220,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S220,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S220,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA220)+'Parameters Added'!$B$25*BA220)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB220)+'Parameters Added'!$B$25*BB220)/1","v":1.6459999999999999},166000,9164.4000000000233,11346.400000000023,4765.4880000000121,5900.1280000000124,4582.2000000000116,5673.2000000000116,29546.02560000007,{"$f":"BL220/'Parameters Added'!$B$19","v":537.2004654545467},36580.79360000007,{"$f":"BN220/'Parameters Added'!$B$20","v":665.10533818181943},{"$f":"BJ220*((1-AJ220)*IF('Parameters Added'!$B$75=\"Yes\",AH220,AG220)+AJ220*AH220)","v":28409.640000000069},{"$f":"BP220/'Parameters Added'!$B$21","v":516.53890909091035},{"$f":"BK220*((1-AJ220)*IF('Parameters Added'!$B$75=\"Yes\",AH220,AG220)+AJ220*AH220)","v":35173.840000000069},{"$f":"BR220/'Parameters Added'!$B$22","v":639.52436363636491},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD220,AE220,T220)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU220","v":2043}]
[218,{"$f":"BondProgramBridgeswithNBIData!A219","v":"6P3062B"},{"$f":"BondProgramBridgeswithNBIData!AS219","v":1972},{"$f":"BondProgramBridgeswithNBIData!B219","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B221,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B221,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":332000},{"$f":"VLOOKUP(B221,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV219","v":6551},{"$f":"BondProgramBridgeswithNBIData!EX219","v":8188},{"$f":"BondProgramBridgeswithNBIData!AW219","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY219","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN219","v":6.2},{"$f":"BondProgramBridgeswithNBIData!HK219","v":1604.166667},{"$f":"BondProgramBridgeswithNBIData!ES219","v":5},{"$f":"BondProgramBridgeswithNBIData!CY219","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ219","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA219","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B221,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D221)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O221,lstCondition,0),U$1,$T221)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P221,lstCondition,0),V$1,$T221)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q221,lstCondition,0),W$1,$T221)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O221,lstCondition,0),U$1,$T221)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P221,lstCondition,0),V$1,$T221)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q221,lstCondition,0),W$1,$T221)","v":0},0,{"$f":"'Parameters Added'!$B$78-C221","v":46},{"$f":"IF(SUM(X221,AB221)<'Parameters Added'!$B$82,1,IF(X221='Parameters Added'!$B$83,3,IF(X221>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC221<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B221,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH221,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":6.2},{"$f":"MAX(MIN(L221,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":6.2},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S221,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S221,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S221,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S221,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S221,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S221,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S221,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S221,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S221,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S221,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S221,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S221,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA221)+'Parameters Added'!$B$25*BA221)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB221)+'Parameters Added'!$B$25*BB221)/1","v":1.6459999999999999},166000,6878.4000000000233,8515.4000000000233,3576.7680000000123,4428.0080000000125,3439.2000000000116,4257.7000000000116,22175.961600000075,{"$f":"BL221/'Parameters Added'!$B$19","v":403.19930181818319},27453.649600000073,{"$f":"BN221/'Parameters Added'!$B$20","v":499.1572654545468},{"$f":"BJ221*((1-AJ221)*IF('Parameters Added'!$B$75=\"Yes\",AH221,AG221)+AJ221*AH221)","v":21323.04000000007},{"$f":"BP221/'Parameters Added'!$B$21","v":387.69163636363766},{"$f":"BK221*((1-AJ221)*IF('Parameters Added'!$B$75=\"Yes\",AH221,AG221)+AJ221*AH221)","v":26397.740000000071},{"$f":"BR221/'Parameters Added'!$B$22","v":479.95890909091037},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD221,AE221,T221)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU221","v":2043}]
[219,{"$f":"BondProgramBridgeswithNBIData!A220","v":"5I3365"},{"$f":"BondProgramBridgeswithNBIData!AS220","v":1963},{"$f":"BondProgramBridgeswithNBIData!B220","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B222,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B222,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2028000},{"$f":"VLOOKUP(B222,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV220","v":15682},{"$f":"BondProgramBridgeswithNBIData!EX220","v":29011},{"$f":"BondProgramBridgeswithNBIData!AW220","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY220","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN220","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK220","v":12631.5},{"$f":"BondProgramBridgeswithNBIData!ES220","v":38},{"$f":"BondProgramBridgeswithNBIData!CY220","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ220","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA220","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B222,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D222)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O222,lstCondition,0),U$1,$T222)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P222,lstCondition,0),V$1,$T222)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q222,lstCondition,0),W$1,$T222)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O222,lstCondition,0),U$1,$T222)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P222,lstCondition,0),V$1,$T222)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q222,lstCondition,0),W$1,$T222)","v":0},0,{"$f":"'Parameters Added'!$B$78-C222","v":55},{"$f":"IF(SUM(X222,AB222)<'Parameters Added'!$B$82,1,IF(X222='Parameters Added'!$B$83,3,IF(X222>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC222<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B222,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH222,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L222,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.38,0.38,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S222,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S222,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S222,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S222,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S222,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S222,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S222,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S222,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S222,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S222,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S222,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S222,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.38000000000000006,{"$f":"('Parameters Added'!$B$24*(1-BA222)+'Parameters Added'!$B$25*BA222)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB222)+'Parameters Added'!$B$25*BB222)/1","v":1.4216},2028000,18347.799999999814,31676.799999999814,6972.1639999999297,12037.18399999993,6115.9333333332697,10558.933333333269,4322.7416799999564,{"$f":"BL222/'Parameters Added'!$B$19","v":78.595303272726483},7463.0540799999562,{"$f":"BN222/'Parameters Added'!$B$20","v":135.69189236363556},{"$f":"BJ222*((1-AJ222)*IF('Parameters Added'!$B$75=\"Yes\",AH222,AG222)+AJ222*AH222)","v":3791.8786666666274},{"$f":"BP222/'Parameters Added'!$B$21","v":68.943248484847771},{"$f":"BK222*((1-AJ222)*IF('Parameters Added'!$B$75=\"Yes\",AH222,AG222)+AJ222*AH222)","v":6546.5386666666263},{"$f":"BR222/'Parameters Added'!$B$22","v":119.02797575757502},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD222,AE222,T222)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU222","v":2038}]
[220,{"$f":"BondProgramBridgeswithNBIData!A221","v":"4I3221"},{"$f":"BondProgramBridgeswithNBIData!AS221","v":1974},{"$f":"BondProgramBridgeswithNBIData!B221","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B223,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B223,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1869000},{"$f":"VLOOKUP(B223,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV221","v":2980},{"$f":"BondProgramBridgeswithNBIData!EX221","v":4172},{"$f":"BondProgramBridgeswithNBIData!AW221","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY221","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN221","v":1.24},{"$f":"BondProgramBridgeswithNBIData!HK221","v":15542.916667},{"$f":"BondProgramBridgeswithNBIData!ES221","v":5},{"$f":"BondProgramBridgeswithNBIData!CY221","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ221","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA221","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B223,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D223)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O223,lstCondition,0),U$1,$T223)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P223,lstCondition,0),V$1,$T223)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q223,lstCondition,0),W$1,$T223)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O223,lstCondition,0),U$1,$T223)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P223,lstCondition,0),V$1,$T223)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q223,lstCondition,0),W$1,$T223)","v":0},0,{"$f":"'Parameters Added'!$B$78-C223","v":44},{"$f":"IF(SUM(X223,AB223)<'Parameters Added'!$B$82,1,IF(X223='Parameters Added'!$B$83,3,IF(X223>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC223<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B223,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH223,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.24},{"$f":"MAX(MIN(L223,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.24},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S223,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S223,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S223,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S223,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S223,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S223,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S223,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S223,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S223,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S223,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S223,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S223,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA223)+'Parameters Added'!$B$25*BA223)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB223)+'Parameters Added'!$B$25*BB223)/1","v":1.6459999999999999},1869000,3218.3999999999942,4410.3999999999942,1673.567999999997,2293.4079999999972,1609.1999999999971,2205.1999999999971,2075.2243199999962,{"$f":"BL223/'Parameters Added'!$B$19","v":37.731351272727203},2843.8259199999966,{"$f":"BN223/'Parameters Added'!$B$20","v":51.705925818181754},{"$f":"BJ223*((1-AJ223)*IF('Parameters Added'!$B$75=\"Yes\",AH223,AG223)+AJ223*AH223)","v":1995.4079999999963},{"$f":"BP223/'Parameters Added'!$B$21","v":36.280145454545384},{"$f":"BK223*((1-AJ223)*IF('Parameters Added'!$B$75=\"Yes\",AH223,AG223)+AJ223*AH223)","v":2734.4479999999962},{"$f":"BR223/'Parameters Added'!$B$22","v":49.717236363636296},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD223,AE223,T223)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU223","v":2043}]
[221,{"$f":"BondProgramBridgeswithNBIData!A222","v":"7P3195"},{"$f":"BondProgramBridgeswithNBIData!AS222","v":1967},{"$f":"BondProgramBridgeswithNBIData!B222","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B224,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B224,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1058000},{"$f":"VLOOKUP(B224,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV222","v":956},{"$f":"BondProgramBridgeswithNBIData!EX222","v":1290},{"$f":"BondProgramBridgeswithNBIData!AW222","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY222","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN222","v":17.98},{"$f":"BondProgramBridgeswithNBIData!HK222","v":9822.25},{"$f":"BondProgramBridgeswithNBIData!ES222","v":6},{"$f":"BondProgramBridgeswithNBIData!CY222","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ222","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA222","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B224,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D224)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O224,lstCondition,0),U$1,$T224)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P224,lstCondition,0),V$1,$T224)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q224,lstCondition,0),W$1,$T224)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O224,lstCondition,0),U$1,$T224)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P224,lstCondition,0),V$1,$T224)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q224,lstCondition,0),W$1,$T224)","v":0},0,{"$f":"'Parameters Added'!$B$78-C224","v":51},{"$f":"IF(SUM(X224,AB224)<'Parameters Added'!$B$82,1,IF(X224='Parameters Added'!$B$83,3,IF(X224>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC224<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B224,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH224,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":17.98},{"$f":"MAX(MIN(L224,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":17.98},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S224,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S224,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S224,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S224,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S224,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S224,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S224,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S224,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S224,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S224,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S224,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S224,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,5.9999999999999991E-2,{"$f":"('Parameters Added'!$B$24*(1-BA224)+'Parameters Added'!$B$25*BA224)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB224)+'Parameters Added'!$B$25*BB224)/1","v":1.6392},1058000,1006.0999999999985,1340.0999999999985,60.365999999999907,80.405999999999906,335.36666666666611,446.69999999999942,1085.3806799999984,{"$f":"BL224/'Parameters Added'!$B$19","v":19.734194181818154},1445.6998799999983,{"$f":"BN224/'Parameters Added'!$B$20","v":26.285452363636331},{"$f":"BJ224*((1-AJ224)*IF('Parameters Added'!$B$75=\"Yes\",AH224,AG224)+AJ224*AH224)","v":6029.8926666666566},{"$f":"BP224/'Parameters Added'!$B$21","v":109.63441212121194},{"$f":"BK224*((1-AJ224)*IF('Parameters Added'!$B$75=\"Yes\",AH224,AG224)+AJ224*AH224)","v":8031.6659999999902},{"$f":"BR224/'Parameters Added'!$B$22","v":146.03029090909072},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD224,AE224,T224)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU224","v":2028}]
[222,{"$f":"BondProgramBridgeswithNBIData!A223","v":"9S3561"},{"$f":"BondProgramBridgeswithNBIData!AS223","v":1959},{"$f":"BondProgramBridgeswithNBIData!B223","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B225,'Construction Cost Data'!$B$2:$B$210,0))","v":2023},{"$f":"VLOOKUP(B225,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2464000},{"$f":"VLOOKUP(B225,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV223","v":302},{"$f":"BondProgramBridgeswithNBIData!EX223","v":422},{"$f":"BondProgramBridgeswithNBIData!AW223","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY223","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN223","v":52.08},{"$f":"BondProgramBridgeswithNBIData!HK223","v":13327.75},{"$f":"BondProgramBridgeswithNBIData!ES223","v":11},{"$f":"BondProgramBridgeswithNBIData!CY223","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ223","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA223","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B225,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D225)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O225,lstCondition,0),U$1,$T225)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P225,lstCondition,0),V$1,$T225)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q225,lstCondition,0),W$1,$T225)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O225,lstCondition,0),U$1,$T225)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P225,lstCondition,0),V$1,$T225)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q225,lstCondition,0),W$1,$T225)","v":0},1,{"$f":"'Parameters Added'!$B$78-C225","v":59},{"$f":"IF(SUM(X225,AB225)<'Parameters Added'!$B$82,1,IF(X225='Parameters Added'!$B$83,3,IF(X225>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC225<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B225,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH225,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":52.08},{"$f":"MAX(MIN(L225,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":52.08},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S225,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S225,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S225,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S225,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S225,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S225,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S225,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S225,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S225,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S225,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S225,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S225,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA225)+'Parameters Added'!$B$25*BA225)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB225)+'Parameters Added'!$B$25*BB225)/1","v":1.6052},2464000,326,446,35.86,49.06,108.66666666666664,148.66666666666663,1867.5888,{"$f":"BL225/'Parameters Added'!$B$19","v":33.956159999999997},2555.0448000000001,{"$f":"BN225/'Parameters Added'!$B$20","v":46.455359999999999},{"$f":"BJ225*((1-AJ225)*IF('Parameters Added'!$B$75=\"Yes\",AH225,AG225)+AJ225*AH225)","v":5659.3599999999988},{"$f":"BP225/'Parameters Added'!$B$21","v":102.89745454545452},{"$f":"BK225*((1-AJ225)*IF('Parameters Added'!$B$75=\"Yes\",AH225,AG225)+AJ225*AH225)","v":7742.5599999999977},{"$f":"BR225/'Parameters Added'!$B$22","v":140.77381818181814},2023,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD225,AE225,T225)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU225","v":2033}]
[223,{"$f":"BondProgramBridgeswithNBIData!A224","v":"5I3366"},{"$f":"BondProgramBridgeswithNBIData!AS224","v":1940},{"$f":"BondProgramBridgeswithNBIData!B224","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B226,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B226,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3398000},{"$f":"VLOOKUP(B226,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV224","v":23977},{"$f":"BondProgramBridgeswithNBIData!EX224","v":39562},{"$f":"BondProgramBridgeswithNBIData!AW224","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY224","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN224","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK224","v":29680.583332999999},{"$f":"BondProgramBridgeswithNBIData!ES224","v":24},{"$f":"BondProgramBridgeswithNBIData!CY224","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ224","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA224","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B226,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D226)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O226,lstCondition,0),U$1,$T226)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P226,lstCondition,0),V$1,$T226)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q226,lstCondition,0),W$1,$T226)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O226,lstCondition,0),U$1,$T226)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P226,lstCondition,0),V$1,$T226)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q226,lstCondition,0),W$1,$T226)","v":0},0,{"$f":"'Parameters Added'!$B$78-C226","v":78},{"$f":"IF(SUM(X226,AB226)<'Parameters Added'!$B$82,1,IF(X226='Parameters Added'!$B$83,3,IF(X226>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC226<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B226,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH226,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L226,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.24,0.24,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S226,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S226,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S226,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S226,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S226,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S226,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S226,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S226,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S226,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S226,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S226,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S226,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.23999999999999996,{"$f":"('Parameters Added'!$B$24*(1-BA226)+'Parameters Added'!$B$25*BA226)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB226)+'Parameters Added'!$B$25*BB226)/1","v":1.5167999999999999},1723453.3363146044,27094,42679,6502.5599999999995,10242.959999999999,9031.3333333333321,14226.33333333333,4031.5871999999995,{"$f":"BL226/'Parameters Added'!$B$19","v":73.301585454545446},6350.6351999999997,{"$f":"BN226/'Parameters Added'!$B$20","v":115.46609454545454},{"$f":"BJ226*((1-AJ226)*IF('Parameters Added'!$B$75=\"Yes\",AH226,AG226)+AJ226*AH226)","v":5599.4266666666663},{"$f":"BP226/'Parameters Added'!$B$21","v":101.80775757575756},{"$f":"BK226*((1-AJ226)*IF('Parameters Added'!$B$75=\"Yes\",AH226,AG226)+AJ226*AH226)","v":8820.3266666666641},{"$f":"BR226/'Parameters Added'!$B$22","v":160.36957575757572},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD226,AE226,T226)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU226","v":2038}]
[224,{"$f":"BondProgramBridgeswithNBIData!A225","v":"5I3366"},{"$f":"BondProgramBridgeswithNBIData!AS225","v":1958},{"$f":"BondProgramBridgeswithNBIData!B225","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B227,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B227,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3398000},{"$f":"VLOOKUP(B227,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV225","v":22511},{"$f":"BondProgramBridgeswithNBIData!EX225","v":37143},{"$f":"BondProgramBridgeswithNBIData!AW225","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY225","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN225","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK225","v":28838.333332999999},{"$f":"BondProgramBridgeswithNBIData!ES225","v":24},{"$f":"BondProgramBridgeswithNBIData!CY225","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ225","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA225","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B227,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D227)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O227,lstCondition,0),U$1,$T227)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P227,lstCondition,0),V$1,$T227)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q227,lstCondition,0),W$1,$T227)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O227,lstCondition,0),U$1,$T227)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P227,lstCondition,0),V$1,$T227)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q227,lstCondition,0),W$1,$T227)","v":0},0,{"$f":"'Parameters Added'!$B$78-C227","v":60},{"$f":"IF(SUM(X227,AB227)<'Parameters Added'!$B$82,1,IF(X227='Parameters Added'!$B$83,3,IF(X227>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC227<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B227,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH227,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L227,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.24,0.24,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S227,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S227,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S227,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S227,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S227,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S227,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S227,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S227,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S227,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S227,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S227,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S227,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.23999999999999996,{"$f":"('Parameters Added'!$B$24*(1-BA227)+'Parameters Added'!$B$25*BA227)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB227)+'Parameters Added'!$B$25*BB227)/1","v":1.5167999999999999},1674546.6636853956,25437.399999999907,40069.399999999907,6104.9759999999778,9616.6559999999772,8479.1333333333005,13356.466666666633,3785.0851199999861,{"$f":"BL227/'Parameters Added'!$B$19","v":68.819729454545197},5962.3267199999855,{"$f":"BN227/'Parameters Added'!$B$20","v":108.40594036363611},{"$f":"BJ227*((1-AJ227)*IF('Parameters Added'!$B$75=\"Yes\",AH227,AG227)+AJ227*AH227)","v":5257.0626666666467},{"$f":"BP227/'Parameters Added'!$B$21","v":95.582957575757206},{"$f":"BK227*((1-AJ227)*IF('Parameters Added'!$B$75=\"Yes\",AH227,AG227)+AJ227*AH227)","v":8281.0093333333116},{"$f":"BR227/'Parameters Added'!$B$22","v":150.56380606060566},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD227,AE227,T227)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU227","v":2038}]
[225,{"$f":"BondProgramBridgeswithNBIData!A226","v":"9S3332"},{"$f":"BondProgramBridgeswithNBIData!AS226","v":1947},{"$f":"BondProgramBridgeswithNBIData!B226","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B228,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B228,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":857000},{"$f":"VLOOKUP(B228,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV226","v":558},{"$f":"BondProgramBridgeswithNBIData!EX226","v":837},{"$f":"BondProgramBridgeswithNBIData!AW226","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY226","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN226","v":9.92},{"$f":"BondProgramBridgeswithNBIData!HK226","v":2647.75},{"$f":"BondProgramBridgeswithNBIData!ES226","v":6},{"$f":"BondProgramBridgeswithNBIData!CY226","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ226","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA226","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B228,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D228)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O228,lstCondition,0),U$1,$T228)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P228,lstCondition,0),V$1,$T228)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q228,lstCondition,0),W$1,$T228)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O228,lstCondition,0),U$1,$T228)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P228,lstCondition,0),V$1,$T228)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q228,lstCondition,0),W$1,$T228)","v":0},1,{"$f":"'Parameters Added'!$B$78-C228","v":71},{"$f":"IF(SUM(X228,AB228)<'Parameters Added'!$B$82,1,IF(X228='Parameters Added'!$B$83,3,IF(X228>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC228<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B228,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH228,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":9.92},{"$f":"MAX(MIN(L228,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":9.92},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S228,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S228,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S228,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S228,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S228,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S228,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S228,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S228,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S228,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S228,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S228,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S228,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA228)+'Parameters Added'!$B$25*BA228)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB228)+'Parameters Added'!$B$25*BB228)/1","v":1.6392},857000,613.80000000000291,892.80000000000291,321.63120000000151,467.82720000000154,306.90000000000146,446.40000000000146,3190.5815040000148,{"$f":"BL228/'Parameters Added'!$B$19","v":58.010572800000269},4640.8458240000155,{"$f":"BN228/'Parameters Added'!$B$20","v":84.379014981818457},{"$f":"BJ228*((1-AJ228)*IF('Parameters Added'!$B$75=\"Yes\",AH228,AG228)+AJ228*AH228)","v":3044.4480000000144},{"$f":"BP228/'Parameters Added'!$B$21","v":55.353600000000263},{"$f":"BK228*((1-AJ228)*IF('Parameters Added'!$B$75=\"Yes\",AH228,AG228)+AJ228*AH228)","v":4428.2880000000141},{"$f":"BR228/'Parameters Added'!$B$22","v":80.514327272727527},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD228,AE228,T228)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU228","v":2028}]
[226,{"$f":"BondProgramBridgeswithNBIData!A227","v":"9S3278"},{"$f":"BondProgramBridgeswithNBIData!AS227","v":1933},{"$f":"BondProgramBridgeswithNBIData!B227","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B229,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B229,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":573000},{"$f":"VLOOKUP(B229,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV227","v":838},{"$f":"BondProgramBridgeswithNBIData!EX227","v":1215},{"$f":"BondProgramBridgeswithNBIData!AW227","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY227","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN227","v":16.12},{"$f":"BondProgramBridgeswithNBIData!HK227","v":983.08333300000004},{"$f":"BondProgramBridgeswithNBIData!ES227","v":11},{"$f":"BondProgramBridgeswithNBIData!CY227","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ227","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA227","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B229,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D229)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O229,lstCondition,0),U$1,$T229)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P229,lstCondition,0),V$1,$T229)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q229,lstCondition,0),W$1,$T229)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O229,lstCondition,0),U$1,$T229)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P229,lstCondition,0),V$1,$T229)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q229,lstCondition,0),W$1,$T229)","v":1},3,{"$f":"'Parameters Added'!$B$78-C229","v":85},{"$f":"IF(SUM(X229,AB229)<'Parameters Added'!$B$82,1,IF(X229='Parameters Added'!$B$83,3,IF(X229>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC229<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B229,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH229,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":16.12},{"$f":"MAX(MIN(L229,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":16.12},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S229,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S229,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S229,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S229,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S229,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S229,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S229,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S229,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S229,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S229,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S229,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S229,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA229)+'Parameters Added'!$B$25*BA229)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB229)+'Parameters Added'!$B$25*BB229)/1","v":1.6052},573000,{"$f":"TREND($H229:$I229,$J229:$K229,BF$1)","v":913.39999999999418},1290.3999999999942,496.88959999999685,701.97759999999687,456.69999999999709,645.19999999999709,8009.8603519999497,{"$f":"BL229/'Parameters Added'!$B$19","v":145.63382458181727},11315.878911999951,{"$f":"BN229/'Parameters Added'!$B$20","v":205.74325294545366},{"$f":"BJ229*((1-AJ229)*IF('Parameters Added'!$B$75=\"Yes\",AH229,AG229)+AJ229*AH229)","v":7362.0039999999535},{"$f":"BP229/'Parameters Added'!$B$21","v":133.85461818181733},{"$f":"BK229*((1-AJ229)*IF('Parameters Added'!$B$75=\"Yes\",AH229,AG229)+AJ229*AH229)","v":10400.623999999954},{"$f":"BR229/'Parameters Added'!$B$22","v":189.10225454545372},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD229,AE229,T229)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU229","v":2028}]
[227,{"$f":"BondProgramBridgeswithNBIData!A228","v":"5S3288"},{"$f":"BondProgramBridgeswithNBIData!AS228","v":1966},{"$f":"BondProgramBridgeswithNBIData!B228","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B230,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B230,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1696000},{"$f":"VLOOKUP(B230,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV228","v":306},{"$f":"BondProgramBridgeswithNBIData!EX228","v":443},{"$f":"BondProgramBridgeswithNBIData!AW228","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY228","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN228","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK228","v":3021},{"$f":"BondProgramBridgeswithNBIData!ES228","v":10},{"$f":"BondProgramBridgeswithNBIData!CY228","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ228","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA228","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B230,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D230)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O230,lstCondition,0),U$1,$T230)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P230,lstCondition,0),V$1,$T230)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q230,lstCondition,0),W$1,$T230)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O230,lstCondition,0),U$1,$T230)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P230,lstCondition,0),V$1,$T230)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q230,lstCondition,0),W$1,$T230)","v":0},1,{"$f":"'Parameters Added'!$B$78-C230","v":52},{"$f":"IF(SUM(X230,AB230)<'Parameters Added'!$B$82,1,IF(X230='Parameters Added'!$B$83,3,IF(X230>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC230<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B230,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH230,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L230,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S230,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S230,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S230,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S230,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S230,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S230,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S230,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S230,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S230,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S230,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S230,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S230,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA230)+'Parameters Added'!$B$25*BA230)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB230)+'Parameters Added'!$B$25*BB230)/1","v":1.6120000000000001},595284.76821192051,333.40000000000146,470.40000000000146,180.0360000000008,254.01600000000082,166.70000000000073,235.20000000000073,4353.2704800000192,{"$f":"BL230/'Parameters Added'!$B$19","v":79.15037236363672},6142.1068800000194,{"$f":"BN230/'Parameters Added'!$B$20","v":111.6746705454549},{"$f":"BJ230*((1-AJ230)*IF('Parameters Added'!$B$75=\"Yes\",AH230,AG230)+AJ230*AH230)","v":4030.8060000000173},{"$f":"BP230/'Parameters Added'!$B$21","v":73.287381818182126},{"$f":"BK230*((1-AJ230)*IF('Parameters Added'!$B$75=\"Yes\",AH230,AG230)+AJ230*AH230)","v":5687.1360000000177},{"$f":"BR230/'Parameters Added'!$B$22","v":103.40247272727305},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD230,AE230,T230)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU230","v":2028}]
[228,{"$f":"BondProgramBridgeswithNBIData!A229","v":"5S3288"},{"$f":"BondProgramBridgeswithNBIData!AS229","v":1966},{"$f":"BondProgramBridgeswithNBIData!B229","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B231,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B231,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1696000},{"$f":"VLOOKUP(B231,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV229","v":308},{"$f":"BondProgramBridgeswithNBIData!EX229","v":446},{"$f":"BondProgramBridgeswithNBIData!AW229","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY229","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN229","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK229","v":5586},{"$f":"BondProgramBridgeswithNBIData!ES229","v":10},{"$f":"BondProgramBridgeswithNBIData!CY229","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ229","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA229","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B231,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D231)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O231,lstCondition,0),U$1,$T231)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P231,lstCondition,0),V$1,$T231)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q231,lstCondition,0),W$1,$T231)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O231,lstCondition,0),U$1,$T231)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P231,lstCondition,0),V$1,$T231)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q231,lstCondition,0),W$1,$T231)","v":0},1,{"$f":"'Parameters Added'!$B$78-C231","v":52},{"$f":"IF(SUM(X231,AB231)<'Parameters Added'!$B$82,1,IF(X231='Parameters Added'!$B$83,3,IF(X231>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC231<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B231,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH231,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L231,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.1,0.1,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S231,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S231,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S231,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S231,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S231,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S231,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S231,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S231,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S231,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S231,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S231,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S231,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.16666666666666669,0.1,{"$f":"('Parameters Added'!$B$24*(1-BA231)+'Parameters Added'!$B$25*BA231)/1","v":1.5666666666666667},{"$f":"('Parameters Added'!$B$24*(1-BB231)+'Parameters Added'!$B$25*BB231)/1","v":1.6120000000000001},1100715.2317880795,328.69999999999891,466.69999999999891,177.49799999999942,252.01799999999943,164.34999999999945,233.34999999999945,4291.9016399999864,{"$f":"BL231/'Parameters Added'!$B$19","v":78.034575272727025},6093.7952399999858,{"$f":"BN231/'Parameters Added'!$B$20","v":110.79627709090883},{"$f":"BJ231*((1-AJ231)*IF('Parameters Added'!$B$75=\"Yes\",AH231,AG231)+AJ231*AH231)","v":3973.9829999999865},{"$f":"BP231/'Parameters Added'!$B$21","v":72.254236363636124},{"$f":"BK231*((1-AJ231)*IF('Parameters Added'!$B$75=\"Yes\",AH231,AG231)+AJ231*AH231)","v":5642.4029999999866},{"$f":"BR231/'Parameters Added'!$B$22","v":102.58914545454522},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD231,AE231,T231)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU231","v":2028}]
[229,{"$f":"BondProgramBridgeswithNBIData!A230","v":"2S3177"},{"$f":"BondProgramBridgeswithNBIData!AS230","v":1927},{"$f":"BondProgramBridgeswithNBIData!B230","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B232,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B232,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":873000},{"$f":"VLOOKUP(B232,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV230","v":159},{"$f":"BondProgramBridgeswithNBIData!EX230","v":230},{"$f":"BondProgramBridgeswithNBIData!AW230","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY230","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN230","v":31},{"$f":"BondProgramBridgeswithNBIData!HK230","v":3577.166667},{"$f":"BondProgramBridgeswithNBIData!ES230","v":17},{"$f":"BondProgramBridgeswithNBIData!CY230","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ230","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA230","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B232,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D232)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O232,lstCondition,0),U$1,$T232)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P232,lstCondition,0),V$1,$T232)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q232,lstCondition,0),W$1,$T232)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O232,lstCondition,0),U$1,$T232)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P232,lstCondition,0),V$1,$T232)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q232,lstCondition,0),W$1,$T232)","v":0},2,{"$f":"'Parameters Added'!$B$78-C232","v":91},{"$f":"IF(SUM(X232,AB232)<'Parameters Added'!$B$82,1,IF(X232='Parameters Added'!$B$83,3,IF(X232>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC232<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B232,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH232,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":31},{"$f":"MAX(MIN(L232,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":31},0.17,0.17,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S232,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S232,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S232,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S232,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S232,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S232,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S232,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S232,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S232,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S232,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S232,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S232,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.26936619718309862,0.17,{"$f":"('Parameters Added'!$B$24*(1-BA232)+'Parameters Added'!$B$25*BA232)/1","v":1.4968309859154929},{"$f":"('Parameters Added'!$B$24*(1-BB232)+'Parameters Added'!$B$25*BB232)/1","v":1.5643999999999998},873000,173.20000000000073,244.20000000000073,98.377600000000427,138.70560000000043,86.600000000000364,122.10000000000036,3049.7056000000134,{"$f":"BL232/'Parameters Added'!$B$19","v":55.449192727272973},4299.8736000000135,{"$f":"BN232/'Parameters Added'!$B$20","v":78.179520000000252},{"$f":"BJ232*((1-AJ232)*IF('Parameters Added'!$B$75=\"Yes\",AH232,AG232)+AJ232*AH232)","v":2684.6000000000113},{"$f":"BP232/'Parameters Added'!$B$21","v":48.810909090909298},{"$f":"BK232*((1-AJ232)*IF('Parameters Added'!$B$75=\"Yes\",AH232,AG232)+AJ232*AH232)","v":3785.1000000000113},{"$f":"BR232/'Parameters Added'!$B$22","v":68.820000000000206},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD232,AE232,T232)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU232","v":2028}]
[230,{"$f":"BondProgramBridgeswithNBIData!A231","v":"9S3299"},{"$f":"BondProgramBridgeswithNBIData!AS231","v":1954},{"$f":"BondProgramBridgeswithNBIData!B231","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B233,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B233,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1763000},{"$f":"VLOOKUP(B233,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV231","v":656},{"$f":"BondProgramBridgeswithNBIData!EX231","v":1016},{"$f":"BondProgramBridgeswithNBIData!AW231","v":2017},{"$f":"BondProgramBridgeswithNBIData!EY231","v":2037},{"$f":"BondProgramBridgeswithNBIData!AN231","v":24.8},{"$f":"BondProgramBridgeswithNBIData!HK231","v":5359.25},{"$f":"BondProgramBridgeswithNBIData!ES231","v":11},{"$f":"BondProgramBridgeswithNBIData!CY231","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ231","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA231","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B233,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D233)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O233,lstCondition,0),U$1,$T233)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P233,lstCondition,0),V$1,$T233)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q233,lstCondition,0),W$1,$T233)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O233,lstCondition,0),U$1,$T233)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P233,lstCondition,0),V$1,$T233)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q233,lstCondition,0),W$1,$T233)","v":0},1,{"$f":"'Parameters Added'!$B$78-C233","v":64},{"$f":"IF(SUM(X233,AB233)<'Parameters Added'!$B$82,1,IF(X233='Parameters Added'!$B$83,3,IF(X233>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC233<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B233,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH233,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.8},{"$f":"MAX(MIN(L233,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.8},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S233,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S233,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S233,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S233,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S233,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S233,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S233,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S233,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S233,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S233,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S233,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S233,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA233)+'Parameters Added'!$B$25*BA233)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB233)+'Parameters Added'!$B$25*BB233)/1","v":1.6052},1763000,710,1070,386.24,582.08000000000004,355,535,9578.7520000000022,{"$f":"BL233/'Parameters Added'!$B$19","v":174.15912727272732},14435.584000000004,{"$f":"BN233/'Parameters Added'!$B$20","v":262.46516363636374},{"$f":"BJ233*((1-AJ233)*IF('Parameters Added'!$B$75=\"Yes\",AH233,AG233)+AJ233*AH233)","v":8804.0000000000018},{"$f":"BP233/'Parameters Added'!$B$21","v":160.07272727272729},{"$f":"BK233*((1-AJ233)*IF('Parameters Added'!$B$75=\"Yes\",AH233,AG233)+AJ233*AH233)","v":13268.000000000002},{"$f":"BR233/'Parameters Added'!$B$22","v":241.23636363636368},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD233,AE233,T233)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU233","v":2028}]
[231,{"$f":"BondProgramBridgeswithNBIData!A232","v":"9P3218"},{"$f":"BondProgramBridgeswithNBIData!AS232","v":1933},{"$f":"BondProgramBridgeswithNBIData!B232","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B234,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B234,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7013000},{"$f":"VLOOKUP(B234,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV232","v":290},{"$f":"BondProgramBridgeswithNBIData!EX232","v":507},{"$f":"BondProgramBridgeswithNBIData!AW232","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY232","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN232","v":26.66},{"$f":"BondProgramBridgeswithNBIData!HK232","v":22618.75},{"$f":"BondProgramBridgeswithNBIData!ES232","v":12},{"$f":"BondProgramBridgeswithNBIData!CY232","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ232","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA232","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B234,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D234)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O234,lstCondition,0),U$1,$T234)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P234,lstCondition,0),V$1,$T234)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q234,lstCondition,0),W$1,$T234)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O234,lstCondition,0),U$1,$T234)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P234,lstCondition,0),V$1,$T234)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q234,lstCondition,0),W$1,$T234)","v":0},0,{"$f":"'Parameters Added'!$B$78-C234","v":85},{"$f":"IF(SUM(X234,AB234)<'Parameters Added'!$B$82,1,IF(X234='Parameters Added'!$B$83,3,IF(X234>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC234<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B234,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH234,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":26.66},{"$f":"MAX(MIN(L234,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":26.66},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S234,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S234,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S234,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S234,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S234,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S234,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S234,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S234,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S234,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S234,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S234,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S234,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.1970802919708029,0.12,{"$f":"('Parameters Added'!$B$24*(1-BA234)+'Parameters Added'!$B$25*BA234)/1","v":1.5459854014598542},{"$f":"('Parameters Added'!$B$24*(1-BB234)+'Parameters Added'!$B$25*BB234)/1","v":1.5983999999999998},7013000,333.40000000000146,550.40000000000146,182.70320000000081,301.61920000000083,166.70000000000073,275.20000000000073,4870.8673120000212,{"$f":"BL234/'Parameters Added'!$B$19","v":88.561223854545844},8041.1678720000218,{"$f":"BN234/'Parameters Added'!$B$20","v":146.20305221818222},{"$f":"BJ234*((1-AJ234)*IF('Parameters Added'!$B$75=\"Yes\",AH234,AG234)+AJ234*AH234)","v":4444.2220000000198},{"$f":"BP234/'Parameters Added'!$B$21","v":80.804036363636726},{"$f":"BK234*((1-AJ234)*IF('Parameters Added'!$B$75=\"Yes\",AH234,AG234)+AJ234*AH234)","v":7336.8320000000194},{"$f":"BR234/'Parameters Added'!$B$22","v":133.3969454545458},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD234,AE234,T234)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU234","v":2033}]
[232,{"$f":"BondProgramBridgeswithNBIData!A233","v":"6S3272"},{"$f":"BondProgramBridgeswithNBIData!AS233","v":1958},{"$f":"BondProgramBridgeswithNBIData!B233","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B235,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B235,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7068000},{"$f":"VLOOKUP(B235,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV233","v":2407},{"$f":"BondProgramBridgeswithNBIData!EX233","v":3008},{"$f":"BondProgramBridgeswithNBIData!AW233","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY233","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN233","v":4.96},{"$f":"BondProgramBridgeswithNBIData!HK233","v":7181},{"$f":"BondProgramBridgeswithNBIData!ES233","v":19},{"$f":"BondProgramBridgeswithNBIData!CY233","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ233","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA233","v":"SERIOUS CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B235,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D235)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O235,lstCondition,0),U$1,$T235)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P235,lstCondition,0),V$1,$T235)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q235,lstCondition,0),W$1,$T235)","v":1},3,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O235,lstCondition,0),U$1,$T235)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P235,lstCondition,0),V$1,$T235)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q235,lstCondition,0),W$1,$T235)","v":0},0,{"$f":"'Parameters Added'!$B$78-C235","v":60},{"$f":"IF(SUM(X235,AB235)<'Parameters Added'!$B$82,1,IF(X235='Parameters Added'!$B$83,3,IF(X235>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC235<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B235,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH235,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":4.96},{"$f":"MAX(MIN(L235,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":4.96},0.19,0.19,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S235,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S235,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S235,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S235,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S235,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S235,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S235,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S235,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S235,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S235,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S235,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S235,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.296875,0.19,{"$f":"('Parameters Added'!$B$24*(1-BA235)+'Parameters Added'!$B$25*BA235)/1","v":1.4781249999999999},{"$f":"('Parameters Added'!$B$24*(1-BB235)+'Parameters Added'!$B$25*BB235)/1","v":1.5508},2096547.0692717584,2527.1999999999971,3128.1999999999971,1455.6671999999985,1801.8431999999984,1263.5999999999985,1564.0999999999985,7220.1093119999923,{"$f":"BL235/'Parameters Added'!$B$19","v":131.27471476363621},8937.1422719999919,{"$f":"BN235/'Parameters Added'!$B$20","v":162.4934958545453},{"$f":"BJ235*((1-AJ235)*IF('Parameters Added'!$B$75=\"Yes\",AH235,AG235)+AJ235*AH235)","v":6267.4559999999929},{"$f":"BP235/'Parameters Added'!$B$21","v":113.95374545454533},{"$f":"BK235*((1-AJ235)*IF('Parameters Added'!$B$75=\"Yes\",AH235,AG235)+AJ235*AH235)","v":7757.9359999999924},{"$f":"BR235/'Parameters Added'!$B$22","v":141.05338181818169},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD235,AE235,T235)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU235","v":2022}]
[233,{"$f":"BondProgramBridgeswithNBIData!A234","v":"6S3272"},{"$f":"BondProgramBridgeswithNBIData!AS234","v":1958},{"$f":"BondProgramBridgeswithNBIData!B234","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B236,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B236,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7068000},{"$f":"VLOOKUP(B236,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV234","v":2743},{"$f":"BondProgramBridgeswithNBIData!EX234","v":3840},{"$f":"BondProgramBridgeswithNBIData!AW234","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY234","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN234","v":1.86},{"$f":"BondProgramBridgeswithNBIData!HK234","v":17028},{"$f":"BondProgramBridgeswithNBIData!ES234","v":5},{"$f":"BondProgramBridgeswithNBIData!CY234","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ234","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA234","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B236,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D236)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O236,lstCondition,0),U$1,$T236)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P236,lstCondition,0),V$1,$T236)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q236,lstCondition,0),W$1,$T236)","v":0},2,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O236,lstCondition,0),U$1,$T236)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P236,lstCondition,0),V$1,$T236)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q236,lstCondition,0),W$1,$T236)","v":1},1,{"$f":"'Parameters Added'!$B$78-C236","v":60},{"$f":"IF(SUM(X236,AB236)<'Parameters Added'!$B$82,1,IF(X236='Parameters Added'!$B$83,3,IF(X236>='Parameters Added'!$B$84,4,2)))","v":4},{"$f":"IF(AC236<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B236,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH236,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.86},{"$f":"MAX(MIN(L236,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.86},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S236,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S236,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S236,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S236,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S236,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S236,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S236,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S236,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S236,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S236,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S236,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S236,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA236)+'Parameters Added'!$B$25*BA236)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB236)+'Parameters Added'!$B$25*BB236)/1","v":1.6459999999999999},4971452.9307282418,2962.3999999999942,4059.3999999999942,1540.4479999999971,2110.8879999999972,1481.1999999999971,2029.6999999999971,2865.2332799999945,{"$f":"BL236/'Parameters Added'!$B$19","v":52.095150545454445},3926.2516799999944,{"$f":"BN236/'Parameters Added'!$B$20","v":71.386394181818076},{"$f":"BJ236*((1-AJ236)*IF('Parameters Added'!$B$75=\"Yes\",AH236,AG236)+AJ236*AH236)","v":2755.0319999999942},{"$f":"BP236/'Parameters Added'!$B$21","v":50.091490909090801},{"$f":"BK236*((1-AJ236)*IF('Parameters Added'!$B$75=\"Yes\",AH236,AG236)+AJ236*AH236)","v":3775.2419999999943},{"$f":"BR236/'Parameters Added'!$B$22","v":68.640763636363531},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD236,AE236,T236)*1","v":4},{"$f":"'Parameters Added'!$B$78+BU236","v":2022}]
[234,{"$f":"BondProgramBridgeswithNBIData!A235","v":"2I3226"},{"$f":"BondProgramBridgeswithNBIData!AS235","v":1951},{"$f":"BondProgramBridgeswithNBIData!B235","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B237,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B237,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7210000},{"$f":"VLOOKUP(B237,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV235","v":19282},{"$f":"BondProgramBridgeswithNBIData!EX235","v":36635},{"$f":"BondProgramBridgeswithNBIData!AW235","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY235","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN235","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK235","v":24353.583332999999},{"$f":"BondProgramBridgeswithNBIData!ES235","v":36},{"$f":"BondProgramBridgeswithNBIData!CY235","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ235","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA235","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B237,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D237)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O237,lstCondition,0),U$1,$T237)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P237,lstCondition,0),V$1,$T237)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q237,lstCondition,0),W$1,$T237)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O237,lstCondition,0),U$1,$T237)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P237,lstCondition,0),V$1,$T237)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q237,lstCondition,0),W$1,$T237)","v":0},0,{"$f":"'Parameters Added'!$B$78-C237","v":67},{"$f":"IF(SUM(X237,AB237)<'Parameters Added'!$B$82,1,IF(X237='Parameters Added'!$B$83,3,IF(X237>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC237<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B237,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH237,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L237,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.36,0.36,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S237,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S237,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S237,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S237,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S237,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S237,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S237,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S237,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S237,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S237,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S237,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S237,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.50310559006211175,0.36,{"$f":"('Parameters Added'!$B$24*(1-BA237)+'Parameters Added'!$B$25*BA237)/1","v":1.337888198757764},{"$f":"('Parameters Added'!$B$24*(1-BB237)+'Parameters Added'!$B$25*BB237)/1","v":1.4352},6133250.3660196736,22752.600000000093,40105.600000000093,14652.67440000006,25828.00640000006,11376.300000000047,20052.800000000047,9084.6581280000373,{"$f":"BL237/'Parameters Added'!$B$19","v":165.1756023272734},16013.363968000038,{"$f":"BN237/'Parameters Added'!$B$20","v":291.15207214545524},{"$f":"BJ237*((1-AJ237)*IF('Parameters Added'!$B$75=\"Yes\",AH237,AG237)+AJ237*AH237)","v":7053.3060000000287},{"$f":"BP237/'Parameters Added'!$B$21","v":128.24192727272779},{"$f":"BK237*((1-AJ237)*IF('Parameters Added'!$B$75=\"Yes\",AH237,AG237)+AJ237*AH237)","v":12432.736000000028},{"$f":"BR237/'Parameters Added'!$B$22","v":226.04974545454596},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD237,AE237,T237)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU237","v":2033}]
[235,{"$f":"BondProgramBridgeswithNBIData!A236","v":"2I3226"},{"$f":"BondProgramBridgeswithNBIData!AS236","v":1951},{"$f":"BondProgramBridgeswithNBIData!B236","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B238,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B238,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":7210000},{"$f":"VLOOKUP(B238,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV236","v":19282},{"$f":"BondProgramBridgeswithNBIData!EX236","v":36635},{"$f":"BondProgramBridgeswithNBIData!AW236","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY236","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN236","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK236","v":4275.5},{"$f":"BondProgramBridgeswithNBIData!ES236","v":36},{"$f":"BondProgramBridgeswithNBIData!CY236","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ236","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA236","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B238,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D238)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O238,lstCondition,0),U$1,$T238)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P238,lstCondition,0),V$1,$T238)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q238,lstCondition,0),W$1,$T238)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O238,lstCondition,0),U$1,$T238)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P238,lstCondition,0),V$1,$T238)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q238,lstCondition,0),W$1,$T238)","v":0},0,{"$f":"'Parameters Added'!$B$78-C238","v":67},{"$f":"IF(SUM(X238,AB238)<'Parameters Added'!$B$82,1,IF(X238='Parameters Added'!$B$83,3,IF(X238>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC238<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B238,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH238,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L238,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.36,0.36,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S238,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S238,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S238,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S238,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S238,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S238,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S238,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S238,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S238,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S238,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S238,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S238,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.50310559006211175,0.36,{"$f":"('Parameters Added'!$B$24*(1-BA238)+'Parameters Added'!$B$25*BA238)/1","v":1.337888198757764},{"$f":"('Parameters Added'!$B$24*(1-BB238)+'Parameters Added'!$B$25*BB238)/1","v":1.4352},1076749.6339803259,22752.600000000093,40105.600000000093,14652.67440000006,25828.00640000006,11376.300000000047,20052.800000000047,9084.6581280000373,{"$f":"BL238/'Parameters Added'!$B$19","v":165.1756023272734},16013.363968000038,{"$f":"BN238/'Parameters Added'!$B$20","v":291.15207214545524},{"$f":"BJ238*((1-AJ238)*IF('Parameters Added'!$B$75=\"Yes\",AH238,AG238)+AJ238*AH238)","v":7053.3060000000287},{"$f":"BP238/'Parameters Added'!$B$21","v":128.24192727272779},{"$f":"BK238*((1-AJ238)*IF('Parameters Added'!$B$75=\"Yes\",AH238,AG238)+AJ238*AH238)","v":12432.736000000028},{"$f":"BR238/'Parameters Added'!$B$22","v":226.04974545454596},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD238,AE238,T238)*1","v":15},{"$f":"'Parameters Added'!$B$78+BU238","v":2033}]
[236,{"$f":"BondProgramBridgeswithNBIData!A237","v":"6S3404"},{"$f":"BondProgramBridgeswithNBIData!AS237","v":1981},{"$f":"BondProgramBridgeswithNBIData!B237","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B239,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B239,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":6265000},{"$f":"VLOOKUP(B239,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV237","v":2626},{"$f":"BondProgramBridgeswithNBIData!EX237","v":3939},{"$f":"BondProgramBridgeswithNBIData!AW237","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY237","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN237","v":1.24},{"$f":"BondProgramBridgeswithNBIData!HK237","v":17051},{"$f":"BondProgramBridgeswithNBIData!ES237","v":5},{"$f":"BondProgramBridgeswithNBIData!CY237","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ237","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA237","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B239,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D239)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O239,lstCondition,0),U$1,$T239)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P239,lstCondition,0),V$1,$T239)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q239,lstCondition,0),W$1,$T239)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O239,lstCondition,0),U$1,$T239)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P239,lstCondition,0),V$1,$T239)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q239,lstCondition,0),W$1,$T239)","v":0},0,{"$f":"'Parameters Added'!$B$78-C239","v":37},{"$f":"IF(SUM(X239,AB239)<'Parameters Added'!$B$82,1,IF(X239='Parameters Added'!$B$83,3,IF(X239>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC239<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B239,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH239,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.24},{"$f":"MAX(MIN(L239,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.24},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S239,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S239,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S239,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S239,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S239,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S239,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S239,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S239,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S239,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S239,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S239,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S239,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA239)+'Parameters Added'!$B$25*BA239)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB239)+'Parameters Added'!$B$25*BB239)/1","v":1.6459999999999999},2615331.3094465733,2888.5999999999767,4201.5999999999767,144.42999999999884,210.07999999999885,962.86666666665872,1400.5333333333253,179.09319999999857,{"$f":"BL239/'Parameters Added'!$B$19","v":3.2562399999999743},260.49919999999855,{"$f":"BN239/'Parameters Added'!$B$20","v":4.7363490909090649},{"$f":"BJ239*((1-AJ239)*IF('Parameters Added'!$B$75=\"Yes\",AH239,AG239)+AJ239*AH239)","v":1193.9546666666567},{"$f":"BP239/'Parameters Added'!$B$21","v":21.708266666666486},{"$f":"BK239*((1-AJ239)*IF('Parameters Added'!$B$75=\"Yes\",AH239,AG239)+AJ239*AH239)","v":1736.6613333333235},{"$f":"BR239/'Parameters Added'!$B$22","v":31.575660606060428},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD239,AE239,T239)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU239","v":2048}]
[237,{"$f":"BondProgramBridgeswithNBIData!A238","v":"6S3404"},{"$f":"BondProgramBridgeswithNBIData!AS238","v":1981},{"$f":"BondProgramBridgeswithNBIData!B238","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B240,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B240,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":6265000},{"$f":"VLOOKUP(B240,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV238","v":9258},{"$f":"BondProgramBridgeswithNBIData!EX238","v":12961},{"$f":"BondProgramBridgeswithNBIData!AW238","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY238","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN238","v":1.24},{"$f":"BondProgramBridgeswithNBIData!HK238","v":23794.5},{"$f":"BondProgramBridgeswithNBIData!ES238","v":5},{"$f":"BondProgramBridgeswithNBIData!CY238","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ238","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA238","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B240,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D240)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O240,lstCondition,0),U$1,$T240)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P240,lstCondition,0),V$1,$T240)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q240,lstCondition,0),W$1,$T240)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O240,lstCondition,0),U$1,$T240)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P240,lstCondition,0),V$1,$T240)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q240,lstCondition,0),W$1,$T240)","v":0},0,{"$f":"'Parameters Added'!$B$78-C240","v":37},{"$f":"IF(SUM(X240,AB240)<'Parameters Added'!$B$82,1,IF(X240='Parameters Added'!$B$83,3,IF(X240>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC240<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B240,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH240,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":1.24},{"$f":"MAX(MIN(L240,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":1.24},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S240,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S240,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S240,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S240,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S240,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S240,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S240,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S240,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S240,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S240,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S240,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S240,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA240)+'Parameters Added'!$B$25*BA240)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB240)+'Parameters Added'!$B$25*BB240)/1","v":1.6459999999999999},3649668.6905534267,9998.5999999999767,13701.599999999977,499.92999999999887,685.0799999999989,3332.8666666666581,4567.1999999999916,619.9131999999986,{"$f":"BL240/'Parameters Added'!$B$19","v":11.271149090909065},849.49919999999861,{"$f":"BN240/'Parameters Added'!$B$20","v":15.445439999999975},{"$f":"BJ240*((1-AJ240)*IF('Parameters Added'!$B$75=\"Yes\",AH240,AG240)+AJ240*AH240)","v":4132.7546666666558},{"$f":"BP240/'Parameters Added'!$B$21","v":75.140993939393738},{"$f":"BK240*((1-AJ240)*IF('Parameters Added'!$B$75=\"Yes\",AH240,AG240)+AJ240*AH240)","v":5663.3279999999895},{"$f":"BR240/'Parameters Added'!$B$22","v":102.96959999999982},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD240,AE240,T240)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU240","v":2048}]
[238,{"$f":"BondProgramBridgeswithNBIData!A239","v":"9S3393"},{"$f":"BondProgramBridgeswithNBIData!AS239","v":1954},{"$f":"BondProgramBridgeswithNBIData!B239","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B241,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B241,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":847000},{"$f":"VLOOKUP(B241,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV239","v":226},{"$f":"BondProgramBridgeswithNBIData!EX239","v":350},{"$f":"BondProgramBridgeswithNBIData!AW239","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY239","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN239","v":123.38},{"$f":"BondProgramBridgeswithNBIData!HK239","v":2647.75},{"$f":"BondProgramBridgeswithNBIData!ES239","v":11},{"$f":"BondProgramBridgeswithNBIData!CY239","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ239","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA239","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B241,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D241)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O241,lstCondition,0),U$1,$T241)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P241,lstCondition,0),V$1,$T241)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q241,lstCondition,0),W$1,$T241)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O241,lstCondition,0),U$1,$T241)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P241,lstCondition,0),V$1,$T241)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q241,lstCondition,0),W$1,$T241)","v":0},1,{"$f":"'Parameters Added'!$B$78-C241","v":64},{"$f":"IF(SUM(X241,AB241)<'Parameters Added'!$B$82,1,IF(X241='Parameters Added'!$B$83,3,IF(X241>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC241<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B241,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH241,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":5.2},{"$f":"MAX(MIN(L241,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":123.38},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S241,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S241,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S241,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S241,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S241,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S241,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S241,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S241,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S241,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S241,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S241,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S241,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.18198529411764705,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA241)+'Parameters Added'!$B$25*BA241)/1","v":1.5562499999999999},{"$f":"('Parameters Added'!$B$24*(1-BB241)+'Parameters Added'!$B$25*BB241)/1","v":1.6052},847000,250.79999999999927,374.79999999999927,136.43519999999961,203.89119999999963,125.39999999999964,187.39999999999964,2483.0933529599929,{"$f":"BL241/'Parameters Added'!$B$19","v":45.147151871999874},3710.7790617599931,{"$f":"BN241/'Parameters Added'!$B$20","v":67.468710213818056},{"$f":"BJ241*((1-AJ241)*IF('Parameters Added'!$B$75=\"Yes\",AH241,AG241)+AJ241*AH241)","v":2282.2549199999935},{"$f":"BP241/'Parameters Added'!$B$21","v":41.495543999999882},{"$f":"BK241*((1-AJ241)*IF('Parameters Added'!$B$75=\"Yes\",AH241,AG241)+AJ241*AH241)","v":3410.6425199999935},{"$f":"BR241/'Parameters Added'!$B$22","v":62.011682181818067},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD241,AE241,T241)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU241","v":2028}]
[239,{"$f":"BondProgramBridgeswithNBIData!A240","v":"4I3297"},{"$f":"BondProgramBridgeswithNBIData!AS240","v":1957},{"$f":"BondProgramBridgeswithNBIData!B240","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B242,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B242,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":5180000},{"$f":"VLOOKUP(B242,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV240","v":93299},{"$f":"BondProgramBridgeswithNBIData!EX240","v":191262},{"$f":"BondProgramBridgeswithNBIData!AW240","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY240","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN240","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK240","v":17302},{"$f":"BondProgramBridgeswithNBIData!ES240","v":6},{"$f":"BondProgramBridgeswithNBIData!CY240","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ240","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA240","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B242,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D242)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O242,lstCondition,0),U$1,$T242)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P242,lstCondition,0),V$1,$T242)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q242,lstCondition,0),W$1,$T242)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O242,lstCondition,0),U$1,$T242)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P242,lstCondition,0),V$1,$T242)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q242,lstCondition,0),W$1,$T242)","v":1},3,{"$f":"'Parameters Added'!$B$78-C242","v":61},{"$f":"IF(SUM(X242,AB242)<'Parameters Added'!$B$82,1,IF(X242='Parameters Added'!$B$83,3,IF(X242>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC242<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B242,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH242,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L242,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.06,0.06,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S242,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S242,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S242,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S242,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S242,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S242,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S242,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S242,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S242,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S242,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S242,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S242,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.10305343511450381,0.06,{"$f":"('Parameters Added'!$B$24*(1-BA242)+'Parameters Added'!$B$25*BA242)/1","v":1.6099236641221373},{"$f":"('Parameters Added'!$B$24*(1-BB242)+'Parameters Added'!$B$25*BB242)/1","v":1.6392},5180000,112891.60000000149,210854.60000000149,59155.19840000078,110487.81040000079,56445.800000000745,105427.30000000075,36676.223008000481,{"$f":"BL242/'Parameters Added'!$B$19","v":666.84041832728144},68502.442448000482,{"$f":"BN242/'Parameters Added'!$B$20","v":1245.4989536000087},{"$f":"BJ242*((1-AJ242)*IF('Parameters Added'!$B$75=\"Yes\",AH242,AG242)+AJ242*AH242)","v":34996.396000000459},{"$f":"BP242/'Parameters Added'!$B$21","v":636.29810909091748},{"$f":"BK242*((1-AJ242)*IF('Parameters Added'!$B$75=\"Yes\",AH242,AG242)+AJ242*AH242)","v":65364.926000000458},{"$f":"BR242/'Parameters Added'!$B$22","v":1188.4532000000083},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD242,AE242,T242)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU242","v":2028}]
[240,{"$f":"BondProgramBridgeswithNBIData!A241","v":"3S3090"},{"$f":"BondProgramBridgeswithNBIData!AS241","v":1949},{"$f":"BondProgramBridgeswithNBIData!B241","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B243,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B243,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":1185000},{"$f":"VLOOKUP(B243,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV241","v":282},{"$f":"BondProgramBridgeswithNBIData!EX241","v":451},{"$f":"BondProgramBridgeswithNBIData!AW241","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY241","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN241","v":22.94},{"$f":"BondProgramBridgeswithNBIData!HK241","v":4361},{"$f":"BondProgramBridgeswithNBIData!ES241","v":11},{"$f":"BondProgramBridgeswithNBIData!CY241","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ241","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA241","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B243,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D243)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O243,lstCondition,0),U$1,$T243)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P243,lstCondition,0),V$1,$T243)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q243,lstCondition,0),W$1,$T243)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O243,lstCondition,0),U$1,$T243)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P243,lstCondition,0),V$1,$T243)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q243,lstCondition,0),W$1,$T243)","v":1},1,{"$f":"'Parameters Added'!$B$78-C243","v":69},{"$f":"IF(SUM(X243,AB243)<'Parameters Added'!$B$82,1,IF(X243='Parameters Added'!$B$83,3,IF(X243>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC243<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B243,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH243,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":22.94},{"$f":"MAX(MIN(L243,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":22.94},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S243,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S243,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S243,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S243,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S243,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S243,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S243,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S243,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S243,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S243,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S243,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S243,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA243)+'Parameters Added'!$B$25*BA243)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB243)+'Parameters Added'!$B$25*BB243)/1","v":1.6052},1185000,315.80000000000291,484.80000000000291,34.738000000000319,53.328000000000323,105.26666666666762,161.60000000000093,796.8897200000074,{"$f":"BL243/'Parameters Added'!$B$19","v":14.488904000000135},1223.3443200000074,{"$f":"BN243/'Parameters Added'!$B$20","v":22.242624000000134},{"$f":"BJ243*((1-AJ243)*IF('Parameters Added'!$B$75=\"Yes\",AH243,AG243)+AJ243*AH243)","v":2414.8173333333552},{"$f":"BP243/'Parameters Added'!$B$21","v":43.905769696970097},{"$f":"BK243*((1-AJ243)*IF('Parameters Added'!$B$75=\"Yes\",AH243,AG243)+AJ243*AH243)","v":3707.1040000000216},{"$f":"BR243/'Parameters Added'!$B$22","v":67.401890909091307},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD243,AE243,T243)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU243","v":2028}]
[241,{"$f":"BondProgramBridgeswithNBIData!A242","v":"4P3009"},{"$f":"BondProgramBridgeswithNBIData!AS242","v":1975},{"$f":"BondProgramBridgeswithNBIData!B242","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B244,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B244,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2377000},{"$f":"VLOOKUP(B244,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV242","v":62072},{"$f":"BondProgramBridgeswithNBIData!EX242","v":83797},{"$f":"BondProgramBridgeswithNBIData!AW242","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY242","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN242","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK242","v":7520.5},{"$f":"BondProgramBridgeswithNBIData!ES242","v":5},{"$f":"BondProgramBridgeswithNBIData!CY242","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ242","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA242","v":"GOOD CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B244,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D244)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O244,lstCondition,0),U$1,$T244)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P244,lstCondition,0),V$1,$T244)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q244,lstCondition,0),W$1,$T244)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O244,lstCondition,0),U$1,$T244)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P244,lstCondition,0),V$1,$T244)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q244,lstCondition,0),W$1,$T244)","v":0},0,{"$f":"'Parameters Added'!$B$78-C244","v":43},{"$f":"IF(SUM(X244,AB244)<'Parameters Added'!$B$82,1,IF(X244='Parameters Added'!$B$83,3,IF(X244>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC244<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B244,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH244,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L244,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},0.05,0.05,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S244,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S244,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S244,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S244,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S244,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S244,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S244,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S244,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S244,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S244,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S244,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S244,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,8.653846153846155E-2,0.05,{"$f":"('Parameters Added'!$B$24*(1-BA244)+'Parameters Added'!$B$25*BA244)/1","v":1.6211538461538459},{"$f":"('Parameters Added'!$B$24*(1-BB244)+'Parameters Added'!$B$25*BB244)/1","v":1.6459999999999999},1219325.6484149855,66417,88142,34536.840000000004,45833.840000000004,33208.5,44071,21412.840800000002,{"$f":"BL244/'Parameters Added'!$B$19","v":389.32437818181819},28416.980800000001,{"$f":"BN244/'Parameters Added'!$B$20","v":516.6723781818182},{"$f":"BJ244*((1-AJ244)*IF('Parameters Added'!$B$75=\"Yes\",AH244,AG244)+AJ244*AH244)","v":20589.27},{"$f":"BP244/'Parameters Added'!$B$21","v":374.35036363636362},{"$f":"BK244*((1-AJ244)*IF('Parameters Added'!$B$75=\"Yes\",AH244,AG244)+AJ244*AH244)","v":27324.02},{"$f":"BR244/'Parameters Added'!$B$22","v":496.80036363636367},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD244,AE244,T244)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU244","v":2043}]
[242,{"$f":"BondProgramBridgeswithNBIData!A243","v":"4P3009"},{"$f":"BondProgramBridgeswithNBIData!AS243","v":1975},{"$f":"BondProgramBridgeswithNBIData!B243","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B245,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B245,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2377000},{"$f":"VLOOKUP(B245,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":2},{"$f":"BondProgramBridgeswithNBIData!AV243","v":36253},{"$f":"BondProgramBridgeswithNBIData!EX243","v":48941},{"$f":"BondProgramBridgeswithNBIData!AW243","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY243","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN243","v":0.62},{"$f":"BondProgramBridgeswithNBIData!HK243","v":7140.25},{"$f":"BondProgramBridgeswithNBIData!ES243","v":7},{"$f":"BondProgramBridgeswithNBIData!CY243","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ243","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA243","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B245,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D245)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O245,lstCondition,0),U$1,$T245)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P245,lstCondition,0),V$1,$T245)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q245,lstCondition,0),W$1,$T245)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O245,lstCondition,0),U$1,$T245)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P245,lstCondition,0),V$1,$T245)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q245,lstCondition,0),W$1,$T245)","v":0},0,{"$f":"'Parameters Added'!$B$78-C245","v":43},{"$f":"IF(SUM(X245,AB245)<'Parameters Added'!$B$82,1,IF(X245='Parameters Added'!$B$83,3,IF(X245>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC245<='Parameters Added'!$B$80,1,2)","v":1},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B245,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH245,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":0.62},{"$f":"MAX(MIN(L245,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":0.62},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S245,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S245,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S245,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S245,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S245,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S245,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S245,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S245,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S245,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S245,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S245,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S245,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.11931818181818184,7.0000000000000007E-2,{"$f":"('Parameters Added'!$B$24*(1-BA245)+'Parameters Added'!$B$25*BA245)/1","v":1.5988636363636364},{"$f":"('Parameters Added'!$B$24*(1-BB245)+'Parameters Added'!$B$25*BB245)/1","v":1.6323999999999999},1157674.3515850145,38790.600000000093,51478.600000000093,20481.43680000005,27180.70080000005,19395.300000000047,25739.300000000047,12698.49081600003,{"$f":"BL245/'Parameters Added'!$B$19","v":230.88165120000056},16852.034496000029,{"$f":"BN245/'Parameters Added'!$B$20","v":306.40062720000054},{"$f":"BJ245*((1-AJ245)*IF('Parameters Added'!$B$75=\"Yes\",AH245,AG245)+AJ245*AH245)","v":12025.086000000028},{"$f":"BP245/'Parameters Added'!$B$21","v":218.63792727272778},{"$f":"BK245*((1-AJ245)*IF('Parameters Added'!$B$75=\"Yes\",AH245,AG245)+AJ245*AH245)","v":15958.366000000029},{"$f":"BR245/'Parameters Added'!$B$22","v":290.15210909090962},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD245,AE245,T245)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU245","v":2043}]
[243,{"$f":"BondProgramBridgeswithNBIData!A244","v":"3S3089"},{"$f":"BondProgramBridgeswithNBIData!AS244","v":1970},{"$f":"BondProgramBridgeswithNBIData!B244","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B246,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B246,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":784000},{"$f":"VLOOKUP(B246,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV244","v":586},{"$f":"BondProgramBridgeswithNBIData!EX244","v":849},{"$f":"BondProgramBridgeswithNBIData!AW244","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY244","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN244","v":19.84},{"$f":"BondProgramBridgeswithNBIData!HK244","v":12173.333333},{"$f":"BondProgramBridgeswithNBIData!ES244","v":11},{"$f":"BondProgramBridgeswithNBIData!CY244","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ244","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA244","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B246,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D246)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O246,lstCondition,0),U$1,$T246)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P246,lstCondition,0),V$1,$T246)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q246,lstCondition,0),W$1,$T246)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O246,lstCondition,0),U$1,$T246)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P246,lstCondition,0),V$1,$T246)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q246,lstCondition,0),W$1,$T246)","v":0},1,{"$f":"'Parameters Added'!$B$78-C246","v":48},{"$f":"IF(SUM(X246,AB246)<'Parameters Added'!$B$82,1,IF(X246='Parameters Added'!$B$83,3,IF(X246>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC246<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B246,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH246,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":19.84},{"$f":"MAX(MIN(L246,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":19.84},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S246,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S246,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S246,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S246,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S246,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S246,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S246,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S246,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S246,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S246,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S246,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S246,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA246)+'Parameters Added'!$B$25*BA246)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB246)+'Parameters Added'!$B$25*BB246)/1","v":1.6052},784000,638.59999999999854,901.59999999999854,70.245999999999839,99.175999999999846,212.86666666666613,300.53333333333279,1393.6806399999969,{"$f":"BL246/'Parameters Added'!$B$19","v":25.339647999999944},1967.6518399999968,{"$f":"BN246/'Parameters Added'!$B$20","v":35.775487999999939},{"$f":"BJ246*((1-AJ246)*IF('Parameters Added'!$B$75=\"Yes\",AH246,AG246)+AJ246*AH246)","v":4223.2746666666562},{"$f":"BP246/'Parameters Added'!$B$21","v":76.786812121211938},{"$f":"BK246*((1-AJ246)*IF('Parameters Added'!$B$75=\"Yes\",AH246,AG246)+AJ246*AH246)","v":5962.5813333333226},{"$f":"BR246/'Parameters Added'!$B$22","v":108.4105696969695},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD246,AE246,T246)*1","v":25},{"$f":"'Parameters Added'!$B$78+BU246","v":2043}]
[244,{"$f":"BondProgramBridgeswithNBIData!A245","v":"5S3284"},{"$f":"BondProgramBridgeswithNBIData!AS245","v":1978},{"$f":"BondProgramBridgeswithNBIData!B245","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B247,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B247,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3512000},{"$f":"VLOOKUP(B247,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":5},{"$f":"BondProgramBridgeswithNBIData!AV245","v":5140},{"$f":"BondProgramBridgeswithNBIData!EX245","v":8995},{"$f":"BondProgramBridgeswithNBIData!AW245","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY245","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN245","v":31.62},{"$f":"BondProgramBridgeswithNBIData!HK245","v":46883.666666999998},{"$f":"BondProgramBridgeswithNBIData!ES245","v":13},{"$f":"BondProgramBridgeswithNBIData!CY245","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ245","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA245","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B247,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D247)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O247,lstCondition,0),U$1,$T247)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P247,lstCondition,0),V$1,$T247)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q247,lstCondition,0),W$1,$T247)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O247,lstCondition,0),U$1,$T247)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P247,lstCondition,0),V$1,$T247)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q247,lstCondition,0),W$1,$T247)","v":0},0,{"$f":"'Parameters Added'!$B$78-C247","v":40},{"$f":"IF(SUM(X247,AB247)<'Parameters Added'!$B$82,1,IF(X247='Parameters Added'!$B$83,3,IF(X247>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC247<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B247,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH247,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":31.62},{"$f":"MAX(MIN(L247,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":31.62},0.13,0.13,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S247,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S247,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S247,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S247,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S247,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S247,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S247,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S247,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S247,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S247,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S247,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S247,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.13,{"$f":"('Parameters Added'!$B$24*(1-BA247)+'Parameters Added'!$B$25*BA247)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB247)+'Parameters Added'!$B$25*BB247)/1","v":1.5916000000000001},973563.31623712787,5911,9766,768.43000000000006,1269.5800000000002,1970.3333333333328,3255.3333333333326,24297.756600000004,{"$f":"BL247/'Parameters Added'!$B$19","v":441.7773927272728},40144.119600000005,{"$f":"BN247/'Parameters Added'!$B$20","v":729.89308363636371},{"$f":"BJ247*((1-AJ247)*IF('Parameters Added'!$B$75=\"Yes\",AH247,AG247)+AJ247*AH247)","v":62301.939999999988},{"$f":"BP247/'Parameters Added'!$B$21","v":1132.7625454545453},{"$f":"BK247*((1-AJ247)*IF('Parameters Added'!$B$75=\"Yes\",AH247,AG247)+AJ247*AH247)","v":102933.63999999998},{"$f":"BR247/'Parameters Added'!$B$22","v":1871.5207272727271},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD247,AE247,T247)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU247","v":2048}]
[245,{"$f":"BondProgramBridgeswithNBIData!A246","v":"5S3284"},{"$f":"BondProgramBridgeswithNBIData!AS246","v":1979},{"$f":"BondProgramBridgeswithNBIData!B246","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B248,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B248,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3512000},{"$f":"VLOOKUP(B248,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":5},{"$f":"BondProgramBridgeswithNBIData!AV246","v":2256},{"$f":"BondProgramBridgeswithNBIData!EX246","v":3948},{"$f":"BondProgramBridgeswithNBIData!AW246","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY246","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN246","v":37.82},{"$f":"BondProgramBridgeswithNBIData!HK246","v":40083},{"$f":"BondProgramBridgeswithNBIData!ES246","v":12},{"$f":"BondProgramBridgeswithNBIData!CY246","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ246","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA246","v":"FAIR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B248,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D248)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O248,lstCondition,0),U$1,$T248)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P248,lstCondition,0),V$1,$T248)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q248,lstCondition,0),W$1,$T248)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O248,lstCondition,0),U$1,$T248)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P248,lstCondition,0),V$1,$T248)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q248,lstCondition,0),W$1,$T248)","v":0},0,{"$f":"'Parameters Added'!$B$78-C248","v":39},{"$f":"IF(SUM(X248,AB248)<'Parameters Added'!$B$82,1,IF(X248='Parameters Added'!$B$83,3,IF(X248>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC248<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B248,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH248,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":37.82},{"$f":"MAX(MIN(L248,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":37.82},0.12,0.12,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S248,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S248,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S248,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S248,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S248,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S248,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S248,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S248,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S248,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S248,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S248,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S248,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11999999999999998,{"$f":"('Parameters Added'!$B$24*(1-BA248)+'Parameters Added'!$B$25*BA248)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB248)+'Parameters Added'!$B$25*BB248)/1","v":1.5983999999999998},832343.99480534124,2594.4000000000233,4286.4000000000233,311.32800000000276,514.36800000000278,864.80000000000757,1428.8000000000075,11774.424960000104,{"$f":"BL248/'Parameters Added'!$B$19","v":214.08045381818371},19453.397760000105,{"$f":"BN248/'Parameters Added'!$B$20","v":353.69814109091101},{"$f":"BJ248*((1-AJ248)*IF('Parameters Added'!$B$75=\"Yes\",AH248,AG248)+AJ248*AH248)","v":32706.736000000288},{"$f":"BP248/'Parameters Added'!$B$21","v":594.66792727273253},{"$f":"BK248*((1-AJ248)*IF('Parameters Added'!$B$75=\"Yes\",AH248,AG248)+AJ248*AH248)","v":54037.216000000284},{"$f":"BR248/'Parameters Added'!$B$22","v":982.49483636364153},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD248,AE248,T248)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU248","v":2048}]
[246,{"$f":"BondProgramBridgeswithNBIData!A247","v":"5S3284"},{"$f":"BondProgramBridgeswithNBIData!AS247","v":1964},{"$f":"BondProgramBridgeswithNBIData!B247","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B249,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B249,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3512000},{"$f":"VLOOKUP(B249,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":5},{"$f":"BondProgramBridgeswithNBIData!AV247","v":1160},{"$f":"BondProgramBridgeswithNBIData!EX247","v":2030},{"$f":"BondProgramBridgeswithNBIData!AW247","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY247","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN247","v":49.6},{"$f":"BondProgramBridgeswithNBIData!HK247","v":23628},{"$f":"BondProgramBridgeswithNBIData!ES247","v":8},{"$f":"BondProgramBridgeswithNBIData!CY247","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ247","v":"SATISFACTORY CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA247","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B249,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D249)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O249,lstCondition,0),U$1,$T249)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P249,lstCondition,0),V$1,$T249)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q249,lstCondition,0),W$1,$T249)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O249,lstCondition,0),U$1,$T249)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P249,lstCondition,0),V$1,$T249)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q249,lstCondition,0),W$1,$T249)","v":0},0,{"$f":"'Parameters Added'!$B$78-C249","v":54},{"$f":"IF(SUM(X249,AB249)<'Parameters Added'!$B$82,1,IF(X249='Parameters Added'!$B$83,3,IF(X249>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC249<='Parameters Added'!$B$80,1,2)","v":2},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B249,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH249,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":49.6},{"$f":"MAX(MIN(L249,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":49.6},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S249,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S249,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S249,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S249,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S249,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S249,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S249,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S249,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S249,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S249,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S249,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S249,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA249)+'Parameters Added'!$B$25*BA249)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB249)+'Parameters Added'!$B$25*BB249)/1","v":1.6256000000000002},490647.50416038226,1334,2204,106.72,176.32,444.66666666666657,734.66666666666652,5293.3120000000008,{"$f":"BL249/'Parameters Added'!$B$19","v":96.242036363636373},8745.4720000000016,{"$f":"BN249/'Parameters Added'!$B$20","v":159.00858181818185},{"$f":"BJ249*((1-AJ249)*IF('Parameters Added'!$B$75=\"Yes\",AH249,AG249)+AJ249*AH249)","v":22055.466666666667},{"$f":"BP249/'Parameters Added'!$B$21","v":401.00848484848484},{"$f":"BK249*((1-AJ249)*IF('Parameters Added'!$B$75=\"Yes\",AH249,AG249)+AJ249*AH249)","v":36439.466666666667},{"$f":"BR249/'Parameters Added'!$B$22","v":662.53575757575754},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD249,AE249,T249)*1","v":20},{"$f":"'Parameters Added'!$B$78+BU249","v":2038}]
[247,{"$f":"BondProgramBridgeswithNBIData!A248","v":"5S3284"},{"$f":"BondProgramBridgeswithNBIData!AS248","v":1995},{"$f":"BondProgramBridgeswithNBIData!B248","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B250,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B250,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3512000},{"$f":"VLOOKUP(B250,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":5},{"$f":"BondProgramBridgeswithNBIData!AV248","v":1008},{"$f":"BondProgramBridgeswithNBIData!EX248","v":1310},{"$f":"BondProgramBridgeswithNBIData!AW248","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY248","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN248","v":24.18},{"$f":"BondProgramBridgeswithNBIData!HK248","v":33716.666666999998},{"$f":"BondProgramBridgeswithNBIData!ES248","v":11},{"$f":"BondProgramBridgeswithNBIData!CY248","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ248","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA248","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B250,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D250)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O250,lstCondition,0),U$1,$T250)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P250,lstCondition,0),V$1,$T250)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q250,lstCondition,0),W$1,$T250)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O250,lstCondition,0),U$1,$T250)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P250,lstCondition,0),V$1,$T250)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q250,lstCondition,0),W$1,$T250)","v":0},0,{"$f":"'Parameters Added'!$B$78-C250","v":23},{"$f":"IF(SUM(X250,AB250)<'Parameters Added'!$B$82,1,IF(X250='Parameters Added'!$B$83,3,IF(X250>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC250<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B250,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH250,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":24.18},{"$f":"MAX(MIN(L250,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":24.18},0.11,0.11,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S250,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S250,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S250,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S250,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S250,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S250,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S250,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S250,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S250,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S250,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S250,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S250,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.11,{"$f":"('Parameters Added'!$B$24*(1-BA250)+'Parameters Added'!$B$25*BA250)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB250)+'Parameters Added'!$B$25*BB250)/1","v":1.6052},700143.82718685898,1068.4000000000015,1370.4000000000015,117.52400000000016,150.74400000000017,356.13333333333372,456.80000000000041,2841.7303200000038,{"$f":"BL250/'Parameters Added'!$B$19","v":51.667824000000067},3644.9899200000041,{"$f":"BN250/'Parameters Added'!$B$20","v":66.272544000000067},{"$f":"BJ250*((1-AJ250)*IF('Parameters Added'!$B$75=\"Yes\",AH250,AG250)+AJ250*AH250)","v":8611.3040000000092},{"$f":"BP250/'Parameters Added'!$B$21","v":156.56916363636381},{"$f":"BK250*((1-AJ250)*IF('Parameters Added'!$B$75=\"Yes\",AH250,AG250)+AJ250*AH250)","v":11045.42400000001},{"$f":"BR250/'Parameters Added'!$B$22","v":200.8258909090911},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD250,AE250,T250)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU250","v":2048}]
[248,{"$f":"BondProgramBridgeswithNBIData!A249","v":"5S3284"},{"$f":"BondProgramBridgeswithNBIData!AS249","v":1970},{"$f":"BondProgramBridgeswithNBIData!B249","v":"Rehabilitation"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B251,'Construction Cost Data'!$B$2:$B$210,0))","v":2022},{"$f":"VLOOKUP(B251,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":3512000},{"$f":"VLOOKUP(B251,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":5},{"$f":"BondProgramBridgeswithNBIData!AV249","v":605},{"$f":"BondProgramBridgeswithNBIData!EX249","v":847},{"$f":"BondProgramBridgeswithNBIData!AW249","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY249","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN249","v":31.62},{"$f":"BondProgramBridgeswithNBIData!HK249","v":24815.25},{"$f":"BondProgramBridgeswithNBIData!ES249","v":8},{"$f":"BondProgramBridgeswithNBIData!CY249","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ249","v":"GOOD CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA249","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B251,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D251)","v":"Rehabilitation"},1,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O251,lstCondition,0),U$1,$T251)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P251,lstCondition,0),V$1,$T251)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q251,lstCondition,0),W$1,$T251)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O251,lstCondition,0),U$1,$T251)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P251,lstCondition,0),V$1,$T251)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q251,lstCondition,0),W$1,$T251)","v":0},0,{"$f":"'Parameters Added'!$B$78-C251","v":48},{"$f":"IF(SUM(X251,AB251)<'Parameters Added'!$B$82,1,IF(X251='Parameters Added'!$B$83,3,IF(X251>='Parameters Added'!$B$84,4,2)))","v":1},{"$f":"IF(AC251<='Parameters Added'!$B$80,1,2)","v":1},4,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B251,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH251,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":31.62},{"$f":"MAX(MIN(L251,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":31.62},0.08,0.08,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S251,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S251,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S251,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S251,lstConstrType,0))","v":1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S251,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S251,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S251,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S251,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S251,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S251,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S251,lstConstrType,0))","v":0.66666666666666674},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S251,lstConstrType,0))","v":0.66666666666666674},1,0,0.66666666666666674,0.66666666666666674,1,0.08,{"$f":"('Parameters Added'!$B$24*(1-BA251)+'Parameters Added'!$B$25*BA251)/1","v":1},{"$f":"('Parameters Added'!$B$24*(1-BB251)+'Parameters Added'!$B$25*BB251)/1","v":1.6256000000000002},515301.35761028976,653.40000000000146,895.40000000000146,52.272000000000119,71.632000000000119,217.80000000000044,298.46666666666709,1652.840640000004,{"$f":"BL251/'Parameters Added'!$B$19","v":30.051648000000071},2265.0038400000039,{"$f":"BN251/'Parameters Added'!$B$20","v":41.181888000000072},{"$f":"BJ251*((1-AJ251)*IF('Parameters Added'!$B$75=\"Yes\",AH251,AG251)+AJ251*AH251)","v":6886.8360000000148},{"$f":"BP251/'Parameters Added'!$B$21","v":125.21520000000027},{"$f":"BK251*((1-AJ251)*IF('Parameters Added'!$B$75=\"Yes\",AH251,AG251)+AJ251*AH251)","v":9437.5160000000142},{"$f":"BR251/'Parameters Added'!$B$22","v":171.59120000000027},2022,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD251,AE251,T251)*1","v":30},{"$f":"'Parameters Added'!$B$78+BU251","v":2048}]
[249,{"$f":"BondProgramBridgeswithNBIData!A250","v":"2S0413"},{"$f":"BondProgramBridgeswithNBIData!AS250","v":1933},{"$f":"BondProgramBridgeswithNBIData!B250","v":"Bridge Improvements"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B252,'Construction Cost Data'!$B$2:$B$210,0))","v":2021},{"$f":"VLOOKUP(B252,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":650000},{"$f":"VLOOKUP(B252,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV250","v":709},{"$f":"BondProgramBridgeswithNBIData!EX250","v":886},{"$f":"BondProgramBridgeswithNBIData!AW250","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY250","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN250","v":31.62},{"$f":"BondProgramBridgeswithNBIData!HK250","v":1615},{"$f":"BondProgramBridgeswithNBIData!ES250","v":24},{"$f":"BondProgramBridgeswithNBIData!CY250","v":"SERIOUS CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ250","v":"POOR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA250","v":"SATISFACTORY CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B252,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D252)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O252,lstCondition,0),U$1,$T252)","v":1},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P252,lstCondition,0),V$1,$T252)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q252,lstCondition,0),W$1,$T252)","v":0},1,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O252,lstCondition,0),U$1,$T252)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P252,lstCondition,0),V$1,$T252)","v":1},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q252,lstCondition,0),W$1,$T252)","v":0},1,{"$f":"'Parameters Added'!$B$78-C252","v":85},{"$f":"IF(SUM(X252,AB252)<'Parameters Added'!$B$82,1,IF(X252='Parameters Added'!$B$83,3,IF(X252>='Parameters Added'!$B$84,4,2)))","v":3},{"$f":"IF(AC252<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B252,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH252,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":31.62},{"$f":"MAX(MIN(L252,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":31.62},0.24,0.24,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S252,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S252,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S252,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S252,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S252,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S252,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S252,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S252,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S252,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S252,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S252,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S252,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.36241610738255037,0.24,{"$f":"('Parameters Added'!$B$24*(1-BA252)+'Parameters Added'!$B$25*BA252)/1","v":1.4335570469798657},{"$f":"('Parameters Added'!$B$24*(1-BB252)+'Parameters Added'!$B$25*BB252)/1","v":1.5167999999999999},650000,744.40000000000146,921.40000000000146,443.66240000000084,549.15440000000081,372.20000000000073,460.70000000000073,14028.605088000028,{"$f":"BL252/'Parameters Added'!$B$19","v":255.06554705454596},17364.262128000028,{"$f":"BN252/'Parameters Added'!$B$20","v":315.71385687272777},{"$f":"BJ252*((1-AJ252)*IF('Parameters Added'!$B$75=\"Yes\",AH252,AG252)+AJ252*AH252)","v":11768.964000000024},{"$f":"BP252/'Parameters Added'!$B$21","v":213.98116363636407},{"$f":"BK252*((1-AJ252)*IF('Parameters Added'!$B$75=\"Yes\",AH252,AG252)+AJ252*AH252)","v":14567.334000000023},{"$f":"BR252/'Parameters Added'!$B$22","v":264.86061818181861},2021,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD252,AE252,T252)*1","v":8},{"$f":"'Parameters Added'!$B$78+BU252","v":2026}]
[250,{"$f":"BondProgramBridgeswithNBIData!A251","v":"2P2183"},{"$f":"BondProgramBridgeswithNBIData!AS251","v":1946},{"$f":"BondProgramBridgeswithNBIData!B251","v":"Replacement"},{"$f":"INDEX('Construction Cost Data'!$A$2:$A$210,MATCH(B253,'Construction Cost Data'!$B$2:$B$210,0))","v":2020},{"$f":"VLOOKUP(B253,'Construction Cost Data'!$B$2:$G$210,4,FALSE)*1000","v":2387000},{"$f":"VLOOKUP(B253,'Construction Cost Data'!$B$2:$G$210,3,FALSE)","v":1},{"$f":"BondProgramBridgeswithNBIData!AV251","v":3745},{"$f":"BondProgramBridgeswithNBIData!EX251","v":6553},{"$f":"BondProgramBridgeswithNBIData!AW251","v":2016},{"$f":"BondProgramBridgeswithNBIData!EY251","v":2036},{"$f":"BondProgramBridgeswithNBIData!AN251","v":29.14},{"$f":"BondProgramBridgeswithNBIData!HK251","v":9010},{"$f":"BondProgramBridgeswithNBIData!ES251","v":20},{"$f":"BondProgramBridgeswithNBIData!CY251","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!CZ251","v":"FAIR CONDITION"},{"$f":"BondProgramBridgeswithNBIData!DA251","v":"POOR CONDITION"},null,{"$f":"IFERROR(VLOOKUP(B253,'Construction Cost Data'!$B$2:$G$210,6,FALSE),D253)","v":"Replacement"},3,{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(O253,lstCondition,0),U$1,$T253)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(P253,lstCondition,0),V$1,$T253)","v":0},{"$f":"INDEX((matConditionCriticalType1,matConditionCriticalType2,matConditionCriticalType3),MATCH(Q253,lstCondition,0),W$1,$T253)","v":0},0,{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(O253,lstCondition,0),U$1,$T253)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(P253,lstCondition,0),V$1,$T253)","v":0},{"$f":"INDEX((matConditionBadType1,matConditionBadType2,matConditionBadType3),MATCH(Q253,lstCondition,0),W$1,$T253)","v":1},1,{"$f":"'Parameters Added'!$B$78-C253","v":72},{"$f":"IF(SUM(X253,AB253)<'Parameters Added'!$B$82,1,IF(X253='Parameters Added'!$B$83,3,IF(X253>='Parameters Added'!$B$84,4,2)))","v":2},{"$f":"IF(AC253<='Parameters Added'!$B$80,1,2)","v":2},6,{"$f":"MIN(MAX(IFERROR(INDEX('Car Detours'!$H$6:$H$300,MATCH('Bridge Data'!B253,'Car Detours'!$B$6:$B$300,0)),'Car Detours'!$H$4)*AH253,'Parameters Added'!$B$72),'Parameters Added'!$B$73)","v":29.14},{"$f":"MAX(MIN(L253,'Parameters Added'!$B$73),'Parameters Added'!$B$72)","v":29.14},0.2,0.2,{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AK$3,1,MATCH($S253,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AL$3,1,MATCH($S253,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AM$3,1,MATCH($S253,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AN$3,1,MATCH($S253,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AO$3,1,MATCH($S253,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$28:$B$33,'Parameters Added'!$B$43:$B$48,'Parameters Added'!$B$58:$B$63),AP$3,1,MATCH($S253,lstConstrType,0))","v":0.1},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AQ$3,1,MATCH($S253,lstConstrType,0))","v":0},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AR$3,1,MATCH($S253,lstConstrType,0))","v":130},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AS$3,1,MATCH($S253,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AT$3,1,MATCH($S253,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AU$3,1,MATCH($S253,lstConstrType,0))","v":0.5},{"$f":"INDEX(('Parameters Added'!$B$35:$B$40,'Parameters Added'!$B$50:$B$55,'Parameters Added'!$B$65:$B$70),AV$3,1,MATCH($S253,lstConstrType,0))","v":0.5},0.5,0.1,0.5,0.5,0.31034482758620691,0.2,{"$f":"('Parameters Added'!$B$24*(1-BA253)+'Parameters Added'!$B$25*BA253)/1","v":1.4689655172413794},{"$f":"('Parameters Added'!$B$24*(1-BB253)+'Parameters Added'!$B$25*BB253)/1","v":1.544},2387000,4306.5999999999767,7114.5999999999767,2497.8279999999868,4126.4679999999871,2153.2999999999884,3557.2999999999884,72786.707919999622,{"$f":"BL253/'Parameters Added'!$B$19","v":1323.3946894545386},120245.27751999962,{"$f":"BN253/'Parameters Added'!$B$20","v":2186.2777730909024},{"$f":"BJ253*((1-AJ253)*IF('Parameters Added'!$B$75=\"Yes\",AH253,AG253)+AJ253*AH253)","v":62747.161999999662},{"$f":"BP253/'Parameters Added'!$B$21","v":1140.8574909090848},{"$f":"BK253*((1-AJ253)*IF('Parameters Added'!$B$75=\"Yes\",AH253,AG253)+AJ253*AH253)","v":103659.72199999966},{"$f":"BR253/'Parameters Added'!$B$22","v":1884.722218181812},2020,{"$f":"INDEX((matLogic1,matLogic2,matLogic3),AD253,AE253,T253)*1","v":10},{"$f":"'Parameters Added'!$B$78+BU253","v":2028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE4:BE253)","v":344800000.00000006}]

{"sheet":"BondProgramBridgeswithNBIData","index":12,"n_rows":254,"n_cols":228,"rows_kept":254,"cut":false,"hidden":false,"merged":[]}
["Job Number","Work Type","BondProgramListing_LOCATION","SFY","STRUCTURE_CLASS","STRUCNBI_SUBMTL_ID","DATE0","STRUCTURE_ID","STRUC_DESIGN_NO","TYPE","STATE_FIPS","FWHA_REGION","DISTRICT","COUNTY","PLACE_CODE_NAME","PLACE_CODE","RECORD_TYPE_CODE","RECORD_TYPE_NAME","ROUTE_SIGNING_PREFIX","DESIGNATED_LOS","ROUTE_NUMBER","DIRECTIONAL_SUFFIX","FEATURE_INTERSECTED","CRITICAL_FACILITY_IND","FACILITY_CARRIED","STRUCTURE_NUMBER","2017 History Table_LOCATION","VERT_CLEAR_FT","VERT_CLEAR_IN","KILOMETER_POINT","BASE_HWY_NETWRK","LRS_INVENTORY_RTE","SUBROUTE_NO","LATITUDE_DEGS","LATITUDE_MINS","LATITUDE_SECS","LONGITUDE_DEGRS","LONGITUDE_MINS","LONGITUDE_SECS","DETOUR_LENGTH","TOLL","MAINT_RESP","OWNER","FUNCTIONAL_CLASS","YEAR_BUILT","LANES_ON","LANES_UNDER","ADT","ADT_YEAR","DESIGN_LOAD","APP_ROAD_WIDTH_FT","APP_ROAD_WIDTH_IN","MEDIAN","SKEW_DEGREES","FLARED_IND","BRIDGE_RAILINGS","TRANSITIONS","APPR_GRDRAIL","APPR_GRDRAIL_ENDS","HISTORICAL_SIGNIF","NAV_CONTROL_IND","NAV_VERT_CLEAR_FT","NAV_VERT_CLEAR_IN","NAV_HORZ_CLEAR_FT","NAV_HORZ_CLEAR_IN","OPEN_POSTED_CLSD","TYPE_SERVICE_ON","TYPE_SERVICE_UND","MAIN_MATERIAL","MAIN_CONSTRUCT","APPR_MATERIAL","APPR_CONSTRUCT","NO_MAIN_SPANS","NO_APPR_SPANS","HORZ_CLEAR_FT","HORZ_CLEAR_IN","SPAN_LENGTH_FT","SPAN_LENGTH_IN","STRUCTURE_LENGTH","CURB_WIDTH_LEFT_FT","CURB_WIDTH_LEFT_IN","CURB_WIDTH_RIGHT_FT","CURB_WIDTH_RIGHT_IN","CURB_TO_CURB_FT","CURB_TO_CURB_IN","OUT_TO_OUT_FT","OUT_TO_OUT_IN","MIN_VERT_CLEAR_OVER_FT","MIN_VERT_CLEAR_OVER_IN","VRT_REFERENCE_FEATURE","MIN_VERT_CLEAR_UNDER_FT","MIN_VERT_CLEAR_UNDER_IN","LAT_REFERENCT_FEATURE","RIGHT_LAT_CLEAR_FT","RIGHT_LAT_CLEAR_IN","LEFT_LAT_CLEAR_FT","LEFT_LAT_CLEAR_IN","DECK_RATING_CD","SUPER_RATING_CD","SUBSTRUC_RATING_CD","CHANNEL_RATING_CD","CULVERTS_CD","DECK_RATING","SUPER_RATING","SUBSTRUC_RATING","CHANNEL_RATING","CULVERTS","OPERATION_METHOD","OPERATING_RATING","INVENTORY_METHOD","INVENTORING_RATING","STRUCTURAL_EVAL","DECK_GEOMETRY","UNDERCLEARANCES","BRIDGE_POSTING_CD","BRIDGE_POSTING","WATERWAY_ADEQ","APPR_RDWAY_ALIGN","TYPE_OF_WORK","WORK_DONE_BY","IMPROVEMENT_LENGTH_FT","IMPROVEMENT_LENGTH_IN","INSPECTION_DATE","INSPECTION_FREQ","FRACTURE_IND_FREQ","UNDERWATER_IND_FREQ","SPECIAL_IND_FREQ","FRACTURE_MM_YY","UNDERWATER_MM_YY","SPECIAL_MM_YY","IMPROVEMENT_COST","RDWAY_IMPROV_COST","TOTAL_PROJECT_COST","YR_IMPROV_COST_EST","BORDER_STATE_CD","BORDER_ST_PERC_RESP","BORDER_ST_STRUC_NO","STRAHNET","PARALLEL_STRUC_DESG","DIRECTION_OF_TRAFFIC","TEMP_STRUC_DESG","NHS_IND","FEDERAL_LANDS_HWY","YEAR_RECONSTRUCTED","DECK_TYPE","WEARING_SURFACE","MEMBRANE","DECK_PROTECTION","AVG_DAILY_TRUCK","DESG_NAT_NTWRK","PIER_PROTECTION","NBIS_LENGTH_IND","SCOUR_CRITICAL_IND","FUTURE_ADT","FUTURE_ADT_YR","VERT_LIFT_CLEAR_FT","VERT_LIFT_CLEAR_IN","ASTERISK","SUFFICIENCY_RATING","STRUC_NBI_FUNDING","DEFICIENCY_RATING","CODE_REVIEW_STATUS","APPROVED_POSTING_CATEGORY","FIELD_POSTING_CATEGORY","APPROVED_TON1","APPROVED_TON2","APPROVED_TON3","FIELD_TON1","FIELD_TON2","FIELD_TON3","APPROVED_DESCRIPTION","FIELD_DESCRIPTION","SUBMITTAL_YEAR","STRUC_ON_UND_ID","BEG_CONTINUOUS_LOG","END_CONTINUOUS_LOG","TWAY_ID","COMPOSITE_IND","FEDERAL_DEDUCTION","REHAB","TYPE_OF_WORK_CODE","MAINTAINED_BY_DIST","MAINTAINED_BY_CNTY","STRUC_MAINT_RGN","COMMERCIAL_ZONE_IND","DESIGN_METHOD","SEISMIC_CATEGORY","SEISMIC_DESIGN","SPECIAL_DESIGN_FTRE","SCOUR_EVAL_TYPE","STRUCTURE_ALIAS","STRUCTURE_MPO","BRIDGE_CLOSED_DATE","SUBAREA","ORIGINAL_PAINT_NAME","ORIGINAL_PAINT_TYPE","CONTR_REPAINT_NAME","CONTR_REPAINT_TYPE","DEPT_REPAINT_NAME","DEPT_REPAINT_TYPE","ORIGINAL_COLOR","CONTRACT_COLOR","DEPT_COLOR","ORGN_PAINT_MILS","CONTR_REPAINT_MILS","DEPT_REPAINT_MILS","ORIGINAL_PAINT_YR","CONTR_REPAINT_YEAR","DEPT_REPAINT_YEAR","STEEL_TONS","PAINT_CONDITION","PAINT_RUST","SAFE_SOUND_IND","DISTRICT_ABBR","MAINTAINED_BY_DIST_ABBR","PLANNED_FILL_DEPTH_FT","PLANNED_FILL_DEPTH_IN","MIN_COND","SQ_FT","MJR_RTE","LAT_DECIMAL_DEG","LON_DECIMAL_DEG","SUFF","DEF","FA_RTE","MAJOR_BR","STATE_SYSTEM_CLASS","GOOD_FAIR_POOR"]
["1S3204","Rehabilitation","over Drainage Ditch, 1.3 miles south of Rte. 136 near Phelps City.",2020,"STATBR",2030633,"2018-03-05",8385,"R0475","P","29","7","01","ATCHISON","TEMPLETON","72646","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000U","NOT APPLICABLE","DRAIN DTCH","","RT U S","8385","S 1 T 64 N R 42 W",99,99,1.3621399999999999,"0","","",40,23,2.88,95,35,46.46,14.88,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1963,2,0,64,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,23,11,27,10,82,0,0,0,0,23,11,27,2,99,99,"N",0,0,"N",0,0,0,0,"4","6","7","6","N","POOR CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",28.8,"LOAD FACTOR",17.100000000000001,"5","6","N","4","0.1-9.9% BELOW","8","8","REHAB-GENERAL DETERIORAT","1",111,6,917,12,"N","N","N","0","0","0",237,23,356,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",21,"0","","Y","8",83,2037,0,0,"","0734","PARTIAL","STRUCTURAL","APPROVED","S-7","S-7",22,0,0,22,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,18271,1.365,1.38,5294,"N","A","","35",1,"ATCHISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A33","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",5,0,0,1963,0,0,0,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"4",2227.666667,"N",40.384132999999999,-95.596238999999997,73.400000000000006,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9P3058","Replacement","over Stouts Creek.",2020,"STATBR",2016255,"2018-01-16",4964,"H0393","P","29","7","07","IRON","ARCADIA","01666","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00072","NOT APPLICABLE","STOUTS CR","","MO 72 E","4964","S 3 T 33 N R 4 E",99,99,106.45462000000001,"0","","",37,35,6.29,90,35,3.56,47.74,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1928,2,0,1687,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","ARCH - DECK","","",1,0,20,0,122,4,124,0,0,0,0,20,0,22,11,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","6","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",27.9,"ALLOWABLE STRESS",12.6,"4","2","N","4","0.1-9.9% BELOW","8","4","REPLACEMENT SUBSTND LOAD","1",154,1,1017,12,"N","N","N","0","0","0",535,53,803,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",2530,2036,0,0,"","0053","FULL","STRUCTURAL","APPROVED","S-15","S-15",38,21,0,38,21,0,"TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT","TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT",2017,11202,106.69,106.70699999999999,1030,"N","A","","31",7,"IRON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H05","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SE","SE",null,null,"4",2841.666667,"N",37.585081000000002,-90.584322,5.3,"DEF","FA","N","PRIMARY","POOR"]
["1P3252","Rehabilitation","over Rte. 6 in Trenton.",2021,"STATBR",2020104,"2018-01-22",2224,"A2570","P","29","7","01","GRUNDY","TRENTON CITY","73816","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00065","NOT APPLICABLE","MO 6","","US 65 S","2224","S 22 T 61 N R 24 W",99,99,36.710819999999998,"1","0000002009","00",40,4,30.63,93,35,32.619999999999997,6.2,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","14-UR OTHR PRINCIPL ARTRL",1971,2,2,3562,2016,"H 20",43,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,43,11,57,0,132,0,7,0,7,43,11,46,6,99,99,"H",16,9,"H",14,9,0,0,"7","7","8","N","N","GOOD CONDITION","GOOD CONDITION","VERY GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",46.8,"LOAD FACTOR",28.8,"7","7","6","5","=>LEGAL LOADS","N","8","","",0,0,1217,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",15,"1","","Y","N",4630,2036,0,0,"","0961","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5166,36.792000000000002,36.823,2009,"N","Z","1","",1,"GRUNDY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A23","","","","","","","","","",0,0,0,0,0,0,0,"","","N","NW","NW",null,null,"7",6138,"Y",40.075175000000002,-93.592393999999999,96.1,"NOT DEF","FA","N","PRIMARY","GOOD"]
["1S3253","Rehabilitation","over Panther Creek, 0.1 mile south of Rte. F, near New Hampton.",2021,"STATBR",1998655,"2017-12-20",8095,"R0075","P","29","7","01","HARRISON","DALLAS","18064","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000EE","NOT APPLICABLE","PANTHER CR","","RT EE S","8095","S 19 T 64 N R 29 W",99,99,4.2104200000000001,"0","","",40,20,20.29,94,11,46.15,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1961,1,0,96,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,21,11,34,1,102,0,0,0,0,21,11,24,3,99,99,"N",0,0,"N",0,0,0,0,"3","3","6","5","N","SERIOUS CONDITION","SERIOUS CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",21.6,"LOAD FACTOR",12.6,"3","5","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",131,2,1017,12,"N","N","N","0","0","0",408,40,612,2017,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"2 CONCRETE PRECAST","6 BITUMINOUS","1 BUILT UP","0 NONE",10,"0","","Y","8",124,2036,0,0,"","0345","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17670,4.22,4.24,4886,"N","A","","31",1,"HARRISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A01","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",6,0,0,1962,0,0,4,"FAIR","5=3.0%RUST","N","NW","NW",null,null,"3",2473.5,"N",40.338968999999999,-94.196152999999995,34.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1P3254","Rehabilitation","over Big Lake overflow, 1 mile west of Rte. 111, near Big Lake.",2021,"STATBR",2020228,"2018-01-22",2369,"A2716","P","29","7","01","HOLT","MINTON","48836","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00159","NOT APPLICABLE","BIG LK OVRFL","","US 159 S","2369","S 36 T 61 N R 40 W",99,99,14.2507,"0","","",40,3,5.34,95,21,44.66,75.02,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1974,2,0,1059,2016,"H 20",23,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RELIEF FOR WATERWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,34,1,41,11,103,0,0,0,0,34,1,36,8,99,99,"N",0,0,"N",0,0,0,0,"7","7","7","5","N","GOOD CONDITION","GOOD CONDITION","GOOD CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",55.8,"LOAD FACTOR",34.200000000000003,"7","6","N","5","=>LEGAL LOADS","6","8","","",0,0,1117,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1992,"1 CONCRETE CIP","5 EPOXY OVERLAY","1 BUILT UP","6 POLYMER",16,"0","","Y","5",1429,2036,0,0,"","0913","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5476,14.282,14.301,7832,"N","Z","R","",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",6,0,0,1974,0,0,2,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"7",3776.666667,"N",40.051482999999998,-95.362405999999993,91.3,"NOT DEF","FA","N","PRIMARY","GOOD"]
["9S3540","Replacement","over Ash Slough Ditch and Drainage Ditch.",2023,"STATBR",2016616,"2018-01-16",6387,"L0619","P","29","7","07","NEW MADRID","BIG PRAIRIE","05518","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000H","NOT APPLICABLE","ASH SLU DTCH","","RT H E","6387","S 1 T 24 N R 13 E",99,99,4.39642,"0","","",36,45,34.049999999999997,89,36,26.57,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1954,2,0,838,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,22,11,70,0,0,0,0,21,11,24,7,99,99,"N",0,0,"N",0,0,0,0,"5","6","4","5","N","FAIR CONDITION","SATISFACTORY CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",36,"ALLOWABLE STRESS",18.899999999999999,"4","4","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",98,4,1217,12,"N","N","N","0","0","0",340,34,511,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1298,2036,0,0,"","0344","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14129,4.4400000000000004,4.4539999999999997,490,"N","A","","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H42","INORGANIC ZINC/VINYL","C SYSTEM","","","","","GREEN","","",5,0,0,1988,0,0,15,"FAIR","7=.2%RUST","N","SE","SE",null,null,"4",1720.833333,"N",36.759458000000002,-89.607381000000004,34.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3540","Replacement","over Ash Slough Ditch and Drainage Ditch.",2023,"STATBR",2023164,"2018-01-30",6388,"L0620","P","29","7","07","NEW MADRID","BIG PRAIRIE","05518","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000H","NOT APPLICABLE","DRAIN DTCH","","RT H E","6388","S 1 T 24 N R 13 E",99,99,5.22722,"0","","",36,45,34.700000000000003,89,35,32.65,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1954,2,0,838,2016,"H 15",21,11,"NO MEDIAN",12,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,20,11,64,0,0,0,0,21,11,24,7,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","7","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",34.200000000000003,"ALLOWABLE STRESS",18,"5","4","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",88,6,1217,12,"N","N","N","0","0","0",309,30,464,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",11,"0","","Y","8",1298,2036,0,0,"","0483","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14131,5.2389999999999999,5.25,490,"N","A","","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H42","INORGANIC ZINC/VINYL","C SYSTEM","","","","","GREEN","","",6,0,0,1988,0,0,14,"FAIR","5=3.0%RUST","","SE","SE",null,null,"4",1573.333333,"N",36.759639,-89.592403000000004,48.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3566","Rehabilitation","over Indian Creek.",2023,"STATBR",2017410,"2018-01-16",6209,"L0329","P","29","7","07","ST. FRANCOIS","IRON","35378","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000NN","NOT APPLICABLE","INDIAN CR","","RT NN E","6209","S 28 T 35 N R 4 E",99,99,1.1035999999999999,"0","","",37,42,31.76,90,36,3.19,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1948,2,0,1590,2016,"H 15",23,11,"NO MEDIAN",35,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,21,11,47,6,112,0,0,0,0,21,11,25,10,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",32.4,"LOAD FACTOR",19.8,"4","3","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",141,0,1017,12,"N","N","N","0","0","0",490,49,735,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",11,"0","","Y","8",2544,2036,0,0,"","0240","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13760,1.1060000000000001,1.127,904188,"N","A","","31",7,"ST. FRANCOIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H05","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SE","SE",null,null,"4",2893.333333,"N",37.708821999999998,-90.600886000000003,24,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3251","Bridge Improvements","over Blackwater River.",2020,"STATBR",2030562,"2018-03-02",1147,"A1382","P","29","7","04","COOPER","LAMINE","40502","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000K","NOT APPLICABLE","BLACKWATER RVR","","RT K S","1147","S 27 T 49 N R 19 W",99,99,2.2499799999999999,"0","","",38,59,1.75,92,59,11.42,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1965,2,0,535,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,2,25,10,120,0,424,0,0,0,0,25,10,29,6,99,99,"N",0,0,"N",0,0,0,0,"3","5","7","6","N","SERIOUS CONDITION","FAIR CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",34.200000000000003,"LOAD FACTOR",20.7,"5","5","N","5","=>LEGAL LOADS","6","8","REHAB-GENERAL DETERIORAT","1",452,7,318,24,"N","N","Y24","0","0","318",1071,107,1607,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","3",722,2037,0,0,"","0620","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2685,2.2549999999999999,2.335,4131,"Y","A","1","35",4,"COOPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D05","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,9,1967,0,2001,138,"FAIR","7=.2%RUST","","CD","CD",null,null,"3",12508,"N",38.983818999999997,-92.986506000000006,62,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3250","Bridge Improvements","over Mistaken Creek.",2020,"STATBR",2012861,"2018-01-11",7767,"P0586","P","29","7","04","OSAGE","JEFFERSON","36926","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","MISTAKEN CR","","RT D S","7767","S 2 T 42 N R 7 W",99,99,2.7930999999999999,"0","","",38,25,30.57,91,40,25.05,31.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1954,2,0,118,2016,"H 10",20,0,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",2,1,20,0,64,11,134,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9,"2","4","N","2","20.0-29.9% BELOW","5","6","REPLACEMENT SUBSTND LOAD","1",167,3,1216,24,"N","N","N","0","0","0",520,52,781,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",171,2036,0,0,"","0258","FULL","STRUCTURAL","APPROVED","S-11","S-11",17,35,0,17,35,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.","TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.",2017,17010,2.7989999999999999,2.8250000000000002,7511,"N","A","","31",4,"OSAGE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D34","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,7,0,0,1991,34,"FAIR","6=1.0%RUST","N","CD","CD",null,null,"3",2981.5,"N",38.425158000000003,-91.673625000000001,25.8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3263","Replacement","over Drainage Ditch 33.",2020,"STATBR",2017683,"2018-01-16",8838,"S0769","P","29","7","07","STODDARD","PIKE","57548","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00091","NOT APPLICABLE","DRAIN DTCH #33","","MO 91 S","8838","S 36 T 28 N R 11 E",99,99,18.3613,"0","","",37,2,18.2,89,47,23.03,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,730,2016,"H 10",20,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",1,0,20,0,44,11,47,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","5","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9,"2","3","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",68,10,1017,12,"N","N","N","0","0","0",240,24,360,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","5",1022,2036,0,0,"","0394","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19180,18.402000000000001,18.411000000000001,7809,"N","A","","31",7,"STODDARD",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H01","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,13,0,0,2005,10,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",1045.75,"N",37.038389000000002,-89.789731000000003,39.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5P3270","Bridge Improvements","over the Lake of the Ozarks.",2021,"STATBR",2011960,"2018-01-11",11768,"J0832","P","29","7","04","CAMDEN","OSAGE","55046","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00054","NOT APPLICABLE","GRAND GLAIZE ARM","","US 54 W","11768","S 11 T 39 N R 16 W",99,99,149.52539999999999,"1","0000001986","00",38,8,1.94,92,38,35.93,37.82,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1983,2,0,18534,2016,"HS 20",61,0,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",7,2,40,8,240,1,1647,0,7,0,7,39,4,42,7,99,99,"N",0,0,"N",0,0,0,0,"6","6","7","7","N","SATISFACTORY CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",57.6,"LOAD FACTOR",35.1,"6","5","N","5","=>LEGAL LOADS","8","8","","",0,0,816,24,"N","Y60","Y24","0","413","816",0,0,0,0,"",0,"","0","L","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",13,"1","","Y","8",32434,2036,0,0,"","0789","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,25129,149.85599999999999,150.25800000000001,1986,"Y","Z","4","",4,"CAMDEN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D41","INORGANIC ZINC/VINYL","C SYSTEM","ZINC/EPOXY/ACRYLIC","G SYSTEM","","","GREEN","GRAY","",6,10,0,1984,2007,0,1423,"GOOD","9=.03%RUST","N","CD","CD",null,null,"6",70134.75,"Y",38.133871999999997,-92.643314000000004,78.900000000000006,"NOT DEF","FA","Y","PRIMARY","FAIR"]
["5S3243","Bridge Improvements","over Shawnee Creek.",2020,"STATBR",2012859,"2018-01-11",6112,"L0194","P","29","7","04","OSAGE","BENTON","04762","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00100","NOT APPLICABLE","SHAWNEE CR","","MO 100 E","6112","S 1 T 45 N R 7 W",99,99,24.897960000000001,"0","","",38,41,0.02,91,39,9.18,39.68,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1947,2,0,467,2016,"H 15",20,0,"NO MEDIAN",17,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,41,0,88,0,0,0,0,21,11,24,7,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",27.9,"ALLOWABLE STRESS",16.2,"5","4","N","5","=>LEGAL LOADS","5","8","REPLACEMENT SUBSTND LOAD","1",118,0,1217,12,"N","N","N","0","0","0",410,41,615,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",677,2036,0,0,"","0425","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13558,24.952999999999999,24.97,6368,"N","A","","31",4,"OSAGE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D14","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",6,0,12,1962,0,2007,23,"FAIR","7=.2%RUST","N","CD","CD",null,null,"3",2163.333333,"N",38.683338999999997,-91.652550000000005,42.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7S3203","Rehabilitation","over Truman Lake.",2020,"STATBR",2002883,"2018-01-02",3214,"A3882","P","29","7","06","ST. CLAIR","JACKSON","36080","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000ZZ","NOT APPLICABLE","TRUMAN RESERVOIR","","RT ZZ S","3214","S 3 T 39 N R 24 W",99,99,4.7671799999999998,"0","","",38,10,39.44,93,32,46.7,26.66,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1978,2,0,296,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",11,0,26,10,162,4,1719,0,7,0,7,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"6","7","6","6","N","SATISFACTORY CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",71.099999999999994,"LOAD FACTOR",43.2,"6","5","N","5","=>LEGAL LOADS","8","8","","",0,0,616,24,"N","Y60","Y24","0","815","616",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",10,"0","","Y","8",384,2036,0,0,"","0918","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,7447,4.7779999999999996,5.1100000000000003,3091,"Y","Z","","",6,"ST. CLAIR",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G38","","","","","","","","","",0,0,0,0,0,0,803,"","","","SW","SW",null,null,"6",49564.5,"N",38.177622,-93.546306000000001,91.8,"NOT DEF","FA","Y","SUPPLEMENTARY","FAIR"]
["9S3560","Replacement","over Drainage Ditches 1 and 251.",2023,"STATBR",2016609,"2018-01-16",6280,"L0454","P","29","7","07","NEW MADRID","PORTAGE","59132","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00162","NOT APPLICABLE","DRAIN DTCH #1","","MO 162 E","6280","S 26 T 21 N R 11 E",99,99,8.3675200000000007,"0","","",36,26,8.2799999999999994,89,50,25.42,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1952,2,0,1169,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,21,11,51,2,241,0,0,0,0,21,11,26,2,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",27.9,"LOAD FACTOR",16.2,"4","3","N","4","0.1-9.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",275,6,1117,24,"N","N","N","0","0","0",960,96,1440,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",16,"0","","Y","5",1811,2036,0,0,"","0357","FULL","STRUCTURAL","APPROVED","S-7","S-7",21,0,0,21,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,13907,8.3859999999999992,8.4309999999999992,1096,"N","A","","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H22","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",9,0,12,1973,0,2006,77,"POOR","5=3.0%RUST","","SE","SE",null,null,"3",6306.1666670000004,"N",36.435633000000003,-89.840394000000003,35.700000000000003,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3560","Replacement","over Drainage Ditches 1 and 251.",2023,"STATBR",2016610,"2018-01-16",6281,"L0455","P","29","7","07","NEW MADRID","PORTAGE","59132","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00162","NOT APPLICABLE","DRAIN DTCH #251","","MO 162 E","6281","S 26 T 21 N R 11 E",99,99,8.4382000000000001,"0","","",36,26,6.23,89,50,21.55,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1952,2,0,1169,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,21,11,51,2,241,0,0,0,0,21,11,26,2,99,99,"N",0,0,"N",0,0,0,0,"4","6","6","6","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",27.9,"LOAD FACTOR",16.2,"4","3","N","4","0.1-9.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",275,6,1117,24,"N","N","N","0","0","0",960,96,1440,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",16,"0","","Y","8",1811,2036,0,0,"","0499","FULL","STRUCTURAL","APPROVED","S-7","S-7",21,0,0,21,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,13909,8.4570000000000007,8.5030000000000001,1096,"N","A","","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H22","RED LEAD","A SYSTEM","","","BASIC LEAD CHROMIUM","B SYSTEM","ALUMINUM","","ALUMINUM",0,0,8,1973,0,1989,77,"FAIR","7=.2%RUST","","SE","SE",null,null,"4",6306.1666670000004,"N",36.435063999999997,-89.839319000000003,49.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1I3241","Rehabilitation","on bridge over Rte. T, near Amazonia.",2021,"STATBR",1997708,"2017-12-19",1066,"A1292","P","29","7","01","ANDREW","LINCOLN","42572","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","RT T","","IS 29 N","1066","S 25 T 59 N R 35 W",99,99,63.270380000000003,"1","0000005865","00",39,54,13.82,94,53,4.8600000000000003,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1965,2,2,9826,2016,"HS 20+MOD",38,0,"CLOSED MEDIAN(NO BARRIER)",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,37,4,44,11,104,0,0,0,0,37,4,40,0,99,99,"H",14,7,"H",5,10,0,0,"6","6","7","N","N","SATISFACTORY CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",70.2,"LOAD FACTOR",42.3,"6","5","4","5","=>LEGAL LOADS","N","8","","",0,0,916,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1991,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",35,"1","","Y","N",20634,2036,0,0,"","0935","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2503,63.41,63.43,5865,"Y","Z","R","",1,"ANDREW",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A28","","","","","","","","","",0,0,0,0,0,0,0,"","","","NW","NW",null,null,"6",4160,"Y",39.903838999999998,-94.884682999999995,93.5,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["1I3241","Rehabilitation","on bridge over Rte. T, near Amazonia.",2021,"STATBR",1997706,"2017-12-19",1065,"A1292","P","29","7","01","ANDREW","LINCOLN","42572","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","RT T","","IS 29 S","1065","S 25 T 59 N R 35 W",99,99,65.152079999999998,"1","0000005878","00",39,54,13.2,94,53,5.52,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1965,2,2,9901,2016,"HS 20+MOD",38,0,"CLOSED MEDIAN(NO BARRIER)",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,37,4,44,11,104,0,0,0,0,37,4,40,0,99,99,"H",14,11,"H",8,2,0,0,"6","6","7","N","N","SATISFACTORY CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",70.2,"LOAD FACTOR",42.3,"6","5","5","5","=>LEGAL LOADS","N","8","","",0,0,916,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1991,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",34,"1","","Y","N",20792,2036,0,0,"","0945","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2501,65.296000000000006,65.313999999999993,5878,"Y","Z","R","",1,"ANDREW",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A28","","","","","","","","","",0,0,0,0,0,0,0,"","","","NW","NW",null,null,"6",4160,"Y",39.903666999999999,-94.884867,94.5,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["7S3369","Rehabilitation","over Rte 65 in Warsaw; on Rte 82 over Hogles Creek 1.75 miles W/O Rte 83; and repair culverts on Rte H over Brickley Hollow 1.9 miles S/O Rte W and Rte MM over White Branch near Warsaw.",2021,"STATCUL",2024592,"2018-02-02",6858,"N0236","P","29","7","06","BENTON","TOM","73564","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000MM","NOT APPLICABLE","WHITE BR","","RT MM S","6858","S 22 T 40 N R 22 W",99,99,5.3871799999999999,"0","","",38,13,46.55,93,20,37.840000000000003,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1966,2,0,1038,2016,"H 10",27,10,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","CULVERT","","",2,0,25,3,12,1,27,0,0,0,0,28,2,30,2,99,99,"N",0,0,"N",0,0,0,0,"N","N","N","4","4","NOT APPLICABLE","NOT APPLICABLE","NOT APPLICABLE","SEVERE UNDERMINING","LARG SPALLS, HEAVY SCALIN","LOAD FACTOR",47.7,"LOAD FACTOR",28.8,"4","5","N","5","=>LEGAL LOADS","7","5","REPLACEMENT SUBSTND LOAD","1",49,2,1016,24,"N","N","N","0","0","0",250,25,375,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"NA","NA","NA","NA",11,"0","","Y","4",1660,2036,0,0,"","0463","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,15191,5.399,5.4039999999999999,3175,"N","A","","31",6,"BENTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT REQUIR","NONE","","","","1901-01-01","7G56","","","","","","","","","",0,0,0,0,0,0,0,"","","","SW","SW",2,0,"4",814.5,"N",38.229596999999998,-93.343844000000004,46.3,"DEF","NFA","","SUPPLEMENTARY","POOR"]
["2S2185","Replacement","over Tater Hill Creek, 1.1 miles west of Rte. 65 near Coloma.",2021,"STATBR",1998264,"2017-12-19",9058,"T0267","P","29","7","01","CARROLL","VAN HORN","75742","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000Z","NOT APPLICABLE","TATER HILL CR","","RT Z S","9058","S 5 T 54 N R 23 W",99,99,15.05546,"0","","",39,31,43.17,93,29,48.75,22.94,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1934,1,0,338,2016,"H 10",21,11,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,47,10,129,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","5","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",17.100000000000001,"ALLOWABLE STRESS",7.2,"2","4","N","1","30.0-39.9% BELOW","5","8","REPLACEMENT SUBSTND LOAD","1",160,8,1017,12,"N","N","N","0","0","0",502,50,753,2017,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","8",422,2036,0,0,"","0302","FULL","STRUCTURAL","APPROVED","S-17","S-17",15,20,36,15,20,36,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,19620,15.089,15.114000000000001,4556,"N","A","","31",1,"CARROLL",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A35","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,5,0,0,1982,30,"FAIR","6=1.0%RUST","","NW","NW",null,null,"3",2741.25,"N",39.528658,-93.496875000000003,30.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7S3205","Replacement","over Barren Creek 1.25 miles south of Fair Play.",2021,"STATBR",2028385,"2018-02-20",6116,"L0198","P","29","7","06","POLK","POLK 90825","90825","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00123","NOT APPLICABLE","BARREN CR","","MO 123 S","6116","S 4 T 33 N R 24 W",99,99,21.145099999999999,"0","","",37,36,57.1,93,33,48.14,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1948,2,0,516,2017,"H 15",21,11,"NO MEDIAN",23,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,21,11,37,4,102,0,0,0,0,21,11,27,2,99,99,"N",0,0,"N",0,0,0,0,"3","3","5","6","N","SERIOUS CONDITION","SERIOUS CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",36.9,"ALLOWABLE STRESS",18.899999999999999,"3","4","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",131,2,1117,24,"N","N","N","0","0","0",455,45,683,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","8",825,2037,0,0,"","0059","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13566,21.192,21.210999999999999,3221,"N","A","","31",6,"POLK",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G03","","","","","","","","","",0,0,0,0,0,0,0,"","","","SW","SW",null,null,"3",2771,"N",37.615861000000002,-93.563372000000001,5.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2P3181","Bridge Improvements","on northbound lane over Rte. 24 outer road 1.5 miles north of Rte. 6 at Taylor interchange.",2021,"STATBR",2010481,"2018-01-10",2703,"A3152","P","29","7","02","MARION","FABIUS","23176","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00061","NOT APPLICABLE","OR 24, ABANDONED RR","","US 61 N","2703","S 1 T 59 N R 6 W",99,99,352.93004000000002,"1","0000007773","00",39,56,16.36,91,31,3.33,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1973,3,3,5884,2016,"HS 20",43,11,"NO MEDIAN",10,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD","","",4,0,47,6,66,10,238,0,0,0,0,47,6,48,10,99,99,"H",23,3,"H",10,5,0,0,"5","7","7","N","N","FAIR CONDITION","GOOD CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",62.1,"LOAD FACTOR",36.9,"7","5","6","5","=>LEGAL LOADS","N","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",32,"1","","Y","N",11179,2036,0,0,"","0967","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6255,353.71,353.74400000000003,7773,"Y","Z","","",2,"MARION",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B06","","","","","","","","","",0,0,0,0,0,0,0,"","","N","NE","NE",null,null,"5",11622.333333,"Y",39.937877999999998,-91.517591999999993,96.7,"NOT DEF","FA","N","PRIMARY","FAIR"]
["2S3186","Bridge Improvements","over I-70 1.8 miles east of Rte. YY near Mineola.",2022,"STATBR",2010763,"2018-01-10",32,"A0042","P","29","7","02","MONTGOMERY","DANVILLE","18208","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000N","NOT APPLICABLE","IS 70","","RT N S","32","S 30 T 48 N R 6 W",99,99,2.9096600000000001,"0","","",38,53,50.87,91,37,54.24,42.16,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1963,2,4,429,2016,"H 15",20,0,"NO MEDIAN",6,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,23,11,56,1,201,0,0,0,0,23,11,27,6,99,99,"H",16,0,"H",10,2,18,8,"3","6","6","N","N","SERIOUS CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",31.5,"ALLOWABLE STRESS",18,"5","4","6","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",236,1,916,24,"N","N","N","0","0","0",558,55,837,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",12,"0","","Y","N",622,2036,0,0,"","0597","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,78,2.9159999999999999,2.9430000000000001,6992,"N","A","","35",2,"MONTGOMERY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B35","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",7,0,9,1964,0,2000,44,"FAIR","7=.2%RUST","","NE","NE",null,null,"3",5527.5,"N",38.897463999999999,-91.631732999999997,59.7,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["9S3279","Replacement","over Drainage Ditch 35.",2020,"STATBR",2022290,"2018-01-23",8834,"S0744","P","29","7","07","SCOTT","SYLVANIA","72088","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00091","NOT APPLICABLE","DRAIN DTCH NO 35","","MO 91 S","8834","S 32 T 28 N R 12 E",99,99,20.314920000000001,"0","","",37,2,18.04,89,45,15.58,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,838,2016,"H 10",20,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,20,0,54,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",22.5,"ALLOWABLE STRESS",9.9,"2","3","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",75,5,118,12,"N","N","N","0","0","0",260,26,391,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1215,2036,0,0,"","0413","FULL","STRUCTURAL","APPROVED","S-4","S-4",0,0,0,0,0,0,"CENTERLINE OF BRIDGE.","CENTERLINE OF BRIDGE.",2017,19172,20.36,20.37,7809,"N","A","","31",7,"SCOTT",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H42","INORGANIC ZINC/VINYL","C SYSTEM","","","INORGANIC ZINC/VINYL","C SYSTEM","ALUMINUM","","GRAY",9,0,0,0,0,1991,6,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",1129.5,"N",37.038344000000002,-89.754328000000001,41.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3133","Replacement","over Agee Creek, 2 miles east of Rte. D near Whitesville.",2020,"STATBR",1997754,"2017-12-19",5660,"K0085","P","29","7","01","ANDREW","PLATTE","58106","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00048","NOT APPLICABLE","AGEE CR","","MO 48 E","5660","S 26 T 61 N R 34 W",99,99,10.53256,"0","","",40,3,40.76,94,42,1.48,34.1,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1932,2,0,426,2016,"H 15",21,11,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,38,4,102,0,0,0,0,21,11,24,11,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",24.3,"ALLOWABLE STRESS",12.6,"4","4","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",131,2,916,24,"N","N","N","0","0","0",455,45,683,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",9,"0","","Y","8",553,2036,0,0,"","0372","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12609,10.555999999999999,10.576000000000001,5111,"N","A","","31",1,"ANDREW",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A28","","","","","CAL-ALUM SULPH/SYS C","1 SYSTEM","GREEN","","GRAY",0,0,12,0,0,2007,22,"POOR","4=10%RUST","N","NW","NW",null,null,"4",2541.5,"N",40.061321999999997,-94.700411000000003,37.200000000000003,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3232","Replacement","over Drainage Ditches 1, 251, 258, 259 and 65.",2021,"STATBR",2016883,"2018-01-16",7701,"P0474","P","29","7","07","PEMISCOT","LITTLE RIVER","43400","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000EE","NOT APPLICABLE","DRAIN DTCH NO 251","","RT EE E","7701","S 19 T 20 N R 11 E",99,99,1.9046400000000001,"0","","",36,21,41.81,89,54,0.48,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1953,1,0,478,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",7,0,20,0,51,2,263,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","6","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",20.7,"LOAD FACTOR",12.6,"4","3","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",295,2,1016,24,"N","N","N","0","0","0",1026,102,1539,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",717,2036,0,0,"","0472","FULL","STRUCTURAL","APPROVED","S-17","S-17",15,21,38,15,21,38,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,16877,1.909,1.96,864,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2006,53,"FAIR","9=.03%RUST","","SE","SE",null,null,"4",5851.75,"N",36.361614000000003,-89.900132999999997,47.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3232","Replacement","over Drainage Ditches 1, 251, 258, 259 and 65.",2021,"STATBR",2016884,"2018-01-16",7702,"P0475","P","29","7","07","PEMISCOT","LITTLE RIVER","43400","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000EE","NOT APPLICABLE","DRAIN DTCH NO 258","","RT EE E","7702","S 19 T 20 N R 11 E",99,99,1.9877199999999999,"0","","",36,21,40.159999999999997,89,53,56.09,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1953,1,0,478,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,20,0,51,2,184,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"5","6","5","6","N","FAIR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",20.7,"LOAD FACTOR",12.6,"4","3","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",219,9,1017,12,"N","N","N","0","0","0",765,76,1148,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",717,2036,0,0,"","0493","FULL","FUNCTIONAL","APPROVED","S-5","S-5",17,0,0,13,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,16879,1.992,2.0270000000000001,864,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,6,0,0,2006,36,"FAIR","5=3.0%RUST","","SE","SE",null,null,"5",4094,"N",36.361156000000001,-89.898914000000005,49.3,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["1S3139","Replacement","over stream, 3.2 miles east of Rte. AB near Maryville.",2020,"STATBR",2020353,"2018-01-22",8911,"S0921","P","29","7","01","NODAWAY","POLK","58808","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00046","NOT APPLICABLE","STREAM","","MO 46 E","8911","S 15 T 64 N R 36 W",99,99,23.124759999999998,"0","","",40,20,47.81,94,56,17.66,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,1385,2016,"H 10",20,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,40,0,94,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","4","4","6","N","SERIOUS CONDITION","POOR CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9,"2","2","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",124,7,917,12,"N","N","N","0","0","0",434,43,652,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","3",1800,2036,0,0,"","0193","FULL","STRUCTURAL","APPROVED","S-5","S-5",15,0,0,15,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19326,23.175999999999998,23.193999999999999,4982,"N","A","","31",1,"NODAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A18","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2007,19,"POOR","6=1.0%RUST","N","NW","NW",null,null,"3",1997.5,"N",40.346614000000002,-94.938238999999996,19.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7S3369","Rehabilitation","over Rte 65 in Warsaw; on Rte 82 over Hogles Creek 1.75 miles W/O Rte 83; and repair culverts on Rte H over Brickley Hollow 1.9 miles S/O Rte W and Rte MM over White Branch near Warsaw.",2021,"STATBR",1992598,"2017-11-30",1523,"A1832","P","29","7","06","HICKORY","MONTGOMERY","49502","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00082","NOT APPLICABLE","HOGLES CR","","MO 82 E","1523","S 7 T 38 N R 23 W",99,99,36.925339999999998,"0","","",38,4,20.88,93,29,52.89,37.82,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1966,2,0,397,2016,"H 15",20,11,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,26,10,47,10,124,0,0,0,0,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"3","5","6","5","N","SERIOUS CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",17.100000000000001,"5","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",154,1,617,24,"N","N","N","0","0","0",364,36,546,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",13,"0","","Y","8",575,2036,0,0,"","0537","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3570,37.006999999999998,37.017000000000003,2250,"Y","A","","35",6,"HICKORY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G38","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",3,0,0,1967,0,0,21,"GOOD","8=.1%RUST","","SW","SW",null,null,"3",3575.333333,"N",38.072467000000003,-93.498024999999998,53.7,"DEF","FA","N","PRIMARY","POOR"]
["7S3369","Rehabilitation","over Rte 65 in Warsaw; on Rte 82 over Hogles Creek 1.75 miles W/O Rte 83; and repair culverts on Rte H over Brickley Hollow 1.9 miles S/O Rte W and Rte MM over White Branch near Warsaw.",2021,"STATCUL",2024605,"2018-02-02",7845,"P0723","P","29","7","06","BENTON","COLE","15418","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000H","NOT APPLICABLE","BRICKLEY HOLLOW","","RT H E","7845","S 35 T 41 N R 21 W",99,99,10.95106,"0","","",38,17,17.62,93,12,22.95,14.88,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1956,2,0,434,2016,"H 10",23,11,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","CULVERT","","",3,0,26,6,12,1,40,0,0,0,0,29,6,31,5,99,99,"N",0,0,"N",0,0,0,0,"N","N","N","4","5","NOT APPLICABLE","NOT APPLICABLE","NOT APPLICABLE","SEVERE UNDERMINING","MODERATE TO MAJOR DETERIO","LOAD FACTOR",51.3,"LOAD FACTOR",30.6,"5","5","N","5","=>LEGAL LOADS","6","6","","",0,0,1016,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"NA","NA","NA","NA",11,"0","","Y","5",694,2036,0,0,"","0836","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,17166,10.968,10.976000000000001,2005,"N","Z","","",6,"BENTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT REQUIR","NONE","","","","1901-01-01","7G56","","","","","","","","","",0,0,0,0,0,0,0,"","","","SW","SW",1,0,"5",1256.666667,"N",38.288227999999997,-93.206374999999994,83.6,"NOT DEF","FA","","SUPPLEMENTARY","FAIR"]
["7S3369","Rehabilitation","over Rte 65 in Warsaw; on Rte 82 over Hogles Creek 1.75 miles W/O Rte 83; and repair culverts on Rte H over Brickley Hollow 1.9 miles S/O Rte W and Rte MM over White Branch near Warsaw.",2021,"STATBR",2024554,"2018-02-02",2590,"A3020","P","29","7","06","BENTON","WARSAW CITY","77146","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","US 65","","E MAIN N","2590","S 16 T 40 N R 22 W",99,99,0,"0","","",38,14,33.25,93,21,37.18,3.1,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","09-RURAL LOCAL",1976,2,4,1740,2016,"HS 20",43,11,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",2,0,44,11,121,0,284,0,0,0,0,43,11,46,10,99,99,"H",16,9,"H",29,10,28,6,"7","7","6","N","N","GOOD CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",45,"ALLOWABLE STRESS",32.4,"6","8","8","5","=>LEGAL LOADS","N","8","","",0,0,1016,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",11,"0","","Y","N",2784,2036,0,0,"","0986","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5972,0,3.7999999999999999E-2,1018504,"Y","Z","A","",6,"BENTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G56","BASIC LEAD CHROMIUM","B SYSTEM","","","","","GREEN","","",0,0,0,1978,0,0,160,"FAIR","6=1.0%RUST","N","SW","SW",null,null,"6",13300.666667,"N",38.242569000000003,-93.360327999999996,98.6,"NOT DEF","NFA","N","SUPPLEMENTARY","FAIR"]
["1S3258","Replacement","over the Nodaway River, 1 mile west of Rte. 113, near Skidmore.",2022,"STATBR",2025293,"2018-02-07",8908,"S0918","P","29","7","01","NODAWAY","GREEN","29008","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00046","NOT APPLICABLE","NODAWAY RVR","","MO 46 E","8908","S 28 T 64 N R 37 W",16,4,15.237120000000001,"0","","",40,19,58.55,95,4,49.16,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,2,0,533,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,2,20,0,120,4,222,0,0,0,0,20,0,20,11,16,4,"N",0,0,"N",0,0,0,0,"4","4","4","6","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9,"2","3","N","2","20.0-29.9% BELOW","6","4","REPLACEMENT SUBSTND LOAD","1",255,10,317,12,"N","N","N","0","0","0",890,89,1336,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","8",692,2036,0,0,"","0020","FULL","STRUCTURAL","APPROVED","S-7","S-7",17,0,0,17,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19320,15.271000000000001,15.313000000000001,4982,"N","A","","31",1,"NODAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A06","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2006,86,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"4",4643.5,"N",40.332931000000002,-95.080321999999995,2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9P3547","Rehabilitation","over Union Pacific Railroad.",2023,"STATBR",2017416,"2018-01-16",6417,"L0666","P","29","7","07","ST. FRANCOIS","ESTHER CITY","22636","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00067","NOT APPLICABLE","RT O, UP RR, KOEN CR, CR","","US 67 N","6417","S 4 T 36 N R 5 E",99,99,106.47942,"1","0000000014","00",37,51,1.02,90,29,10.27,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1957,2,2,11107,2016,"H 20",23,11,"NO MEDIAN",18,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY-WATERWAY-RAILROAD","CONCRETE","TEE BEAM","","",7,0,30,9,57,4,402,0,0,0,0,30,9,31,9,99,99,"R",20,6,"R",12,5,0,0,"4","4","5","7","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",49.5,"LOAD FACTOR",28.8,"4","4","4","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",429,8,1017,24,"N","N","N","0","0","0",1070,107,1605,2018,"",0,"","0","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",2004,"1 CONCRETE CIP","4 LOW SLUMP","0 NONE","0 NONE",9,"1","","Y","8",19437,2036,0,0,"","0526","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14200,106.715,106.78700000000001,14,"N","A","2","35",7,"ST. FRANCOIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H34","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","ALUMINUM",0,0,8,0,0,1998,1,"GOOD","9=.03%RUST","N","SE","SE",null,null,"4",12763.5,"Y",37.850282999999997,-90.486186000000004,52.6,"DEF","FA","N","PRIMARY","POOR"]
["9S3568","Rehabilitation","over Rings Creek.",2023,"STATBR",2017839,"2018-01-17",6836,"N0205","P","29","7","07","WAYNE","LOGAN","43616","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000FF","NOT APPLICABLE","RINGS CR","","RT FF S","6836","S 19 T 29 N R 5 E",99,99,1.01494,"0","","",37,10,28.8,90,32,56.78,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1965,2,0,438,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",4,0,20,0,42,7,140,0,0,0,0,20,0,23,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","5","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",20.7,"LOAD FACTOR",12.6,"4","3","N","3","10.0-19.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",170,6,1217,24,"N","N","N","0","0","0",594,59,892,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",635,2036,0,0,"","0140","FULL","STRUCTURAL","APPROVED","S-7","S-7",18,0,0,18,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15147,1.0169999999999999,1.0449999999999999,916,"N","A","","31",7,"WAYNE",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H37","","","","","","","","","",0,0,0,0,0,0,0,"","","","SE","SE",null,null,"4",3255,"N",37.174666999999999,-90.549105999999995,14,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S0447","Replacement","over Florida Creek, 0.7 mile west of Rte. AB near Maryville.",2020,"STATBR",2020352,"2018-01-22",8910,"S0920","P","29","7","01","NODAWAY","GREEN","29008","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00046","NOT APPLICABLE","FLORDIA CR","","MO 46 E","8910","S 13 T 64 N R 37 W",99,99,19.376239999999999,"0","","",40,20,48.17,95,0,33.54,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,2,0,914,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,40,0,105,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9,"2","3","N","1","30.0-39.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",134,5,917,12,"N","N","N","0","0","0",469,46,704,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","3",1188,2036,0,0,"","0126","FULL","STRUCTURAL","APPROVED","S-16","S-16",15,20,35,15,20,35,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,19324,19.419,19.437999999999999,4982,"N","A","","31",1,"NODAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A18","RED LEAD","A SYSTEM","ALUMIN SULPHONATE/LEAD","D SYSTEM","","","ALUMINUM","GRAY","",7,9,0,1979,2000,0,21,"FAIR","5=3.0%RUST","","NW","NW",null,null,"3",2196.25,"N",40.346713999999999,-95.009316999999996,12.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7S3261","Bridge Improvements","over the Osage River.",2021,"STATBR",2028210,"2018-02-20",3940,"A4829","P","29","7","06","BATES","BLUE MOUND","06598","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000M","NOT APPLICABLE","OSAGE RVR","","RT M S","3940","S 20 T 38 N R 29 W",99,99,2.3975399999999998,"0","","",38,3,21.18,94,8,43.83,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1979,2,0,250,2017,"HS 20",27,10,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",6,0,27,10,138,1,778,0,3,0,3,27,10,31,9,99,99,"N",0,0,"N",0,0,0,0,"3","6","6","6","N","SERIOUS CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",44.1,"ALLOWABLE STRESS",25.2,"6","6","N","5","=>LEGAL LOADS","6","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",21,"0","","Y","8",337,2037,0,0,"","0862","","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,9044,2.403,2.4860000000000002,2951,"Y","A","","",6,"BATES",null,"N","LOAD FACTOR","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G37","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SW","SW",null,null,"3",24701.5,"N",38.055883000000001,-94.145508000000007,86.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3264","Replacement","over Drainage Ditch 34.",2020,"STATBR",2017684,"2018-01-16",8839,"S0770","P","29","7","07","STODDARD","PIKE","57548","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00091","NOT APPLICABLE","DRAIN DTCH #34","","MO 91 S","8839","S 31 T 28 N R 12 E",99,99,19.330359999999999,"0","","",37,2,18.09,89,46,19.809999999999999,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,838,2016,"H 10",20,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",1,0,20,0,44,11,47,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","6","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9,"2","3","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",68,10,1017,12,"N","N","N","0","0","0",240,24,360,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1173,2036,0,0,"","0390","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19182,19.373000000000001,19.382999999999999,7809,"N","A","","31",7,"STODDARD",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H01","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,13,0,0,2005,10,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",983.08333300000004,"N",37.038358000000002,-89.772169000000005,39,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P2228C","Rehabilitation","over Stockton Lake.",2020,"STATBR",1999480,"2017-12-28",2517,"A2931","P","29","7","06","DADE","CENTER","12502","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00160","NOT APPLICABLE","STOCKTON LK","","US 160 E","2517","S 15 T 31 N R 26 W",99,99,56.41628,"0","","",37,25,29.96,93,46,17.64,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1967,2,0,948,2016,"H 20",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",6,0,29,10,98,0,543,0,0,0,0,29,10,32,5,99,99,"N",0,0,"N",0,0,0,0,"3","7","7","7","N","SERIOUS CONDITION","GOOD CONDITION","GOOD CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",41.4,"ALLOWABLE STRESS",25.2,"6","6","N","5","=>LEGAL LOADS","8","8","","",0,0,616,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","8",1279,2036,0,0,"","0804","","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5808,56.540999999999997,56.642000000000003,7806,"Y","A","","",6,"DADE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G21","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1970,0,0,211,"FAIR","7=.2%RUST","","SW","SW",null,null,"3",17602.25,"N",37.424988999999997,-93.771567000000005,80.400000000000006,"DEF","FA","N","PRIMARY","POOR"]
["1P3114","Rehabilitation","over the Grand River, 1.3 miles south of Rte. 36 near Chillicothe.",2020,"STATBR",1998776,"2017-12-20",1031,"A1249","P","29","7","01","LIVINGSTON","GREEN","28990","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00065","NOT APPLICABLE","GRAND RVR","","US 65 S","1031","S 14 T 57 N R 24 W",99,99,60.981340000000003,"1","0000002009","00",39,45,15.36,93,33,31.23,11.78,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1965,2,0,3814,2016,"H 20",27,10,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",4,9,27,10,160,0,1229,0,0,0,0,27,10,30,9,99,99,"N",0,0,"N",0,0,0,0,"5","5","5","6","N","FAIR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",37.799999999999997,"LOAD FACTOR",22.5,"5","4","N","5","=>LEGAL LOADS","6","8","","",0,0,617,24,"N","N","Y24","0","0","617",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",2006,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",11,"1","","Y","3",6674,2036,0,0,"","0546","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2424,61.116,61.351999999999997,2009,"Y","Z","1","",1,"LIVINGSTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A36","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",3,0,12,1966,0,2006,512,"GOOD","9=.03%RUST","N","NW","NW",null,null,"5",37791.75,"Y",39.754266999999999,-93.558674999999994,54.6,"NOT DEF","FA","Y","PRIMARY","FAIR"]
["9S3330","Replacement","over Drainage Ditches 43 and 2.",2020,"STATBR",2016589,"2018-01-16",6134,"L0220","P","29","7","07","NEW MADRID","COMO","15832","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","DRAIN DTCH #43","","RT D E","6134","S 19 T 23 N R 12 E",99,99,9.7693399999999997,"0","","",36,36,46.71,89,47,37.54,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1949,2,0,504,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,30,9,70,0,0,0,0,21,11,24,7,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",42.3,"LOAD FACTOR",25.2,"5","4","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",98,4,1217,12,"N","N","N","0","0","0",231,23,347,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",781,2036,0,0,"","0598","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13604,9.7910000000000004,9.8040000000000003,760,"N","A","","35",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H28","INORGANIC ZINC/VINYL","C SYSTEM","CAL-ALUM SULPH/SYS C","1 SYSTEM","","","GREEN","GRAY","",6,5,0,1984,2012,0,15,"FAIR","8=.1%RUST","","SE","SE",null,null,"4",1720.833333,"N",36.612974999999999,-89.793761000000003,59.8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3330","Replacement","over Drainage Ditches 43 and 2.",2020,"STATBR",2016602,"2018-01-16",6141,"L0227","P","29","7","07","NEW MADRID","LEWIS","41816","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","DRAIN DTCH #2","","RT D E","6141","S 29 T 23 N R 13 E",99,99,16.008400000000002,"0","","",36,36,23.44,89,40,58.59,14.26,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1949,2,0,710,2016,"H 15",20,0,"NO MEDIAN",10,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,33,1,82,0,0,0,0,21,11,24,7,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","7","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",29.7,"ALLOWABLE STRESS",18,"5","4","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",111,6,1217,12,"N","N","N","0","0","0",389,38,584,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1100,2036,0,0,"","0480","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13618,16.044,16.059000000000001,760,"N","A","","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","INORGANIC ZINC/VINYL","C SYSTEM","CAL-ALUM SULPH/SYS C","1 SYSTEM","","","GREEN","GRAY","",7,5,0,1989,2012,0,19,"FAIR","7=.2%RUST","","SE","SE",null,null,"4",2015.833333,"N",36.606510999999998,-89.682941999999997,48,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190J","Replacement","over Moore Branch 3.5 miles south of Nevada.",2021,"STATBR",1992786,"2017-12-01",8113,"R0100","P","29","7","06","VERNON","CENTER","12646","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000BB","NOT APPLICABLE","MOORE BR","","RT BB S","8113","S 28 T 35 N R 31 W",99,99,4.03186,"0","","",37,46,49.26,94,22,2.15,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1961,2,0,2745,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,46,10,126,0,0,0,0,21,11,24,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","5","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",23.4,"LOAD FACTOR",13.5,"4","2","N","2","20.0-29.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",157,5,617,12,"N","N","N","0","0","0",602,60,904,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",3,"0","","Y","8",3843,2036,0,0,"","0073","FULL","STRUCTURAL","APPROVED","S-7","S-7",17,0,0,17,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17706,4.0410000000000004,4.0650000000000004,3396,"N","A","","31",6,"VERNON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G37","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,6,0,0,1991,27,"FAIR","6=1.0%RUST","","SW","SW",null,null,"3",3055.5,"N",37.780349999999999,-94.367264000000006,7.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3384","Bridge Improvements","over Evening Shade Creek.",2020,"STATBR",2026329,"2018-02-14",8585,"S0099","P","29","7","07","WRIGHT","BRUSH CREEK","09154","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00038","NOT APPLICABLE","EVENING SHADE CR","","MO 38 E","8585","S 4 T 29 N R 14 W",99,99,52.765099999999997,"0","","",37,15,29.8,92,28,23.18,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1930,1,0,626,2017,"H 10",20,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,41,7,95,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","5","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",20.7,"ALLOWABLE STRESS",9.9,"2","3","N","1","30.0-39.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",124,7,218,12,"N","N","N","0","0","0",434,43,652,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",7,"0","","Y","8",1064,2037,0,0,"","0295","FULL","STRUCTURAL","APPROVED","S-5","S-5",15,0,0,15,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,18674,52.884,52.902999999999999,7781,"N","A","","31",7,"WRIGHT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H21","INORGANIC ZINC/VINYL","C SYSTEM","","","CAL-ALUM SULPH/SYS C","1 SYSTEM","GREEN","","GRAY",5,0,13,1987,0,2003,15,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",1987.083333,"N",37.258277999999997,-92.473106000000001,29.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["6P3291","Rehabilitation","on Rte. 47 and Rte. 30 over IS 44.",2023,"STATBR",2013179,"2018-01-11",3528,"A4313","P","29","7","05","FRANKLIN","ST. CLAIR CITY","64136","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00047","NOT APPLICABLE","IS 44","","MO 47 S","3528","S 25 T 42 N R 1 W",99,99,70.398520000000005,"1","0000000050","00",38,21,42.29,90,58,44.39,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","14-UR OTHR PRINCIPL ARTRL",1985,5,4,12093,2016,"HS 20+MOD",67,10,"NO MEDIAN",5,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",2,0,71,9,98,0,198,0,7,0,7,70,10,73,5,99,99,"H",16,4,"H",12,1,18,8,"5","6","6","N","N","FAIR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",56.7,"LOAD FACTOR",34.200000000000003,"6","5","7","5","=>LEGAL LOADS","N","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",12,"0","","Y","N",22976,2036,0,0,"","0830","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,8145,70.554000000000002,70.591999999999999,50,"Y","Z","1","",5,"FRANKLIN",null,"N","LOAD FACTOR","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F63","BASIC LEAD CHROMIUM","B SYSTEM","","","","","GREEN","","",6,0,0,1986,0,0,164,"FAIR","6=1.0%RUST","","SL","SL",null,null,"5",14536.5,"Y",38.361747000000001,-90.978997000000007,83,"NOT DEF","FA","N","PRIMARY","FAIR"]
["6P3291","Rehabilitation","on Rte. 47 and Rte. 30 over IS 44.",2023,"STATBR",2013117,"2018-01-11",1699,"A2017","P","29","7","05","FRANKLIN","ST. CLAIR CITY","64136","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00030","NOT APPLICABLE","IS 44","","MO 30 E","1699","S 35 T 42 N R 1 W",99,99,2.9139999999999999E-2,"0","","",38,20,36.72,90,59,37.67,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1972,2,4,6652,2016,"H 20",40,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,40,0,58,0,194,0,0,0,0,40,0,42,7,99,99,"H",16,5,"H",14,1,16,4,"6","5","7","N","N","SATISFACTORY CONDITION","FAIR CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",42.3,"ALLOWABLE STRESS",26.1,"5","5","9","5","=>LEGAL LOADS","N","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1984,"1 CONCRETE CIP","3 LATEX CONCRETE","1 BUILT UP","7 INTERNALLY SEALED",5,"0","","Y","N",12638,2036,0,0,"","0695","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3965,2.9000000000000001E-2,6.6000000000000003E-2,6370,"Y","Z","R","",5,"FRANKLIN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F63","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",5,0,14,1973,0,2002,68,"FAIR","6=1.0%RUST","N","SL","SL",null,null,"5",8261.1666669999995,"N",38.343533000000001,-90.993797000000001,69.5,"NOT DEF","FA","N","PRIMARY","FAIR"]
["9S3439","Replacement","over Brush Creek.",2020,"STATBR",2014969,"2018-01-12",9114,"T0394","P","29","7","07","BOLLINGER","WAYNE","77956","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000P","NOT APPLICABLE","BRUSH CR","","RT P E","9114","S 19 T 28 N R 9 E",99,99,14.09074,"0","","",37,4,38.909999999999997,90,6,30.19,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,2,0,583,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,30,9,90,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"4","3","6","5","N","POOR CONDITION","SERIOUS CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",9,"2","3","N","1","30.0-39.9% BELOW","8","5","REPLACEMENT SUBSTND LOAD","1",121,4,1217,12,"N","N","N","0","0","0",421,42,631,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",874,2036,0,0,"","0030","FULL","STRUCTURAL","APPROVED","S-16","S-16",15,21,37,14,19,35,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,19732,14.122,14.138999999999999,926,"N","A","","31",7,"BOLLINGER",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H40","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,0,0,2003,16,"POOR","5=3.0%RUST","","SE","SE",null,null,"3",1912.5,"N",37.077475,-90.108385999999996,3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["4I3217","Replacement","at 140th Street, 1.3 miles south of Main Street and 0.9 mile north of 147th Street in Grandview.",2020,"STATBR",2030970,"2018-03-05",98,"A0119","P","29","7","03","JACKSON","WASHINGTON","77506","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","IS 49","","140TH ST E","98","S 25 T 47 N R 33 W",99,99,0.16492000000000001,"0","","",38,52,14.01,94,31,35.159999999999997,3.72,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1960,5,6,6683,2017,"H 20",80,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",4,0,82,0,56,1,186,0,7,1,7,80,0,84,3,99,99,"H",17,6,"H",10,9,18,8,"4","4","4","N","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",47.7,"LOAD FACTOR",28.8,"4","9","6","5","=>LEGAL LOADS","N","7","REHAB-GENERAL DETERIORAT","1",219,9,1017,24,"N","N","N","0","0","0",1059,105,1588,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1979,"1 CONCRETE CIP","4 LOW SLUMP","0 NONE","0 NONE",5,"0","","Y","N",9356,2037,0,0,"","0628","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,239,0.16500000000000001,0.19700000000000001,9058,"N","A","R","35",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C03","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"4",15670.5,"N",38.870558000000003,-94.526432999999997,62.8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3330","Replacement","over Katy Trail and Salt Creek.",2023,"STATBR",2031195,"2018-03-05",5999,"K0936","P","29","7","04","HOWARD","MONITEAU","49232","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00040","NOT APPLICABLE","KATY TRAIL, SALT CR","","US 40 E","5999","S 33 T 49 N R 15 W",99,99,114.97962,"0","","",38,59,31.88,92,36,59.85,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1941,2,0,2127,2017,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,5,25,10,100,0,577,0,0,0,0,25,10,29,10,99,99,"N",0,0,"N",0,0,0,0,"5","7","5","6","N","FAIR CONDITION","GOOD CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",41.4,"LOAD FACTOR",25.2,"5","3","N","5","=>LEGAL LOADS","N","6","REHAB-GENERAL DETERIORAT","1",600,2,817,24,"N","N","N","0","0","0",1566,156,2349,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",9,"0","","Y","8",2765,2037,0,0,"","0582","PARTIAL","FUNCTIONAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13321,115.23399999999999,115.38200000000001,18,"Y","I","","35",4,"HOWARD",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D24","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GRAY",0,0,6,0,0,1991,268,"GOOD","8=.1%RUST","","CD","CD",null,null,"5",17213.833332999999,"N",38.992189000000003,-92.616624999999999,58.2,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["5S3249","Bridge Improvements","over Hinkson Creek.",2020,"STATBR",2011662,"2018-01-10",7302,"N0852","P","29","7","04","BOONE","COLUMBIA","15688","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000HH","NOT APPLICABLE","HINKSON CREEK","","RT HH E","7302","S 11 T 49 N R 12 W",99,99,1.6460999999999999,"0","","",39,2,10.46,92,14,24.82,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1961,2,0,560,2016,"H 15",20,0,"NO MEDIAN",35,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,69,10,173,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","7","6","N","SERIOUS CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",26.1,"ALLOWABLE STRESS",12.6,"4","3","N","5","=>LEGAL LOADS","7","8","REPLACEMENT SUBSTND LOAD","1",206,7,1117,24,"N","N","N","0","0","0",720,72,1080,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",17,"0","","Y","8",980,2036,0,0,"","0432","FULL","STRUCTURAL","APPROVED","S-C3","S-C3",40,0,0,40,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,16079,1.65,1.6830000000000001,7113,"N","A","","31",4,"BOONE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","CATSO","1901-01-01","7D16","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",5,0,0,1962,0,0,45,"FAIR","6=1.0%RUST","","CD","CD",null,null,"3",3849.25,"N",39.036239000000002,-92.240228000000002,43.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["3S3127","Replacement","over I-70, 3.6 miles west of Rte. 65 and 3.2 miles east of Rte. K.",2021,"STATBR",2001947,"2018-01-02",107,"A0129","P","29","7","03","SALINE","LIBERTY","42320","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000YY","NOT APPLICABLE","IS 70","","RT YY S","107","S 6 T 48 N R 22 W",99,99,10.91386,"0","","",38,58,17.29,93,16,18.64,8.06,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1961,2,4,519,2016,"H 15",23,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",4,0,23,11,56,1,206,0,0,0,0,23,11,26,6,99,99,"H",16,6,"H",11,1,10,5,"4","4","6","N","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",45.9,"ALLOWABLE STRESS",25.2,"4","4","7","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",239,5,1217,12,"N","N","N","0","0","0",567,56,851,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","N",648,2036,0,0,"","0500","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,263,10.938000000000001,10.971,4159,"N","A","","35",3,"SALINE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C21","RED LEAD","A SYSTEM","","","BASIC LEAD CHROMIUM","B SYSTEM","ALUMINUM","","ALUMINUM",6,0,6,1963,0,1990,7,"GOOD","7=.2%RUST","","KC","KC",null,null,"4",5459,"N",38.971468999999999,-93.271844000000002,50,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["4I3291","Replacement","over 56th Street, 1.8 miles west of Rte. 169 near Riverside.",2021,"STATBR",2001674,"2018-01-02",1361,"A1669","P","29","7","03","PLATTE","HOUSTON LAKE CITY","33292","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","CST 56TH ST","","IS 29 N","1361","S 28 T 51 N R 33 W",99,99,8.8194999999999997,"1","0000005865","00",39,11,47.04,94,37,14.33,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","11-UR PRNCPL ARTERIAL-IS",1967,4,2,52658,2016,"HS 20",56,1,"CLOSED MEDIAN(NO BARRIER)",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,53,1,45,11,121,0,7,0,7,51,9,54,9,99,99,"H",18,2,"H",9,6,0,0,"3","3","6","N","N","SERIOUS CONDITION","SERIOUS CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",51.3,"LOAD FACTOR",30.6,"3","2","5","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",150,10,1017,12,"N","N","N","0","0","0",878,87,1318,2018,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1985,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"1","","Y","N",107948,2036,0,0,"","0163","FULL","STRUCTURAL","APPROVED","S-C3","S-C3",60,0,0,60,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,3190,8.8390000000000004,8.8620000000000001,5865,"N","A","5","31",3,"PLATTE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C25","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"3",6624.75,"Y",39.196399999999997,-94.620647000000005,16.3,"DEF","FA","N","INTERSTATE","POOR"]
["4I3291","Replacement","over 56th Street, 1.8 miles west of Rte. 169 near Riverside.",2021,"STATBR",2001672,"2018-01-02",1360,"A1669","P","29","7","03","PLATTE","HOUSTON LAKE CITY","33292","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","CST 56TH ST","","IS 29 S","1360","S 28 T 51 N R 33 W",99,99,119.61288,"1","0000005878","00",39,11,46.62,94,37,14.93,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","11-UR PRNCPL ARTERIAL-IS",1967,3,2,57725,2016,"HS 20",56,1,"CLOSED MEDIAN(NO BARRIER)",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,50,2,45,11,121,0,7,0,7,48,10,51,9,99,99,"H",18,2,"H",9,6,0,0,"5","5","6","N","N","FAIR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",51.3,"LOAD FACTOR",30.6,"5","4","5","5","=>LEGAL LOADS","N","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1985,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"1","","Y","N",118336,2036,0,0,"","0736","","NOT DEFICIENT","APPROVED","S-C3","S-C3",60,0,0,60,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,3188,119.877,119.9,5878,"N","Z","3","",3,"PLATTE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C25","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"5",6261.75,"Y",39.196283000000001,-94.620813999999996,73.599999999999994,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["1S3207","Replacement","over Turkey Creek, 0.8 mile east of Rte. D near Norborne.",2022,"STATBR",1998256,"2017-12-19",6105,"L0181","P","29","7","01","CARROLL","PRAIRIE","59510","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000E","NOT APPLICABLE","TURKEY CR","","RT E E","6105","S 23 T 53 N R 25 W",99,99,0.78244000000000002,"0","","",39,22,46.9,93,40,5.61,29.76,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1946,2,0,180,2016,"H 15",21,11,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,21,11,48,10,183,0,0,0,0,21,11,24,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","5","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",28.8,"ALLOWABLE STRESS",16.2,"4","4","N","5","=>LEGAL LOADS","5","6","REPLACEMENT SUBSTND LOAD","1",216,5,1017,12,"N","N","N","0","0","0",676,67,1015,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",225,2036,0,0,"","0330","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13544,0.78400000000000003,0.81799999999999995,4414,"N","A","","31",1,"CARROLL",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A35","","","","","BASIC LEAD CHROMIUM","B SYSTEM","","","ALUMINUM",0,0,9,0,0,1988,52,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"3",4437.75,"N",39.379694000000001,-93.668225000000007,33,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3289","Bridge Improvements","over Brush Creek. Project involves bridge R0275.",2020,"STATBR",2012299,"2018-01-11",8236,"R0275","P","29","7","04","CRAWFORD","OAK HILL","53696","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000CC","NOT APPLICABLE","BRUSH CR","","RT CC E","8236","S 18 T 40 N R 4 W",99,99,1.0484199999999999,"0","","",38,12,11.94,91,25,21.55,8.06,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1963,2,0,606,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,23,11,90,10,233,0,0,0,0,23,11,27,6,99,99,"N",0,0,"N",0,0,0,0,"4","6","6","6","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",21.6,"5","4","N","5","=>LEGAL LOADS","6","8","REHAB-GENERAL DETERIORAT","1",268,11,916,24,"N","N","N","0","0","0",636,63,954,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","8",848,2036,0,0,"","0699","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,17967,1.0509999999999999,1.099,1420,"Y","A","","35",4,"CRAWFORD",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D17","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",9,0,0,0,0,2000,70,"FAIR","7=.2%RUST","","CD","CD",null,null,"4",6407.5,"N",38.203316999999998,-91.422652999999997,69.900000000000006,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3517","Replacement","over Taylor Slu.",2023,"STATBR",2016037,"2018-01-12",5550,"J0842","P","29","7","07","DUNKLIN","HOLCOMB","32554","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00153","NOT APPLICABLE","TAYLOR SLU","","MO 153 S","5550","S 31 T 20 N R 10 E",99,99,46.066000000000003,"0","","",36,19,27.1,90,1,5.87,11.16,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1931,2,0,484,2016,"H 15",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",1,0,21,11,30,2,33,0,0,0,0,21,11,23,7,99,99,"N",0,0,"N",0,0,0,0,"5","6","4","7","N","FAIR CONDITION","SATISFACTORY CONDITION","POOR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",17.100000000000001,"4","4","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",55,9,1117,12,"N","N","N","0","0","0",194,19,292,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","5",677,2036,0,0,"","0354","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12384,46.167999999999999,46.173999999999999,1094,"N","A","","31",7,"DUNKLIN",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,9,1977,0,1993,10,"GOOD","8=.1%RUST","","SE","SE",null,null,"4",778.25,"N",36.324193999999999,-90.018297000000004,35.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2P3247","Rehabilitation","over West Fork Cuivre River 1 mile east of Rte. B near Rush Hill.",2022,"STATBR",2009925,"2018-01-09",4775,"G0870","P","29","7","02","AUDRAIN","LINN","43148","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00054","NOT APPLICABLE","W FK CUIVRE RVR","","US 54 E","4775","S 29 T 51 N R 7 W",99,99,223.18201999999999,"1","0000001985","00",39,9,52.07,91,42,17.260000000000002,19.22,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1956,2,0,4756,2016,"H 20",23,11,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,30,9,40,0,119,0,0,0,0,30,9,31,5,99,99,"N",0,0,"N",0,0,0,0,"4","6","6","6","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",39.6,"LOAD FACTOR",24.3,"6","4","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",147,7,1017,24,"N","N","N","0","0","0",422,42,633,2018,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",1992,"1 CONCRETE CIP","4 LOW SLUMP","1 BUILT UP","7 INTERNALLY SEALED",27,"1","","Y","8",9036,2036,0,0,"","0681","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10819,223.67500000000001,223.69800000000001,1985,"N","A","R1","35",2,"AUDRAIN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B14","","","","","BASIC LEAD CHROMIUM","B SYSTEM","","","ALUMINUM",0,0,3,0,0,1978,39,"FAIR","6=1.0%RUST","","NE","NE",null,null,"4",3738.583333,"Y",39.164464000000002,-91.704794000000007,68.099999999999994,"DEF","FA","N","PRIMARY","POOR"]
["7S3202","Rehabilitation","over Truman Lake.",2020,"STATBR",2002879,"2018-01-02",3151,"A3791","P","29","7","06","ST. CLAIR","BUTLER","10108","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000C","NOT APPLICABLE","TRUMAN RESERVOIR","","RT C E","3151","S 13 T 39 N R 25 W",99,99,5.6605999999999996,"0","","",38,8,20.98,93,37,22.4,11.78,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1974,2,0,428,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",12,0,29,10,155,9,1809,0,0,0,0,25,10,33,1,99,99,"N",0,0,"N",0,0,0,0,"6","7","7","8","N","SATISFACTORY CONDITION","GOOD CONDITION","GOOD CONDITION","BANKS PROTECTED","NOT APPLICABLE","LOAD FACTOR",69.3,"LOAD FACTOR",41.4,"7","5","N","5","=>LEGAL LOADS","8","8","","",0,0,616,24,"N","Y60","Y24","0","815","616",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","8",556,2036,0,0,"","0921","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,7308,5.673,6,3079,"Y","Z","1","",6,"ST. CLAIR",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G38","","","","","","","","","",0,0,0,0,0,0,787,"","","","SW","SW",null,null,"6",59847.75,"N",38.139161000000001,-93.622889000000001,92.1,"NOT DEF","FA","Y","SUPPLEMENTARY","FAIR"]
["4P3015","Replacement","at the Union Pacific Railroad, Drainage Ditch and Fire Prairie Creek, 0.3 mile east of Winfrey Road, 0.1 mile west of Osage Street near Buckner.",2021,"STATBR",2001126,"2017-12-29",5552,"J0844","P","29","7","03","JACKSON","FORT OSAGE","25282","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","UP RR","","US 24 E","5552","S 23 T 50 N R 30 W",99,99,24.085760000000001,"1","0000003562","00",39,8,7.44,94,10,59.63,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1931,2,0,1521,2016,"H 15",38,0,"NO MEDIAN",30,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RAILROAD","CONCRETE","TEE BEAM","","",3,0,36,4,52,5,158,0,0,0,0,36,4,37,0,99,99,"R",22,11,"R",11,5,0,0,"3","3","5","N","N","SERIOUS CONDITION","SERIOUS CONDITION","FAIR CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",66.599999999999994,"LOAD FACTOR",39.6,"3","6","5","5","=>LEGAL LOADS","N","6","REPLACEMENT SUBSTND LOAD","1",190,2,1017,12,"N","N","N","0","0","0",695,69,1042,2017,"",0,"","0","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1993,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",13,"1","","Y","N",2053,2036,0,0,"","0498","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12388,24.138999999999999,24.169,3562,"N","A","R","31",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C18","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"3",5846,"Y",39.135399999999997,-94.183231000000006,49.8,"DEF","FA","N","PRIMARY","POOR"]
["4P3015","Replacement","at the Union Pacific Railroad, Drainage Ditch and Fire Prairie Creek, 0.3 mile east of Winfrey Road, 0.1 mile west of Osage Street near Buckner.",2021,"STATBR",2001124,"2017-12-29",5539,"J0810","P","29","7","03","JACKSON","FORT OSAGE","25282","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","DRAIN DTCH","","US 24 W","5539","S 15 T 50 N R 30 W",99,99,192.57262,"1","0000003563","00",39,8,17.71,94,12,23.17,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1931,2,0,3252,2016,"H 15",38,0,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","SLAB","","",3,0,34,5,22,7,66,0,0,0,0,34,5,35,1,99,99,"N",0,0,"N",0,0,0,0,"3","3","4","7","N","SERIOUS CONDITION","SERIOUS CONDITION","POOR CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",63,"LOAD FACTOR",37.799999999999997,"3","5","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",91,10,1017,12,"N","N","N","0","0","0",336,33,504,2017,"",0,"","0","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1993,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"1","","Y","8",4390,2036,0,0,"","0446","FULL","STRUCTURAL","APPROVED","S-C3","S-C3",60,0,0,60,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,12362,192.99799999999999,193.01,3563,"N","A","R","31",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C18","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"3",2315.5,"Y",39.138252999999999,-94.206435999999997,44.6,"DEF","FA","N","PRIMARY","POOR"]
["4P3015","Replacement","at the Union Pacific Railroad, Drainage Ditch and Fire Prairie Creek, 0.3 mile east of Winfrey Road, 0.1 mile west of Osage Street near Buckner.",2021,"STATBR",2001122,"2017-12-29",5537,"J0807","P","29","7","03","JACKSON","FORT OSAGE","25282","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","BR FIRE PRAIRIE CR","","US 24 W","5537","S 15 T 50 N R 30 W",99,99,192.75676000000001,"1","0000003563","00",39,8,18.170000000000002,94,12,35.590000000000003,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1931,2,0,3252,2016,"H 15",38,0,"NO MEDIAN",15,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,34,5,27,6,82,0,0,0,0,34,5,35,1,99,99,"N",0,0,"N",0,0,0,0,"3","3","6","6","N","SERIOUS CONDITION","SERIOUS CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",87.3,"LOAD FACTOR",52.2,"3","5","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",111,6,1017,12,"N","N","N","0","0","0",409,40,614,2017,"",0,"","0","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1993,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"1","","Y","8",4390,2036,0,0,"","0446","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12358,193.18299999999999,193.19900000000001,3563,"N","A","R","31",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C18","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"3",2876.833333,"Y",39.138381000000003,-94.209885999999997,44.6,"DEF","FA","N","PRIMARY","POOR"]
["4P3015","Replacement","at the Union Pacific Railroad, Drainage Ditch and Fire Prairie Creek, 0.3 mile east of Winfrey Road, 0.1 mile west of Osage Street near Buckner.",2021,"STATBR",2001121,"2017-12-29",5536,"J0806","P","29","7","03","JACKSON","FORT OSAGE","25282","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","FIRE PRAIRIE CR","","US 24 W","5536","S 15 T 50 N R 30 W",99,99,192.90369999999999,"1","0000003563","00",39,8,18.54,94,12,45.49,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1931,2,0,3252,2016,"H 15",38,0,"NO MEDIAN",45,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,34,5,37,4,112,0,0,0,0,34,5,35,1,99,99,"N",0,0,"N",0,0,0,0,"3","3","5","6","N","SERIOUS CONDITION","SERIOUS CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",94.5,"LOAD FACTOR",56.7,"3","5","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",141,0,1017,12,"N","N","N","0","0","0",515,51,773,2017,"",0,"","0","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1992,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"1","","Y","8",4390,2036,0,0,"","0446","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12356,193.33,193.351,3563,"N","A","R","31",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C18","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"3",3929.333333,"Y",39.138483000000001,-94.212636000000003,44.6,"DEF","FA","N","PRIMARY","POOR"]
["5S3238","Bridge Improvements","over Bartlett Creek.",2020,"STATBR",2020568,"2018-01-22",7530,"P0170","P","29","7","04","HOWARD","FRANKLIN","25642","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000Z","NOT APPLICABLE","BARTLETT CR","","RT Z E","7530","S 27 T 49 N R 17 W",99,99,4.6456600000000003,"0","","",39,1,13.09,92,49,36.25,16.739999999999998,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1952,2,0,252,2016,"H 10",20,0,"NO MEDIAN",13,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,30,9,75,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","4","5","7","N","SERIOUS CONDITION","POOR CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",23.4,"ALLOWABLE STRESS",14.4,"4","4","N","1","30.0-39.9% BELOW","4","6","REPLACEMENT SUBSTND LOAD","1",101,8,917,12,"N","N","N","0","0","0",318,31,477,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",20,"0","","Y","8",315,2036,0,0,"","0212","FULL","STRUCTURAL","APPROVED","S-16","S-16",14,19,34,14,19,34,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,16535,4.6559999999999997,4.67,4100,"N","A","","31",4,"HOWARD",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D24","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,6,0,0,1992,12,"FAIR","6=1.0%RUST","","CD","CD",null,null,"3",1668.75,"N",39.020302999999998,-92.826735999999997,21.2,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["9S3367","Replacement","over St. Francis River.",2022,"STATBR",2015989,"2018-01-12",2058,"A2382","P","29","7","07","DUNKLIN","UNION","74608","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000DD","NOT APPLICABLE","ST FRANCIS RVR","","RT DD E","2058","S 25 T 22 N R 8 E",99,99,3.18866,"0","","",36,30,53.34,90,9,27.26,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1968,2,0,388,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",5,0,25,10,70,10,328,0,0,0,0,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"4","6","6","6","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",39.6,"ALLOWABLE STRESS",23.4,"6","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",357,6,1017,24,"N","Y60","N","0","717","0",759,75,1139,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",10,"0","","Y","8",543,2036,0,0,"","0702","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,4784,3.1960000000000002,3.2589999999999999,592,"Y","A","","35",7,"DUNKLIN",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H28","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",6,0,13,1968,0,2005,85,"POOR","8=.1%RUST","N","SE","SE",null,null,"4",9457.3333330000005,"N",36.514817000000001,-90.157572000000002,70.2,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["2P3183","Bridge Improvements","over Middle Fork Salt River 1.0 mile west of Rte. 15 near Paris.",2020,"STATBR",2010700,"2018-01-10",1390,"A1694","P","29","7","02","MONROE","JACKSON","35936","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","MID FK SALT RVR","","US 24 E","1390","S 10 T 54 N R 10 W",99,99,158.50672,"1","0000003562","00",39,29,0.31,92,0,50.27,6.2,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1967,2,0,1523,2016,"H 20",32,1,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,32,1,120,0,303,0,0,0,0,32,1,34,9,99,99,"N",0,0,"N",0,0,0,0,"3","7","6","6","N","SERIOUS CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",45.9,"LOAD FACTOR",27.9,"6","5","N","5","=>LEGAL LOADS","8","8","","",0,0,1216,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",24,"1","","Y","8",2893,2036,0,0,"","0901","","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3255,158.857,158.91399999999999,3562,"Y","A","","",2,"MONROE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B11","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",3,0,0,1969,0,0,114,"FAIR","8=.1%RUST","N","NE","NE",null,null,"3",10529.25,"Y",39.483418999999998,-92.013964000000001,90.1,"DEF","FA","N","PRIMARY","POOR"]
["2S3148","Bridge Improvements","over Durgens Creek 1 mile west of Rte. P near LaGrange.",2021,"STATBR",2010104,"2018-01-10",9294,"T0808","P","29","7","02","LEWIS","UNION","74752","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000C","NOT APPLICABLE","DURGEN CR","","RT C E","9294","S 28 T 61 N R 6 W",99,99,10.0626,"0","","",40,2,56.73,91,34,15.68,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1937,2,0,469,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",1,3,23,11,47,10,134,0,0,0,0,23,11,25,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",17.100000000000001,"LOAD FACTOR",10.8,"4","4","N","0",">39.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",167,3,1016,24,"N","N","N","0","0","0",581,58,871,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","3",680,2036,0,0,"","0366","FULL","STRUCTURAL","APPROVED","S-16","S-16",13,17,31,13,17,31,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,20092,10.085000000000001,10.111000000000001,6650,"N","A","","31",2,"LEWIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B06","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,0,0,2000,31,"FAIR","6=1.0%RUST","N","NE","NE",null,null,"3",3383.5,"N",40.049092000000002,-91.571021999999999,36.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["3S3115","Rehabilitation","at Heaths Creek on Rte. D, 0.9 mile west of McCubbin Road and 0.8 mile east of McAninch Road.",2020,"STATBR",2025287,"2018-02-07",8866,"S0828","P","29","7","03","PETTIS","BLACKWATER","06184","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","HEATHS CR","","RT D E","8866","S 15 T 47 N R 22 W",99,99,10.496600000000001,"0","","",38,51,29.32,93,18,49.51,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,570,2016,"H 10",20,0,"NO MEDIAN",35,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,24,11,73,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","7","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",17.100000000000001,"ALLOWABLE STRESS",8.1,"2","3","N","0",">39.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",98,4,118,12,"N","N","N","0","0","0",340,34,511,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",912,2036,0,0,"","0264","FULL","STRUCTURAL","APPROVED","S-5","S-5",13,0,0,13,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19236,10.52,10.534000000000001,4432,"N","A","","31",3,"PETTIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C31","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",0,0,9,0,0,2001,12,"POOR","5=3.0%RUST","N","KC","KC",null,null,"3",1551.25,"N",38.858144000000003,-93.313753000000005,26.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7I3362","Replacement","on the southbound bridge over the North Fork Spring River.",2021,"STATBR",1999103,"2017-12-27",4681,"G0577","P","29","7","06","BARTON","RICHLAND","61454","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00049","NOT APPLICABLE","N FK SPRING RVR","","IS 49 S","4681","S 13 T 31 N R 31 W",99,99,110.99054,"1","0001036007","00",37,25,41.05,94,17,58.81,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1923,2,0,6578,2016,"H 20",43,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,27,10,80,0,183,0,0,0,0,27,10,31,9,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","7","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",45.9,"LOAD FACTOR",27,"5","2","N","5","=>LEGAL LOADS","6","8","REHAB-GENERAL DETERIORAT","1",216,5,717,24,"N","N","N","0","0","0",539,53,809,2017,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1947,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",35,"1","","Y","8",11511,2036,0,0,"","0604","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10629,111.236,111.271,1036007,"N","A","2","35",6,"BARTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G27","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,12,1979,0,2008,80,"FAIR","7=.2%RUST","N","SW","SW",null,null,"4",5810.25,"Y",37.428069000000001,-94.299668999999994,60.4,"DEF","FA","N","INTERSTATE","POOR"]
["1S3136","Rehabilitation","over Lost Creek, 0.5 mile south of Rte. W near Maysville.",2021,"STATBR",2020065,"2018-01-22",1143,"A1378","P","29","7","01","DEKALB","CAMDEN","10720","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","LOST CR","","RT A S","1143","S 15 T 59 N R 31 W",99,99,23.443439999999999,"0","","",39,55,44.72,94,21,23.77,14.26,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1964,2,0,800,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",3,4,25,10,64,11,315,0,0,0,0,25,10,29,6,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",41.4,"ALLOWABLE STRESS",23.4,"5","5","N","5","=>LEGAL LOADS","6","8","REHAB-GENERAL DETERIORAT","1",347,8,1217,24,"N","N","N","0","0","0",823,82,1235,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1040,2036,0,0,"","0605","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2677,23.495000000000001,23.555,5793,"Y","A","","35",1,"DEKALB",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A15","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,4,1964,0,1987,77,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"4",9292.5,"N",39.929088999999998,-94.356603000000007,60.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3157","Replacement","over Grand River Overflow, 1.6 miles west of Rte. EE near Sumner.",2021,"STATBR",2020027,"2018-01-22",8340,"R0420","P","29","7","01","CHARITON","CUNNINGHAM","17776","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00139","NOT APPLICABLE","GRAND RVR OVRFL","","MO 139 S","8340","S 21 T 56 N R 21 W",99,99,83.646060000000006,"0","","",39,38,29.86,93,16,9.56,63.86,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1963,2,0,184,2016,"H 15",23,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","RELIEF FOR WATERWAY","CONCRETE","CHANNEL BEAM","","",10,0,23,11,46,6,465,0,0,0,0,23,11,27,2,99,99,"N",0,0,"N",0,0,0,0,"3","3","5","8","N","SERIOUS CONDITION","SERIOUS CONDITION","FAIR CONDITION","BANKS PROTECTED","NOT APPLICABLE","LOAD FACTOR",21.6,"LOAD FACTOR",12.6,"3","5","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",492,0,1217,12,"N","N","N","0","0","0",1534,153,2302,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"2 CONCRETE PRECAST","6 BITUMINOUS","1 BUILT UP","0 NONE",15,"0","","Y","8",230,2036,0,0,"","0256","FULL","STRUCTURAL","APPROVED","S-11","S-11",18,38,0,18,38,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.","TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.",2017,18180,83.831000000000003,83.912999999999997,4996,"N","A","","31",1,"CHARITON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A36","RED LEAD","A SYSTEM","","","CALCIUM SULPHONATE","U SYSTEM","ALUMINUM","","GRAY",4,0,0,1965,0,2012,0,"FAIR","7=.2%RUST","N","NW","NW",null,null,"3",12632.5,"N",39.641627999999997,-93.269322000000003,25.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3163","Rehabilitation","over North Blackbird Creek, 2.6 miles south of Rte. 129 near Unionville.",2021,"STATBR",2020392,"2018-01-22",7923,"P0834","P","29","7","01","PUTNAM","LINCOLN","42842","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000Y","NOT APPLICABLE","N BLACKBIRD CR","","RT Y S","7923","S 29 T 66 N R 18 W",99,99,3.1979600000000001,"0","","",40,30,2.87,92,56,14.72,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1955,2,0,127,2016,"H 10",18,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,45,3,112,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","6","5","N","SERIOUS CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",20.7,"ALLOWABLE STRESS",9.9,"2","4","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",141,0,1217,24,"N","N","N","0","0","0",439,43,659,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",13,"0","","Y","3",158,2036,0,0,"","0401","FULL","STRUCTURAL","APPROVED","S-7","S-7",17,0,0,17,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17322,3.2050000000000001,3.226,3749,"N","A","","31",1,"PUTNAM",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A24","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,7,0,0,1991,22,"GOOD","8=.1%RUST","","NW","NW",null,null,"3",2492,"N",40.500796999999999,-92.937421999999998,40.1,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["4I3219","Rehabilitation","at 128th Street over I-70, 5.1 miles north of Rte. 291 and 3.2 miles south of Rte. 92.",2020,"STATBR",2000183,"2017-12-29",8386,"R0476","P","29","7","03","CLAY","LIBERTY","42050","1","ROUTE CARRIED 'ON' STRUCT","CRD","MAINLINE","00000","NOT APPLICABLE","IS 35","","128TH ST E","8386","S 16 T 52 N R 31 W",99,99,8.9899999999999994E-2,"0","","",39,19,27.69,94,23,44.73,11.78,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","19-URBAN LOCAL",1965,2,4,162,2016,"H 15",18,0,"NO MEDIAN",23,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,23,11,70,10,253,0,0,0,0,23,11,27,6,99,99,"H",16,2,"H",9,10,28,6,"4","7","7","N","N","POOR CONDITION","GOOD CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",26.1,"ALLOWABLE STRESS",9,"2","5","6","4","0.1-9.9% BELOW","N","8","REPLACEMENT SUBSTND LOAD","1",288,7,916,24,"N","N","N","0","0","0",693,69,1040,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",5,"0","","Y","N",251,2036,0,0,"","0473","FULL","STRUCTURAL","APPROVED","S-15","S-15",38,23,0,38,23,0,"TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT","TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT",2017,18273,0.09,0.13800000000000001,8682,"Y","A","","31",3,"CLAY",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C15","","","HIGH SOLIDS ZINC","F SYSTEM","","","","GRAY","",0,4,0,0,1996,0,65,"FAIR","7=.2%RUST","N","KC","KC",null,null,"4",6957.5,"N",39.324357999999997,-94.395758000000001,47.3,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["9S3209","Bridge Improvements","over Little Black River.",2020,"STATBR",2017088,"2018-01-16",6241,"L0378","P","29","7","07","RIPLEY","THOMAS","72970","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00142","NOT APPLICABLE","LIT BLACK RVR","","MO 142 E","6241","S 34 T 23 N R 4 E",99,99,95.600899999999996,"0","","",36,35,38.1,90,36,56.97,19.22,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1949,2,0,1165,2016,"H 15",20,0,"NO MEDIAN",27,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","","",3,0,18,0,51,5,157,0,0,0,0,18,0,19,0,99,99,"N",0,0,"N",0,0,0,0,"5","3","4","6","N","FAIR CONDITION","SERIOUS CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",20.7,"ALLOWABLE STRESS",11.7,"2","2","N","5","=>LEGAL LOADS","4","6","REPLACEMENT SUBSTND LOAD","1",190,2,217,24,"Y24","N","N","217","0","0",661,66,991,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",7,"0","","Y","3",1747,2036,0,0,"","0040","FULL","STRUCTURAL","APPROVED","S-7","S-7",15,0,0,15,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,13827,95.811999999999998,95.841999999999999,1107,"N","A","","31",7,"RIPLEY",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H12","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,6,0,0,1982,33,"POOR","7=.2%RUST","N","SE","SE",null,null,"3",2983,"N",36.593916999999998,-90.615825000000001,4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3227","Replacement","over Main Ditch 8.",2020,"STATBR",2016897,"2018-01-16",8886,"S0883","P","29","7","07","PEMISCOT","BUTLER","10090","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000T","NOT APPLICABLE","MAIN DTCH NO 8","","RT T E","8886","S 14 T 20 N R 13 E",99,99,8.4493600000000004,"0","","",36,22,25.4,89,36,59.74,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1935,1,0,270,2016,"H 10",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,17,0,54,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","7","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",9,"2","4","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",75,5,1017,12,"N","N","N","0","0","0",233,23,350,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",405,2036,0,0,"","0368","FULL","STRUCTURAL","APPROVED","S-5","S-5",16,0,0,16,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19276,8.468,8.4789999999999992,860,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY D","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H22","INORGANIC ZINC/VINYL","C SYSTEM","","","CAL-ALUM SULPH/SYS C","1 SYSTEM","GREEN","","GRAY",6,0,12,1985,0,2007,8,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",1147.5,"N",36.373722000000001,-89.616594000000006,36.799999999999997,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["5S3348","Bridge Improvements","over Cedar Creek.",2022,"STATBR",2012839,"2018-01-11",1539,"A1848","P","29","7","04","OSAGE","CRAWFORD","17128","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00100","NOT APPLICABLE","CEDAR CR","","MO 100 E","1539","S 20 T 44 N R 8 W",99,99,5.3003799999999996,"0","","",38,33,23.63,91,50,17.940000000000001,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1966,2,0,1804,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,69,10,184,0,0,0,0,25,10,28,6,99,99,"N",0,0,"N",0,0,0,0,"4","7","5","5","N","POOR CONDITION","GOOD CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",29.7,"ALLOWABLE STRESS",18,"5","4","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",219,9,1216,24,"N","N","N","0","0","0",844,84,1267,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",2615,2036,0,0,"","0480","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3603,5.3120000000000003,5.3470000000000004,6368,"Y","A","","31",4,"OSAGE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D34","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1968,0,0,43,"GOOD","7=.2%RUST","","CD","CD",null,null,"4",5244,"N",38.556564000000002,-91.838317000000004,48,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7I3363","Replacement","on southbound bridge over Missouri and North Arkansas Railroad.",2021,"STATBR",1992701,"2017-12-01",1110,"A1343","P","29","7","06","VERNON","CENTER","12646","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00049","NOT APPLICABLE","UNION PACIFIC RR","","IS 49 S","1110","S 14 T 35 N R 31 W",99,99,84.62876,"1","0001036007","00",37,48,25.36,94,18,46.54,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","11-UR PRNCPL ARTERIAL-IS",1964,2,0,5323,2016,"H 20",43,11,"NO MEDIAN",45,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RAILROAD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,27,10,75,1,195,0,0,0,0,27,10,31,5,99,99,"R",23,1,"R",24,11,0,0,"3","5","7","N","N","SERIOUS CONDITION","FAIR CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",38.700000000000003,"LOAD FACTOR",23.4,"5","2","9","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",229,7,617,24,"N","N","N","0","0","0",572,57,858,2017,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",41,"1","","Y","N",9315,2036,0,0,"","0537","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2601,84.816000000000003,84.853999999999999,1036007,"Y","A","2","35",6,"VERNON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G37","","","","","ZINC PRIMER ONLY","Z SYSTEM","","","ALUMINUM",0,0,4,0,0,1994,70,"FAIR","7=.2%RUST","N","SW","SW",null,null,"3",6126.25,"Y",37.807043999999998,-94.312927999999999,53.7,"DEF","FA","N","INTERSTATE","POOR"]
["9S3562","Replacement","over Drainage Ditch 62.",2023,"STATBR",2016612,"2018-01-16",6283,"L0457","P","29","7","07","NEW MADRID","PORTAGE","59132","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00162","NOT APPLICABLE","DRAIN DTCH #62","","MO 162 E","6283","S 19 T 21 N R 12 E",99,99,10.3354,"0","","",36,26,15.54,89,48,26.48,26.66,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1952,2,0,1512,2016,"H 15",21,11,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",1,0,25,7,34,9,37,0,0,0,0,25,7,26,2,99,99,"N",0,0,"N",0,0,0,0,"4","7","5","6","N","POOR CONDITION","GOOD CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",29.7,"ALLOWABLE STRESS",18,"5","4","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",59,0,1217,12,"N","N","N","0","0","0",205,20,307,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",16,"0","","Y","8",2343,2036,0,0,"","0470","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13913,10.358000000000001,10.366,1096,"N","A","R","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H22","INORGANIC ZINC/VINYL","C SYSTEM","","","","","ALUMINUM","","",6,0,0,1992,0,0,9,"FAIR","8=.1%RUST","","SE","SE",null,null,"4",968.16666699999996,"N",36.437649999999998,-89.807355999999999,47,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3350","Bridge Improvements","over Clear Creek.",2022,"STATBR",2012959,"2018-01-11",8945,"S0634","P","29","7","04","PHELPS","DAWSON","18514","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000B","NOT APPLICABLE","CLEAR CR","","RT B S","8945","S 15 T 39 N R 6 W",99,99,14.54706,"0","","",38,6,10.86,91,34,49.58,29.76,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1934,2,0,425,2016,"H 10",20,0,"NO MEDIAN",35,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,50,10,150,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","6","6","N","POOR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",24.3,"LOAD FACTOR",14.4,"4","3","N","4","0.1-9.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",183,8,917,24,"N","N","N","0","0","0",640,64,960,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1994,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",637,2036,0,0,"","0380","FULL","STRUCTURAL","APPROVED","S-7","S-7",21,0,0,21,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19394,14.579000000000001,14.606999999999999,38,"N","A","1","31",4,"PHELPS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D49","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,0,0,2000,38,"POOR","6=1.0%RUST","","CD","CD",null,null,"4",3187.5,"N",38.103017000000001,-91.580438999999998,38,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3240","Bridge Improvements","over Fourche-A-Renault.",2020,"STATBR",2013081,"2018-01-11",7239,"N0767","P","29","7","04","WASHINGTON","WALTON","76894","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000AA","NOT APPLICABLE","FOURCHE-A-RENAULT","","RT AA E","7239","S 3 T 37 N R 1 E",99,99,4.4503599999999999,"0","","",37,57,59.14,90,55,20.83,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1960,2,0,378,2016,"H 15",21,11,"NO MEDIAN",40,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",5,0,20,0,57,8,257,0,0,0,0,20,0,23,7,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","5","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",17.100000000000001,"4","4","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",291,11,916,24,"N","N","N","0","0","0",910,91,1366,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",529,2036,0,0,"","0304","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,15953,4.46,4.5090000000000003,1603,"N","A","","31",4,"WASHINGTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D43","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,0,0,0,1960,1,"VERYPOOR","","","CD","CD",null,null,"4",6060.9166670000004,"N",37.966428000000001,-90.922453000000004,30.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5P3241","Bridge Improvements","over Dry Fork Creek.",2020,"STATBR",2012301,"2018-01-11",8693,"S0421","P","29","7","04","CRAWFORD","OSAGE","55100","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00049","NOT APPLICABLE","DRY FORK CR","","MO 49 S","8693","S 9 T 36 N R 3 W",99,99,1.3361000000000001,"0","","",37,50,47.63,91,15,14.4,52.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1932,2,0,1000,2016,"H 10",20,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",5,0,20,0,47,6,212,0,0,0,0,20,0,22,11,99,99,"N",0,0,"N",0,0,0,0,"5","5","4","5","N","FAIR CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",31.5,"ALLOWABLE STRESS",19.8,"4","3","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",246,0,917,12,"N","N","N","0","0","0",855,85,1283,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",1500,2036,0,0,"","0242","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,18890,1.339,1.3720000000000001,1052,"N","A","","31",4,"CRAWFORD",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D51","","","","","","","","","",0,0,0,0,0,0,0,"","","","CD","CD",null,null,"4",4858.3333329999996,"N",37.846564000000001,-91.254000000000005,24.2,"DEF","FA","N","PRIMARY","POOR"]
["5S3242","Bridge Improvements","over Third Creek.",2020,"STATBR",2012451,"2018-01-11",9703,"X0525","P","29","7","04","GASCONADE","THIRD CREEK","72934","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","THIRD CR","","RT A S","9703","S 6 T 42 N R 6 W",99,99,4.4553200000000004,"0","","",38,24,31.09,91,38,22.15,35.96,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1954,1,0,484,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,20,0,50,10,216,0,0,0,0,20,0,21,11,99,99,"N",0,0,"N",0,0,0,0,"4","6","4","5","N","POOR CONDITION","SATISFACTORY CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",9.9,"2","3","N","2","20.0-29.9% BELOW","6","3","REPLACEMENT SUBSTND LOAD","1",252,6,1116,24,"N","N","N","0","0","0",880,88,1320,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","3",629,2036,0,0,"","0254","FULL","STRUCTURAL","APPROVED","S-5","S-5",16,0,0,16,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,20910,4.4649999999999999,4.5090000000000003,7135,"N","A","","31",4,"GASCONADE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D20","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GRAY",0,0,7,0,0,1990,46,"POOR","5=3.0%RUST","","CD","CD",null,null,"4",4734,"N",38.408636000000001,-91.639486000000005,25.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3263","Rehabilitation","over Deane Creek.",2020,"STATBR",2012672,"2018-01-11",1641,"A1953","P","29","7","04","MILLER","GLAZE","27244","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000C","NOT APPLICABLE","DEANE CR","","RT C S","1641","S 17 T 38 N R 14 W",99,99,13.35046,"0","","",38,2,1.72,92,29,49.11,37.82,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1966,2,0,382,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,78,0,201,0,0,0,0,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"3","6","7","5","N","SERIOUS CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",18,"5","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",236,1,1116,24,"N","N","N","0","0","0",500,50,750,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",5,"0","","Y","8",706,2036,0,0,"","0659","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3838,13.38,13.417999999999999,1964,"Y","A","","35",4,"MILLER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D41","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",3,0,0,1969,0,0,54,"FAIR","7=.2%RUST","","CD","CD",null,null,"3",5795.5,"N",38.033811,-92.496975000000006,65.900000000000006,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190K","Rehabilitation","over South Deepwater Branch 0.8 mile south of Rte. H.",2022,"STATBR",2029832,"2018-02-27",8059,"R0025","P","29","7","06","BATES","DEEPWATER","18712","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000BB","NOT APPLICABLE","DEEPWATER CR","","RT BB S","8059","S 27 T 40 N R 29 W",99,99,18.5411,"0","","",38,15,23.59,94,6,54.62,31,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1961,2,0,86,2017,"H 15",18,4,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,60,0,163,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","7","6","5","N","SERIOUS CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",26.1,"ALLOWABLE STRESS",14.4,"4","5","N","5","=>LEGAL LOADS","5","6","REHAB-GENERAL DETERIORAT","1",196,9,1017,24,"N","N","N","0","0","0",417,41,626,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",9,"0","","Y","8",116,2037,0,0,"","0628","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,17594,18.582000000000001,18.613,1987,"N","A","","35",6,"BATES",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G07","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,8,0,0,1992,39,"GOOD","7=.2%RUST","","SW","SW",null,null,"3",3626.75,"N",38.256552999999997,-94.115172000000001,62.8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3557","Replacement","over Cane Creek.",2023,"STATBR",2028397,"2018-02-20",8745,"S0524","P","29","7","07","BUTLER","NEELY","51392","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00142","NOT APPLICABLE","CANE CR","","MO 142 E","8745","S 13 T 22 N R 5 E",99,99,105.93196,"0","","",36,33,39.54,90,27,59.7,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1932,1,0,381,2017,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,43,11,118,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",20.7,"LOAD FACTOR",12.6,"4","4","N","1","30.0-39.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",147,7,218,12,"N","N","N","0","0","0",514,51,772,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",13,"0","","Y","8",609,2037,0,0,"","0476","FULL","STRUCTURAL","APPROVED","S-5","S-5",15,0,0,15,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,18994,106.166,106.18600000000001,1107,"N","A","","31",7,"BUTLER",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H38","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,9,0,0,1987,21,"FAIR","6=1.0%RUST","","SE","SE",null,null,"3",2468.166667,"N",36.560983,-90.466583,47.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1P3132","Replacement","over Middle Fork Chariton River, 1.8 miles west of Rte. 129 near Salisbury.",2020,"STATBR",1998316,"2017-12-20",4827,"G0826","P","29","7","01","CHARITON","SALISBURY","65468","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","MID FK CHARITON RV","","US 24 E","4827","S 1 T 53 N R 17 W",99,99,116.7088,"1","0000003562","00",39,25,51.65,92,45,46.27,29.14,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1946,2,0,3745,2016,"H 20",40,0,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,25,10,57,8,163,0,0,0,0,25,10,29,10,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",52.2,"LOAD FACTOR",31.5,"5","3","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",196,9,1216,24,"N","N","N","0","0","0",562,56,843,2017,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","6 POLYMER",20,"1","","Y","3",6553,2036,0,0,"","0511","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10925,116.967,116.998,3562,"N","A","3","35",1,"CHARITON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A37","","","","","","","","","",0,0,0,0,0,0,0,"","","","NW","NW",null,null,"4",4862.8333329999996,"Y",39.431013999999998,-92.762853000000007,51.1,"DEF","FA","N","PRIMARY","POOR"]
["1P3160","Replacement","over Long Branch, 1.2 miles west of Rte. E, near Ravenwood.",2022,"STATBR",2020331,"2018-01-22",5017,"H0513","P","29","7","01","NODAWAY","JACKSON","35954","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00136","NOT APPLICABLE","LONG BR","","US 136 E","5017","S 17 T 64 N R 35 W",99,99,54.903480000000002,"1","0000003558","00",40,20,38.590000000000003,94,44,42.78,26.66,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1926,2,0,3312,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,23,11,52,5,118,0,0,0,0,23,11,26,2,99,99,"N",0,0,"N",0,0,0,0,"3","4","6","5","N","SERIOUS CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",40.5,"LOAD FACTOR",24.3,"4","2","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",147,7,917,12,"N","N","N","0","0","0",621,62,932,2018,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",1940,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","8",6955,2036,0,0,"","0265","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11308,55.024999999999999,55.046999999999997,3558,"N","A","R","31",1,"NODAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A18","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2007,6,"POOR","4=10%RUST","N","NW","NW",null,null,"3",3087.666667,"Y",40.344053000000002,-94.745216999999997,26.5,"DEF","FA","N","PRIMARY","POOR"]
["7P3190B","Replacement","over Lost Creek 0.25 mile south of Racine.",2020,"STATBR",2025559,"2018-02-07",9966,"Y0395","P","29","7","06","NEWTON","DAYTON","18622","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000CC","NOT APPLICABLE","LOST CR","","RT CC S","9966","S 15 T 25 N R 33 W",99,99,0.22753999999999999,"0","","",36,53,33.380000000000003,94,31,35.25,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1935,1,0,948,2017,"OTHER OR UNKNOWN",20,0,"NO MEDIAN",36,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",2,0,18,0,19,8,39,0,0,0,0,18,0,19,4,99,99,"N",0,0,"N",0,0,0,0,"6","3","5","6","N","SATISFACTORY CONDITION","SERIOUS CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",19.8,"LOAD FACTOR",11.7,"2","2","N","1","30.0-39.9% BELOW","2","3","REPLACEMENT SUBSTND LOAD","1",62,3,917,12,"N","N","N","0","0","0",215,21,323,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",4,"0","","Y","8",1564,2037,0,0,"","0256","FULL","STRUCTURAL","APPROVED","S-17","S-17",15,20,35,15,20,35,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,21436,0.22800000000000001,0.23499999999999999,3352,"N","A","","31",6,"NEWTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G36","","","","","","","","","",0,0,0,0,0,0,0,"FAIR","6=1.0%RUST","N","SW","SW",null,null,"3",754,"N",36.892606000000001,-94.526458000000005,25.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190G","Replacement","over Pickerel Branch 1.3 miles east of Plano.",2021,"STATBR",2002352,"2018-01-02",5688,"K0162","P","29","7","06","GREENE","GREENE 90660","90660","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00266","NOT APPLICABLE","PICKEREL BR","","MO 266 E","5688","S 26 T 29 N R 24 W",99,99,7.8107600000000001,"0","","",37,11,49.41,93,31,49.66,1.86,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1932,2,0,1693,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",7,0,23,11,27,6,192,0,0,0,0,23,11,26,10,99,99,"N",0,0,"N",0,0,0,0,"4","4","4","6","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",9,"2","4","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",226,3,817,12,"N","N","N","0","0","0",786,78,1179,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","9 OTHER","0 NONE",10,"0","","Y","8",2708,2036,0,0,"","0176","FULL","STRUCTURAL","APPROVED","S-7","S-7",17,0,0,17,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,12665,7.8280000000000003,7.8639999999999999,2291,"N","A","1","31",6,"GREENE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G43","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,5,0,0,1993,33,"POOR","5=3.0%RUST","N","SW","SW",null,null,"4",5152,"N",37.197057999999998,-93.530461000000003,17.600000000000001,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190I","Replacement","on private drive over Pine Run Creek 0.1 mile south of Rte. AA.",2021,"STATBR",2025968,"2018-02-08",9400,"T1016","P","29","7","06","STONE","WASHINGTON","77722","1","ROUTE CARRIED 'ON' STRUCT","PVT","SERVICE AND/OR UNCLASS","00000","NOT APPLICABLE","ROAD DTCH","","PVT BRIDGE T1016 S","9400","S 31 T 25 N R 23 W",99,99,6.1999999999999998E-3,"0","","",36,49,9.86,93,29,38.119999999999997,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","19-URBAN LOCAL",1935,1,0,25,2017,"OTHER OR UNKNOWN",16,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",1,0,16,0,24,3,24,0,0,0,0,16,0,16,0,99,99,"N",0,0,"N",0,0,0,0,"4","4","4","5","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",5.4,"ALLOWABLE STRESS",3.6,"2","3","N","0",">39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",45,11,617,12,"N","N","N","0","0","0",110,11,165,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"8 WOOD OR TIMBER","7 WOOD OR TIMBER","0 NONE","0 NONE",10,"0","","Y","5",4,2030,0,0,"","0248","FULL","STRUCTURAL","APPROVED","S-15","S-15",8,4,0,8,4,0,"TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT","TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT",2017,20304,6.0000000000000001E-3,1.0999999999999999E-2,23194,"N","A","","31",6,"STONE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G19","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SW","SW",null,null,"4",384,"N",36.819406000000001,-93.493921999999998,24.8,"DEF","NFA","N","NOT ON SYSTEM","POOR"]
["5S3262","Replacement","over Minnow Brook Creek.",2020,"STATBR",2020554,"2018-01-22",1595,"A1905","P","29","7","04","CAMDEN","OSAGE","55046","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","MINNOW BR CK","","RT D S","1595","S 35 T 38 N R 17 W",99,99,0.87419999999999998,"0","","",37,59,22.13,92,46,30.02,35.96,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1967,2,0,1290,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,27,10,30,2,88,0,0,0,0,27,10,30,9,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","6","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",17.100000000000001,"4","5","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",118,0,118,24,"N","N","N","0","0","0",410,41,615,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",11,"0","","Y","8",2580,2036,0,0,"","0476","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3726,0.876,0.89300000000000002,2773,"Y","A","","31",4,"CAMDEN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D12","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,15,1968,0,2007,16,"POOR","4=10%RUST","N","CD","CD",null,null,"3",2706,"N",37.989480999999998,-92.775006000000005,47.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3260","Bridge Improvements","over Flat Creek.",2020,"STATBR",2012224,"2018-01-11",7566,"P0227","P","29","7","04","COOPER","LAMINE","40502","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000DD","NOT APPLICABLE","FLAT CR","","RT DD E","7566","S 27 T 49 N R 19 W",99,99,2.2109200000000002,"0","","",38,59,24.77,92,59,36.31,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1952,1,0,343,2016,"H 10",20,0,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,20,0,51,2,161,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","3","5","N","POOR CONDITION","FAIR CONDITION","SERIOUS CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9.9,"2","4","N","1","30.0-39.9% BELOW","5","6","REPLACEMENT SUBSTND LOAD","1",193,6,1017,24,"N","N","N","0","0","0",605,60,907,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","8",463,2036,0,0,"","0330","FULL","STRUCTURAL","APPROVED","S-5","S-5",14,0,0,14,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,16607,2.2160000000000002,2.2469999999999999,4157,"N","A","","31",4,"COOPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D06","","","","","CAL-ALUM SULPH/SYS C","1 SYSTEM","","","GRAY",0,0,12,0,0,2006,29,"POOR","4=10%RUST","N","CD","CD",null,null,"3",3582.25,"N",38.990214000000002,-92.993419000000003,33,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3248","Bridge Improvements","over Prairie Creek.",2020,"STATBR",2012478,"2018-01-11",1555,"A1864","P","29","7","04","HOWARD","MONITEAU","49232","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000EE","NOT APPLICABLE","PRAIRIE CR","","RT EE E","1555","S 7 T 49 N R 14 W",99,99,3.7888199999999999,"0","","",39,2,59.39,92,32,9.5500000000000007,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1966,2,0,487,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,53,5,138,0,0,0,0,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"4","7","7","4","N","POOR CONDITION","GOOD CONDITION","GOOD CONDITION","SEVERE UNDERMINING","NOT APPLICABLE","ALLOWABLE STRESS",36.9,"ALLOWABLE STRESS",23.4,"6","5","N","5","=>LEGAL LOADS","8","6","REHAB-GENERAL DETERIORAT","1",170,6,917,24,"N","N","N","0","0","0",404,40,606,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",6,"0","","Y","8",608,2036,0,0,"","0785","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3637,3.7970000000000002,3.8220000000000001,4070,"Y","A","","35",4,"HOWARD",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D24","INORGANIC ZINC/VINYL","C SYSTEM","","","","","ALUMINUM","","",3,0,0,1967,0,0,26,"GOOD","8=.1%RUST","","CD","CD",null,null,"4",3979,"N",39.049830999999998,-92.535985999999994,78.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3281","Bridge Improvements","over Normal Creek.",2021,"STATBR",2012377,"2018-01-11",7603,"P0290","P","29","7","04","DENT","NORMAN","52778","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000FF","NOT APPLICABLE","NORMAN CR","","RT FF E","7603","S 10 T 35 N R 6 W",99,99,6.0976999999999997,"0","","",37,46,14.9,91,34,2.13,27.9,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1952,2,0,320,2016,"H 10",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","SLAB","","",2,0,20,0,19,8,39,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","5","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",22.5,"LOAD FACTOR",13.5,"4","4","N","5","=>LEGAL LOADS","2","6","REPLACEMENT SUBSTND LOAD","1",62,3,1216,24,"N","N","N","0","0","0",193,19,290,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",11,"0","","Y","5",448,2036,0,0,"","0144","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,16681,6.1109999999999998,6.1180000000000003,1647,"N","A","","31",4,"DENT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D48","","","","","","","","","",0,0,0,0,0,0,0,"","","N","CD","CD",null,null,"4",815.75,"N",37.770806,-91.567257999999995,14.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3383","Bridge Improvements","over Small Creek.",2021,"STATBR",2017859,"2018-01-17",8733,"S0498","P","29","7","07","WAYNE","ST. FRANCOIS","64334","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","SMALL CR","","RT A E","8733","S 23 T 28 N R 5 E",99,99,23.689579999999999,"0","","",37,4,44.94,90,28,50.12,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1932,2,0,800,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,28,10,88,0,0,0,0,23,11,24,11,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",9,"2","4","N","2","20.0-29.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",118,0,1217,12,"N","N","N","0","0","0",410,41,615,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1160,2036,0,0,"","0060","FULL","STRUCTURAL","APPROVED","S-7","S-7",16,0,0,16,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,18970,23.742000000000001,23.76,1044,"N","A","","31",7,"WAYNE",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H43","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,13,0,0,2003,14,"FAIR","7=.2%RUST","","SE","SE",null,null,"4",2192.666667,"N",37.079149999999998,-90.480588999999995,6,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["7P3191B","Rehabilitation","over Shoal Creek 1.3 miles north of Granby.",2022,"STATBR",2025542,"2018-02-07",2792,"A3306","P","29","7","06","NEWTON","GRANBY","28126","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000E","NOT APPLICABLE","SHOAL CR","","RT E S","2792","S 30 T 26 N R 30 W",99,99,6.8757999999999999,"0","","",36,56,18.55,94,15,21.78,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1976,2,0,1452,2017,"H 20",21,11,"NO MEDIAN",30,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD",3,8,39,0,116,9,855,0,0,0,0,38,0,40,8,99,99,"N",0,0,"N",0,0,0,0,"7","7","5","6","N","GOOD CONDITION","GOOD CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",38.700000000000003,"ALLOWABLE STRESS",22.5,"5","6","N","5","=>LEGAL LOADS","8","8","","",0,0,118,24,"N","N","Y24","0","0","118",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",11,"0","","Y","8",2395,2037,0,0,"","0750","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6460,6.891,7.0540000000000003,3374,"Y","Z","","",6,"NEWTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G36","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","GREEN","","GRAY",6,0,0,1977,0,2005,152,"GOOD","7=.2%RUST","N","SW","SW",null,null,"5",34770,"N",36.938485999999997,-94.256050000000002,75,"NOT DEF","FA","N","SUPPLEMENTARY","FAIR"]
["1I3099","Rehabilitation","over Kimsey Creek and Rte. E near Mound City.",2020,"STATBR",2020152,"2018-01-22",1468,"A1770","P","29","7","01","HOLT","BENTON","04672","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","RT E","","IS 29 S","1468","S 20 T 61 N R 38 W",99,99,43.649239999999999,"1","0000005878","00",40,4,58.18,95,12,38,3.1,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1972,2,2,7475,2016,"HS 20",40,0,"NO MEDIAN",5,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,38,0,57,0,137,0,0,0,0,38,0,40,8,99,99,"H",17,8,"H",15,4,0,0,"4","6","6","N","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",54,"LOAD FACTOR",32.4,"6","6","9","5","=>LEGAL LOADS","N","8","","",0,0,1117,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",34,"1","","Y","N",15697,2036,0,0,"","0932","","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3447,43.746000000000002,43.773000000000003,5878,"Y","A","2","",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",3,0,0,1972,0,0,41,"POOR","4=10%RUST","","NW","NW",null,null,"4",5571.3333329999996,"Y",40.082827999999999,-95.210555999999997,93.2,"DEF","FA","N","INTERSTATE","POOR"]
["1I3099","Rehabilitation","over Kimsey Creek and Rte. E near Mound City.",2020,"STATBR",2020154,"2018-01-22",1469,"A1770","P","29","7","01","HOLT","BENTON","04672","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","RT E","","IS 29 N","1469","S 20 T 61 N R 38 W",99,99,84.763919999999999,"1","0000005865","00",40,4,58.89,95,12,36.979999999999997,3.1,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1972,2,2,7533,2016,"HS 20+MOD",40,0,"NO MEDIAN",5,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,38,0,57,0,137,0,0,0,0,38,0,40,8,99,99,"H",17,10,"H",15,4,0,0,"4","6","6","N","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",54,"LOAD FACTOR",32.4,"6","6","9","5","=>LEGAL LOADS","N","8","","",0,0,1117,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",35,"1","","Y","N",15819,2036,0,0,"","0932","","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3449,84.950999999999993,84.975999999999999,5865,"Y","A","1","",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",3,0,0,1972,0,0,42,"POOR","4=10%RUST","","NW","NW",null,null,"4",5571.3333329999996,"Y",40.083024999999999,-95.210272000000003,93.2,"DEF","FA","N","INTERSTATE","POOR"]
["1I3099","Rehabilitation","over Kimsey Creek and Rte. E near Mound City.",2020,"STATBR",2020156,"2018-01-22",1470,"A1771","P","29","7","01","HOLT","BENTON","04672","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","KIMSEY CR","","IS 29 S","1470","S 27 T 61 N R 38 W",99,99,45.855820000000001,"1","0000005878","00",40,3,55.08,95,10,32.79,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1972,2,0,6546,2016,"HS 20+MOD",40,0,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,38,0,115,1,296,0,0,0,0,38,0,40,8,99,99,"N",0,0,"N",0,0,0,0,"6","5","6","7","N","SATISFACTORY CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",55.8,"LOAD FACTOR",34.200000000000003,"5","6","N","5","=>LEGAL LOADS","8","8","","",0,0,317,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","1 BUILT UP","0 NONE",46,"1","","Y","8",13746,2036,0,0,"","0866","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3451,45.957000000000001,46.012,5878,"Y","Z","2","",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,7,0,0,1996,123,"FAIR","7=.2%RUST","N","NW","NW",null,null,"5",12037.333333,"Y",40.065300000000001,-95.175775000000002,86.6,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["1I3099","Rehabilitation","over Kimsey Creek and Rte. E near Mound City.",2020,"STATBR",2020157,"2018-01-22",1471,"A1771","P","29","7","01","HOLT","BENTON","04672","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","KIMSEY CR","","IS 29 N","1471","S 27 T 61 N R 38 W",99,99,82.544319999999999,"1","0000005865","00",40,3,56.07,95,10,32.880000000000003,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1972,2,0,7255,2016,"HS 20+MOD",40,0,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,38,0,115,1,296,0,0,0,0,38,0,40,8,99,99,"N",0,0,"N",0,0,0,0,"6","5","6","6","N","SATISFACTORY CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",55.8,"LOAD FACTOR",34.200000000000003,"5","6","N","5","=>LEGAL LOADS","8","8","","",0,0,317,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","1 BUILT UP","0 NONE",35,"1","","Y","8",15235,2036,0,0,"","0866","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3453,82.727000000000004,82.781999999999996,5865,"Y","Z","2","",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,7,0,0,1996,123,"FAIR","8=.1%RUST","N","NW","NW",null,null,"5",12037.333333,"Y",40.065575000000003,-95.175799999999995,86.6,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["9P3212","Bridge Improvements","over Big Creek.",2020,"STATBR",2017732,"2018-01-17",5452,"J0617","P","29","7","07","TEXAS","OZARK","55820","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00017","NOT APPLICABLE","BIG CREEK","","MO 17 S","5452","S 3 T 29 N R 8 W",16,4,115.40308,"0","","",37,14,56.03,91,48,48.37,52.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1932,2,0,1261,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,2,21,11,120,4,206,0,0,0,0,21,11,23,3,16,4,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",25.2,"ALLOWABLE STRESS",13.5,"4","3","N","4","0.1-9.9% BELOW","8","4","REPLACEMENT SUBSTND LOAD","1",239,5,416,24,"Y24","N","N","416","0","0",835,83,1252,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",14,"0","","Y","8",1891,2036,0,0,"","0223","FULL","STRUCTURAL","APPROVED","S-9","S-9",36,0,0,36,0,0,"6 AXLE TRUCKS OVER * TONS 15 MPH ON BRIDGE.","6 AXLE TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,12186,115.658,115.697,59,"N","A","","31",7,"TEXAS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H46","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,5,0,0,2000,84,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",4789.5,"N",37.248896999999999,-91.813435999999996,22.3,"DEF","FA","N","PRIMARY","POOR"]
["6S1908","Replacement","on eastbound and westbound lanes over Saline Creek, at Valley Dell Drive, and Gravois Road.",2020,"STATBR",2013398,"2018-01-11",2055,"A2380","P","29","7","05","JEFFERSON","ROCK","62552","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00030","NOT APPLICABLE","SALINE CR","","MO 30 E","2055","S 1331 T 43 N R 5 E",99,99,35.808720000000001,"1","0000006370","00",38,29,43.13,90,28,39.21,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1972,2,0,18232,2016,"HS 20",38,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,38,0,51,9,134,0,0,0,0,38,0,40,8,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","7","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",49.5,"LOAD FACTOR",29.7,"4","6","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",167,3,1217,12,"N","N","N","0","0","0",415,41,623,2018,"",0,"","0","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",3,"0","","Y","8",33729,2036,0,0,"","0662","PARTIAL","STRUCTURAL","APPROVED","S-C3","S-C3",60,0,0,60,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,4777,35.887999999999998,35.914000000000001,6370,"N","A","","35",5,"JEFFERSON",null,"Y","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F32","ALUMIN SULPHONATE/LEAD","D SYSTEM","","","","","ALUMINUM","","",0,0,0,1972,0,0,3,"POOR","3=17%RUST","N","SL","SL",null,null,"4",5449.3333329999996,"Y",38.495314,-90.477558000000002,66.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["6S1908","Replacement","on eastbound and westbound lanes over Saline Creek, at Valley Dell Drive, and Gravois Road.",2020,"STATBR",2013399,"2018-01-11",2056,"A2380","P","29","7","05","JEFFERSON","ROCK","62552","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00030","NOT APPLICABLE","SALINE CR","","MO 30 W","2056","S 1331 T 43 N R 5 E",99,99,16.766660000000002,"1","0000006371","00",38,29,43.7,90,28,40.1,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1972,2,0,18302,2016,"HS 20",38,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,38,0,51,9,134,0,0,0,0,38,0,40,8,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",49.5,"LOAD FACTOR",29.7,"4","6","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",167,3,1217,12,"N","N","N","0","0","0",415,41,623,2018,"",0,"","0","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"0","","Y","8",33858,2036,0,0,"","0662","PARTIAL","STRUCTURAL","APPROVED","S-C3","S-C3",60,0,0,60,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,4779,16.803999999999998,16.829999999999998,6371,"N","A","","35",5,"JEFFERSON",null,"Y","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F32","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",5,0,0,1972,0,0,3,"POOR","4=10%RUST","N","SL","SL",null,null,"4",5449.3333329999996,"Y",38.495471999999999,-90.477806000000001,66.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["6S1908","Replacement","on eastbound and westbound lanes over Saline Creek, at Valley Dell Drive, and Gravois Road.",2020,"STATCUL",2013460,"2018-01-11",4784,"G0885","P","29","7","05","JEFFERSON","ROCK","62552","1","ROUTE CARRIED 'ON' STRUCT","CRD","MAINLINE","00000","NOT APPLICABLE","SALINE CR","","GRAVOIS RD E","4784","S 5 T 43 N R 5 E",99,99,0.61565999999999999,"0","","",38,29,44.07,90,28,41.72,1.86,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1924,2,0,3732,2016,"H 20",29,10,"NO MEDIAN",20,"0","NOT APPLICABLE","NOT APPLICABLE","NOT APPLICABLE","NOT APPLICABLE","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","CULVERT","","",2,0,41,11,12,1,26,0,0,0,0,0,0,0,0,99,99,"N",0,0,"N",0,0,0,0,"N","N","N","5","6","NOT APPLICABLE","NOT APPLICABLE","NOT APPLICABLE","BANK PROTECT ERODING","INITIAL DISINTEGRATION","ENG JUDGMNT",72,"ENG JUDGMNT",43.2,"6","N","N","5","=>LEGAL LOADS","8","8","","",0,0,1216,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1954,"NA","NA","NA","NA",3,"0","","Y","8",6717,2036,0,0,"*","0995","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10837,0.61699999999999999,0.622,69081,"N","Z","R","",5,"JEFFERSON",null,"Y","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT REQUIR","NONE","","","EWGCC","1901-01-01","7F32","","","","","","","","","",0,0,0,0,0,0,0,"","","","SL","SL",4,0,"6",775.66666699999996,"N",38.495575000000002,-90.478256000000002,99.5,"NOT DEF","FA","","SUPPLEMENTARY","FAIR"]
["1S3070","Rehabilitation","over Spring Creek, 0.5 mile south of Rte. O near Oregon.",2020,"STATBR",2020252,"2018-01-22",8195,"R0223","P","29","7","01","HOLT","FORBES","24976","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000T","NOT APPLICABLE","SPRING BR","","RT T E","8195","S 29 T 59 N R 37 W",99,99,8.6967400000000001,"0","","",39,54,1.1299999999999999,95,4,23.41,14.26,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1962,1,0,64,2016,"H 15",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,40,4,98,0,0,0,0,20,0,23,11,99,99,"N",0,0,"N",0,0,0,0,"3","3","5","6","N","SERIOUS CONDITION","SERIOUS CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",19.8,"LOAD FACTOR",11.7,"3","5","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",127,11,1117,12,"N","N","N","0","0","0",399,39,598,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",9,"0","","Y","8",83,2036,0,0,"","0347","FULL","STRUCTURAL","APPROVED","S-5","S-5",20,0,0,20,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17880,8.7159999999999993,8.7349999999999994,5211,"N","A","","31",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",5,0,10,1963,0,2001,2,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"3",2343.833333,"N",39.900314000000002,-95.073168999999993,34.700000000000003,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["5S3253","Bridge Improvements","over Little Cedar Creek.",2021,"STATBR",2011663,"2018-01-10",7394,"N0974","P","29","7","04","BOONE","COLUMBIA","15688","1","ROUTE CARRIED 'ON' STRUCT","MO","SERVICE AND/OR UNCLASS","00070","NOT APPLICABLE","LIT CEDAR CREEK","","OR 70 E","7394","S 8 T 48 N R 11 W",99,99,4.0678200000000002,"0","","",38,57,30.2,92,11,3.1,1.86,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","09-RURAL LOCAL",1961,2,0,347,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,20,0,44,11,132,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","3","7","7","N","SERIOUS CONDITION","SERIOUS CONDITION","GOOD CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",33.299999999999997,"ALLOWABLE STRESS",19.8,"3","4","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",164,0,1117,24,"N","N","N","0","0","0",393,39,590,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","8",607,2036,0,0,"","0185","FULL","STRUCTURAL","APPROVED","S-C3","S-C3",40,0,0,40,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,16263,4.077,4.1020000000000003,278066,"N","A","","31",4,"BOONE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D16","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,6,1962,0,1989,6,"POOR","4=10%RUST","N","CD","CD",null,null,"3",2937,"N",38.958388999999997,-92.184194000000005,18.5,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["9S3395","Replacement","over Drainage Ditch 4.",2020,"STATBR",2022278,"2018-01-23",6166,"L0271","P","29","7","07","SCOTT","RICHLAND","61598","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000ZZ","NOT APPLICABLE","DRAIN DTCH 4, DIST","","RT ZZ E","6166","S 2 T 26 N R 13 E",99,99,3.2109800000000002,"0","","",36,55,9.56,89,37,51.95,8.06,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1948,2,0,2828,2016,"H 15",20,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,33,5,74,0,0,0,0,21,11,24,7,99,99,"N",0,0,"N",0,0,0,0,"5","5","5","5","N","FAIR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",19.8,"5","2","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",101,8,118,12,"N","N","N","0","0","0",391,39,587,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"0","","Y","8",4100,2036,0,0,"","0477","FULL","FUNCTIONAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13669,3.218,3.2320000000000002,285,"N","A","","31",7,"SCOTT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H42","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,9,1991,0,1999,16,"GOOD","7=.2%RUST","","SE","SE",null,null,"5",1819.166667,"N",36.919322000000001,-89.631096999999997,47.7,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["3P3125","Replacement","over Flat Creek, 3.2 miles east of Rte. E and 1.8 miles west of Rte. D near Marshall.",2020,"STATBR",2002008,"2018-01-02",5260,"J0120","P","29","7","03","SALINE","ARROW ROCK","02062","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00041","NOT APPLICABLE","FLAT CR","","MO 41 S","5260","S 20 T 50 N R 19 W",99,99,28.205660000000002,"0","","",39,5,35.369999999999997,93,1,43.98,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1930,2,0,836,2016,"H 15",20,0,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","SLAB","","",1,0,20,0,23,11,26,0,0,0,0,20,0,22,11,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","5","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",32.4,"ALLOWABLE STRESS",12.6,"4","3","N","5","=>LEGAL LOADS","8","6","REPLACEMENT SUBSTND LOAD","1",49,2,1217,24,"N","N","N","0","0","0",170,17,255,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",10,"0","","Y","5",1045,2036,0,0,"","0073","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11795,28.268000000000001,28.273,5047,"N","A","","31",3,"SALINE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C21","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"4",595.83333300000004,"N",39.093158000000003,-93.028882999999993,7.3,"DEF","FA","N","PRIMARY","POOR"]
["5S3176","Bridge Improvements","over First Creek.",2021,"STATBR",2012450,"2018-01-11",9661,"X0417","P","29","7","04","GASCONADE","ROARK","62336","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000J","NOT APPLICABLE","FIRST CR","","RT J E","9661","S 19 T 45 N R 5 W",99,99,7.6879999999999997,"0","","",38,38,12.57,91,31,3.15,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1938,1,0,262,2016,"H 10",21,11,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",4,0,21,11,48,10,165,0,0,0,0,21,11,23,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",11.7,"4","4","N","1","30.0-39.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",200,0,1117,12,"N","N","N","0","0","0",623,62,935,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",340,2036,0,0,"","0492","FULL","STRUCTURAL","APPROVED","S-5","S-5",15,0,0,15,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,20826,7.7050000000000001,7.7309999999999999,7523,"N","A","","31",4,"GASCONADE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D20","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,5,0,0,1985,45,"POOR","5=3.0%RUST","","CD","CD",null,null,"3",3836.25,"N",38.636825000000002,-91.517542000000006,49.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3298","Replacement","over Castor River.",2020,"STATBR",2021433,"2018-01-22",5252,"J0103","P","29","7","07","BOLLINGER","ZALMA VILLAGE","81430","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00051","NOT APPLICABLE","CASTOR RVR","","MO 51 S","5252","S 29 T 29 N R 9 E",16,5,67.162739999999999,"0","","",37,8,46.89,90,4,32.46,27.9,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1929,1,0,770,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","CONCRETE","TEE BEAM",1,7,20,0,100,4,398,0,0,0,0,20,0,21,7,16,5,"N",0,0,"N",0,0,0,0,"6","5","5","5","N","SATISFACTORY CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",9.9,"2","3","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",426,4,118,24,"Y24","Y60","N","118","717","0",1485,148,2228,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","3",1155,2036,0,0,"","0430","FULL","STRUCTURAL","APPROVED","S-4","S-4",0,0,0,0,0,0,"CENTERLINE OF BRIDGE.","CENTERLINE OF BRIDGE.",2017,11779,67.311999999999998,67.391999999999996,1010,"N","A","","31",7,"BOLLINGER",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H40","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2007,43,"FAIR","6=1.0%RUST","N","SE","SE",null,null,"5",8590.1666669999995,"N",37.146357999999999,-90.075682999999998,43,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["2S3196","Bridge Improvements","over Prices Branch 1 mile west of Rte. E near Bellflower.",2021,"STATBR",2010809,"2018-01-10",8164,"R0180","P","29","7","02","MONTGOMERY","BEAR CREEK","03754","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000JJ","NOT APPLICABLE","PRICES BR","","RT JJ E","8164","S 2 T 48 N R 4 W",99,99,2.2859400000000001,"0","","",38,56,56.32,91,19,58.56,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1961,1,0,117,2016,"H 15",20,0,"NO MEDIAN",32,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,46,6,116,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",21.6,"LOAD FACTOR",13.5,"4","4","N","2","20.0-29.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",144,3,916,24,"N","N","N","0","0","0",449,44,673,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",27,"0","","Y","8",169,2036,0,0,"","0407","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17817,2.2909999999999999,2.3119999999999998,7493,"N","A","","31",2,"MONTGOMERY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B35","","","","","","","","","",0,0,0,0,0,0,0,"","","N","NE","NE",null,null,"4",2581,"N",38.948977999999997,-91.332932999999997,40.700000000000003,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["1S3061","Rehabilitation","over I-29 near Oregon.",2021,"STATBR",2020167,"2018-01-22",1525,"A1834","P","29","7","01","HOLT","NODAWAY","52706","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000B","NOT APPLICABLE","IS 29","","RT B S","1525","S 17 T 60 N R 37 W",99,99,8.5640599999999996,"0","","",40,0,52.07,95,5,5.52,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1968,2,4,264,2016,"H 15",20,0,"NO MEDIAN",37,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,27,10,86,11,287,0,0,0,0,27,10,30,9,99,99,"H",16,4,"H",14,5,28,6,"4","6","6","N","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",28.8,"ALLOWABLE STRESS",17.100000000000001,"5","6","7","5","=>LEGAL LOADS","N","6","REHAB-GENERAL DETERIORAT","1",318,1,1117,24,"N","N","N","0","0","0",674,67,1011,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",11,"0","","Y","N",343,2036,0,0,"","0740","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3574,8.5830000000000002,8.6359999999999992,5199,"Y","A","","35",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,1970,0,1996,91,"FAIR","6=1.0%RUST","","NW","NW",null,null,"4",8825.25,"N",40.014463999999997,-95.084867000000003,74,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1I3110","Rehabilitation","over the Nishnabotna River, 1 mile south of the Iowa State line.",2021,"STATBR",2030628,"2018-03-05",2043,"A2369","P","29","7","01","ATCHISON","BUCHANAN","09244","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","NISHNABOTNA RVR, LEVEE M","","IS 29 S","2043","S 3 T 66 N R 42 W",99,99,1.02858,"1","0000005878","00",40,34,10.02,95,38,30.54,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1971,2,2,5648,2017,"HS 20",38,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY-WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD",3,10,38,0,160,0,997,0,0,0,0,38,0,40,8,99,99,"H",14,0,"N",0,0,0,0,"5","4","5","6","N","FAIR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",67.5,"LOAD FACTOR",40.5,"4","6","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",997,1,1016,24,"N","N","N","0","0","0",3170,317,4755,2018,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",42,"1","","Y","8",11860,2037,0,0,"","0696","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,4746,1.0309999999999999,1.2470000000000001,5878,"Y","A","2","35",1,"ATCHISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A33","ALUMIN SULPHONATE/LEAD","D SYSTEM","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY","GRAY","",7,9,0,1971,2000,0,208,"GOOD","9=.03%RUST","N","NW","NW",null,null,"4",40544.666666999998,"Y",40.569450000000003,-95.641817000000003,69.599999999999994,"DEF","FA","N","INTERSTATE","POOR"]
["1I3110","Rehabilitation","over the Nishnabotna River, 1 mile south of the Iowa State line.",2021,"STATBR",2030630,"2018-03-05",2044,"A2369","P","29","7","01","ATCHISON","BUCHANAN","09244","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","NISHNABOTNA RVR, LEVEE M","","IS 29 N","2044","S 3 T 66 N R 42 W",99,99,127.2457,"1","0000005865","00",40,34,12.39,95,38,30.62,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1971,2,2,5138,2017,"HS 20",38,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY-WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD",3,10,38,0,160,0,997,0,0,0,0,38,0,40,8,99,99,"H",14,2,"N",0,0,0,0,"5","5","5","6","N","FAIR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",67.5,"LOAD FACTOR",40.5,"5","6","N","5","=>LEGAL LOADS","8","8","","",0,0,1016,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","1 EPOXY",43,"1","","Y","8",10789,2037,0,0,"","0837","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,4749,127.527,127.715,5865,"Y","Z","1","",1,"ATCHISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A33","ALUMIN SULPHONATE/LEAD","D SYSTEM","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY","GRAY","",7,8,0,1971,2000,0,208,"GOOD","7=.2%RUST","","NW","NW",null,null,"5",40544.666666999998,"Y",40.570107999999998,-95.641839000000004,83.7,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["1S3158","Replacement","over White Oak Creek, 0.4 mile west of Rte. TT near McFall.",2021,"STATBR",1998648,"2017-12-20",7759,"P0576","P","29","7","01","HARRISON","BUTLER","10072","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000P","NOT APPLICABLE","WHITE OAK CR","","RT P E","7759","S 9 T 62 N R 29 W",99,99,1.40802,"0","","",40,10,58.59,94,10,26.1,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1954,1,0,48,2016,"H 10",20,0,"NO MEDIAN",18,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,41,0,124,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","4","5","N","SERIOUS CONDITION","SATISFACTORY CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",22.5,"ALLOWABLE STRESS",11.7,"4","5","N","2","20.0-29.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",154,1,1017,24,"N","N","N","0","0","0",480,48,720,2017,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",13,"0","","Y","3",62,2036,0,0,"","0367","FULL","STRUCTURAL","APPROVED","S-5","S-5",18,0,0,14,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,16994,1.411,1.4359999999999999,4896,"N","A","","31",1,"HARRISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A03","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,6,0,0,1991,26,"FAIR","6=1.0%RUST","","NW","NW",null,null,"3",2759,"N",40.182941999999997,-94.173917000000003,36.700000000000003,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3386","Bridge Improvements","over Black River.",2022,"STATBR",2015197,"2018-01-12",4487,"F0559","P","29","7","07","BUTLER","POPLAR BLUFF","59114","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000W","NOT APPLICABLE","BLACK RVR","","RT W S","4487","S 16 T 25 N R 6 E",99,99,13.44842,"0","","",36,49,16.86,90,25,23.58,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1964,2,0,1676,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",3,1,23,11,134,9,415,0,0,0,0,23,11,27,6,99,99,"N",0,0,"N",0,0,0,0,"3","6","4","7","N","SERIOUS CONDITION","SATISFACTORY CONDITION","POOR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",27.9,"ALLOWABLE STRESS",16.2,"4","4","N","4","0.1-9.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",442,9,1017,24,"N","N","Y24","0","0","1017",1969,196,2954,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",2514,2036,0,0,"","0148","FULL","STRUCTURAL","APPROVED","S-11","S-11",30,37,0,30,37,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.","TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.",2017,10237,13.478,13.568,902,"Y","A","R","31",7,"BUTLER",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H38","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,0,0,0,1995,131,"GOOD","7=.2%RUST","N","SE","SE",null,null,"3",11412.5,"N",36.821350000000002,-90.423216999999994,14.8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2S3198","Bridge Improvements","over Billy's Branch 0.8 mile west of Rte. K near Ten Mile.",2021,"STATBR",2010412,"2018-01-10",8076,"R0049","P","29","7","02","MACON","TEN MILE","72718","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000DD","NOT APPLICABLE","BILLYS BR","","RT DD E","8076","S 19 T 58 N R 13 W",99,99,4.9711600000000002,"0","","",39,48,30.56,92,23,32.299999999999997,16.739999999999998,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1961,1,0,466,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,34,1,102,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"5","4","6","6","N","FAIR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",21.6,"LOAD FACTOR",12.6,"4","3","N","2","20.0-29.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",131,2,917,24,"N","N","N","0","0","0",455,45,683,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"2 CONCRETE PRECAST","6 BITUMINOUS","1 BUILT UP","0 NONE",10,"0","","Y","8",582,2036,0,0,"","0373","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17628,4.9820000000000002,5.0010000000000003,3525,"N","A","","31",2,"MACON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B07","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",7,0,18,1962,0,2003,1,"POOR","4=10%RUST","N","NE","NE",null,null,"4",2269.5,"N",39.808489000000002,-92.392306000000005,37.299999999999997,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["3S3116","Rehabilitation","at South Fork Blackwater River, 0.7 mile east of Rte. 127 and 2.4 miles west of Gibson Road.",2020,"STATBR",2020719,"2018-01-22",8865,"S0827","P","29","7","03","PETTIS","BLACKWATER","06184","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","S FK BLACKWATER RV","","RT D E","8865","S 11 T 47 N R 23 W",99,99,4.1775599999999997,"0","","",38,52,12.41,93,25,13.9,24.8,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,286,2016,"H 10",20,0,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",4,0,20,0,48,10,166,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","5","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",17.100000000000001,"ALLOWABLE STRESS",7.2,"2","4","N","1","30.0-39.9% BELOW","5","8","REPLACEMENT SUBSTND LOAD","1",200,0,118,12,"N","N","N","0","0","0",623,62,935,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",457,2036,0,0,"","0305","FULL","STRUCTURAL","APPROVED","S-17","S-17",14,20,36,14,20,36,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,19234,4.1870000000000003,4.2190000000000003,4432,"N","A","","31",3,"PETTIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C31","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","","GRAY","",0,9,0,1975,2001,0,36,"POOR","4=10%RUST","N","KC","KC",null,null,"3",3472.166667,"N",38.870114000000001,-93.420528000000004,30.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["3S3091","Replacement","at Muddy Creek, 0.5 mile east of 305th Road and 0.1 mile west of Harvest Avenue.",2020,"STATBR",2002019,"2018-01-02",9210,"T0576","P","29","7","03","SALINE","MIAMI","47702","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00122","NOT APPLICABLE","MUDDY CR","","MO 122 E","9210","S 6 T 51 N R 21 W",99,99,2.95058,"0","","",39,13,58.51,93,15,17.29,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1935,1,0,180,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,20,0,41,0,207,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","4","4","6","N","SERIOUS CONDITION","POOR CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",9,"2","4","N","1","30.0-39.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",242,8,1217,12,"N","N","N","0","0","0",758,75,1137,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",14,"0","","Y","8",225,2036,0,0,"","0265","FULL","STRUCTURAL","APPROVED","S-5","S-5",14,0,0,14,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19924,2.9569999999999999,2.996,4163,"N","A","","31",3,"SALINE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C21","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",9,0,14,0,0,2004,46,"FAIR","5=3.0%RUST","N","KC","KC",null,null,"3",4398.75,"N",39.232919000000003,-93.254802999999995,26.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3156","Rehabilitation","over the Thompson River, 0.9 mile east of Rte. Y, near Chillicothe.",2020,"STATBR",1998777,"2017-12-20",1142,"A1376","P","29","7","01","LIVINGSTON","JACKSON","35882","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00190","NOT APPLICABLE","THOMPSON RVR","","MO 190 E","1142","S 21 T 58 N R 24 W",99,99,31.6448,"0","","",39,49,49.52,93,36,27.36,49.6,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1964,2,0,2272,2016,"H 20",25,10,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",2,10,25,10,149,10,1094,0,0,0,0,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"6","5","6","6","N","SATISFACTORY CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",35.1,"ALLOWABLE STRESS",20.7,"5","3","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",1095,6,617,24,"N","N","Y24","0","0","617",5376,537,8065,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",22,"0","","Y","8",2840,2036,0,0,"","0457","FULL","FUNCTIONAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2675,31.715,31.922999999999998,3781,"Y","I","","31",1,"LIVINGSTON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A36","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,12,1966,0,2007,387,"GOOD","7=.2%RUST","","NW","NW",null,null,"5",31543.666667000001,"N",39.830421999999999,-93.607600000000005,45.7,"DEF","FA","Y","SUPPLEMENTARY","FAIR"]
["1I3109","Replacement","over Hopkins Creek, 0.2 mile south of Rte. T near Amazonia.",2020,"STATBR",2020014,"2018-01-22",1067,"A1293","P","29","7","01","ANDREW","LINCOLN","42572","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","HOPKINS & MACE CR","","IS 29 S","1067","S 25 T 59 N R 36 W",99,99,65.340559999999996,"1","0000005878","00",39,54,6.2,94,52,54.31,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1965,2,0,9901,2016,"HS 20+MOD",38,0,"CLOSED MEDIAN(NO BARRIER)",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,2,32,1,100,0,354,0,0,0,0,32,1,34,5,99,99,"N",0,0,"N",0,0,0,0,"5","5","4","6","N","FAIR CONDITION","FAIR CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",48.6,"LOAD FACTOR",29.7,"4","4","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",383,9,1217,24,"N","N","N","0","0","0",955,95,1433,2018,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1991,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",34,"1","","Y","8",20792,2036,0,0,"","0607","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2505,65.484999999999999,65.551000000000002,5878,"N","A","R","35",1,"ANDREW",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A28","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1967,0,0,114,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"4",12183.5,"Y",39.901721999999999,-94.881753000000003,60.7,"DEF","FA","N","INTERSTATE","POOR"]
["1I3109","Replacement","over Hopkins Creek, 0.2 mile south of Rte. T near Amazonia.",2020,"STATBR",2020015,"2018-01-22",1068,"A1293","P","29","7","01","ANDREW","LINCOLN","42572","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","HOPKINS & MACE CR","","IS 29 N","1068","S 25 T 59 N R 36 W",99,99,63.02176,"1","0000005865","00",39,54,6.55,94,52,53.11,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1965,2,0,9826,2016,"HS 20+MOD",38,0,"CLOSED MEDIAN(NO BARRIER)",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,3,32,1,100,0,380,0,0,0,0,32,1,34,5,99,99,"N",0,0,"N",0,0,0,0,"6","5","6","6","N","SATISFACTORY CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",41.4,"LOAD FACTOR",25.2,"5","4","N","5","=>LEGAL LOADS","8","7","","",0,0,1217,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1991,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",35,"1","","Y","8",20634,2036,0,0,"","0731","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2507,63.161000000000001,63.234000000000002,5865,"Y","Z","R","",1,"ANDREW",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A28","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1967,0,0,114,"POOR","4=10%RUST","N","NW","NW",null,null,"5",13078.333333,"Y",39.901819000000003,-94.881418999999994,73.099999999999994,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["2S3187","Bridge Improvements","over Dry Fork Creek 0.7 mile south of Rte. K near Americus.",2021,"STATBR",2010800,"2018-01-10",6948,"N0352","P","29","7","02","MONTGOMERY","LOUTRE","44228","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000P","NOT APPLICABLE","DRY FORK CR","","RT P S","6948","S 2 T 46 N R 6 W",99,99,0.65161999999999998,"0","","",38,46,29.32,91,33,53.96,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1957,2,0,158,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,1,20,0,77,4,116,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"3","4","6","5","N","SERIOUS CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",24.3,"ALLOWABLE STRESS",12.6,"4","4","N","3","10.0-19.9% BELOW","4","6","REPLACEMENT SUBSTND LOAD","1",144,3,1116,24,"Y24","N","N","1116","0","0",449,44,673,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","5",229,2036,0,0,"","0186","FULL","STRUCTURAL","APPROVED","S-7","S-7",20,0,0,20,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15371,0.65300000000000002,0.67500000000000004,7455,"N","A","","31",2,"MONTGOMERY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B35","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,0,0,2000,45,"FAIR","8=.1%RUST","N","NE","NE",null,null,"3",2426.333333,"N",38.774811,-91.564988999999997,18.600000000000001,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["3P3093","Rehabilitation","over Rte. O and railroad.",2021,"STATBR",2001972,"2018-01-02",2474,"A2875","P","29","7","03","SALINE","MARSHALL CITY","46316","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00041","NOT APPLICABLE","RT O, KCS RR","","MO 41 S","2474","S 11 T 50 N R 21 W",99,99,18.728339999999999,"0","","",39,7,59.7,93,11,27.8,3.1,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1973,2,2,3763,2016,"H 20",43,11,"NO MEDIAN",45,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY-RAILROAD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",4,4,43,11,84,11,416,0,0,0,0,43,11,46,10,99,99,"R",24,0,"R",15,1,0,0,"4","5","6","N","N","POOR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",29.7,"LOAD FACTOR",18,"5","7","6","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",442,9,1217,12,"N","N","N","0","0","0",1156,115,1734,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"1","","Y","N",4891,2036,0,0,"","0668","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5710,18.77,18.861000000000001,5047,"Y","A","","35",3,"SALINE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C21","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",6,0,14,1975,0,2004,159,"EXCELLENT","6=1.0%RUST","N","KC","KC",null,null,"4",19482.666667000001,"N",39.133249999999997,-93.191056000000003,66.8,"DEF","FA","N","PRIMARY","POOR"]
["5S3264","Bridge Improvements","over Contrary Creek.",2021,"STATBR",2012862,"2018-01-11",7937,"P0866","P","29","7","04","OSAGE","CRAWFORD","17128","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000N","NOT APPLICABLE","CONTRARY CR","","RT N S","7937","S 15 T 43 N R 7 W",99,99,17.51004,"0","","",38,28,25.91,91,41,28.89,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1958,1,0,196,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,61,11,128,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","6","4","5","N","POOR CONDITION","SATISFACTORY CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",9.9,"2","4","N","2","20.0-29.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",160,8,1216,24,"N","N","N","0","0","0",502,50,753,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","OTHER",10,"0","","Y","8",284,2036,0,0,"","0347","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17350,17.548999999999999,17.573,7535,"N","A","","31",4,"OSAGE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D20","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,8,1958,0,1991,29,"FAIR","7=.2%RUST","","CD","CD",null,null,"4",2848,"N",38.473863999999999,-91.691357999999994,34.700000000000003,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["3S2202","Bridge Improvements","over Middle Fabius River 1.9 miles south of Rte. Y near Labelle.",2020,"STATBR",2010105,"2018-01-10",9582,"X0192","P","29","7","02","LEWIS","REDDISH","60950","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000K","NOT APPLICABLE","FABIUS RVR","","RT K E","9582","S 8 T 62 N R 9 W",99,99,21.398679999999999,"0","","",40,11,6.33,91,54,54.53,24.8,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1959,1,0,634,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,20,0,84,11,258,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","6","7","N","SERIOUS CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",24.3,"ALLOWABLE STRESS",12.6,"4","3","N","4","0.1-9.9% BELOW","8","6","REHAB-GENERAL DETERIORAT","1",291,11,1016,24,"N","N","N","0","0","0",690,69,1036,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",919,2036,0,0,"","0551","PARTIAL","STRUCTURAL","APPROVED","S-4","S-4",0,0,0,0,0,0,"CENTERLINE OF BRIDGE.","CENTERLINE OF BRIDGE.",2017,20668,21.446000000000002,21.498999999999999,6658,"N","A","","35",2,"LEWIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B05","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,0,0,2000,82,"FAIR","5=3.0%RUST","N","NE","NE",null,null,"3",5740.5,"N",40.185091999999997,-91.915147000000005,55.1,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3222","Replacement","over Drainage Ditch 70.",2020,"STATBR",2016902,"2018-01-16",9253,"T0696","P","29","7","07","PEMISCOT","PASCOLA","56450","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","DRAIN DTCH NO 70","","RT A E","9253","S 7 T 19 N R 11 E",99,99,5.5465200000000001,"0","","",36,17,30.97,89,54,56.75,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1937,2,0,254,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,19,0,60,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",24.3,"LOAD FACTOR",14.4,"4","4","N","3","10.0-19.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",82,0,1017,12,"N","N","N","0","0","0",255,25,383,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",381,2036,0,0,"","0419","FULL","STRUCTURAL","APPROVED","S-7","S-16",16,0,0,16,21,38,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,20010,5.5590000000000002,5.5709999999999997,1086,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","","","","","CAL-ALUM SULPH/SYS C","1 SYSTEM","","","GRAY",0,0,9,0,0,2007,9,"FAIR","8=.1%RUST","N","SE","SE",null,null,"4",1275,"N",36.291936,-89.915763999999996,41.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3327","Replacement","over Drainage Ditches 37 and 18.",2020,"STATBR",2016579,"2018-01-16",5135,"H0849","P","29","7","07","NEW MADRID","LA FONT","39710","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00061","NOT APPLICABLE","DRAIN DTCH #37","","US 61 S","5135","S 9 T 21 N R 13 E",99,99,353.21028000000001,"0","","",36,28,6.54,89,39,31.34,11.78,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1928,2,0,1666,2016,"H 20",23,11,"NO MEDIAN",45,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",1,0,43,11,47,6,47,0,0,0,0,43,11,48,2,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","5","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",53.1,"ALLOWABLE STRESS",27,"4","8","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",68,10,1217,12,"N","N","N","0","0","0",163,16,244,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1957,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",16,"0","","Y","8",2582,2036,0,0,"","0604","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11544,353.99099999999999,354,11,"N","A","R","35",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",5,0,0,1968,0,0,2,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",2263.833333,"N",36.468482999999999,-89.658705999999995,60.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3327","Replacement","over Drainage Ditches 37 and 18.",2020,"STATBR",2016581,"2018-01-16",5136,"H0850","P","29","7","07","NEW MADRID","LA FONT","39710","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00061","NOT APPLICABLE","DRAIN DTCH #18","","US 61 S","5136","S 17 T 21 N R 13 E",99,99,353.68272000000002,"0","","",36,27,49.2,89,39,51.95,11.78,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1928,2,0,1666,2016,"H 20",23,11,"NO MEDIAN",45,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,27,10,32,5,87,0,0,0,0,27,10,32,5,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",51.3,"ALLOWABLE STRESS",27,"4","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",118,0,1217,12,"N","N","N","0","0","0",279,27,418,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1957,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",16,"0","","Y","8",2582,2036,0,0,"","0514","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11546,354.464,354.48,11,"N","A","R","35",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",9,0,0,1970,0,0,3,"POOR","6=1.0%RUST","","SE","SE",null,null,"4",2820.25,"N",36.463667000000001,-89.664430999999993,51.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["4S3287","Replacement","over Delaware Avenue/Truman Library Drive 3.6 miles east of I-435 near Independence.",2020,"STATBR",2001174,"2017-12-29",6545,"L0840","P","29","7","03","JACKSON","INDEPENDENCE CITY","35000","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","CST DELAWARE AVE","","US 24 E","6545","S 3 T 49 N R 32 W",99,99,10.1463,"1","0000003562","00",39,6,6.09,94,25,24.76,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","14-UR OTHR PRINCIPL ARTRL",1955,4,2,18904,2016,"HS 20",47,10,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","TEE BEAM","","",3,0,51,9,63,11,162,4,3,4,3,50,10,64,7,99,99,"H",14,6,"H",5,6,0,0,"4","4","5","N","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",35.1,"LOAD FACTOR",21.6,"4","4","4","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",196,9,1017,24,"N","N","N","0","0","0",1252,125,1879,2017,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",1987,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","4 CATHODIC",5,"1","","Y","N",25520,2036,0,0,"","0245","FULL","STRUCTURAL","APPROVED","S-C3","S-C3",45,0,0,45,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,14494,10.169,10.209,3562,"N","A","R1","31",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C18","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"4",10462.5,"Y",39.101692,-94.423544000000007,24.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3213","Bridge Improvements","over St. Francois River.",2021,"STATBR",2016350,"2018-01-16",5415,"J0521","P","29","7","07","MADISON","LIBERTY","42212","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000C","NOT APPLICABLE","ST FRANCOIS RVR","","RT C E","5415","S 11 T 31 N R 5 E",14,5,12.073259999999999,"0","","",37,23,5.48,90,28,26.79,60.14,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1931,1,0,136,2016,"H 15",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,3,20,0,141,0,273,0,0,0,0,20,0,20,11,14,5,"N",0,0,"N",0,0,0,0,"5","5","5","7","N","FAIR CONDITION","FAIR CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",9,"2","4","N","2","20.0-29.9% BELOW","5","3","REPLACEMENT SUBSTND LOAD","1",305,0,316,24,"Y24","N","N","316","0","0",1215,121,1823,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",9,"0","","Y","8",190,2036,0,0,"","0392","FULL","STRUCTURAL","APPROVED","S-5","S-5",16,0,0,16,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,12111,12.1,12.151999999999999,416,"N","A","","31",7,"MADISON",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H18","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,15,0,0,2004,96,"GOOD","8=.1%RUST","N","SE","SE",null,null,"5",5710.25,"N",37.384855999999999,-90.474108000000001,39.200000000000003,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["5S3334","Bridge Improvements","over Moreau Creek.",2022,"STATBR",2012129,"2018-01-11",8205,"R0235","P","29","7","04","COLE","MOREAU","49844","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","MOREAU CR","","RT A E","8205","S 29 T 43 N R 14 W",99,99,3.85826,"0","","",38,27,17.600000000000001,92,29,4.76,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1962,1,0,267,2016,"H 15",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,20,0,75,1,272,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","7","5","N","SERIOUS CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",17.100000000000001,"ALLOWABLE STRESS",8.1,"2","4","N","1","30.0-39.9% BELOW","5","5","REPLACEMENT SUBSTND LOAD","1",305,0,817,12,"N","N","N","0","0","0",951,95,1427,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","8",427,2036,0,0,"","0472","FULL","STRUCTURAL","APPROVED","S-17","S-17",15,22,35,15,22,35,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,17904,3.867,3.9239999999999999,3552,"Y","A","","31",4,"COLE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D08","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",3,0,0,1964,0,0,63,"FAIR","6=1.0%RUST","","CD","CD",null,null,"3",6052,"N",38.454889000000001,-92.484656000000001,47.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3229","Bridge Improvements","over Bois Brule Creek.",2021,"STATBR",2012131,"2018-01-11",8217,"R0250","P","29","7","04","COLE","CLARK","14032","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000H","NOT APPLICABLE","BOIS BRULE CR","","RT H S","8217","S 7 T 42 N R 12 W",99,99,2.0373199999999998,"0","","",38,24,10.59,92,17,37.19,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1963,1,0,786,2016,"H 15",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,58,0,157,0,0,0,0,21,11,24,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","6","7","N","POOR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",22.5,"LOAD FACTOR",11.7,"2","4","N","2","20.0-29.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",190,2,816,24,"N","N","N","0","0","0",661,66,991,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","8",1257,2036,0,0,"","0475","FULL","STRUCTURAL","APPROVED","S-12","S-12",16,31,0,16,31,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.",2017,17929,2.0419999999999998,2.073,7071,"Y","A","","31",4,"COLE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D08","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1964,0,0,64,"POOR","3=17%RUST","","CD","CD",null,null,"4",3807.25,"N",38.402942000000003,-92.293664000000007,47.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9P3382","Rehabilitation","over Rte. 8 near Desloge.",2022,"STATBR",2017334,"2018-01-16",785,"A0654","P","29","7","07","ST. FRANCOIS","BONNE TERRE CITY","07102","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00067","NOT APPLICABLE","MO 8","","US 67 S","785","S 29 T 37 N R 5 E",99,99,88.142300000000006,"1","0000000015","00",37,52,51.41,90,30,34.67,9.92,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1959,2,2,13086,2016,"H 20",23,11,"NO MEDIAN",9,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",1,2,30,9,67,10,139,0,0,0,0,30,9,33,1,99,99,"H",15,1,"H",8,2,0,0,"4","4","6","N","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",52.2,"LOAD FACTOR",31.5,"4","2","4","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",170,6,917,24,"N","N","Y24","0","0","917",625,62,938,2018,"",0,"","0","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","6 POLYMER",9,"1","","Y","N",22900,2036,0,0,"","0387","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,1828,88.337000000000003,88.363,15,"Y","A","3","31",7,"ST. FRANCOIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H34","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,13,0,0,2004,66,"POOR","3=17%RUST","N","SE","SE",null,null,"4",4598.5833329999996,"Y",37.880946999999999,-90.509630999999999,38.700000000000003,"DEF","FA","N","PRIMARY","POOR"]
["3P3126","Replacement","over Camp Creek, 1.5 miles east of Rte. E near Marshall and 0.2 mile west of Nocturne Avenue.",2020,"STATBR",2002007,"2018-01-02",5226,"J0041","P","29","7","03","SALINE","ARROW ROCK","02062","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00041","NOT APPLICABLE","CAMP CR","","MO 41 S","5226","S 24 T 50 N R 20 W",99,99,26.56204,"0","","",39,6,12.3,93,3,21.23,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1929,2,0,836,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,20,0,35,1,112,0,0,0,0,20,0,22,11,99,99,"N",0,0,"N",0,0,0,0,"5","4","5","6","N","FAIR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",40.5,"ALLOWABLE STRESS",20.7,"4","3","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",141,0,1217,24,"N","N","N","0","0","0",490,49,735,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",10,"0","","Y","8",1045,2036,0,0,"","0354","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11727,26.620999999999999,26.641999999999999,5047,"N","A","","31",3,"SALINE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C21","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"4",2566.666667,"N",39.103417,-93.055897000000002,35.4,"DEF","FA","N","PRIMARY","POOR"]
["9S3329","Replacement","over Drainage Ditch 2.",2020,"STATBR",2016635,"2018-01-16",6989,"N0415","P","29","7","07","NEW MADRID","NEW MADRID","52094","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000W","NOT APPLICABLE","DTCH #2","","RT W E","6989","S 5 T 23 N R 13 E",99,99,9.9138000000000002,"0","","",36,40,18.440000000000001,89,40,58.9,14.26,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1957,2,0,296,2016,"H 10",20,0,"NO MEDIAN",28,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,22,11,66,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","6","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",30.6,"LOAD FACTOR",18,"4","4","N","4","0.1-9.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",91,10,1217,12,"N","N","N","0","0","0",286,28,430,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",11,"0","","Y","8",458,2036,0,0,"","0339","FULL","STRUCTURAL","APPROVED","S-7","S-7",20,0,0,20,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15453,9.9359999999999999,9.9489999999999998,763,"N","A","","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,1957,0,1995,0,"POOR","6=1.0%RUST","N","SE","SE",null,null,"4",1468.5,"N",36.671788999999997,-89.683027999999993,33.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2P3089","Bridge Improvements","over South Wyaconda River 0.1 mile south of Rte. BB near Memphis.",2020,"STATBR",2011335,"2018-01-10",5141,"H0857","P","29","7","02","SCOTLAND","UNION","74986","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00015","NOT APPLICABLE","WYACONDA RVR","","MO 15 S","5141","S 19 T 66 N R 11 W",99,99,5.8261399999999997,"0","","",40,31,16.36,92,9,42.49,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1928,2,0,1633,2016,"H 15",20,0,"NO MEDIAN",48,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",5,0,20,0,51,9,203,0,0,0,0,20,0,22,11,99,99,"N",0,0,"N",0,0,0,0,"5","4","5","5","N","FAIR CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",47.7,"LOAD FACTOR",28.8,"4","2","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",236,1,1016,24,"N","N","N","0","0","0",821,82,1231,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",22,"0","","Y","5",2531,2036,0,0,"","0460","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11556,5.8390000000000004,5.8769999999999998,7629,"N","A","","31",2,"SCOTLAND",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B02","","","","","","","","","",0,0,0,0,0,0,0,"","","","NE","NE",null,null,"4",4652.0833329999996,"N",40.521211000000001,-92.161803000000006,46,"DEF","FA","N","PRIMARY","POOR"]
["7P3174","Rehabilitation","over Missouri and Northern Arkansas Railroad.",2021,"STATBR",2033547,"2018-03-13",860,"A1064","P","29","7","06","VERNON","NEVADA CITY","51644","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00054","NOT APPLICABLE","CST UNDERPASS ST, MNA RR","","US 54 E","860","S 4 T 35 N R 31 W",99,99,14.60472,"1","0000001985","00",37,50,12.85,94,20,53.54,3.1,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","14-UR OTHR PRINCIPL ARTRL",1963,4,2,15905,2017,"H 20",54,1,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY-RAILROAD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",4,5,51,9,109,10,742,0,0,0,0,51,9,59,4,99,99,"H",18,4,"R",9,6,0,0,"3","5","6","N","N","SERIOUS CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",40.5,"LOAD FACTOR",24.3,"5","4","4","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",744,6,617,24,"N","N","Y24","0","0","516",3221,322,4832,2018,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",13,"1","","Y","N",27833,2037,0,0,"","0500","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2009,14.637,14.724,1985,"Y","A","","35",6,"VERNON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT REQUIR","NONE","","","","1901-01-01","7G37","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,15,0,0,2002,434,"FAIR","6=1.0%RUST","N","SW","SW",null,null,"3",44025.333333000002,"Y",37.836903,-94.348206000000005,50,"DEF","FA","N","PRIMARY","POOR"]
["9S3368","Replacement","over Deering Drainage Ditch.",2021,"STATBR",2016047,"2018-01-12",7089,"N0568","P","29","7","07","DUNKLIN","CLAY","14338","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000ZZ","NOT APPLICABLE","N DEERING DRAIN DT","","RT ZZ E","7089","S 9 T 17 N R 10 E",99,99,3.0392399999999999,"0","","",36,7,57.28,89,58,7.12,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1958,2,0,58,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,21,7,64,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","6","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",27,"LOAD FACTOR",16.2,"4","5","N","3","10.0-19.9% BELOW","7","8","REPLACEMENT SUBSTND LOAD","1",88,6,1117,12,"N","N","N","0","0","0",277,27,416,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",10,"0","","Y","8",81,2036,0,0,"","0464","FULL","STRUCTURAL","APPROVED","S-3","S-3",20,0,0,20,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,15653,3.0459999999999998,3.0579999999999998,830,"N","A","","31",7,"DUNKLIN",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",5,0,13,1959,0,2004,0,"GOOD","8=.1%RUST","N","SE","SE",null,null,"4",1424,"N",36.132578000000002,-89.968643999999998,46.4,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["6S3298","Replacement","over Calvey Creek.",2023,"STATBR",2013276,"2018-01-11",8207,"R0238","P","29","7","05","FRANKLIN","CALVEY","10630","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000HH","NOT APPLICABLE","CALVEY CR","","RT HH S","8207","S 24 T 42 N R 2 E",99,99,4.0789799999999996,"0","","",38,22,18.989999999999998,90,45,11.61,2.48,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1963,2,0,2110,2016,"H 15",21,11,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,23,11,42,3,125,0,0,0,0,23,11,27,6,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","5","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",28.8,"LOAD FACTOR",17.100000000000001,"4","2","N","4","0.1-9.9% BELOW","6","5","REPLACEMENT SUBSTND LOAD","1",157,5,1017,12,"N","N","N","0","0","0",602,60,904,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","5",4009,2036,0,0,"","0444","FULL","STRUCTURAL","APPROVED","S-7","S-7",17,0,0,17,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17909,4.0880000000000001,4.1130000000000004,7329,"Y","A","","31",5,"FRANKLIN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F62","INORGANIC ZINC/VINYL","C SYSTEM","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM","GRAY","",8,0,0,1987,2000,0,26,"FAIR","6=1.0%RUST","N","SL","SL",null,null,"4",3437.5,"N",38.371941999999997,-90.753225,44.4,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["1S3138","Replacement","over Big Slough Creek, 0.8 mile west of Rte. AB near Maryville.",2020,"STATBR",2020351,"2018-01-22",8909,"S0919","P","29","7","01","NODAWAY","GREEN","29008","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00046","NOT APPLICABLE","BIG SLU","","MO 46 E","8909","S 13 T 64 N R 37 W",99,99,19.273319999999998,"0","","",40,20,49.6,95,0,39.36,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,2,0,914,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,29,10,83,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"3","5","3","4","N","SERIOUS CONDITION","FAIR CONDITION","SERIOUS CONDITION","SEVERE UNDERMINING","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",9,"2","3","N","1","30.0-39.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",114,9,917,12,"N","N","N","0","0","0",400,40,600,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","3",1188,2036,0,0,"","0020","FULL","STRUCTURAL","APPROVED","S-16","S-16",15,21,38,15,21,38,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,19322,19.315999999999999,19.332000000000001,4982,"N","A","","31",1,"NODAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A18","RED LEAD","A SYSTEM","ALUMIN SULPHONATE/LEAD","D SYSTEM","","","ALUMINUM","GRAY","",9,15,0,1979,2000,0,15,"FAIR","5=3.0%RUST","","NW","NW",null,null,"3",1736.083333,"N",40.347110999999998,-95.010932999999994,2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2S2168","Bridge Improvements","over BNSF Railway in La Plata.",2020,"STATBR",2010400,"2018-01-10",5845,"K0516","P","29","7","02","MACON","LA PLATA CITY","40682","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","BNSF RR","","RT D S","5845","S 5 T 60 N R 14 W",99,99,0.36021999999999998,"0","","",40,1,48.26,92,29,17.899999999999999,29.76,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1935,2,0,2122,2016,"H 15",21,11,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","RAILROAD","CONCRETE","TEE BEAM","CONCRETE","TEE BEAM",1,4,21,11,52,1,183,4,11,0,0,21,11,29,10,99,99,"R",22,9,"R",8,2,0,0,"4","4","4","N","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",22.5,"ALLOWABLE STRESS",6.3,"2","2","4","3","10.0-19.9% BELOW","N","6","REPLACEMENT SUBSTND LOAD","1",216,5,917,24,"N","N","N","0","0","0",833,83,1249,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",4,"0","","Y","N",2652,2036,0,0,"","0020","FULL","STRUCTURAL","APPROVED","S-3","S-3",20,0,0,20,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,12994,0.36099999999999999,0.39800000000000002,3879,"N","A","","31",2,"MACON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B04","","","","","","","","","",0,0,0,0,0,0,0,"","","N","NE","NE",null,null,"4",5459.5,"N",40.030071999999997,-92.488305999999994,2,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["9S3385","Bridge Improvements","over Lick Creek.",2020,"STATBR",2016753,"2018-01-16",9798,"X0768","P","29","7","07","OZARK","LICK CREEK","42446","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000J","NOT APPLICABLE","LICK CR","","RT J S","9798","S 25 T 22 N R 13 W",99,99,2.8228599999999999,"0","","",36,33,0.61,92,20,37.590000000000003,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1948,2,0,1282,2016,"H 10",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",5,0,20,0,57,4,217,0,0,0,0,20,0,23,7,99,99,"N",0,0,"N",0,0,0,0,"4","4","4","5","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",21.6,"LOAD FACTOR",12.6,"4","2","N","2","20.0-29.9% BELOW","5","8","REPLACEMENT SUBSTND LOAD","1",252,6,118,24,"N","N","N","0","0","0",880,88,1320,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",9,"0","","Y","8",2051,2036,0,0,"","0063","FULL","STRUCTURAL","APPROVED","S-15","S-15",35,19,0,35,19,0,"TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT","TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT",2017,21100,2.8290000000000002,2.871,1725,"N","A","1","31",7,"OZARK",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H19","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SE","SE",null,null,"4",5117.5833329999996,"N",36.550168999999997,-92.343774999999994,6.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2S3005","Replacement","over King's Lake 1.9 miles east of Rte. 79 near Elsberry.",2021,"STATBR",2010235,"2018-01-10",6971,"N0386","P","29","7","02","LINCOLN","HURRICANE","34030","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000M","NOT APPLICABLE","KINGS LK","","RT M E","6971","S 12 T 50 N R 2 E",99,99,1.87984,"0","","",39,7,16.899999999999999,90,44,28.75,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1963,1,0,14,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,23,11,40,4,107,0,0,0,0,23,11,34,1,99,99,"N",0,0,"N",0,0,0,0,"3","3","7","7","N","SERIOUS CONDITION","SERIOUS CONDITION","GOOD CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",24.3,"LOAD FACTOR",14.4,"3","6","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",137,9,916,24,"N","N","N","0","0","0",430,43,645,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"2 CONCRETE PRECAST","6 BITUMINOUS","1 BUILT UP","0 NONE",14,"0","","Y","8",28,2036,0,0,"","0355","FULL","STRUCTURAL","APPROVED","S-4","S-4",0,0,0,0,0,0,"CENTERLINE OF BRIDGE.","CENTERLINE OF BRIDGE.",2017,15417,1.8839999999999999,1.9039999999999999,6845,"N","A","","31",2,"LINCOLN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B30","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",7,0,0,1965,0,0,2,"VERYPOOR","4=10%RUST","N","NE","NE",null,null,"3",3646.916667,"N",39.121361,-90.741319000000004,35.5,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["1S3162","Rehabilitation","over Nichols Creek, 0.3 mile east of Rte. B, near Oregon.",2020,"STATBR",2020251,"2018-01-22",8032,"P0997","P","29","7","01","HOLT","NODAWAY","52706","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000H","NOT APPLICABLE","NICHOLS CR","","RT H E","8032","S 8 T 60 N R 37 W",99,99,0.29449999999999998,"0","","",40,1,34.86,95,4,43.72,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1960,1,0,60,2016,"H 10",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,20,0,37,4,112,0,0,0,0,20,0,23,11,99,99,"N",0,0,"N",0,0,0,0,"3","3","6","6","N","SERIOUS CONDITION","SERIOUS CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",24.3,"ALLOWABLE STRESS",11.7,"3","5","N","3","10.0-19.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",141,0,1117,12,"N","N","N","0","0","0",439,43,659,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",13,"0","","Y","8",78,2036,0,0,"","0326","FULL","STRUCTURAL","APPROVED","S-5","S-5",20,0,0,20,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17540,0.29499999999999998,0.316,5725,"N","A","","31",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","","","","","","","","","",0,0,0,0,0,0,0,"","","","NW","NW",null,null,"3",2678.666667,"N",40.026350000000001,-95.078811000000002,32.6,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["1S3161","Rehabilitation","over Branch of Weldon Fork Creek, 3.5 miles west of Rte. 65, near Mercer.",2021,"STATBR",2029592,"2018-02-23",7432,"N0855","P","29","7","01","MERCER","MARION","46082","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000BB","NOT APPLICABLE","BR OF WELDON FK CR","","RT BB E","7432","S 11 T 66 N R 24 W",99,99,1.8730199999999999,"0","","",40,32,19.04,93,35,3.24,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1961,2,0,144,2017,"H 15",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,41,3,104,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","6","5","N","SERIOUS CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",27,"ALLOWABLE STRESS",16.2,"5","4","N","4","0.1-9.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",134,5,817,24,"N","N","N","0","0","0",421,42,631,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1994,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",8,"0","","Y","3",180,2037,0,0,"","0466","FULL","STRUCTURAL","APPROVED","S-7","S-7",22,0,0,22,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,16339,1.877,1.897,3893,"N","A","1","31",1,"MERCER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A21","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",8,0,12,1962,0,2006,20,"FAIR","6=1.0%RUST","","NW","NW",null,null,"3",2314,"N",40.538621999999997,-93.584232999999998,46.6,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["7P3190D","Rehabilitation","over Camp Branch 1.5 miles west of Rte. F and Panther Creek 1.3 miles west of Rte. F.",2021,"STATBR",2028200,"2018-02-20",3232,"A3907","P","29","7","06","BATES","ROCKVILLE","62804","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000B","NOT APPLICABLE","PANTHER CR","","RT B E","3232","S 3 T 38 N R 29 W",99,99,13.9903,"0","","",38,5,22.64,94,5,47.54,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1976,2,0,285,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,26,10,69,10,194,0,7,0,7,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"3","5","7","6","N","SERIOUS CONDITION","FAIR CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",17.100000000000001,"5","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",229,7,1017,24,"N","N","N","0","0","0",487,48,731,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","8",384,2037,0,0,"","0560","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,7483,14.021000000000001,14.058,3057,"Y","A","","35",6,"BATES",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G07","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",8,0,0,1977,0,0,49,"FAIR","6=1.0%RUST","","SW","SW",null,null,"3",5593.6666670000004,"N",38.089621999999999,-94.096539000000007,56,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190D","Rehabilitation","over Camp Branch 1.5 miles west of Rte. F and Panther Creek 1.3 miles west of Rte. F.",2021,"STATBR",2028198,"2018-02-20",3231,"A3906","P","29","7","06","BATES","ROCKVILLE","62804","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000B","NOT APPLICABLE","CAMP BR","","RT B E","3231","S 3 T 38 N R 29 W",99,99,13.668519999999999,"0","","",38,5,23.21,94,6,8.92,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1976,2,0,285,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,26,10,69,10,184,0,7,0,7,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"3","6","7","5","N","SERIOUS CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",27,"ALLOWABLE STRESS",17.100000000000001,"5","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",219,9,1017,24,"N","N","N","0","0","0",466,46,699,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","8",384,2037,0,0,"","0662","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,7481,13.699,13.734,3057,"Y","A","","35",6,"BATES",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G07","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",7,0,0,1977,0,0,44,"FAIR","5=3.0%RUST","","SW","SW",null,null,"3",5305.3333329999996,"N",38.089781000000002,-94.102478000000005,66.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1P3106","Rehabilitation","over Middle Fork Grand River, 0.6 mile east of Rte. YY near Gentry.",2021,"STATBR",2020458,"2018-01-22",527,"A0729","P","29","7","01","GENTRY","BOGLE","06868","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00169","NOT APPLICABLE","MID FK GRAND RVR","","US 169 S","527","S 20 T 64 N R 31 W",99,99,16.524239999999999,"0","","",40,19,58.08,94,24,38.369999999999997,29.76,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1961,2,0,717,2016,"H 20",23,11,"NO MEDIAN",35,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",3,2,27,10,115,1,429,0,0,0,0,27,10,31,5,99,99,"N",0,0,"N",0,0,0,0,"3","4","6","4","N","SERIOUS CONDITION","POOR CONDITION","SATISFACTORY CONDITION","SEVERE UNDERMINING","NOT APPLICABLE","ALLOWABLE STRESS",35.1,"ALLOWABLE STRESS",21.6,"4","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",455,11,1217,12,"N","N","Y12","0","0","1217",1078,107,1618,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",24,"1","","Y","3",967,2036,0,0,"","0510","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,1230,16.561,16.641999999999999,5862,"Y","A","","35",1,"GENTRY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A12","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,12,1962,0,2005,171,"POOR","5=3.0%RUST","N","NW","NW",null,null,"3",13477.75,"N",40.332799999999999,-94.410657999999998,51,"DEF","FA","N","PRIMARY","POOR"]
["1S3071","Rehabilitation","over Easter Creek, 0.8 mile north of Rte. U near Oregon.",2020,"STATBR",2030623,"2018-03-05",8196,"R0224","P","29","7","01","HOLT","FORBES","24976","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000T","NOT APPLICABLE","EASTER CR","","RT T E","8196","S 28 T 59 N R 37 W",99,99,9.7116799999999994,"0","","",39,54,20.059999999999999,95,3,22.51,14.26,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1962,1,0,66,2017,"H 15",20,0,"NO MEDIAN",28,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,35,5,104,0,0,0,0,20,0,23,11,99,99,"N",0,0,"N",0,0,0,0,"3","3","5","6","N","SERIOUS CONDITION","SERIOUS CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",26.1,"LOAD FACTOR",15.3,"3","5","N","4","0.1-9.9% BELOW","7","8","REPLACEMENT SUBSTND LOAD","1",134,5,1117,12,"N","N","N","0","0","0",421,42,631,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",9,"0","","Y","8",85,2037,0,0,"","0347","FULL","STRUCTURAL","APPROVED","S-5","S-5",20,0,0,20,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17882,9.7330000000000005,9.7530000000000001,5211,"N","A","","31",1,"HOLT",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A20","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",5,0,12,1963,0,2001,2,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"3",2487.333333,"N",39.905571999999999,-95.056252999999998,34.700000000000003,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["2P3182","Bridge Improvements","on southbound lane over Rte. 24 outer road 1.5 miles north of Rte. 6 at Taylor interchange.",2020,"STATBR",2010479,"2018-01-10",2702,"A3152","P","29","7","02","MARION","FABIUS","23176","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00061","NOT APPLICABLE","OR 24, ABANDONED RR","","US 61 S","2702","S 1 T 59 N R 6 W",99,99,39.18524,"1","0000000011","00",39,56,16.09,91,31,4.54,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1973,3,3,8848,2016,"HS 20",43,11,"NO MEDIAN",10,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD","","",4,0,47,6,66,10,238,0,0,0,0,47,6,48,10,99,99,"H",23,3,"H",10,5,0,0,"5","7","7","N","N","FAIR CONDITION","GOOD CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",62.1,"LOAD FACTOR",36.9,"7","5","6","5","=>LEGAL LOADS","N","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",31,"1","","Y","N",16811,2036,0,0,"","0966","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6250,39.271999999999998,39.311999999999998,11,"Y","Z","","",2,"MARION",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B06","","","","","","","","","",0,0,0,0,0,0,0,"","","","NE","NE",null,null,"5",11622.333333,"Y",39.937803000000002,-91.517927999999998,96.6,"NOT DEF","FA","N","PRIMARY","FAIR"]
["1I3242","Rehabilitation","over Pole Cat Creek, south of Bethany.",2022,"STATBR",1998569,"2017-12-20",1588,"A1896","P","29","7","01","HARRISON","BETHANY","05086","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00035","NOT APPLICABLE","POLE CAT CR","","IS 35 N","1588","S 26 T 63 N R 28 W",99,99,89.981219999999993,"1","0000004984","00",40,13,55.64,94,0,45.74,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1973,2,0,5922,2016,"HS 20+MOD",38,0,"NO MEDIAN",23,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD","","",5,0,39,4,46,10,213,0,0,0,0,39,4,42,3,99,99,"N",0,0,"N",0,0,0,0,"6","6","6","6","N","SATISFACTORY CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",65.7,"LOAD FACTOR",34.200000000000003,"6","6","N","5","=>LEGAL LOADS","8","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1991,"1 CONCRETE CIP","5 EPOXY OVERLAY","1 BUILT UP","6 POLYMER",31,"1","","Y","8",12436,2036,0,0,"","0967","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3711,90.18,90.221000000000004,4984,"Y","Z","R","",1,"HARRISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A03","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1973,0,0,0,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"6",8999.25,"Y",40.232121999999997,-94.012705999999994,96.7,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["1I3242","Rehabilitation","over Pole Cat Creek, south of Bethany.",2022,"STATBR",1998568,"2017-12-20",1587,"A1896","P","29","7","01","HARRISON","BETHANY","05086","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00035","NOT APPLICABLE","POLE CAT CR","","IS 35 S","1587","S 26 T 63 N R 28 W",99,99,24.1614,"1","0000004986","00",40,13,55.3,94,0,46.99,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1973,2,0,6315,2016,"HS 20+MOD",38,0,"NO MEDIAN",23,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD","","",5,0,39,4,46,10,213,0,0,0,0,39,4,42,3,99,99,"N",0,0,"N",0,0,0,0,"6","6","6","6","N","SATISFACTORY CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",65.7,"LOAD FACTOR",34.200000000000003,"6","6","N","5","=>LEGAL LOADS","8","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1991,"1 CONCRETE CIP","5 EPOXY OVERLAY","1 BUILT UP","6 POLYMER",34,"1","","Y","8",13261,2036,0,0,"","0967","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3709,24.215,24.256,4986,"Y","Z","R","",1,"HARRISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A03","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",4,0,4,0,0,1991,0,"FAIR","8=.1%RUST","","NW","NW",null,null,"6",8999.25,"Y",40.232028,-94.013052999999999,96.7,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["2S0416","Bridge Improvements","over Shuteye Creek 3 miles south of Rte. D near Connelsville.",2022,"STATBR",2009678,"2018-01-09",8572,"S0053","P","29","7","02","ADAIR","NINEVEH","52526","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00149","NOT APPLICABLE","SHUTEYE CR","","MO 149 S","8572","S 9 T 63 N R 16 W",99,99,27.178940000000001,"0","","",40,16,54.29,92,42,1.1399999999999999,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1930,1,0,378,2016,"H 10",20,0,"NO MEDIAN",40,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,49,6,113,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"4","5","4","6","N","POOR CONDITION","FAIR CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",25.2,"LOAD FACTOR",14.4,"4","4","N","2","20.0-29.9% BELOW","5","6","REPLACEMENT SUBSTND LOAD","1",144,3,1217,24,"N","N","N","0","0","0",449,44,673,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"0","","Y","8",472,2036,0,0,"","0404","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,18648,27.239000000000001,27.262,5000,"N","A","","31",2,"ADAIR",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B04","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,7,0,0,1991,22,"FAIR","6=1.0%RUST","N","NE","NE",null,null,"4",2363.583333,"N",40.281747000000003,-92.700316999999998,40.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5P3332","Replacement","over Mill Creek.",2022,"STATBR",2012582,"2018-01-11",9246,"T0672","P","29","7","04","LACLEDE","GASCONADE","26596","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00032","NOT APPLICABLE","MILL CR","","MO 32 E","9246","S 14 T 33 N R 13 W",99,99,114.73533999999999,"0","","",37,33,45.14,92,19,26.34,37.200000000000003,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1936,2,0,605,2016,"H 10",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,23,11,37,4,92,0,0,0,0,23,11,26,10,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",35.1,"ALLOWABLE STRESS",18,"4","4","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",124,7,817,24,"N","N","N","0","0","0",434,43,652,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",14,"0","","Y","8",998,2036,0,0,"","0357","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,19996,114.989,115.00700000000001,1056,"N","A","1","31",4,"LACLEDE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D38","","","","","","","","","",0,0,0,0,0,0,0,"","","N","CD","CD",null,null,"4",2468.666667,"N",37.562539000000001,-92.323982999999998,35.700000000000003,"DEF","FA","N","PRIMARY","POOR"]
["1S3122","Replacement","over Coal Creek, 1.2 miles north of Rte. WW near Cainsville.",2021,"STATBR",1998644,"2017-12-20",6962,"N0373","P","29","7","01","HARRISON","MADISON","45398","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000V","NOT APPLICABLE","COAL CR","","RT V S","6962","S 1 T 65 N R 26 W",99,99,7.9831200000000004,"0","","",40,27,47.58,93,46,52.49,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1957,1,0,136,2016,"H 10",20,0,"NO MEDIAN",10,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,55,1,146,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","5","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",9.9,"2","4","N","2","20.0-29.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",180,4,1017,12,"N","N","N","0","0","0",561,56,842,2017,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",176,2036,0,0,"","0330","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15399,8.0009999999999994,8.0340000000000007,4928,"N","A","","31",1,"HARRISON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A03","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,5,1958,0,1987,34,"FAIR","5=3.0%RUST","","NW","NW",null,null,"3",3248.5,"N",40.463217,-93.781246999999993,33,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["3S0623","Bridge Improvements","over Smith Branch 3.4 miles south of Rte. 19 near Danville.",2020,"STATBR",2010814,"2018-01-10",9047,"T0236","P","29","7","02","MONTGOMERY","DANVILLE","18208","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00161","NOT APPLICABLE","SMITH BR","","MO 161 S","9047","S 13 T 48 N R 6 W",99,99,39.544840000000001,"0","","",38,56,12.02,91,31,35.69,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1934,2,0,2561,2016,"H 10",20,0,"NO MEDIAN",22,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,2,20,0,70,10,134,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"3","5","6","6","N","SERIOUS CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",8.1,"2","2","N","1","30.0-39.9% BELOW","4","6","REPLACEMENT SUBSTND LOAD","1",167,3,516,24,"Y24","N","N","516","0","0",641,64,961,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",14,"0","","Y","8",3969,2036,0,0,"","0080","FULL","STRUCTURAL","APPROVED","S-16","S-16",14,19,34,14,19,34,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,19598,39.631999999999998,39.662999999999997,7670,"N","A","","31",2,"MONTGOMERY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B35","","","INORGANIC ZINC/VINYL","C SYSTEM","CAL SULPH/LEAD PAINT","S SYSTEM","","GREEN","GRAY",0,3,9,0,1989,2000,39,"POOR","6=1.0%RUST","N","NE","NE",null,null,"3",2802.833333,"N",38.936672000000002,-91.526580999999993,8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S0616","Replacement","over White Cloud Creek, 2.3 miles east of Rte. AB near Maryville.",2020,"STATBR",2020354,"2018-01-22",8912,"S0922","P","29","7","01","NODAWAY","POLK","58808","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00046","NOT APPLICABLE","WHITE CLOUD CR","","MO 46 E","8912","S 15 T 64 N R 36 W",99,99,23.301459999999999,"0","","",40,20,47.61,94,56,5.39,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,1385,2016,"H 10",20,0,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,41,0,125,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","5","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",9,"2","2","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",157,5,917,12,"N","N","N","0","0","0",546,54,819,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","8",1800,2036,0,0,"","0193","FULL","STRUCTURAL","APPROVED","S-5","S-5",14,0,0,14,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19328,23.353000000000002,23.376999999999999,4982,"N","A","","31",1,"NODAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A18","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2007,29,"FAIR","5=3.0%RUST","N","NW","NW",null,null,"3",2656.25,"N",40.346558000000002,-94.934831000000003,19.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3234","Bridge Improvements","over I-70.",2020,"STATBR",2011708,"2018-01-10",20,"A0027","P","29","7","04","CALLAWAY","NINE MILE PRAIRIE","52508","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","IS 70","","RT D S","20","S 19 T 48 N R 7 W",99,99,2.8885800000000001,"0","","",38,55,0.94,91,44,36.42,31.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1963,2,4,1027,2016,"H 15",20,0,"NO MEDIAN",17,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,23,11,58,0,209,0,0,0,0,23,11,27,6,99,99,"H",16,0,"H",9,10,30,2,"3","5","6","N","N","SERIOUS CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",28.8,"ALLOWABLE STRESS",18,"5","4","6","5","=>LEGAL LOADS","N","7","REPLACEMENT SUBSTND LOAD","1",242,8,1017,12,"N","N","N","0","0","0",845,84,1268,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","N",1591,2036,0,0,"","0431","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,51,2.895,2.9289999999999998,7115,"Y","A","","31",4,"CALLAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D57","RED LEAD","A SYSTEM","","","BASIC LEAD CHROMIUM","B SYSTEM","ALUMINUM","","ALUMINUM",5,0,5,1964,0,1990,46,"FAIR","6=1.0%RUST","N","CD","CD",null,null,"3",5747.5,"N",38.916927999999999,-91.743449999999996,43.1,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3209","Replacement","on Rte. V over Miami Station Branch, near DeWitt, and on Rte. C over Turkey Creek and Branch of Turkey Creek, 1.9 miles west of Rte. F.",2022,"STATBR",1998270,"2017-12-19",9983,"Y0492","P","29","7","01","CARROLL","DE WITT","19360","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000V","NOT APPLICABLE","MIAMI STATION BR","","RT V S","9983","S 4 T 52 N R 21 W",99,99,2.5872600000000001,"0","","",39,20,49.8,93,15,52.94,3.1,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1930,1,0,40,2016,"OTHER OR UNKNOWN",23,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",1,0,17,0,22,11,23,0,0,0,0,17,0,18,0,99,99,"N",0,0,"N",0,0,0,0,"4","4","3","5","N","POOR CONDITION","POOR CONDITION","SERIOUS CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",43.2,"LOAD FACTOR",26.1,"3","3","N","5","=>LEGAL LOADS","3","4","REPLACEMENT SUBSTND LOAD","1",45,11,1017,12,"N","N","N","0","0","0",143,14,215,2017,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",17,"0","","Y","8",50,2036,0,0,"","0331","FULL","STRUCTURAL","APPROVED","S-4","S-4",0,0,0,0,0,0,"CENTERLINE OF BRIDGE.","CENTERLINE OF BRIDGE.",2017,21470,2.593,2.597,4217,"N","A","","31",1,"CARROLL",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A35","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,6,0,0,1952,4,"POOR","4=10%RUST","N","NW","NW",null,null,"3",414,"N",39.347166999999999,-93.264706000000004,33.1,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["9S3220","Replacement","over Drainage Ditch 66.",2020,"STATBR",2016908,"2018-01-16",9692,"X0500","P","29","7","07","PEMISCOT","LITTLE RIVER","43400","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000CC","NOT APPLICABLE","DRAIN DTCH NO 66","","RT CC S","9692","S 17 T 20 N R 12 E",99,99,0.71362000000000003,"0","","",36,22,6.1,89,47,29.41,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1947,2,0,74,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",4,0,20,0,20,0,79,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",8.1,"2","5","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",108,2,1017,12,"N","N","N","0","0","0",336,33,505,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",111,2036,0,0,"","0409","FULL","STRUCTURAL","APPROVED","S-16","S-16",14,18,34,14,18,34,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,20888,0.71499999999999997,0.73,856,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H22","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,5,0,0,1982,6,"FAIR","8=.1%RUST","","SE","SE",null,null,"4",1757.75,"N",36.368361,-89.791503000000006,40.9,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["5I3324","Bridge Improvements","over Gasconade Overflow.",2021,"STATBR",2012574,"2018-01-11",6486,"L0753","P","29","7","04","LACLEDE","SMITH","68330","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00044","NOT APPLICABLE","GASCONADE RVR OVRF","","IS 44 W","6486","S 15 T 35 N R 14 W",99,99,149.50183999999999,"1","0000000010","00",37,45,45.91,92,26,50.86,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1956,2,0,12140,2016,"HS 20",38,0,"NO MEDIAN",10,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RELIEF FOR WATERWAY","CONCRETE CONTINUOUS","SLAB","","",5,0,33,1,26,2,127,0,0,0,0,33,1,33,9,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","6","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",36.9,"LOAD FACTOR",22.5,"4","3","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",157,5,817,24,"N","N","N","0","0","0",574,57,861,2018,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",29,"1","","Y","8",21852,2036,0,0,"","0475","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14359,149.834,149.858,10,"N","A","R","31",4,"LACLEDE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D33","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,7,0,0,1972,9,"POOR","4=10%RUST","","CD","CD",null,null,"4",4286.25,"Y",37.762752999999996,-92.447461000000004,47.5,"DEF","FA","N","INTERSTATE","POOR"]
["9S3510","Replacement","over St. Francis River Slough.",2023,"STATBR",2016056,"2018-01-12",8885,"S0882","P","29","7","07","DUNKLIN","UNION","74608","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000DD","NOT APPLICABLE","ST FRANCIS RVR","","RT DD E","8885","S 27 T 22 N R 8 E",99,99,1.5159,"0","","",36,30,54.45,90,11,17.13,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1933,2,0,212,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,30,9,96,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"6","4","5","5","N","SATISFACTORY CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9.9,"2","4","N","2","20.0-29.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",124,7,1117,12,"N","N","N","0","0","0",389,38,584,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",10,"0","","Y","3",296,2036,0,0,"","0105","FULL","STRUCTURAL","APPROVED","S-16","S-16",16,22,39,16,22,39,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,19274,1.5189999999999999,1.5369999999999999,592,"N","A","","31",7,"DUNKLIN",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H28","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,8,1965,0,1989,18,"FAIR","7=.2%RUST","","SE","SE",null,null,"4",2008,"N",36.515124999999998,-90.188091999999997,10.5,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["2P3137","Rehabilitation","over Norfolk Southern Railway 0.9 mile north of Rte. HH in Hannibal.",2020,"STATBR",2011015,"2018-01-10",856,"A1060","P","29","7","02","RALLS","HANNIBAL CITY","30214","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00061","NOT APPLICABLE","NS RR","","US 61 N","856","S 1 T 56 N R 5 W",99,99,329.02717999999999,"1","0000007773","00",39,40,57.54,91,24,28.53,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1963,2,0,9156,2016,"H 20",27,10,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RAILROAD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,27,10,74,1,264,0,0,0,0,27,10,31,5,99,99,"R",22,8,"R",16,4,0,0,"5","6","6","N","N","FAIR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",42.3,"LOAD FACTOR",25.2,"6","3","6","5","=>LEGAL LOADS","N","6","REHAB-GENERAL DETERIORAT","1",298,5,1116,24,"N","N","N","0","0","0",744,74,1116,2018,"",0,"","0","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1976,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",23,"1","","Y","N",17396,2036,0,0,"","0721","PARTIAL","FUNCTIONAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2001,329.75400000000002,329.80500000000001,7773,"Y","A","R","35",2,"RALLS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B15","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,1964,0,2005,93,"GOOD","8=.1%RUST","","NE","NE",null,null,"5",8294,"Y",39.682650000000002,-91.407925000000006,72.099999999999994,"DEF","FA","N","PRIMARY","FAIR"]
["9S3219","Bridge Improvements","over Two Mile Creek.",2020,"STATBR",2016713,"2018-01-16",4938,"H0289","P","29","7","07","OREGON","THAYER CITY","72826","1","ROUTE CARRIED 'ON' STRUCT","MO","BUSINESS","00063","NOT APPLICABLE","BNSF RR, TWO MILE CR","","BU 63 S","4938","S 30 T 22 N R 5 W",15,2,0.55366000000000004,"0","","",36,31,59.99,91,32,54.34,3.72,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1930,2,0,1920,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","POSSIBLY ELIG NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RAILROAD-WATERWAY","STEEL","TRUSS - THRU","","",3,0,20,0,155,9,305,0,0,4,11,20,0,20,11,15,3,"R",23,5,"R",35,1,0,0,"5","5","6","5","N","FAIR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",36.9,"LOAD FACTOR",21.6,"5","2","9","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",337,10,416,24,"Y24","N","Y24","416","0","416",1658,165,2487,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1949,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","5",2688,2036,0,0,"","0484","FULL","FUNCTIONAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11148,0.55500000000000005,0.61199999999999999,1054186,"N","A","A","31",7,"OREGON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H02","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,0,0,0,1991,146,"FAIR","6=1.0%RUST","","SE","SE",null,null,"5",6379.5833329999996,"N",36.533330999999997,-91.548428000000001,48.4,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["3S2219","Bridge Improvements","over Crooked Branch 2.4 miles west of Rte. E near Frankford.",2020,"STATBR",2010971,"2018-01-10",9325,"T0881","P","29","7","02","PIKE","SPENCER","69392","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000C","NOT APPLICABLE","CROOKED BR","","RT C E","9325","S 7 T 54 N R 4 W",99,99,5.4671599999999998,"0","","",39,28,24.09,91,22,52.25,26.66,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1947,2,0,87,2016,"H 10",20,0,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,20,0,52,5,127,0,0,0,0,20,0,23,7,99,99,"N",0,0,"N",0,0,0,0,"3","3","5","6","N","SERIOUS CONDITION","SERIOUS CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",20.7,"LOAD FACTOR",12.6,"3","5","N","4","0.1-9.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",157,5,1216,24,"N","N","N","0","0","0",489,48,734,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","8",126,2036,0,0,"","0343","FULL","STRUCTURAL","APPROVED","S-7","S-7",19,0,0,19,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,20154,5.4790000000000001,5.5039999999999996,7387,"N","A","","31",2,"PIKE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B13","","","","","","","","","",0,0,0,0,0,0,0,"","","N","NE","NE",null,null,"3",2995.083333,"N",39.473357999999998,-91.381180999999998,34.299999999999997,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3232","Replacement","over Drainage Ditches 1, 251, 258, 259 and 65.",2021,"STATBR",2016885,"2018-01-16",7703,"P0476","P","29","7","07","PEMISCOT","LITTLE RIVER","43400","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000EE","NOT APPLICABLE","DRAIN DTCH NO 259","","RT EE E","7703","S 19 T 20 N R 11 E",99,99,2.0615000000000001,"0","","",36,21,38.729999999999997,89,53,52.26,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1953,1,0,478,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,30,9,95,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"5","6","5","6","N","FAIR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",25.2,"LOAD FACTOR",14.4,"4","3","N","1","30.0-39.9% BELOW","8","8","REHAB-GENERAL DETERIORAT","1",124,7,1017,12,"N","N","N","0","0","0",295,29,443,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","8",717,2036,0,0,"","0533","PARTIAL","FUNCTIONAL","APPROVED","S-5","S-5",13,0,0,13,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,16881,2.0659999999999998,2.0840000000000001,864,"N","A","","35",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2006,16,"FAIR","7=.2%RUST","","SE","SE",null,null,"5",2113.75,"N",36.360757999999997,-89.897850000000005,53.3,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["9S3232","Replacement","over Drainage Ditches 1, 251, 258, 259 and 65.",2021,"STATBR",2026677,"2018-02-15",7700,"P0473","P","29","7","07","PEMISCOT","LITTLE RIVER","43400","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000EE","NOT APPLICABLE","DRAIN DTCH NO 1","","RT EE E","7700","S 19 T 20 N R 11 E",99,99,1.829,"0","","",36,21,43.52,89,54,5.05,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1953,1,0,456,2017,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",5,0,20,0,51,2,241,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","5","6","N","SERIOUS CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",19.8,"LOAD FACTOR",12.6,"4","3","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",275,6,1017,12,"N","N","N","0","0","0",960,96,1440,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",23,"0","","Y","8",684,2037,0,0,"","0482","FULL","STRUCTURAL","APPROVED","S-17","S-17",15,21,38,13,21,38,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,16875,1.833,1.88,864,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,1980,54,"FAIR","5=3.0%RUST","N","SE","SE",null,null,"3",5362.25,"N",36.362088999999997,-89.901403000000002,48.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2S3046","Bridge Improvements","over Salt River 1.2 miles north of Rte. A near Center.",2020,"STATBR",2011050,"2018-01-10",8352,"R0434","P","29","7","02","RALLS","CENTER","12610","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000H","NOT APPLICABLE","SALT RVR","","RT H S","8352","S 2 T 55 N R 6 W",99,99,7.4437199999999999,"0","","",39,35,34.56,91,32,2.41,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1964,2,0,292,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,5,23,11,134,9,652,0,0,0,0,23,11,27,6,99,99,"N",0,0,"N",0,0,0,0,"3","6","6","6","N","SERIOUS CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",20.7,"ALLOWABLE STRESS",9.9,"2","5","N","4","0.1-9.9% BELOW","8","7","REPLACEMENT SUBSTND LOAD","1",669,1,616,24,"N","N","Y24","0","0","616",2666,266,3999,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",423,2036,0,0,"","0447","FULL","STRUCTURAL","APPROVED","S-11","S-11",20,33,0,20,33,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.","TRUCKS OVER * TONS 15 MPH ON BRIDGE EXCEPT TRUCKS WEIGHT LIMIT * TONS.",2017,18204,7.46,7.61,7337,"Y","A","","31",2,"RALLS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B12","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",5,0,12,1965,0,2005,196,"FAIR","8=.1%RUST","","NE","NE",null,null,"3",17930,"N",39.592933000000002,-91.534002999999998,44.7,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3137","Replacement","over North Fork Lost Creek, 1.6 miles south of Rte. Z near Maysville.",2020,"STATBR",2020096,"2018-01-22",9384,"T0641","P","29","7","01","DEKALB","GRANT","28468","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","N FK LOST CR","","RT A S","9384","S 11 T 60 N R 31 W",99,99,16.167120000000001,"0","","",40,1,56.14,94,20,45.34,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1935,2,0,240,2016,"H 10",20,0,"NO MEDIAN",50,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,30,9,92,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","4","4","5","N","SERIOUS CONDITION","POOR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",28.8,"ALLOWABLE STRESS",16.2,"4","4","N","4","0.1-9.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",124,7,1217,12,"N","N","N","0","0","0",389,38,584,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1994,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","5",312,2036,0,0,"","0296","FULL","STRUCTURAL","APPROVED","S-7","S-7",21,0,0,21,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,20272,16.202999999999999,16.222000000000001,5793,"N","A","1","31",1,"DEKALB",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A15","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,5,1960,0,1984,20,"POOR","6=1.0%RUST","N","NW","NW",null,null,"3",1955,"N",40.032260999999998,-94.345928000000001,29.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3134","Replacement","over the Middle Fork Grand River, 0.5 mile north of Rte. W near Gentry.",2021,"STATBR",2031660,"2018-03-05",5063,"H0617","P","29","7","01","WORTH","MIDDLEFORK","47828","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000YY","NOT APPLICABLE","MID FK GRAND RVR","","RT YY S","5063","S 25 T 65 N R 32 W",99,99,2.3355399999999999,"0","","",40,24,55.6,94,26,37.64,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1927,2,0,185,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,6,20,0,70,10,320,0,0,0,0,20,0,21,7,99,99,"N",0,0,"N",0,0,0,0,"4","5","4","4","N","POOR CONDITION","FAIR CONDITION","POOR CONDITION","SEVERE UNDERMINING","NOT APPLICABLE","LOAD FACTOR",27,"LOAD FACTOR",16.2,"4","4","N","3","10.0-19.9% BELOW","6","6","REPLACEMENT SUBSTND LOAD","1",350,11,916,24,"Y24","N","N","916","0","0",1094,109,1642,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","3",240,2037,0,0,"","0322","FULL","STRUCTURAL","APPROVED","S-7","S-7",18,0,0,18,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,11400,2.3410000000000002,2.4020000000000001,5326,"N","A","","31",1,"WORTH",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A12","RED LEAD","A SYSTEM","","","ALUMIN SULPHONATE/LEAD","D SYSTEM","","","GRAY",0,0,9,1965,0,2000,101,"POOR","6=1.0%RUST","N","NW","NW",null,null,"4",6906.6666670000004,"N",40.415444000000001,-94.443788999999995,32.200000000000003,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1P3107","Replacement","over Mozingo Creek, 1 mile east of Rte. F near Maryville.",2022,"STATBR",2020329,"2018-01-22",5016,"H0512","P","29","7","01","NODAWAY","POLK","58808","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00136","NOT APPLICABLE","MOZINGO BR","","US 136 E","5016","S 13 T 64 N R 35 W",99,99,53.104860000000002,"1","0000003558","00",40,20,40.21,94,46,46.54,26.66,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1926,2,0,3312,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,23,11,52,5,138,0,0,0,0,23,11,26,2,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","5","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",35.1,"LOAD FACTOR",20.7,"4","2","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",170,6,917,12,"N","N","N","0","0","0",718,71,1077,2018,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",1940,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","5",6955,2036,0,0,"","0230","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11306,53.222000000000001,53.238999999999997,3558,"Y","A","R","31",1,"NODAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A18","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","GREEN","","GRAY",5,0,10,1979,0,2007,7,"GOOD","9=.03%RUST","","NW","NW",null,null,"4",3611,"Y",40.344503000000003,-94.779594000000003,23,"DEF","FA","N","PRIMARY","POOR"]
["7S3172","Rehabilitation","over Spring River.",2020,"STATBR",2023946,"2018-02-01",1650,"A1963","P","29","7","06","JASPER","SARCOXIE","66008","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000U","NOT APPLICABLE","SPRING RVR","","RT U S","1650","S 11 T 28 N R 29 W",99,99,3.0373800000000002,"0","","",37,9,0.56999999999999995,94,3,41.36,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1966,2,0,446,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",5,0,25,10,90,10,423,0,0,0,0,25,10,28,6,99,99,"N",0,0,"N",0,0,0,0,"3","5","6","7","N","SERIOUS CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",28.8,"ALLOWABLE STRESS",17.100000000000001,"5","5","N","5","=>LEGAL LOADS","6","8","REHAB-GENERAL DETERIORAT","1",449,4,817,24,"N","N","N","0","0","0",1062,106,1593,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",669,2036,0,0,"","0549","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3856,3.044,3.1259999999999999,2327,"Y","A","","35",6,"JASPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G35","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,3,0,0,1969,139,"FAIR","7=.2%RUST","N","SW","SW",null,null,"3",12055.5,"N",37.150157999999998,-94.061488999999995,54.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7S3171","Replacement","over White Oak Creek.",2022,"STATBR",2024113,"2018-02-01",4856,"H0083","P","29","7","06","JASPER","MCDONALD","44930","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00096","NOT APPLICABLE","WHITE OAK CR","","MO 96 E","4856","S 28 T 29 N R 29 W",99,99,26.78462,"0","","",37,11,40.42,94,5,40.270000000000003,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1925,2,0,2743,2016,"H 20",27,10,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","CONCRETE","SLAB",2,4,32,5,40,0,186,0,0,0,0,32,5,33,1,99,99,"N",0,0,"N",0,0,0,0,"4","4","4","5","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",34.200000000000003,"LOAD FACTOR",20.7,"4","4","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",219,9,817,12,"N","N","N","0","0","0",844,84,1267,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1983,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",22,"0","","Y","8",4251,2036,0,0,"","0470","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10983,26.844000000000001,26.879000000000001,1983,"N","A","R1","31",6,"JASPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G08","","","","","","","","","",0,0,0,0,0,0,0,"","","","SW","SW",null,null,"4",6153.5,"N",37.194561,-94.094519000000005,47,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["4I3197","Replacement","over I-29, in Tracy.",2020,"STATBR",2001656,"2018-01-02",87,"A0108","P","29","7","03","PLATTE","FAIR","23230","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00273","NOT APPLICABLE","IS 29","","MO 273 S","87","S 23 T 53 N R 35 W",99,99,23.61084,"0","","",39,23,7.63,94,47,22.13,8.68,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1958,2,4,4707,2016,"HS 20",23,11,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",4,0,30,2,56,1,208,0,7,0,7,28,10,31,5,99,99,"H",16,0,"H",8,6,19,0,"4","4","6","N","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",57.6,"ALLOWABLE STRESS",26.1,"4","4","5","5","=>LEGAL LOADS","N","6","REPLACEMENT SUBSTND LOAD","1",242,8,1017,12,"N","N","N","0","0","0",932,93,1399,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1985,"1 CONCRETE CIP","2 INTEGRAL CONCRETE","1 BUILT UP","0 NONE",7,"0","","Y","N",8943,2036,0,0,"","0386","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,215,23.663,23.713000000000001,5559,"N","A","R","31",3,"PLATTE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C27","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"4",6534.6666670000004,"N",39.385452999999998,-94.789480999999995,38.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3140","Replacement","over East Medicine Creek Drainage Ditch, 0.2 mile east of Rte. 139 near Osgood.",2020,"STATBR",2025448,"2018-02-07",7999,"P0956","P","29","7","01","SULLIVAN","BOWMAN","07678","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000PP","NOT APPLICABLE","E MEDICINE CR DRAI","","RT PP E","7999","S 2 T 62 N R 22 W",99,99,0.24551999999999999,"0","","",40,11,51.43,93,20,30.88,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1955,1,0,156,2016,"H 10",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,2,14,9,127,11,254,0,0,0,0,14,5,17,0,99,99,"N",0,0,"N",0,0,0,0,"3","4","5","5","N","SERIOUS CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",9.9,"LOAD FACTOR",6.3,"2","2","N","0",">39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",288,7,517,12,"N","N","N","0","0","0",901,90,1352,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"8 WOOD OR TIMBER","6 BITUMINOUS","1 BUILT UP","0 NONE",13,"0","","Y","3",195,2036,0,0,"","0080","FULL","STRUCTURAL","APPROVED","S-17","S-17",8,11,20,8,11,20,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,17474,0.246,0.29399999999999998,3960,"N","A","","31",1,"SULLIVAN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A23","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,9,1968,0,1980,29,"POOR","4=10%RUST","N","NW","NW",null,null,"3",4318,"N",40.197619000000003,-93.341910999999996,8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["4S2276","Rehabilitation","over Grand River.",2020,"STATBR",2002455,"2018-01-02",3406,"A4165","P","29","7","06","HENRY","DAVIS","18388","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00018","NOT APPLICABLE","S GRAND RVR","","MO 18 E","3406","S 1 T 41 N R 27 W",99,99,49.776699999999998,"0","","",38,22,15.39,93,51,23.06,37.200000000000003,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1976,2,0,1469,2016,"H 20",23,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",9,0,28,10,160,0,1047,0,7,0,7,27,10,30,9,99,99,"N",0,0,"N",0,0,0,0,"6","5","5","5","N","SATISFACTORY CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",38.700000000000003,"ALLOWABLE STRESS",21.6,"5","5","N","5","=>LEGAL LOADS","8","8","","",0,0,516,24,"N","N","Y24","0","0","516",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1988,"1 CONCRETE CIP","4 LOW SLUMP","1 BUILT UP","0 NONE",8,"0","","Y","4",2203,2036,0,0,"","0603","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,7874,49.887,50.085000000000001,4428,"Y","Z","R","",6,"HENRY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G11","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",6,0,0,1979,0,0,467,"FAIR","6=1.0%RUST","N","SW","SW",null,null,"5",32195.25,"N",38.370941999999999,-93.856406000000007,60.3,"NOT DEF","FA","Y","SUPPLEMENTARY","FAIR"]
["4I3024","Replacement","at Blue Ridge Boulevard/US 40 in Independence.",2023,"STATBR",2001259,"2017-12-29",6651,"L0997","P","29","7","03","JACKSON","INDEPENDENCE CITY","35000","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","IS 70, RP US40E TO IS70E","","BLUE RIDGE BLVD S","6651","S 21 T 49 N R 32 W",99,99,5.7511200000000002,"0","","",39,2,49.38,94,26,22.18,4.96,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1962,3,8,12917,2016,"H 20",47,10,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","BOX BEAM OR GIRDERS- SING","","",4,0,47,10,82,0,268,0,0,0,0,47,10,52,9,99,99,"H",15,8,"H",6,2,18,4,"3","3","6","N","N","SERIOUS CONDITION","SERIOUS CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",68.400000000000006,"ALLOWABLE STRESS",26.1,"3","5","4","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",301,9,917,12,"N","N","N","0","0","0",1485,148,2228,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",5,"0","","Y","N",17437,2036,0,0,"","0281","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14761,5.7640000000000002,5.8140000000000001,21672,"N","A","","31",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C32","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"3",14137,"N",39.047049999999999,-94.439493999999996,28.1,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2P3138","Rehabilitation","over Bear Creek 0.6 mile north of Rte. HH in Hannibal.",2020,"STATBR",2011016,"2018-01-10",857,"A1061","P","29","7","02","RALLS","HANNIBAL CITY","30214","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00061","NOT APPLICABLE","BEAR CR","","US 61 N","857","S 1 T 56 N R 5 W",99,99,328.73329999999999,"1","0000007773","00",39,40,44.35,91,24,39.479999999999997,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1963,2,0,9156,2016,"H 20",27,10,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,87,10,78,0,201,0,0,0,0,27,10,31,5,99,99,"N",0,0,"N",0,0,0,0,"6","7","6","7","N","SATISFACTORY CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",39.6,"LOAD FACTOR",24.3,"6","3","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",236,1,1116,24,"N","N","N","0","0","0",587,58,880,2018,"",0,"","0","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1976,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",23,"1","","Y","8",17396,2036,0,0,"","0709","PARTIAL","FUNCTIONAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2003,329.46,329.49799999999999,7773,"Y","A","R","35",2,"RALLS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B15","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2005,72,"GOOD","8=.1%RUST","","NE","NE",null,null,"6",6314.75,"Y",39.678986000000002,-91.410966999999999,70.900000000000006,"DEF","FA","N","PRIMARY","FAIR"]
["7I3050","Rehabilitation","on the southbound lanes over the Bates County Drainage Ditch.",2020,"STATBR",2028163,"2018-02-20",931,"A1143","P","29","7","06","BATES","OSAGE","55028","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00049","NOT APPLICABLE","BATES CO DRAIN DTC","","IS 49 S","931","S 29 T 39 N R 31 W",99,99,60.218739999999997,"1","0001036007","00",38,8,3.21,94,21,2.23,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1966,2,0,6360,2017,"HS 20",36,0,"NO MEDIAN",35,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,6,32,1,160,0,797,0,0,0,0,32,1,34,9,99,99,"N",0,0,"N",0,0,0,0,"3","5","6","6","N","SERIOUS CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",46.8,"LOAD FACTOR",28.8,"5","4","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",797,0,1017,24,"N","N","N","0","0","0",2534,253,3801,2018,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",36,"1","","Y","8",11130,2037,0,0,"","0714","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2187,60.351999999999997,60.503,1036007,"Y","A","","35",6,"BATES",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G07","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",6,0,15,1969,0,2003,341,"FAIR","7=.2%RUST","N","SW","SW",null,null,"3",27695.75,"Y",38.134225000000001,-94.350618999999995,71.400000000000006,"DEF","FA","N","INTERSTATE","POOR"]
["6S2211","Replacement","on Ladue Road (Rte. AB) at Hibler Creek in Creve Coeur.",2020,"STATBR",2014996,"2018-01-12",9448,"W0332","P","29","7","05","ST. LOUIS","ST. LOUIS 92365","92365","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000AB","NOT APPLICABLE","HIBLER CR","","RT AB E","9448","S 8 T 45 N R 5 E",99,99,1.7583200000000001,"0","","",38,39,19.920000000000002,90,28,28.73,8.68,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1928,2,0,8043,2016,"H 10",32,1,"NO MEDIAN",30,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",1,0,29,6,26,10,26,0,0,0,0,29,6,29,10,99,99,"N",0,0,"N",0,0,0,0,"6","5","4","5","N","SATISFACTORY CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",55.8,"ALLOWABLE STRESS",23.4,"4","2","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",49,2,1017,12,"N","N","N","0","0","0",188,18,282,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",3,"0","","Y","4",11260,2036,0,0,"","0304","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,20400,1.762,1.7669999999999999,6219,"N","A","R","31",5,"ST. LOUIS",null,"Y","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F21","","","","","","","","","",0,0,0,0,0,0,0,"","","","SL","SL",null,null,"4",775.66666699999996,"N",38.655532999999998,-90.474647000000004,30.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2S3071","Bridge Improvements","over Middle Lick Creek 1.2 miles west of Rte. 19 near Laddonia.",2021,"STATBR",2009867,"2018-01-09",184,"A0217","P","29","7","02","AUDRAIN","PRAIRIE","59474","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000J","NOT APPLICABLE","MID LICK CR","","RT J E","184","S 15 T 52 N R 7 W",99,99,16.779679999999999,"0","","",39,16,52.38,91,40,2.29,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1958,2,0,656,2016,"H 15",21,11,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,21,11,47,6,102,0,0,0,0,21,11,24,7,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",44.1,"ALLOWABLE STRESS",27,"4","4","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",131,2,1017,24,"N","N","N","0","0","0",455,45,683,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","8",951,2036,0,0,"","0483","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,441,16.817,16.835999999999999,7371,"N","A","","31",2,"AUDRAIN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B14","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",7,0,9,1978,0,1998,5,"FAIR","7=.2%RUST","","NE","NE",null,null,"4",2507.5,"N",39.281216999999998,-91.667303000000004,48.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2S3120","Bridge Improvements","over Peno Creek 1.0 mile west of Rte. 61 near Bowling Green.",2020,"STATBR",2010969,"2018-01-10",8085,"R0059","P","29","7","02","PIKE","CUIVRE","17704","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000U","NOT APPLICABLE","PENO CR","","RT U S","8085","S 32 T 54 N R 3 W",99,99,1.14266,"0","","",39,24,37.67,91,15,36.119999999999997,16.739999999999998,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1961,1,0,159,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",2,1,21,11,60,0,125,0,0,0,0,21,11,24,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","5","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",24.3,"ALLOWABLE STRESS",11.7,"4","4","N","3","10.0-19.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",157,5,1216,24,"N","N","N","0","0","0",489,48,734,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",17,"0","","Y","8",230,2036,0,0,"","0499","FULL","STRUCTURAL","APPROVED","S-4","S-4",0,0,0,0,0,0,"CENTERLINE OF BRIDGE.","CENTERLINE OF BRIDGE.",2017,17647,1.145,1.169,7395,"N","A","","31",2,"PIKE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B13","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,4,0,0,1988,28,"POOR","5=3.0%RUST","","NE","NE",null,null,"3",3031.25,"N",39.410463999999997,-91.260033000000007,49.9,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["3P3092","Replacement","at Muddy Creek. 0.3 mile south of 330th Road and 0.8 mile north of 320th Road.",2020,"STATBR",2002006,"2018-01-02",5170,"H0920","P","29","7","03","SALINE","MIAMI","47702","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00041","NOT APPLICABLE","MUDDY CR","","MO 41 S","5170","S 28 T 52 N R 21 W",99,99,8.2590199999999996,"0","","",39,15,55.72,93,13,33.29,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1929,2,0,1260,2016,"H 15",21,11,"NO MEDIAN",30,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,22,3,29,10,98,0,0,0,0,22,3,22,11,99,99,"N",0,0,"N",0,0,0,0,"6","4","4","5","N","SATISFACTORY CONDITION","POOR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",54.9,"LOAD FACTOR",32.4,"4","3","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",127,11,1217,24,"N","N","N","0","0","0",445,44,668,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1984,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",21,"0","","Y","5",1638,2036,0,0,"","0495","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,11614,8.2769999999999992,8.2959999999999994,5047,"N","A","R1","31",3,"SALINE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C21","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"4",2245.833333,"N",39.265478000000002,-93.225914000000003,49.5,"DEF","FA","N","PRIMARY","POOR"]
["9S3224","Replacement","over Drainage Ditch 4, Main Drainage Ditch, Little River Drainage Ditches and Drainage Ditch 7.",2020,"STATBR",2017662,"2018-01-16",6892,"N0287","P","29","7","07","STODDARD","ELK","21592","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000Z","NOT APPLICABLE","LIT RVR DRAIN DTCH","","RT Z E","6892","S 4 T 23 N R 12 E",99,99,12.01746,"0","","",36,40,15.75,89,45,19.13,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1957,1,0,260,2016,"H 10",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,22,3,65,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","5","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",25.2,"LOAD FACTOR",15.3,"4","4","N","2","20.0-29.9% BELOW","8","4","REPLACEMENT SUBSTND LOAD","1",91,10,1017,12,"N","N","N","0","0","0",286,28,430,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",11,"0","","Y","4",364,2036,0,0,"","0417","FULL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15259,12.044,12.057,772,"N","A","","31",7,"STODDARD",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,5,0,0,1968,0,"POOR","5=3.0%RUST","N","SE","SE",null,null,"4",1446.25,"N",36.671042,-89.755313999999998,41.7,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3224","Replacement","over Drainage Ditch 4, Main Drainage Ditch, Little River Drainage Ditches and Drainage Ditch 7.",2020,"STATBR",2017674,"2018-01-16",7683,"P0443","P","29","7","07","STODDARD","ELK","21592","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000Z","NOT APPLICABLE","DRAIN DTCH #4","","RT Z E","7683","S 5 T 23 N R 11 E",99,99,4.6748000000000003,"0","","",36,40,18.02,89,53,15.74,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1954,1,0,352,2016,"H 10",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,19,0,59,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",23.4,"ALLOWABLE STRESS",11.7,"4","4","N","3","10.0-19.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",82,0,1017,12,"N","N","N","0","0","0",255,25,383,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",492,2036,0,0,"","0478","FULL","STRUCTURAL","APPROVED","S-4","S-4",0,0,0,0,0,0,"CENTERLINE OF BRIDGE.","CENTERLINE OF BRIDGE.",2017,16841,4.6849999999999996,4.6959999999999997,772,"N","A","","31",7,"STODDARD",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H28","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2008,8,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",1312.75,"N",36.671672000000001,-89.887705999999994,47.8,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3224","Replacement","over Drainage Ditch 4, Main Drainage Ditch, Little River Drainage Ditches and Drainage Ditch 7.",2020,"STATBR",2017660,"2018-01-16",6890,"N0285","P","29","7","07","STODDARD","ELK","21592","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000Z","NOT APPLICABLE","MAIN DRAIN DTCH","","RT Z E","6890","S 6 T 23 N R 12 E",99,99,10.0037,"0","","",36,40,17.27,89,47,29.76,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1957,1,0,260,2016,"H 10",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,27,10,73,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","5","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",18.899999999999999,"LOAD FACTOR",10.8,"4","4","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",98,4,1017,12,"N","N","N","0","0","0",305,30,458,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",11,"0","","Y","8",364,2036,0,0,"","0365","FULL","STRUCTURAL","APPROVED","S-5","S-5",12,0,0,12,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15255,10.026,10.039999999999999,772,"N","A","","31",7,"STODDARD",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,4,0,0,1996,0,"FAIR","9=.03%RUST","N","SE","SE",null,null,"4",1624.25,"N",36.671464,-89.791600000000003,36.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3224","Replacement","over Drainage Ditch 4, Main Drainage Ditch, Little River Drainage Ditches and Drainage Ditch 7.",2020,"STATBR",2017661,"2018-01-16",6891,"N0286","P","29","7","07","STODDARD","ELK","21592","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000Z","NOT APPLICABLE","LIT RVR DRAIN DTCH","","RT Z E","6891","S 5 T 23 N R 12 E",99,99,11.00376,"0","","",36,40,15.94,89,46,24.82,21.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1957,1,0,260,2016,"H 10",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,28,6,84,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","6","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",18.899999999999999,"LOAD FACTOR",11.7,"4","4","N","0",">39.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",114,9,1017,12,"N","N","N","0","0","0",358,35,538,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",11,"0","","Y","8",364,2036,0,0,"","0365","FULL","STRUCTURAL","APPROVED","S-5","S-5",12,0,0,12,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15257,11.028,11.044,772,"N","A","","31",7,"STODDARD",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,6,0,0,1996,2,"FAIR","6=1.0%RUST","N","SE","SE",null,null,"4",1869,"N",36.671093999999997,-89.773561000000001,36.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3381","Bridge Improvements","over Black River.",2022,"STATBR",2015209,"2018-01-12",5734,"K0263","P","29","7","07","BUTLER","POPLAR BLUFF CITY","59096","1","ROUTE CARRIED 'ON' STRUCT","MO","BUSINESS","00060","NOT APPLICABLE","BLACK RIVER, CST RIVERVI","","BU 60 W","5734","S 2 T 24 N R 6 E",99,99,3.9531200000000002,"0","","",36,45,23.45,90,23,25.9,1.24,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1934,2,2,7191,2016,"H 15",25,10,"NO MEDIAN",16,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY-WATERWAY-RAILROAD","STEEL","TRUSS - DECK","STEEL","STRINGER/MULTIBEAM - GRD",1,7,32,1,129,10,398,0,0,0,0,32,1,44,11,99,99,"H",12,5,"R",10,2,0,0,"5","5","4","7","N","FAIR CONDITION","FAIR CONDITION","POOR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",29.7,"ALLOWABLE STRESS",12.6,"2","4","2","5","=>LEGAL LOADS","8","6","REPLACEMENT SUBSTND LOAD","1",426,4,316,24,"Y24","N","N","316","0","0",1485,148,2228,2018,"",0,"","0","L","1-WAY TRAFFIC","","0","NOT APPLICABLE",1986,"1 CONCRETE CIP","4 LOW SLUMP","0 NONE","0 NONE",5,"0","","Y","8",11505,2036,0,0,"","0325","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12758,3.9609999999999999,4.0439999999999996,441,"N","A","R","31",7,"BUTLER",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H38","","","CAL SULPH/LEAD PAINT","S SYSTEM","INORGANIC ZINC/VINYL","C SYSTEM","","GRAY","GREEN",0,5,3,0,2012,1982,230,"GOOD","7=.2%RUST","N","SE","SE",null,null,"4",17876.833332999999,"N",36.756514000000003,-90.390528000000003,32.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3208","Replacement","over Lost Creek, 0.9 mile east of Rte. OO near Carrollton.",2022,"STATBR",1998257,"2017-12-19",6108,"L0184","P","29","7","01","CARROLL","TROTTER","73906","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000E","NOT APPLICABLE","LOST CR","","RT E E","6108","S 22 T 53 N R 24 W",99,99,5.3295199999999996,"0","","",39,22,43.77,93,35,7.98,29.76,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1946,2,0,290,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,21,11,20,11,64,0,0,0,0,21,11,24,3,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","5","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",37.799999999999997,"ALLOWABLE STRESS",25.2,"5","4","N","5","=>LEGAL LOADS","6","6","REHAB-GENERAL DETERIORAT","1",88,6,1017,12,"N","N","N","0","0","0",188,18,283,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",362,2036,0,0,"","0600","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13550,5.3410000000000002,5.3529999999999998,4414,"N","A","","35",1,"CARROLL",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A35","","","","","BASIC LEAD CHROMIUM","B SYSTEM","","","ALUMINUM",0,0,9,0,0,1988,13,"FAIR","6=1.0%RUST","","NW","NW",null,null,"4",1552,"N",39.378824999999999,-93.585549999999998,60,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9P3380","Bridge Improvements","over St. Francis River.",2022,"STATBR",2017816,"2018-01-17",4442,"F0111","P","29","7","07","WAYNE","LOGAN","43616","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00034","NOT APPLICABLE","ST FRANCIS RVR","","MO 34 E","4442","S 9 T 29 N R 5 E",99,99,36.936500000000002,"1","0000001028","00",37,11,40.020000000000003,90,30,13.37,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1955,2,0,3536,2016,"H 15",34,1,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,5,25,10,115,1,690,0,0,0,0,25,10,28,6,99,99,"N",0,0,"N",0,0,0,0,"4","6","6","6","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",30.6,"LOAD FACTOR",18,"5","3","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",701,11,416,24,"N","N","N","0","0","0",2947,294,4421,2018,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","8",6188,2036,0,0,"","0468","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10147,37.018000000000001,37.146000000000001,1028,"N","A","2","31",7,"WAYNE",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H37","","","ZINC/EPOXY/ACRYLIC","G SYSTEM","CAL SULPH/LEAD PAINT","S SYSTEM","","GRAY","GRAY",0,0,13,0,2011,2004,322,"FAIR","9=.03%RUST","N","SE","SE",null,null,"4",19665,"Y",37.194450000000003,-90.503714000000002,46.8,"DEF","FA","N","PRIMARY","POOR"]
["5S3282","Bridge Improvements","over Rogers Creek.",2021,"STATBR",2012624,"2018-01-11",1686,"A2002","P","29","7","04","MARIES","MILLER","48260","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000N","NOT APPLICABLE","RODGERS CR","","RT N E","1686","S 7 T 39 N R 10 W",99,99,1.46506,"0","","",38,7,29.76,92,3,47.62,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1967,2,0,216,2016,"H 15",20,0,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,55,1,143,0,0,0,0,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"3","5","7","6","N","SERIOUS CONDITION","FAIR CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",32.4,"ALLOWABLE STRESS",18.899999999999999,"5","5","N","5","=>LEGAL LOADS","5","6","REHAB-GENERAL DETERIORAT","1",177,1,816,24,"N","N","N","0","0","0",375,37,563,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",302,2036,0,0,"","0622","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3936,1.468,1.4950000000000001,1839,"Y","A","","35",4,"MARIES",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D56","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1969,0,0,27,"FAIR","6=1.0%RUST","","CD","CD",null,null,"3",4123.1666670000004,"N",38.124932999999999,-92.063227999999995,62.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3396","Bridge Improvements","over Drainage Ditch 26.",2022,"STATBR",2017668,"2018-01-16",7001,"N0433","P","29","7","07","STODDARD","DUCK CREEK","20260","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000WW","NOT APPLICABLE","DRAIN DTCH #26","","RT WW S","7001","S 29 T 26 N R 9 E",99,99,2.9487199999999998,"0","","",36,51,57.27,90,6,53.74,26.04,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1958,2,0,688,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,21,7,64,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","6","6","N","POOR CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",44.1,"LOAD FACTOR",27,"4","3","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",88,6,1017,12,"N","N","N","0","0","0",309,30,464,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",963,2036,0,0,"","0433","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,15477,2.9550000000000001,2.968,792,"N","A","","31",7,"STODDARD",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H11","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,6,0,0,1980,0,"FAIR","6=1.0%RUST","","SE","SE",null,null,"4",1424,"N",36.865907999999997,-90.114928000000006,43.3,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190C","Rehabilitation","over Drywood Creek 2.2 miles west of Rte. F.",2021,"STATBR",1992718,"2017-12-01",1697,"A2015","P","29","7","06","VERNON","HARRISON","30592","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000FF","NOT APPLICABLE","DRYWOOD CR","","RT FF E","1697","S 4 T 34 N R 33 W",99,99,3.8626,"0","","",37,43,30.53,94,32,54.7,26.66,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1967,2,0,198,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",5,3,25,10,83,11,519,0,0,0,0,25,10,28,10,99,99,"N",0,0,"N",0,0,0,0,"3","5","3","6","N","SERIOUS CONDITION","FAIR CONDITION","SERIOUS CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",35.1,"ALLOWABLE STRESS",18.899999999999999,"3","5","N","5","=>LEGAL LOADS","4","8","REPLACEMENT SUBSTND LOAD","1",544,5,617,12,"N","N","N","0","0","0",1700,170,2550,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",10,"0","","Y","8",277,2036,0,0,"","0311","FULL","STRUCTURAL","APPROVED","S-3","S-3",20,0,0,20,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,3961,3.871,3.9710000000000001,3390,"Y","A","","31",6,"VERNON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G37","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,15,0,0,2002,142,"FAIR","6=1.0%RUST","N","SW","SW",null,null,"3",14964.5,"N",37.725147,-94.548528000000005,31.1,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190F","Replacement","over Indian Creek 0.4 mile south of Lanagan.",2021,"STATBR",2033542,"2018-03-13",5113,"H0792","P","29","7","06","MCDONALD","LANAGAN TOWN","40592","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000EE","NOT APPLICABLE","INDIAN CR","","RT EE E","5113","S 36 T 22 N R 33 W",14,5,8.5758399999999995,"0","","",36,35,58.36,94,26,58.99,11.78,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1928,2,0,896,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","","",3,0,20,0,109,10,305,0,0,0,0,20,0,21,7,14,5,"N",0,0,"N",0,0,0,0,"5","4","7","6","N","FAIR CONDITION","POOR CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",20.7,"ALLOWABLE STRESS",12.6,"4","3","N","4","0.1-9.9% BELOW","6","8","REPLACEMENT SUBSTND LOAD","1",337,10,817,12,"N","N","N","0","0","0",1176,117,1764,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1568,2037,0,0,"","0171","FULL","STRUCTURAL","APPROVED","S-7","S-7",21,0,0,21,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,11500,8.5950000000000006,8.6560000000000006,3480,"N","A","A","31",6,"MCDONALD",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G01","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,12,0,0,2005,102,"POOR","7=.2%RUST","N","SW","SW",null,null,"4",6582.9166670000004,"N",36.599544000000002,-94.449719000000002,17.100000000000001,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7P3190L","Rehabilitation","over southbound Lake Taneycomo between Branson and Hollister.",2022,"STATBR",2003155,"2018-01-03",2639,"A3070","P","29","7","06","TANEY","BRANSON CITY","07966","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00065","NOT APPLICABLE","WHITE RVR, CST SUNSET RD","","US 65 S","2639","S 5 T 22 N R 21 W",99,99,301.62752,"1","0000002009","00",36,38,1.04,93,13,30.95,4.96,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1973,2,4,10955,2016,"HS 20",43,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY-WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",2,5,43,11,230,3,814,0,0,0,0,43,11,46,10,99,99,"H",14,11,"H",12,1,0,0,"5","5","6","7","N","FAIR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",46.8,"LOAD FACTOR",27.9,"5","9","6","5","=>LEGAL LOADS","8","8","","",0,0,1117,24,"N","Y60","N","0","716","0",0,0,0,0,"",0,"","0","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"1","","Y","8",19171,2036,0,0,"","0799","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6097,302.29399999999998,302.43400000000003,2009,"Y","Z","","",6,"TANEY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G05","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,6,0,0,1995,676,"POOR","8=.1%RUST","N","SW","SW",null,null,"5",38122.333333000002,"Y",36.633622000000003,-93.225263999999996,79.900000000000006,"NOT DEF","FA","N","PRIMARY","FAIR"]
["7P3190H","Replacement","over Camp Branch 2.6 miles east of Bristow.",2021,"STATBR",2032963,"2018-03-12",7026,"N0467","P","29","7","06","VERNON","VIRGIL","76318","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000K","NOT APPLICABLE","CAMP BR","","RT K E","7026","S 14 T 35 N R 30 W",99,99,7.73264,"0","","",37,48,12.23,94,13,1.34,29.76,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1958,1,0,536,2017,"H 10",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","CHANNEL BEAM","","",3,0,20,0,34,1,89,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","4","7","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",24.3,"LOAD FACTOR",14.4,"4","3","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",121,4,617,12,"N","N","N","0","0","0",421,42,631,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"2 CONCRETE PRECAST","6 BITUMINOUS","1 BUILT UP","0 NONE",10,"0","","Y","8",750,2037,0,0,"","0372","FULL","STRUCTURAL","APPROVED","S-17","S-17",13,17,31,13,17,31,"CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.","CL OF BR AND TRK OVR * T 15MPH ON BR EXCPT SNGLE UNT TRKS WT LMT * T  OTHR TRKS WT LMT * T.",2017,15527,7.75,7.7670000000000003,2555,"N","A","","31",6,"VERNON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G37","BASIC LEAD CHROMIUM","B SYSTEM","","","","","ALUMINUM","","",4,0,0,1958,0,0,0,"POOR","4=10%RUST","N","SW","SW",null,null,"4",1980.25,"N",37.803396999999997,-94.217039,37.200000000000003,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3344","Bridge Improvements","over Swan Creek.",2022,"STATBR",2012833,"2018-01-11",1171,"A1410","P","29","7","04","OSAGE","CRAWFORD","17128","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00089","NOT APPLICABLE","SWAN CR","","MO 89 S","1171","S 16 T 42 N R 8 W",99,99,27.828700000000001,"0","","",38,23,34.229999999999997,91,49,26.96,19.22,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1964,2,0,930,2016,"H 15",21,11,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,80,0,207,0,0,0,0,25,10,29,6,99,99,"N",0,0,"N",0,0,0,0,"4","7","6","6","N","POOR CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",27.9,"ALLOWABLE STRESS",17.100000000000001,"4","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",242,8,1216,24,"N","N","N","0","0","0",574,57,862,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","8",1348,2036,0,0,"","0579","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2737,27.89,27.928999999999998,7742,"Y","A","","35",4,"OSAGE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D34","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",5,0,12,1966,0,2006,64,"GOOD","8=.1%RUST","N","CD","CD",null,null,"4",6106.5,"N",38.392842000000002,-91.824156000000002,57.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3349","Bridge Improvements","over I-44.",2022,"STATBR",2012914,"2018-01-11",1560,"A1869","P","29","7","04","PHELPS","ST. JAMES","64442","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000U","NOT APPLICABLE","IS 44","","RT U S","1560","S 12 T 38 N R 6 W",99,99,5.3065800000000003,"0","","",38,1,35.19,91,32,36.29,39.68,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1967,2,4,461,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,25,10,65,11,216,0,0,0,0,25,10,28,6,99,99,"H",16,4,"H",10,5,10,5,"4","6","6","N","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",32.4,"ALLOWABLE STRESS",18,"5","5","6","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",252,6,917,24,"N","N","N","0","0","0",598,59,897,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",1,"0","","Y","N",691,2036,0,0,"","0695","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3647,5.3179999999999996,5.3460000000000001,1498,"Y","A","","35",4,"PHELPS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D49","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,0,0,2000,51,"GOOD","8=.1%RUST","","CD","CD",null,null,"4",6156,"N",38.026442000000003,-91.543413999999999,69.5,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["4S3286","Rehabilitation","over Young Branch, 0.1 mile south of 217th Street and 0.4 mile northeast of Branic Drive in Peculiar.",2021,"STATBR",1999598,"2017-12-29",2009,"A2331","P","29","7","03","CASS","PECULIAR CITY","56756","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000J","NOT APPLICABLE","YOUNG BR","","RT J S","2009","S 10 T 45 N R 32 W",99,99,5.3983400000000001,"0","","",38,43,31,94,26,33.43,16.739999999999998,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1968,2,0,2866,2016,"H 15",21,11,"NO MEDIAN",15,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,34,1,42,11,115,0,0,0,0,34,1,36,8,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","5","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",36.9,"ALLOWABLE STRESS",18.899999999999999,"5","5","N","5","=>LEGAL LOADS","7","6","REHAB-GENERAL DETERIORAT","1",144,3,1117,24,"N","N","N","0","0","0",375,37,563,2017,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","0 NONE",10,"0","","Y","5",4728,2036,0,0,"","0621","PARTIAL","STRUCTURAL","APPROVED","S-C3","S-C3",45,0,0,45,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,4676,5.41,5.4320000000000004,5717,"Y","A","","35",3,"CASS",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C03","","","RED LEAD","A SYSTEM","","","","ALUMINUM","",0,5,0,0,1969,0,22,"FAIR","6=1.0%RUST","N","KC","KC",null,null,"4",4216.6666670000004,"N",38.725278000000003,-94.442618999999993,62.1,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3565","Replacement","over Howell Creek.",2023,"STATBR",2016144,"2018-01-12",7050,"N0497","P","29","7","07","HOWELL","HOWELL","33382","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000ZZ","NOT APPLICABLE","HOWELL CR","","RT ZZ E","7050","S 36 T 24 N R 8 W",99,99,1.38384,"0","","",36,42,38.72,91,48,3.18,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1959,1,0,1334,2016,"H 10",20,0,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,42,3,124,0,0,0,0,20,0,23,3,99,99,"N",0,0,"N",0,0,0,0,"5","6","5","5","N","FAIR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",22.5,"ALLOWABLE STRESS",11.7,"2","2","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",154,1,1217,24,"N","N","N","0","0","0",535,53,803,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",2004,"1 CONCRETE CIP","5 EPOXY OVERLAY","0 NONE","0 NONE",9,"0","","Y","4",2001,2036,0,0,"","0354","FULL","STRUCTURAL","APPROVED","S-5","S-5",18,0,0,18,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,15575,1.387,1.411,1560,"N","A","1","31",7,"HOWELL",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H50","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,6,0,0,1987,26,"FAIR","8=.1%RUST","","SE","SE",null,null,"5",2883,"N",36.710756000000003,-91.800882999999999,35.4,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["4S3290","Replacement","2.1 miles west of Rte. 9 in Parkville and 0.1 mile east of Union Chapel Road.",2022,"STATBR",2001663,"2018-01-02",367,"A0533","P","29","7","03","PLATTE","WALDRON","76606","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000FF","NOT APPLICABLE","RUSH CR","","RT FF E","367","S 33 T 51 N R 34 W",99,99,8.3699999999999997E-2,"0","","",39,11,45.31,94,43,17.510000000000002,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1963,2,0,2792,2016,"H 15",24,11,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,35,1,90,0,0,0,0,25,10,26,6,99,99,"N",0,0,"N",0,0,0,0,"5","6","6","6","N","FAIR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",32.4,"ALLOWABLE STRESS",18,"5","3","N","5","=>LEGAL LOADS","6","6","REPLACEMENT SUBSTND LOAD","1",121,4,1016,24,"N","N","N","0","0","0",464,46,696,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1985,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"0","","Y","8",5025,2036,0,0,"","0462","FULL","FUNCTIONAL","APPROVED","S-15","S-15",38,24,0,38,24,0,"TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT","TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT",2017,866,8.4000000000000005E-2,0.10100000000000001,5487,"N","A","R","31",3,"PLATTE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C24","","","RED LEAD","A SYSTEM","","","","ALUMINUM","",0,4,0,0,1965,0,18,"FAIR","7=.2%RUST","N","KC","KC",null,null,"5",2385,"N",39.195919000000004,-94.721530999999999,46.2,"DEF","FA","N","SUPPLEMENTARY","FAIR"]
["2S3200","Bridge Improvements","over Clear Creek 2.5 miles west of Rte. 19 near Big Spring.",2022,"STATBR",2010801,"2018-01-10",7431,"N0785","P","29","7","02","MONTGOMERY","LOUTRE","44228","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000J","NOT APPLICABLE","CLEAR CR","","RT J S","7431","S 20 T 47 N R 5 W",99,99,10.25046,"0","","",38,49,42.14,91,30,31.29,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1962,2,0,184,2016,"H 15",20,0,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,49,6,125,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","6","6","6","N","SERIOUS CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",28.8,"ALLOWABLE STRESS",16.2,"5","4","N","5","=>LEGAL LOADS","4","6","REHAB-GENERAL DETERIORAT","1",157,5,916,24,"N","N","N","0","0","0",333,33,499,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1994,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","8",266,2036,0,0,"","0516","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,16337,10.273,10.3,7515,"Y","A","1","35",2,"MONTGOMERY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B35","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",0,0,9,1964,0,2000,23,"GOOD","7=.2%RUST","","NE","NE",null,null,"3",2781.25,"N",38.828372000000002,-91.508691999999996,51.6,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3567","Rehabilitation","over I-57.",2023,"STATBR",2016391,"2018-01-16",204,"A0236","P","29","7","07","MISSISSIPPI","LONG PRAIRIE","43886","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000B","NOT APPLICABLE","IS 57","","RT B S","204","S 17 T 26 N R 15 E",99,99,0.34533999999999998,"0","","",36,54,3.15,89,27,21.86,14.26,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1959,2,4,1831,2016,"H 20",40,0,"NO MEDIAN",23,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,27,10,71,9,247,0,0,0,0,27,10,31,5,99,99,"H",15,1,"H",10,5,28,6,"4","6","7","N","N","POOR CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",39.6,"ALLOWABLE STRESS",20.7,"5","5","6","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",282,0,1117,12,"N","N","N","0","0","0",736,73,1104,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","N",2563,2036,0,0,"","0644","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,492,0.34599999999999997,0.39100000000000001,650,"N","A","","35",7,"MISSISSIPPI",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H09","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,9,1974,0,2001,103,"POOR","6=1.0%RUST","","SE","SE",null,null,"4",7759.9166670000004,"N",36.900874999999999,-89.456072000000006,64.400000000000006,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3063","Replacement","over the Union Pacific Railroad and Rte. M.",2020,"STATBR",2021964,"2018-01-23",5363,"J0356","P","29","7","07","SCOTT","SCOTT CITY CITY","66368","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00061","NOT APPLICABLE","US 61, UP RR","","US 61 S","5363","S 2191 T 29 N R 14 E",99,99,295.8082,"0","","",37,12,47.87,89,32,44.41,14.88,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1930,2,3,4500,2016,"H 15",20,0,"NO MEDIAN",19,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY-RAILROAD","STEEL","STRINGER/MULTIBEAM - GRD","CONCRETE","TEE BEAM",1,5,22,3,42,7,234,0,0,0,0,22,3,22,11,99,99,"H",19,5,"H",0,11,0,0,"4","3","4","N","N","POOR CONDITION","SERIOUS CONDITION","POOR CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",23.4,"LOAD FACTOR",13.5,"3","2","2","1","30.0-39.9% BELOW","N","6","REPLACEMENT SUBSTND LOAD","1",268,11,118,12,"N","N","N","0","0","0",1032,103,1549,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1985,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",9,"0","","Y","N",6525,2036,0,0,"","0020","FULL","STRUCTURAL","APPROVED","S-16","S-16",15,20,37,15,20,37,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,12005,296.46199999999999,296.512,11,"N","A","R1","31",7,"SCOTT",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H07","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,0,0,0,1964,10,"FAIR","","N","SE","SE",null,null,"3",5362.5,"N",37.213296999999997,-89.545669000000004,2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S0588","Replacement","over Ervens Branch, 0.4 mile north of Rte. W near Maysville.",2020,"STATBR",2030496,"2018-03-02",8691,"S0419","P","29","7","01","DEKALB","DALLAS","18046","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000D","NOT APPLICABLE","ERVENS BR","","RT D S","8691","S 9 T 59 N R 30 W",99,99,8.0922400000000003,"0","","",39,56,9.82,94,15,41.69,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1932,1,0,382,2017,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",4,0,20,0,34,5,102,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"3","4","4","5","N","SERIOUS CONDITION","POOR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",9.9,"2","4","N","1","30.0-39.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",131,2,1217,12,"N","N","N","0","0","0",408,40,612,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","3",496,2037,0,0,"","0317","FULL","STRUCTURAL","APPROVED","S-5","S-5",16,0,0,16,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,18886,8.11,8.1289999999999996,5791,"N","A","","31",1,"DEKALB",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A15","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,9,0,0,1995,16,"POOR","5=3.0%RUST","N","NW","NW",null,null,"3",2133.5,"N",39.936061000000002,-94.261581000000007,31.7,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3328","Replacement","over Old Channel Little River.",2020,"STATBR",2016680,"2018-01-16",9285,"T0785","P","29","7","07","NEW MADRID","LA FONT","39710","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000ZZ","NOT APPLICABLE","OLD CHNL LITTLE RV","","RT ZZ E","9285","S 3 T 21 N R 12 E",99,99,3.4075199999999999,"0","","",36,28,55.68,89,44,14.36,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1936,2,0,148,2016,"H 10",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,43,11,98,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","5","6","N","SERIOUS CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",18,"ALLOWABLE STRESS",8.1,"2","4","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",127,11,1217,12,"N","N","N","0","0","0",399,39,598,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","3",229,2036,0,0,"","0163","FULL","STRUCTURAL","APPROVED","S-16","S-16",15,21,38,15,21,38,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,20074,3.415,3.4340000000000002,522,"N","A","","31",7,"NEW MADRID",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H26","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",9,0,12,1968,0,2006,20,"VERYPOOR","5=3.0%RUST","N","SE","SE",null,null,"3",2082.5,"N",36.482132999999997,-89.737322000000006,16.3,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["7I3254","Rehabilitation","on northbound bridge over MNA Railroad and northbound and southbound bridges over Opossum Creek.",2021,"STATBR",2023963,"2018-02-01",2859,"A3400","P","29","7","06","JASPER","PRESTON","59906","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00049","NOT APPLICABLE","MNA RR","","IS 49 N","2859","S 13 T 30 N R 31 W",99,99,62.166780000000003,"1","0001036008","00",37,21,10.45,94,17,56.87,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1976,2,0,6502,2016,"HS 20",40,0,"OPEN MEDIAN",45,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RAILROAD","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD","","",3,0,40,8,75,1,201,0,7,0,7,39,4,42,7,99,99,"R",22,11,"R",25,3,0,0,"7","6","6","N","N","GOOD CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",74.7,"LOAD FACTOR",33.299999999999997,"6","6","8","5","=>LEGAL LOADS","N","8","","",0,0,717,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",25,"1","","Y","N",11703,2036,0,0,"","0977","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6624,62.304000000000002,62.341000000000001,1036008,"Y","Z","","",6,"JASPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G27","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SW","SW",null,null,"6",8559.25,"Y",37.352902999999998,-94.299131000000003,97.7,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["7I3254","Rehabilitation","on northbound bridge over MNA Railroad and northbound and southbound bridges over Opossum Creek.",2021,"STATBR",2023969,"2018-02-01",2863,"A3403","P","29","7","06","JASPER","PRESTON","59906","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00049","NOT APPLICABLE","OPOSSUM CR","","IS 49 N","2863","S 25 T 30 N R 31 W",99,99,59.715919999999997,"1","0001036008","00",37,19,20.16,94,18,7.36,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1976,2,0,7414,2016,"HS 20",40,0,"OPEN MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,40,8,33,1,87,0,7,0,7,39,4,42,7,99,99,"N",0,0,"N",0,0,0,0,"7","7","7","6","N","GOOD CONDITION","GOOD CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",56.7,"LOAD FACTOR",34.200000000000003,"7","6","N","5","=>LEGAL LOADS","8","8","","",0,0,717,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",25,"1","","Y","8",13345,2036,0,0,"","0977","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6633,59.847999999999999,59.863999999999997,1036008,"N","Z","","",6,"JASPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G08","","","","","","","","","",0,0,0,0,0,0,0,"","","","SW","SW",null,null,"7",3704.75,"Y",37.322266999999997,-94.302043999999995,97.7,"NOT DEF","FA","N","INTERSTATE","GOOD"]
["7I3254","Rehabilitation","on northbound bridge over MNA Railroad and northbound and southbound bridges over Opossum Creek.",2021,"STATBR",2023968,"2018-02-01",2862,"A3403","P","29","7","06","JASPER","PRESTON","59906","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00049","NOT APPLICABLE","OPPSSUM CR","","IS 49 S","2862","S 24 T 30 N R 31 W",99,99,118.59918,"1","0001036007","00",37,19,20.02,94,18,8.4600000000000009,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1976,2,0,7516,2016,"HS 20",40,0,"OPEN MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE CONTINUOUS","SLAB","","",3,0,40,8,33,1,87,0,7,0,7,39,4,42,7,99,99,"N",0,0,"N",0,0,0,0,"7","7","6","5","N","GOOD CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",56.7,"LOAD FACTOR",34.200000000000003,"6","6","N","5","=>LEGAL LOADS","8","8","","",0,0,717,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",25,"1","","Y","8",13528,2036,0,0,"","0976","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6631,118.861,118.877,1036007,"N","Z","","",6,"JASPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G08","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SW","SW",null,null,"6",3704.75,"Y",37.322228000000003,-94.302350000000004,97.6,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["9S3530","Replacement","over Drainage Ditch 72.",2023,"STATBR",2016900,"2018-01-16",9188,"T0536","P","29","7","07","PEMISCOT","PASCOLA","56450","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","DRAIN DTCH NO 72","","RT A E","9188","S 23 T 19 N R 10 E",99,99,1.97966,"0","","",36,15,48.43,89,56,36.74,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1935,2,0,364,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",1,0,20,0,44,11,47,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","5","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",24.3,"LOAD FACTOR",14.4,"4","4","N","5","=>LEGAL LOADS","6","8","REPLACEMENT SUBSTND LOAD","1",68,10,1017,12,"N","N","N","0","0","0",215,21,322,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",546,2036,0,0,"","0415","FULL","STRUCTURAL","APPROVED","S-1","S-16",0,0,0,14,19,34,"NO POSTING REQUIRED","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,19880,1.984,1.992,1086,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H22","","","","","CAL-ALUM SULPH/SYS C","1 SYSTEM","","","GRAY",0,0,10,0,0,2007,12,"FAIR","8=.1%RUST","N","SE","SE",null,null,"4",998.75,"N",36.263452999999998,-89.943539000000001,41.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2P3085","Bridge Improvements","over McLean's Branch 0.1 mile south of Rte. N near Winfield.",2020,"STATBR",2031272,"2018-03-05",5776,"K0341","P","29","7","02","LINCOLN","MONROE","49322","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00079","NOT APPLICABLE","MCLEANS BR","","MO 79 S","5776","S 24 T 49 N R 2 E",15,11,71.737719999999996,"0","","",38,59,56.49,90,44,18.899999999999999,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1938,2,0,5456,2017,"H 15",23,11,"NO MEDIAN",35,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","","",1,0,23,11,116,1,116,0,0,0,0,23,11,24,11,16,0,"N",0,0,"N",0,0,0,0,"4","5","6","7","N","POOR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",30.6,"LOAD FACTOR",18,"4","2","N","5","=>LEGAL LOADS","8","7","REPLACEMENT SUBSTND LOAD","1",144,3,516,24,"Y24","N","N","516","0","0",552,55,829,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","7 INTERNALLY SEALED",9,"0","","Y","8",10912,2037,0,0,"","0332","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12845,71.896000000000001,71.927000000000007,6366,"N","A","","31",2,"LINCOLN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B30","","","","","BASIC LEAD CHROMIUM","B SYSTEM","","","ALUMINUM",0,0,4,0,0,1980,61,"POOR","5=3.0%RUST","","NE","NE",null,null,"4",2890.333333,"N",38.999025000000003,-90.738583000000006,33.200000000000003,"DEF","FA","N","PRIMARY","POOR"]
["9S3331","Replacement","over Drainage Ditch 71.",2020,"STATBR",2016904,"2018-01-16",9255,"T0698","P","29","7","07","PEMISCOT","PASCOLA","56450","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","DRAIN DTCH NO 71","","RT A E","9255","S 18 T 19 N R 11 E",99,99,4.5439800000000004,"0","","",36,16,39.81,89,54,56.66,21.7,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1937,2,0,254,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,15,1,47,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","6","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",24.3,"LOAD FACTOR",14.4,"4","4","N","4","0.1-9.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",68,10,1017,12,"N","N","N","0","0","0",215,21,322,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",381,2036,0,0,"","0419","FULL","STRUCTURAL","APPROVED","S-7","S-7",17,0,0,17,0,0,"TRUCKS OVER * TONS 15 MPH ON BRIDGE.","TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,20014,4.5540000000000003,4.5629999999999997,1086,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H22","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,10,0,0,1982,7,"FAIR","9=.03%RUST","","SE","SE",null,null,"4",998.75,"N",36.277724999999997,-89.915739000000002,41.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["7S3285","Rehabilitation","on Range Line Road over KCS Railroad.",2022,"STATBR",2024128,"2018-02-01",6540,"L0833","P","29","7","06","JASPER","JOPLIN CITY","37592","1","ROUTE CARRIED 'ON' STRUCT","MO","BUSINESS","00049","NOT APPLICABLE","KCS RR","","LP 49 S","6540","S 13 T 27 N R 32 W",99,99,14.4274,"1","0000255613","00",37,3,31.34,94,28,41.66,8.06,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","14-UR OTHR PRINCIPL ARTRL",1957,4,0,27329,2016,"H 20",60,0,"NO MEDIAN",15,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RAILROAD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,56,1,49,10,138,0,7,0,7,54,9,57,8,99,99,"R",23,3,"R",22,11,0,0,"3","4","6","N","N","SERIOUS CONDITION","POOR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",40.5,"LOAD FACTOR",24.3,"4","5","9","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",170,6,817,24,"N","N","N","0","0","0",1087,108,1631,2018,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",1976,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",5,"0","","Y","N",42359,2036,0,0,"","0295","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14481,14.462,14.488,255613,"N","A","R1","31",6,"JASPER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","JATSO","1901-01-01","7G26","","","INORGANIC ZINC/VINYL","C SYSTEM","","","","GREEN","",0,7,0,0,1990,0,72,"FAIR","7=.2%RUST","","SW","SW",null,null,"3",7958,"Y",37.058706000000001,-94.478239000000002,29.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["4S3218","Replacement","over Rte. 78, 1.1 miles east of I-435 and 0.3 mile west of Arlington Avenue.",2020,"STATBR",2031084,"2018-03-05",6073,"L0102","P","29","7","03","JACKSON","INDEPENDENCE CITY","35000","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","MO 78","","BLUE RIDGE BLVD S","6073","S 8 T 49 N R 32 W",99,99,2.1724800000000002,"0","","",39,4,53.24,94,28,16.04,9.92,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1966,2,4,3107,2017,"HS 20",23,11,"NO MEDIAN",9,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",4,0,47,10,44,11,154,0,0,3,11,47,10,55,5,99,99,"H",15,1,"H",11,5,6,10,"3","3","7","N","N","SERIOUS CONDITION","SERIOUS CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",45.9,"LOAD FACTOR",27.9,"3","9","6","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",186,11,1017,12,"N","N","N","0","0","0",717,71,1076,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"0","","Y","N",4194,2037,0,0,"","0419","FULL","STRUCTURAL","APPROVED","S-C3","S-C3",55,0,0,55,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,13479,2.177,2.2080000000000002,21672,"N","A","","31",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C32","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"3",8534.1666669999995,"N",39.081456000000003,-94.471121999999994,41.9,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["1S3218","Replacement","over Little Muddy Creek, 2.6 miles east of Rte. 65 near Mercer.",2022,"STATBR",2029595,"2018-02-23",9378,"T0087","P","29","7","01","MERCER","SOMERSET","68564","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000M","NOT APPLICABLE","LIT MUDDY CR","","RT M E","9378","S 22 T 66 N R 23 W",99,99,2.6021399999999999,"0","","",40,30,46.41,93,29,12.57,24.8,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1934,1,0,484,2017,"H 10",21,11,"NO MEDIAN",20,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,43,11,118,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","5","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",26.1,"LOAD FACTOR",15.3,"4","3","N","2","20.0-29.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",147,7,817,12,"N","N","N","0","0","0",514,51,772,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",1994,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",16,"0","","Y","3",605,2037,0,0,"","0380","FULL","STRUCTURAL","APPROVED","S-5","S-5",18,0,0,18,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,20260,2.6080000000000001,2.6320000000000001,3940,"N","A","1","31",1,"MERCER",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A21","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","GRAY","","GRAY",0,0,16,0,0,2006,25,"FAIR","5=3.0%RUST","N","NW","NW",null,null,"3",2507.5,"N",40.512892000000001,-93.486824999999996,38,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["6S3168","Replacement","over Happy Sac Creek.",2020,"STATBR",2013274,"2018-01-11",7125,"N0620","P","29","7","05","FRANKLIN","CENTRAL","12754","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000AD","NOT APPLICABLE","HAPPY SOCK CR","","RT AD E","7125","S 10 T 42 N R 1 W",99,99,1.05338,"0","","",38,23,44.25,91,0,31.81,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1958,2,0,574,2016,"H 10",20,0,"NO MEDIAN",46,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","CONCRETE","TEE BEAM","","",3,0,20,0,47,6,132,0,0,0,0,20,0,23,3,99,99,"N",0,0,"N",0,0,0,0,"4","4","4","4","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","SEVERE UNDERMINING","NOT APPLICABLE","LOAD FACTOR",20.7,"LOAD FACTOR",12.6,"4","3","N","3","10.0-19.9% BELOW","3","6","REPLACEMENT SUBSTND LOAD","1",164,0,1017,24,"N","N","N","0","0","0",570,57,855,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","9 OTHER","0 NONE","0 NONE",11,"0","","Y","8",1090,2036,0,0,"","0033","FULL","STRUCTURAL","APPROVED","S-3","S-3",20,0,0,20,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,15725,1,1.0209999999999999,6939,"N","A","","31",5,"FRANKLIN",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F63","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SL","SL",null,null,"4",3069,"N",38.395625000000003,-91.008836000000002,3.3,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["5S3283","Replacement","over Deer Creek.",2022,"STATBR",2012835,"2018-01-11",1513,"A1822","P","29","7","04","OSAGE","BENTON","04762","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00100","NOT APPLICABLE","DEER CR","","MO 100 E","1513","S 20 T 45 N R 8 W",99,99,13.27544,"0","","",38,39,6.84,91,50,25.22,39.68,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1966,2,0,476,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,61,0,158,0,0,0,0,25,10,28,6,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","5","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",18,"5","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",190,2,1216,24,"N","N","N","0","0","0",449,44,674,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",11,"0","","Y","8",690,2036,0,0,"","0570","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3550,13.305,13.334,6368,"Y","A","","35",4,"OSAGE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D14","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1968,0,0,30,"FAIR","7=.2%RUST","N","CD","CD",null,null,"4",4503,"N",38.651899999999998,-91.840339,57,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["6P3062B","Replacement","over flood control lake in Earth City.",2023,"STATBR",2014895,"2018-01-12",34153,"A8124","P","29","7","05","ST. LOUIS","NORTHWEST","53360","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00141","NOT APPLICABLE","LAKE","","MO 141 N","34153","S 33 T 47 N R 5 E",99,99,28.89386,"1","0000006354","00",38,46,8.76,90,27,24.84,6.2,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1972,2,0,8728,2016,"HS 20",27,10,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","SLAB","","",1,0,27,10,45,11,50,0,0,0,0,27,10,32,1,99,99,"N",0,0,"N",0,0,0,0,"5","5","7","9","N","FAIR CONDITION","FAIR CONDITION","GOOD CONDITION","NO NOTEWORTHY DEFICIENCIE","NOT APPLICABLE","LOAD FACTOR",56.7,"LOAD FACTOR",34.200000000000003,"5","2","N","5","=>LEGAL LOADS","9","8","REHAB-GENERAL DETERIORAT","1",72,1,816,24,"N","N","N","0","0","0",179,17,268,2018,"",0,"","0","N","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","3 EPOXY","0 NONE",5,"0","","Y","8",10910,2036,0,0,"","0626","PARTIAL","FUNCTIONAL","APPROVED","S-1","S-15",0,0,0,67,45,0,"NO POSTING REQUIRED","TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT",2017,104028,28.959,28.969000000000001,6354,"Y","A","","35",5,"ST. LOUIS",null,"Y","","","","NONE","","","EWGCC","1901-01-01","7F22","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SL","SL",null,null,"5",1604.166667,"Y",38.769100000000002,-90.456900000000005,62.6,"DEF","FA","N","PRIMARY","FAIR"]
["6P3062B","Replacement","over flood control lake in Earth City.",2023,"STATBR",2014893,"2018-01-12",34152,"A8123","P","29","7","05","ST. LOUIS","NORTHWEST","53360","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00141","NOT APPLICABLE","SMALL LK","","MO 141 S","34152","S 33 T 47 N R 5 E",99,99,1.90588,"1","0000006353","00",38,46,8.4,90,27,38.159999999999997,6.2,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1972,2,0,6551,2016,"HS 20",25,10,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","SLAB","","",1,0,27,10,47,10,50,0,0,0,0,27,10,32,1,99,99,"N",0,0,"N",0,0,0,0,"5","5","7","9","N","FAIR CONDITION","FAIR CONDITION","GOOD CONDITION","NO NOTEWORTHY DEFICIENCIE","NOT APPLICABLE","LOAD FACTOR",56.7,"LOAD FACTOR",34.200000000000003,"5","2","N","5","=>LEGAL LOADS","9","8","REHAB-GENERAL DETERIORAT","1",72,1,816,24,"N","N","N","0","0","0",179,17,268,2018,"",0,"","0","N","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","3 EPOXY","0 NONE",5,"0","","Y","8",8188,2036,0,0,"","0642","PARTIAL","FUNCTIONAL","APPROVED","S-1","S-15",0,0,0,67,44,0,"NO POSTING REQUIRED","TRUCK WEIGHT LIMIT * TONS EXCEPT SINGLE UNIT TANDEM REAR AXLE TRUCKS * TONS WEIGHT LIMIT",2017,104026,1.91,1.92,6353,"Y","A","","35",5,"ST. LOUIS",null,"Y","","","SEISMIC DESIGN NOT REQUIR","NONE","","","EWGCC","1901-01-01","7F22","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SL","SL",null,null,"5",1604.166667,"Y",38.768999999999998,-90.460599999999999,64.2,"DEF","FA","N","PRIMARY","FAIR"]
["5I3365","Bridge Improvements","over Auxvasse Creek, east of Kingdom City.",2021,"STATBR",2011714,"2018-01-10",77,"A0096","P","29","7","04","CALLAWAY","CALWOOD","10666","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00070","NOT APPLICABLE","AUXVASSE CR","","IS 70 W","77","S 17 T 48 N R 8 W",99,99,96.452160000000006,"1","0000003506","00",38,56,10.39,91,50,36.42,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1963,2,0,15682,2016,"HS 20",40,0,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",3,5,30,6,80,0,378,0,0,0,0,30,9,33,5,99,99,"N",0,0,"N",0,0,0,0,"6","5","5","5","N","SATISFACTORY CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",45.9,"LOAD FACTOR",27.9,"5","4","N","5","=>LEGAL LOADS","8","8","","",0,0,916,24,"N","N","Y24","0","0","916",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","4 LOW SLUMP","0 NONE","7 INTERNALLY SEALED",38,"1","","Y","8",29011,2036,0,0,"","0657","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,186,96.665000000000006,96.736999999999995,3506,"N","Z","R","",4,"CALLAWAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D57","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,9,1964,0,2000,120,"POOR","8=.1%RUST","","CD","CD",null,null,"5",12631.5,"Y",38.936219000000001,-91.843450000000004,65.7,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["4I3221","Replacement","at Hillcrest Dr., 0.3 mile north of I-435 and I-470 interchange and 0.9 mile south of Blue Ridge Boulevard.",2020,"STATBR",2000589,"2017-12-29",1883,"A2199","P","29","7","03","JACKSON","KANSAS CITY CITY","38000","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","IS 470, RP IS470W TO IS4","","HILLCREST DR S","1883","S 35 T 48 N R 33 W",99,99,2.4024999999999999,"0","","",38,56,0.71,94,31,21.92,1.24,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1974,2,10,2980,2016,"HS 20",40,0,"NO MEDIAN",15,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",4,1,40,0,90,10,365,0,0,0,0,40,0,42,7,99,99,"H",17,3,"H",30,6,12,9,"5","6","6","N","N","FAIR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",47.7,"LOAD FACTOR",28.8,"6","6","9","5","=>LEGAL LOADS","N","4","","",0,0,317,24,"N","N","Y24","0","0","317",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"0","","Y","N",4172,2036,0,0,"","0925","","NOT DEFICIENT","APPROVED","S-C3","S-C3",65,0,0,65,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,4385,2.4079999999999999,2.516,73600,"Y","Z","1","",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C32","INORGANIC ZINC/VINYL","C SYSTEM","","","","","GREEN","","",8,0,0,1976,0,0,128,"FAIR","7=.2%RUST","N","KC","KC",null,null,"5",15542.916667,"N",38.933531000000002,-94.522756000000001,92.5,"NOT DEF","FA","N","SUPPLEMENTARY","FAIR"]
["7P3195","Rehabilitation","over Stockton Lake.",2020,"STATBR",2028541,"2018-02-20",2518,"A2932","P","29","7","06","DADE","POLK","58754","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00160","NOT APPLICABLE","STOCKTON LK","","US 160 E","2518","S 14 T 31 N R 26 W",99,99,57.194380000000002,"0","","",37,25,16.18,93,45,32.6,17.98,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1967,2,0,956,2017,"H 20",20,0,"NO MEDIAN",45,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",5,0,29,10,65,11,303,0,0,0,0,29,10,32,5,99,99,"N",0,0,"N",0,0,0,0,"3","7","7","6","N","SERIOUS CONDITION","GOOD CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",36.9,"ALLOWABLE STRESS",23.4,"6","6","N","5","=>LEGAL LOADS","8","7","REHAB-GENERAL DETERIORAT","1",334,6,218,24,"N","N","N","0","0","0",792,79,1188,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","8",1290,2037,0,0,"","0778","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5810,57.320999999999998,57.378999999999998,7806,"N","A","","35",6,"DADE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7G21","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",4,0,0,1970,0,0,79,"FAIR","8=.1%RUST","N","SW","SW",null,null,"3",9822.25,"N",37.421160999999998,-93.759056000000001,77.8,"DEF","FA","N","PRIMARY","POOR"]
["9S3561","Rehabilitation","over Black River.",2023,"STATBR",2017029,"2018-01-16",9390,"T1000","P","29","7","07","REYNOLDS","WEBB","78100","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000K","NOT APPLICABLE","BLACK RVR","","RT K E","9390","S 31 T 31 N R 3 E",99,99,16.862760000000002,"0","","",37,19,30.53,90,45,54.11,52.08,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1959,2,0,302,2016,"H 15",18,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",6,1,20,0,104,11,599,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","7","7","6","N","POOR CONDITION","GOOD CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",25.2,"ALLOWABLE STRESS",11.7,"4","4","N","5","=>LEGAL LOADS","8","6","REPLACEMENT SUBSTND LOAD","1",623,2,516,24,"N","N","N","0","0","0",1943,194,2915,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",422,2036,0,0,"","0442","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,20284,16.899999999999999,17.015000000000001,640,"N","A","","31",7,"REYNOLDS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H08","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,5,0,0,1993,243,"GOOD","7=.2%RUST","N","SE","SE",null,null,"4",13327.75,"N",37.325147000000001,-90.765030999999993,44.2,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5I3366","Bridge Improvements","over Perche Creek.",2021,"STATBR",2011644,"2018-01-10",4669,"G0519","P","29","7","04","BOONE","COLUMBIA CITY","15670","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00070","NOT APPLICABLE","PERCHE CREEK","","IS 70 W","4669","S 8 T 48 N R 13 W",99,99,127.40752000000001,"1","0000003506","00",38,58,16.43,92,24,39.99,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","11-UR PRNCPL ARTERIAL-IS",1940,2,0,23977,2016,"HS 20",40,0,"OPEN MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",1,9,40,8,121,8,697,0,7,0,7,39,4,42,7,99,99,"N",0,0,"N",0,0,0,0,"7","7","6","6","N","GOOD CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",60.3,"LOAD FACTOR",36,"6","6","N","5","=>LEGAL LOADS","8","8","","",0,0,916,24,"N","N","Y24","0","0","916",0,0,0,0,"",0,"","1","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",1978,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",24,"1","","Y","8",39562,2036,0,0,"","0969","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10605,127.68899999999999,127.821,3506,"Y","Z","R1","",4,"BOONE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","CATSO","1901-01-01","7D46","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",6,0,12,1979,0,2006,534,"GOOD","7=.2%RUST","","CD","CD",null,null,"6",29680.583332999999,"Y",38.971231000000003,-92.411107999999999,96.9,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["5I3366","Bridge Improvements","over Perche Creek.",2021,"STATBR",2011494,"2018-01-10",76,"A0095","P","29","7","04","BOONE","COLUMBIA CITY","15670","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00070","NOT APPLICABLE","PERCHE CR","","IS 70 E","76","S 8 T 48 N R 13 W",99,99,121.90192,"1","0000000019","00",38,58,15.76,92,24,39.93,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","11-UR PRNCPL ARTERIAL-IS",1958,2,0,22511,2016,"HS 20+MOD",38,0,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",1,10,39,0,120,0,715,0,7,0,7,37,8,40,4,99,99,"N",0,0,"N",0,0,0,0,"7","5","5","6","N","GOOD CONDITION","FAIR CONDITION","FAIR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",70.2,"LOAD FACTOR",42.3,"5","5","N","5","=>LEGAL LOADS","8","8","","",0,0,916,24,"N","N","Y24","0","0","916",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",24,"1","","Y","8",37143,2036,0,0,"","0848","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,184,122.17100000000001,122.307,19,"Y","Z","R1","",4,"BOONE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","CATSO","1901-01-01","7D46","INORGANIC ZINC/VINYL","C SYSTEM","","","CAL-ALUM SULPH/SYS C","1 SYSTEM","GREEN","","GRAY",0,0,12,1990,0,2006,475,"GOOD","8=.1%RUST","","CD","CD",null,null,"5",28838.333332999999,"Y",38.971043999999999,-92.411091999999996,84.8,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["9S3332","Replacement","over Drainage Ditch 84.",2020,"STATBR",2016905,"2018-01-16",9338,"T0910","P","29","7","07","PEMISCOT","LITTLE RIVER","43400","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00153","NOT APPLICABLE","DRAIN DTCH NO 84","","MO 153 S","9338","S 14 T 20 N R 10 E",99,99,38.760539999999999,"0","","",36,21,56.66,89,56,18.489999999999998,9.92,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1947,2,0,558,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,39,0,119,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","5","5","5","N","POOR CONDITION","FAIR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",19.8,"ALLOWABLE STRESS",11.7,"2","3","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",147,7,1017,12,"N","N","N","0","0","0",514,51,772,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"0","","Y","8",837,2036,0,0,"","0314","FULL","STRUCTURAL","APPROVED","S-16","S-16",14,19,34,14,19,34,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,20180,38.845999999999997,38.868000000000002,1094,"N","A","","31",7,"PEMISCOT",null,"N","ALLOWABLE STRESS","CATEGORY C","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H25","","","","","BASIC LEAD CHROMIUM","B SYSTEM","","","ALUMINUM",0,0,4,0,0,1980,23,"FAIR","7=.2%RUST","","SE","SE",null,null,"4",2647.75,"N",36.365738999999998,-89.938468999999998,31.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9S3278","Replacement","over Drainage Ditch 291.",2020,"STATBR",2022286,"2018-01-23",8797,"S0665","P","29","7","07","SCOTT","SYLVANIA","72088","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00091","NOT APPLICABLE","DRAIN DTCH NO 291","","MO 91 S","8797","S 33 T 28 N R 12 E",99,99,22.107959999999999,"0","","",37,2,18.02,89,43,18.670000000000002,16.12,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,838,2016,"H 10",20,11,"NO MEDIAN",25,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,15,1,47,0,0,0,0,20,0,20,11,99,99,"N",0,0,"N",0,0,0,0,"4","4","4","5","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",18.899999999999999,"ALLOWABLE STRESS",9,"2","3","N","1","30.0-39.9% BELOW","8","8","REPLACEMENT SUBSTND LOAD","1",68,10,118,12,"N","N","N","0","0","0",240,24,360,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","4",1215,2036,0,0,"","0294","FULL","STRUCTURAL","APPROVED","S-5","S-5",15,0,0,15,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19098,22.157,22.166,7809,"N","A","","31",7,"SCOTT",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H42","INORGANIC ZINC/VINYL","C SYSTEM","","","INORGANIC ZINC/VINYL","C SYSTEM","ALUMINUM","","ALUMINUM",9,0,9,1991,0,1991,6,"GOOD","7=.2%RUST","N","SE","SE",null,null,"4",983.08333300000004,"N",37.038339000000001,-89.721852999999996,29.4,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3288","Bridge Improvements","over Medlen Creek and Burris Fork Creek.",2020,"STATBR",2012741,"2018-01-11",1528,"A1837","P","29","7","04","MONITEAU","HARRISON","30556","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000CC","NOT APPLICABLE","MEDLEN CR","","RT CC S","1528","S 7 T 43 N R 15 W",99,99,6.6023800000000001,"0","","",38,29,21.54,92,36,52.17,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1966,2,0,306,2016,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,25,10,36,0,106,0,0,0,0,25,10,28,6,99,99,"N",0,0,"N",0,0,0,0,"4","5","6","6","N","POOR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",36,"ALLOWABLE STRESS",18,"5","5","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",134,5,1217,24,"N","N","N","0","0","0",286,28,429,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","8",443,2036,0,0,"","0587","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3581,6.617,6.6369999999999996,4720,"Y","A","","35",4,"MONITEAU",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D11","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,12,1966,0,2009,17,"FAIR","7=.2%RUST","","CD","CD",null,null,"4",3021,"N",38.489317,-92.614491999999998,58.7,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3288","Bridge Improvements","over Medlen Creek and Burris Fork Creek.",2020,"STATBR",2029429,"2018-02-23",1527,"A1836","P","29","7","04","MONITEAU","PILOT GROVE","57638","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000CC","NOT APPLICABLE","BURRIS CR FK","","RT CC S","1527","S 1 T 43 N R 16 W",99,99,4.3244999999999996,"0","","",38,30,58.45,92,37,27.59,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1966,2,0,308,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,25,10,55,1,196,0,0,0,0,25,10,28,6,99,99,"N",0,0,"N",0,0,0,0,"4","6","7","6","N","POOR CONDITION","SATISFACTORY CONDITION","GOOD CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",33.299999999999997,"ALLOWABLE STRESS",18.899999999999999,"5","5","N","5","=>LEGAL LOADS","6","6","REHAB-GENERAL DETERIORAT","1",229,7,1217,24,"N","N","N","0","0","0",487,48,731,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",10,"0","","Y","3",446,2037,0,0,"","0705","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,3579,4.3339999999999996,4.3719999999999999,4720,"Y","A","","35",4,"MONITEAU",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D55","RED LEAD","A SYSTEM","","","","","ALUMINUM","","",3,0,0,1969,0,0,37,"FAIR","7=.2%RUST","","CD","CD",null,null,"4",5586,"N",38.516235999999999,-92.624330999999998,70.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2S3177","Bridge Improvements","over Branch Peno Creek 0.2 mile west of Rte. 61 near Bowling Green.",2020,"STATBR",2010961,"2018-01-10",4913,"H0231","P","29","7","02","PIKE","CUIVRE","17704","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000U","NOT APPLICABLE","BR PENO CR","","RT U S","4913","S 33 T 54 N R 3 W",99,99,0.34720000000000001,"0","","",39,24,22.37,91,14,50.91,31,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1927,2,0,159,2016,"H 15",38,0,"NO MEDIAN",48,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","HISTORICAL SIGNIF UNKNWN","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","GIRDER & FLOORBEAM SYSTEM","CONCRETE","SLAB",1,2,25,10,82,3,127,0,0,0,0,25,10,28,2,99,99,"N",0,0,"N",0,0,0,0,"4","4","5","5","N","POOR CONDITION","POOR CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",23.4,"LOAD FACTOR",13.5,"4","5","N","4","0.1-9.9% BELOW","8","6","REPLACEMENT SUBSTND LOAD","1",157,5,1217,12,"Y12","N","N","1217","0","0",489,48,734,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",1944,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",17,"0","","Y","5",230,2036,0,0,"","0358","FULL","STRUCTURAL","APPROVED","S-9","S-9",37,0,0,37,0,0,"6 AXLE TRUCKS OVER * TONS 15 MPH ON BRIDGE.","6 AXLE TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,11098,0.34799999999999998,0.371,7395,"N","A","R","31",2,"PIKE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B13","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,7,0,0,1988,34,"POOR","4=10%RUST","N","NE","NE",null,null,"4",3577.166667,"N",39.406213999999999,-91.247474999999994,35.799999999999997,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["9S3299","Replacement","over Whitewater River.",2021,"STATBR",2031325,"2018-03-05",6352,"L0567","P","29","7","07","CAPE GIRARDEAU","LIBERTY","42014","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000A","NOT APPLICABLE","WHITEWATER RVR","","RT A E","6352","S 2271 T 30 N R 11 E",99,99,2.2741600000000002,"0","","",37,13,57.6,89,48,7.22,24.8,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1954,2,0,656,2017,"H 15",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",1,2,21,11,120,4,221,0,0,0,0,21,11,24,3,99,99,"N",0,0,"N",0,0,0,0,"4","6","6","6","N","POOR CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",26.1,"LOAD FACTOR",15.3,"4","4","N","5","=>LEGAL LOADS","6","7","REPLACEMENT SUBSTND LOAD","1",255,10,1017,12,"N","N","N","0","0","0",890,89,1336,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",1016,2037,0,0,"","0460","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14057,2.2789999999999999,2.3239999999999998,726,"N","A","","31",7,"CAPE GIRARDEAU",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H07","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,13,0,0,2002,96,"POOR","3=17%RUST","","SE","SE",null,null,"4",5359.25,"N",37.232666999999999,-89.802006000000006,46,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["9P3218","Bridge Improvements","over Black River.",2022,"STATBR",2017831,"2018-01-17",5588,"J0935","P","29","7","07","WAYNE","MILL SPRING","48404","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00034","NOT APPLICABLE","BLACK RVR","","MO 34 E","5588","S 22 T 28 N R 3 E",16,4,17.42324,"1","0000001028","00",37,4,44.56,90,42,52.74,26.66,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1933,2,0,290,2016,"H 15",20,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","POSSIBLY ELIG NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL","TRUSS - THRU","STEEL","STRINGER/MULTIBEAM - GRD",4,8,21,11,181,4,987,0,0,0,0,21,11,22,11,16,4,"N",0,0,"N",0,0,0,0,"5","5","6","6","N","FAIR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",26.1,"LOAD FACTOR",16.2,"5","4","N","5","=>LEGAL LOADS","8","8","","",0,0,1016,24,"Y24","Y60","N","1016","717","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",12,"0","","Y","5",507,2036,0,0,"","0499","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,12461,17.462,17.655999999999999,1028,"N","Z","","",7,"WAYNE",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H48","","","","","BASIC LEAD CHROMIUM","B SYSTEM","","","ALUMINUM",0,0,9,0,0,1981,452,"POOR","5=3.0%RUST","","SE","SE",null,null,"5",22618.75,"Y",37.079044000000003,-90.714650000000006,49.9,"NOT DEF","FA","N","PRIMARY","FAIR"]
["6S3272","Replacement","over I-70.",2021,"STATBR",2015235,"2018-01-12",113,"A0134","P","29","7","05","ST. LOUIS CITY","ST. LOUIS CITY","65000","1","ROUTE CARRIED 'ON' STRUCT","MO","RAMP, WYE, CONNECTOR, ETC","00000","NOT APPLICABLE","NO FEATURE","","RP RV70E TO BROADW","113","S 13 T 45 N R 7 E",99,99,0.22072,"1","0000912579","00",38,38,18.04,90,11,11.71,4.96,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","11-UR PRNCPL ARTERIAL-IS",1958,1,0,2407,2016,"H 20",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","OTHER","CONCRETE CONTINUOUS","BOX BEAM OR GIRDERS- SING","","",3,0,21,11,82,3,258,0,0,0,0,21,11,27,10,99,99,"N",0,0,"N",0,0,0,0,"3","3","3","N","N","SERIOUS CONDITION","SERIOUS CONDITION","SERIOUS CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",40.5,"LOAD FACTOR",24.3,"3","6","N","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",291,11,717,12,"N","N","N","0","0","0",1068,106,1602,2018,"",0,"","0","N","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","0 NONE",19,"0","","Y","N",3008,2036,0,0,"","0408","FULL","STRUCTURAL","APPROVED","S-C3","S-C3",50,0,0,50,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,280,0.221,0.27,912579,"N","A","RP","31",5,"ST. LOUIS CITY",null,"Y","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F41","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SL","SL",null,null,"3",7181,"Y",38.638343999999996,-90.186586000000005,40.799999999999997,"DEF","FA","N","INTERSTATE","POOR"]
["6S3272","Replacement","over I-70.",2021,"STATBR",2015231,"2018-01-12",112,"A0134","P","29","7","05","ST. LOUIS CITY","ST. LOUIS CITY","65000","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","IS 44, RV 70, RV 70","","BROADWAY S","112","S 13 T 45 N R 7 E",99,99,6.9080399999999997,"0","","",38,38,16.940000000000001,90,11,10.81,1.86,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1958,2,9,2743,2016,"H 20",34,1,"NO MEDIAN",53,"1","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","BOX BEAM OR GIRDERS- SING","","",3,0,25,10,116,5,297,0,0,0,0,51,9,57,4,99,99,"H",14,7,"H",4,3,2,3,"3","3","4","N","N","SERIOUS CONDITION","SERIOUS CONDITION","POOR CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",38.700000000000003,"ALLOWABLE STRESS",8.1,"2","9","4","5","=>LEGAL LOADS","N","8","REPLACEMENT SUBSTND LOAD","1",331,3,717,12,"N","N","Y24","0","0","717",1151,115,1727,2018,"",0,"","0","N","1-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"0","","Y","N",3840,2036,0,0,"","0323","FULL","STRUCTURAL","APPROVED","S-1","S-C3",0,0,0,50,0,0,"NO POSTING REQUIRED","WEIGHT LIMIT * TONS.",2017,277,6.923,6.9989999999999997,23559,"N","A","","31",5,"ST. LOUIS CITY",null,"Y","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F41","","","","","","","","","",0,0,0,0,0,0,0,"","","N","SL","SL",null,null,"3",17028,"N",38.638038999999999,-90.186335999999997,32.299999999999997,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2I3226","Bridge Improvements","over Loutre River overflow and Loutre River 2.2 miles west of Rte. 161 near Danville.",2021,"STATBR",2010795,"2018-01-10",6659,"L0389","P","29","7","02","MONTGOMERY","DANVILLE","18208","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00070","NOT APPLICABLE","LOUTRE RVR","","IS 70 E","6659","S 27 T 48 N R 6 W",99,99,167.68520000000001,"1","0000000019","00",38,54,0.39,91,34,53.48,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1951,2,0,19282,2016,"HS 20",38,0,"NO MEDIAN",15,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",3,5,39,4,115,1,581,0,0,0,0,39,4,41,11,99,99,"N",0,0,"N",0,0,0,0,"6","5","6","6","N","SATISFACTORY CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","LOAD FACTOR",48.6,"LOAD FACTOR",28.8,"5","6","N","5","=>LEGAL LOADS","8","8","","",0,0,917,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1980,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",36,"1","","Y","8",36635,2036,0,0,"","0837","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,14784,168.05600000000001,168.16399999999999,19,"N","Z","2","",2,"MONTGOMERY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B35","","","RED LEAD","A SYSTEM","CAL SULPH/LEAD PAINT","S SYSTEM","","GREEN","GRAY",0,7,7,0,1981,2000,378,"POOR","5=3.0%RUST","N","NE","NE",null,null,"5",24353.583332999999,"Y",38.900108000000003,-91.581522000000007,83.7,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["2I3226","Bridge Improvements","over Loutre River overflow and Loutre River 2.2 miles west of Rte. 161 near Danville.",2021,"STATBR",2010796,"2018-01-10",6252,"L0395","P","29","7","02","MONTGOMERY","DANVILLE","18208","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00070","NOT APPLICABLE","LOUTRE RVR OVRFL","","IS 70 E","6252","S 27 T 48 N R 6 W",99,99,167.24314000000001,"1","0000000019","00",38,53,55.11,91,35,25.3,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","01-RU PRINCIPL ARTRIAL-IS",1951,2,0,19282,2016,"HS 20",38,0,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","RELIEF FOR WATERWAY","CONCRETE CONTINUOUS","SLAB","","",4,0,40,8,26,2,102,0,7,0,7,39,4,41,11,99,99,"N",0,0,"N",0,0,0,0,"7","7","6","7","N","GOOD CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","MINOR REPAIR","NOT APPLICABLE","LOAD FACTOR",59.4,"LOAD FACTOR",35.1,"6","6","N","5","=>LEGAL LOADS","8","8","","",0,0,916,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","1","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",1980,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",36,"1","","Y","8",36635,2036,0,0,"","0971","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,13849,167.613,167.63300000000001,19,"N","Z","R","",2,"MONTGOMERY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B35","","","","","RED LEAD","A SYSTEM","","","ALUMINUM",0,0,4,0,0,1981,1,"","","","NE","NE",null,null,"6",4275.5,"Y",38.898642000000002,-91.590361000000001,97.1,"NOT DEF","FA","N","INTERSTATE","FAIR"]
["6S3404","Rehabilitation","on Midland Boulevard and on Lackland Road over I-170.",2021,"STATBR",2014322,"2018-01-12",3010,"A3602","P","29","7","05","ST. LOUIS","CHARLACK CITY","13330","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","IS 170","","LACKLAND RD E","3010","S 28 T 46 N R 6 E",99,99,3.05722,"0","","",38,41,59.57,90,20,41.72,1.24,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","17-URBAN COLLECTOR",1981,2,8,2626,2016,"HS 20",23,11,"NO MEDIAN",32,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY-PEDESTRIAN","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",4,0,45,3,119,0,354,5,6,5,6,43,11,48,2,99,99,"H",18,11,"H",36,0,13,9,"6","5","6","N","N","SATISFACTORY CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","ALLOWABLE STRESS",46.8,"ALLOWABLE STRESS",34.200000000000003,"5","7","9","5","=>LEGAL LOADS","N","8","","",0,0,817,24,"N","N","Y24","0","0","817",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",5,"0","","Y","N",3939,2036,0,0,"","0877","","NOT DEFICIENT","APPROVED","S-1","S-C3",0,0,0,50,0,0,"NO POSTING REQUIRED","WEIGHT LIMIT * TONS.",2017,6984,3.0640000000000001,3.1259999999999999,80223,"Y","Z","","",5,"ST. LOUIS",null,"Y","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F23","BASIC LEAD CHROMIUM","B SYSTEM","","","","","GREEN","","",0,0,0,1982,0,0,239,"VERYPOOR","4=10%RUST","N","SL","SL",null,null,"5",17051,"N",38.699880999999998,-90.344921999999997,87.7,"NOT DEF","FA","N","SUPPLEMENTARY","FAIR"]
["6S3404","Rehabilitation","on Midland Boulevard and on Lackland Road over I-170.",2021,"STATBR",2014307,"2018-01-12",2717,"A3173","P","29","7","05","ST. LOUIS","OVERLAND CITY","55550","1","ROUTE CARRIED 'ON' STRUCT","CST","MAINLINE","00000","NOT APPLICABLE","IS 170","","MIDLAND BLVD E","2717","S 28 T 46 N R 6 E",99,99,3.8595000000000002,"0","","",38,41,54.07,90,20,42.41,1.24,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","16-URBAN MINOR ARTERIAL",1981,5,8,9258,2016,"HS 20+MOD",76,1,"CLOSED MEDIAN(NO BARRIER)",19,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY-PEDESTRIAN","HIGHWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,36,0,97,1,261,0,7,5,2,87,10,91,2,99,99,"H",16,7,"H",29,10,9,2,"5","5","6","N","N","FAIR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",56.7,"LOAD FACTOR",34.200000000000003,"5","9","9","5","=>LEGAL LOADS","N","8","","",0,0,916,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",5,"0","","Y","N",12961,2036,0,0,"","0860","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,6292,3.8679999999999999,3.919,89893,"Y","Z","","",5,"ST. LOUIS",null,"Y","LOAD FACTOR","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","EWGCC","1901-01-01","7F23","BASIC LEAD CHROMIUM","B SYSTEM","","","","","GREEN","","",0,0,0,1982,0,0,264,"POOR","5=3.0%RUST","N","SL","SL",null,null,"5",23794.5,"N",38.698352999999997,-90.345113999999995,86,"NOT DEF","FA","N","SUPPLEMENTARY","FAIR"]
["9S3393","Replacement","over Caney Creek.",2020,"STATBR",2015829,"2018-01-12",7853,"P0736","P","29","7","07","CAPE GIRARDEAU","APPLE CREEK","01450","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","000AA","NOT APPLICABLE","CANEY CR","","RT AA E","7853","S 29 T 33 N R 11 E",99,99,1.6833,"0","","",37,31,9.23,89,50,17.22,123.38,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","08-RURAL MINOR COLLECTOR",1954,1,0,226,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,51,2,119,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"4","7","6","6","N","POOR CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",22.5,"ALLOWABLE STRESS",11.7,"4","4","N","2","20.0-29.9% BELOW","8","6","REHAB-GENERAL DETERIORAT","1",147,7,1117,24,"N","N","N","0","0","0",313,31,470,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",350,2036,0,0,"","0506","PARTIAL","STRUCTURAL","APPROVED","S-5","S-5",17,0,0,17,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,17182,1.6870000000000001,1.71,690,"N","A","","35",7,"CAPE GIRARDEAU",null,"N","ALLOWABLE STRESS","CATEGORY B","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7H24","","","","","CAL SULPH/LEAD PAINT","S SYSTEM","","","GRAY",0,0,7,0,0,2000,25,"GOOD","8=.1%RUST","N","SE","SE",null,null,"4",2647.75,"N",37.519230999999998,-89.838116999999997,50.6,"DEF","NFA","N","SUPPLEMENTARY","POOR"]
["4I3297","Replacement","over Rte. AA, 0.8 mile west of Rte. 169 near Northmoor.",2021,"STATBR",2001926,"2018-01-02",6433,"L0690","P","29","7","03","PLATTE","HOUSTON LAKE CITY","33292","1","ROUTE CARRIED 'ON' STRUCT","IS","MAINLINE","00029","NOT APPLICABLE","RT AA","","IS 29 S","6433","S 33 T 51 N R 33 W",99,99,120.5838,"1","0000005878","00",39,11,20.07,94,36,23.27,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","11-UR PRNCPL ARTERIAL-IS",1957,8,2,93299,2016,"HS 20",136,1,"CLOSED MEDIAN(NO BARRIER)",18,"0","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","CONCRETE","STRINGER/MULTIBEAM - GRD","","",3,0,68,10,47,6,123,0,0,0,0,138,1,140,8,99,99,"H",15,6,"H",5,6,0,0,"4","4","4","N","N","POOR CONDITION","POOR CONDITION","POOR CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",52.2,"LOAD FACTOR",30.6,"4","9","3","5","=>LEGAL LOADS","N","8","REHAB-GENERAL DETERIORAT","1",154,1,1017,12,"N","N","N","0","0","0",1218,121,1828,2018,"",0,"","1","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",1974,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",6,"1","","Y","N",191262,2036,0,0,"","0558","PARTIAL","STRUCTURAL","APPROVED","S-C3","S-C3",50,0,0,50,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,14240,120.85,120.872,5878,"N","A","2","35",3,"PLATTE",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C25","","","","","BASIC LEAD CHROMIUM","B SYSTEM","","","ALUMINUM",0,0,0,0,0,1984,2,"POOR","","","KC","KC",null,null,"4",17302,"Y",39.188907999999998,-94.606464000000003,55.8,"DEF","FA","N","INTERSTATE","POOR"]
["3S3090","Rehabilitation","over Muddy Creek, 2.7 miles north of Lee Road and 1.8 miles south of Lookout Road.",2020,"STATBR",2025292,"2018-02-07",9842,"X0861","P","29","7","03","PETTIS","HEATHS CREEK","31366","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000O","NOT APPLICABLE","MUDDY CR","","RT O S","9842","S 33 T 47 N R 20 W",99,99,4.96,"0","","",38,48,23.33,93,6,50.55,22.94,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1949,2,0,282,2016,"H 10",20,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",4,0,20,0,70,2,196,0,0,0,0,20,0,22,3,99,99,"N",0,0,"N",0,0,0,0,"3","5","4","6","N","SERIOUS CONDITION","FAIR CONDITION","POOR CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",16.2,"ALLOWABLE STRESS",7.2,"2","4","N","1","30.0-39.9% BELOW","5","6","REPLACEMENT SUBSTND LOAD","1",229,7,118,12,"N","N","N","0","0","0",717,71,1076,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",451,2036,0,0,"","0041","FULL","STRUCTURAL","APPROVED","S-16","S-16",14,19,31,14,19,31,"TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.","TRKS OVR * TNS 15MPH ON BR EXCPT SNGLE UNIT TRKS WT LIMIT * TNS&ALL OTHR TRKS WT LIMIT * TNS.",2017,21188,4.9710000000000001,5.0090000000000003,4472,"N","A","","31",3,"PETTIS",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7C31","BASIC LEAD CHROMIUM","B SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",0,0,12,0,0,2001,47,"POOR","5=3.0%RUST","N","KC","KC",null,null,"3",4361,"N",38.806480999999998,-93.114041999999998,4.0999999999999996,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["4P3009","Replacement","at Chipman Road in Lee's Summit.",2022,"STATBR",2000621,"2017-12-29",2147,"A2482","P","29","7","03","JACKSON","LEE'S SUMMIT CITY","41348","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00050","NOT APPLICABLE","CST CHIPMAN RD","","US 50 E","2147","S 1 T 47 N R 32 W",99,99,11.58966,"1","0000003507","00",38,55,33.39,94,24,15.4,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1975,2,6,62072,2016,"HS 20",38,0,"OPEN MEDIAN",16,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",4,0,40,0,51,9,178,0,7,0,7,39,0,42,3,99,99,"H",17,5,"H",8,6,10,9,"5","5","7","N","N","FAIR CONDITION","FAIR CONDITION","GOOD CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",54,"LOAD FACTOR",32.4,"5","6","4","5","=>LEGAL LOADS","N","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","3","R","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",5,"1","","Y","N",83797,2036,0,0,"*","0815","","NOT DEFICIENT","APPROVED","S-C3","S-C3",65,0,0,65,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,4993,11.615,11.648999999999999,3507,"N","Z","","",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C18","","","","","","","","","",0,0,0,0,0,0,0,"","","N","KC","KC",null,null,"5",7520.5,"Y",38.925941999999999,-94.404278000000005,81.5,"NOT DEF","FA","N","PRIMARY","FAIR"]
["4P3009","Replacement","at Chipman Road in Lee's Summit.",2022,"STATBR",2000698,"2017-12-29",2760,"A3262","P","29","7","03","JACKSON","LEE'S SUMMIT CITY","41348","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00050","NOT APPLICABLE","CST CHIPMAN RD","","US 50 W","2760","S 1 T 47 N R 32 W",99,99,249.6182,"1","0000003508","00",38,55,33.32,94,24,14.52,0.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","12-UR PRNCPL ARTERIAL-OTH",1975,2,6,36253,2016,"HS 20",38,0,"OPEN MEDIAN",16,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","N",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","HIGHWAY","CONCRETE CONTINUOUS","SLAB","","",4,0,40,0,51,9,169,0,7,0,7,39,0,42,3,99,99,"H",15,1,"H",4,3,4,7,"5","5","6","N","N","FAIR CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","NOT APPLICABLE","NOT APPLICABLE","LOAD FACTOR",50.4,"LOAD FACTOR",30.6,"5","6","3","5","=>LEGAL LOADS","N","8","","",0,0,1017,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","3","L","1-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",7,"1","","Y","N",48941,2036,0,0,"*","0801","","FUNCTIONAL","APPROVED","S-C3","S-C3",65,0,0,65,0,0,"WEIGHT LIMIT * TONS.","WEIGHT LIMIT * TONS.",2017,6384,250.172,250.20400000000001,3508,"N","P","","",3,"JACKSON",null,"Y","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC","1901-01-01","7C18","","","","","","","","","",0,0,0,0,0,0,0,"","","","KC","KC",null,null,"5",7140.25,"Y",38.925922,-94.404032999999998,80.099999999999994,"DEF","FA","N","PRIMARY","FAIR"]
["3S3089","Rehabilitation","at Crooked River, 0.9 mile west of 80th Street and 1.1 miles east of Shotwell Road.",2020,"STATBR",2020741,"2018-01-22",2337,"A2688","P","29","7","03","RAY","CROOKED RIVER","17398","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","0000J","NOT APPLICABLE","CROOKED RVR","","RT J S","2337","S 17 T 51 N R 26 W",99,99,3.54392,"0","","",39,13,44.01,93,50,39.159999999999997,19.84,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1970,2,0,586,2016,"H 15",23,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","","",3,0,34,1,129,10,332,0,0,0,0,34,1,36,8,99,99,"N",0,0,"N",0,0,0,0,"4","6","5","7","N","POOR CONDITION","SATISFACTORY CONDITION","FAIR CONDITION","MINOR REPAIR","NOT APPLICABLE","ALLOWABLE STRESS",30.6,"ALLOWABLE STRESS",14.4,"4","6","N","5","=>LEGAL LOADS","8","8","REHAB-GENERAL DETERIORAT","1",364,0,118,24,"N","N","N","0","0","0",861,86,1291,2018,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",11,"0","","Y","8",849,2036,0,0,"","0565","PARTIAL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5405,3.552,3.6150000000000002,4502,"Y","A","","35",3,"RAY",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","MARC_RPC","1901-01-01","7C29","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","ALUMINUM",0,0,7,1974,0,1997,118,"GOOD","7=.2%RUST","N","KC","KC",null,null,"4",12173.333333,"N",39.228892000000002,-93.844211000000001,56.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["5S3284","Rehabilitation","over the Gasconade River.",2022,"STATBR",2012630,"2018-01-11",3128,"A3760","P","29","7","04","MARIES","JACKSON","35918","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00063","NOT APPLICABLE","GASCONADE RVR","","US 63 S","3128","S 2 T 39 N R 9 W",99,99,192.00283999999999,"1","0000000057","00",38,8,46.96,91,52,56.76,31.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1978,2,0,5140,2016,"HS 20",43,11,"NO MEDIAN",30,"0","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD",3,9,45,3,160,0,994,0,7,0,7,43,11,47,2,99,99,"N",0,0,"N",0,0,0,0,"6","5","6","5","N","SATISFACTORY CONDITION","FAIR CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",47.7,"LOAD FACTOR",28.8,"5","6","N","5","=>LEGAL LOADS","8","8","","",0,0,716,24,"N","Y60","N","0","816","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",13,"1","","Y","3",8995,2036,0,0,"","0712","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,7248,192.42699999999999,192.62700000000001,57,"Y","Z","","",4,"MARIES",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D56","","","","","","","","","",0,0,0,0,0,0,282,"","","","CD","CD",null,null,"5",46883.666666999998,"Y",38.146377999999999,-91.882433000000006,71.2,"NOT DEF","FA","N","PRIMARY","FAIR"]
["5S3284","Rehabilitation","over the Gasconade River.",2022,"STATBR",2023734,"2018-02-01",3210,"A3878","P","29","7","04","GASCONADE","BOULWARE","07462","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00050","NOT APPLICABLE","GASCONADE RVR","","US 50 E","3210","S 19 T 43 N R 6 W",99,99,174.53062,"1","0000003507","00",38,28,0.47,91,37,45.12,37.82,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1979,2,0,2256,2016,"HS 20",23,11,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD",2,8,45,3,160,8,862,0,7,0,7,43,11,46,6,99,99,"N",0,0,"N",0,0,0,0,"7","7","5","5","N","GOOD CONDITION","GOOD CONDITION","FAIR CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",60.3,"LOAD FACTOR",30.6,"5","7","N","5","=>LEGAL LOADS","6","8","","",0,0,1216,24,"N","Y60","N","0","617","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","7 INTERNALLY SEALED",12,"1","","Y","3",3948,2036,0,0,"","0806","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,7439,174.916,175.078,3507,"Y","Z","1","",4,"GASCONADE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D20","","","","","WEATHERING STEEL W/PAINT","4 SYSTEM","","","RED",0,0,0,0,0,2007,231,"","","N","CD","CD",null,null,"5",40083,"Y",38.466797,-91.629199999999997,80.599999999999994,"NOT DEF","FA","N","PRIMARY","FAIR"]
["5S3284","Rehabilitation","over the Gasconade River.",2022,"STATBR",2012834,"2018-01-11",1172,"A1411","P","29","7","04","OSAGE","CRAWFORD","17128","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00089","NOT APPLICABLE","GASCONADE RVR","","MO 89 S","1172","S 16 T 42 N R 8 W",99,99,28.2224,"0","","",38,23,19.78,91,49,13.1,49.6,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","06-RURAL MINOR ARTERIAL",1964,2,0,1160,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD",4,3,25,10,160,0,792,0,0,0,0,25,10,29,10,99,99,"N",0,0,"N",0,0,0,0,"6","6","6","5","N","SATISFACTORY CONDITION","SATISFACTORY CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",29.7,"ALLOWABLE STRESS",16.2,"4","4","N","5","=>LEGAL LOADS","8","8","","",0,0,816,24,"N","Y60","N","0","716","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","3",2030,2036,0,0,"","0526","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,2739,28.285,28.425000000000001,7742,"Y","Z","1","",4,"OSAGE",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D34","RED LEAD","A SYSTEM","CAL SULPH/LEAD PAINT","S SYSTEM","","","ALUMINUM","GRAY","",4,12,0,1966,2007,0,335,"FAIR","7=.2%RUST","","CD","CD",null,null,"6",23628,"N",38.388827999999997,-91.820306000000002,52.6,"NOT DEF","FA","N","SUPPLEMENTARY","FAIR"]
["5S3284","Rehabilitation","over the Gasconade River.",2022,"STATBR",2012426,"2018-01-11",3870,"A4735","P","29","7","04","GASCONADE","GASCONADE CITY","26578","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00100","NOT APPLICABLE","GASCONADE RVR","","MO 100 E","3870","S 12 T 45 N R 6 W",99,99,31.675180000000001,"0","","",38,39,57.9,91,33,21.49,24.18,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1995,2,0,1008,2016,"HS 20",34,1,"NO MEDIAN",0,"0","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","MEETS ACCEPTBLE STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","PRESTRSED CONCRETE CONTIN","STRINGER/MULTIBEAM - GRD",3,8,32,9,149,10,952,0,7,0,7,32,9,35,5,99,99,"N",0,0,"N",0,0,0,0,"7","7","6","5","N","GOOD CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","LOAD FACTOR",64.8,"LOAD FACTOR",38.700000000000003,"6","5","N","5","=>LEGAL LOADS","8","7","","",0,0,816,24,"N","Y60","N","0","917","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","1 MONO CONCRETE","0 NONE","1 EPOXY",11,"0","","Y","8",1310,2036,0,0,"","0971","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,8885,31.745000000000001,31.919,6368,"Y","Z","","",4,"GASCONADE",null,"N","LOAD FACTOR","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D14","ZINC/EPOXY/ACRYLIC","G SYSTEM","","","","","GREEN","","",7,0,0,1996,0,0,214,"GOOD","8=.1%RUST","","CD","CD",null,null,"6",33716.666666999998,"N",38.666083,-91.555969000000005,97.1,"NOT DEF","FA","N","SUPPLEMENTARY","FAIR"]
["5S3284","Rehabilitation","over the Gasconade River.",2022,"STATBR",2012627,"2018-01-11",2206,"A2550","P","29","7","04","MARIES","JACKSON","35918","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00042","NOT APPLICABLE","GASCONADE RVR","","MO 42 E","2206","S 22 T 40 N R 9 W",99,99,46.366700000000002,"0","","",38,11,19.440000000000001,91,54,29.79,31.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1970,2,0,605,2016,"H 15",21,11,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","STEEL CONTINUOUS","STRINGER/MULTIBEAM - GRD","STEEL","STRINGER/MULTIBEAM - GRD",6,1,27,10,160,0,807,0,0,0,0,27,10,30,9,99,99,"N",0,0,"N",0,0,0,0,"5","7","6","5","N","FAIR CONDITION","GOOD CONDITION","SATISFACTORY CONDITION","BANK PROTECT ERODING","NOT APPLICABLE","ALLOWABLE STRESS",33.299999999999997,"ALLOWABLE STRESS",18,"5","5","N","5","=>LEGAL LOADS","6","8","","",0,0,916,24,"N","N","N","0","0","0",0,0,0,0,"",0,"","0","N","2-WAY TRAFFIC","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",8,"0","","Y","5",847,2036,0,0,"","0753","","NOT DEFICIENT","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,5130,46.469000000000001,46.624000000000002,1962,"Y","Z","","",4,"MARIES",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7D56","RED LEAD","A SYSTEM","","","CAL SULPH/LEAD PAINT","S SYSTEM","ALUMINUM","","GRAY",4,0,12,1972,0,2007,312,"FAIR","7=.2%RUST","","CD","CD",null,null,"5",24815.25,"N",38.188732999999999,-91.908275000000003,75.3,"NOT DEF","FA","N","SUPPLEMENTARY","FAIR"]
["2S0413","Bridge Improvements","over Steer Creek 4.7 miles east of Rte. 63 near Kirksville.",2021,"STATBR",2009682,"2018-01-09",8762,"S0568","P","29","7","02","ADAIR","SALT RIVER","65540","1","ROUTE CARRIED 'ON' STRUCT","MO","MAINLINE","00011","NOT APPLICABLE","STEER CR","","MO 11 S","8762","S 4 T 62 N R 14 W",99,99,16.26322,"0","","",40,12,36.6,92,28,42.44,31.62,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","07-RURAL MAJOR COLLECTOR",1933,1,0,709,2016,"H 10",20,0,"NO MEDIAN",30,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"P - POSTED FOR LOAD","HIGHWAY","WATERWAY","STEEL","STRINGER/MULTIBEAM - GRD","","",3,0,20,0,41,11,76,0,0,0,0,20,0,21,3,99,99,"N",0,0,"N",0,0,0,0,"3","4","6","6","N","SERIOUS CONDITION","POOR CONDITION","SATISFACTORY CONDITION","BANK SLUMP MINIM DAMAGE","NOT APPLICABLE","ALLOWABLE STRESS",20.7,"ALLOWABLE STRESS",10.8,"2","3","N","1","30.0-39.9% BELOW","5","6","REPLACEMENT SUBSTND LOAD","1",104,11,1217,24,"N","N","N","0","0","0",365,36,548,2018,"",0,"","0","N","ONE LANE BRIDGE FOR 2-WAY","","0","NOT APPLICABLE",0,"1 CONCRETE CIP","6 BITUMINOUS","0 NONE","0 NONE",24,"0","","Y","8",886,2036,0,0,"","0235","FULL","STRUCTURAL","APPROVED","S-5","S-5",15,0,0,15,0,0,"CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.","CENTERLINE OF BRIDGE AND TRUCKS OVER * TONS 15 MPH ON BRIDGE.",2017,19028,16.298999999999999,16.312999999999999,3567,"N","A","","31",2,"ADAIR",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7B04","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,6,0,0,1990,16,"FAIR","7=.2%RUST","N","NE","NE",null,null,"3",1615,"N",40.210166999999998,-92.478455999999994,23.5,"DEF","FA","N","SUPPLEMENTARY","POOR"]
["2P2183","Replacement","to the overflow structure of the Middle Fork Chariton River, 1.5 miles east of Rte. 129 near Salisbury.",2020,"STATBR",2020020,"2018-01-22",4832,"G0891","P","29","7","01","CHARITON","SALISBURY","65468","1","ROUTE CARRIED 'ON' STRUCT","US","MAINLINE","00024","NOT APPLICABLE","MID FK CHARITON RV","","US 24 E","4832","S 1 T 53 N R 17 W",99,99,116.47692000000001,"1","0000003562","00",39,25,51.85,92,46,0.77,29.14,"ON FREE ROAD","STATE HIGHWAY AGENCY","STATE HIGHWAY AGENCY","02-RU PRINCPL ARTRIAL-OTH",1946,2,0,3745,2016,"H 20",40,0,"NO MEDIAN",0,"0","DOES NOT MEET ACCEPT STND","DOES NOT MEET ACCEPT STND","MEETS ACCEPTBLE STND","DOES NOT MEET ACCEPT STND","NOT ELIGIBLE FOR NR OF HP","0",0,0,0,0,"A - OPEN NO RESTRICTIONS","HIGHWAY","WATERWAY","CONCRETE","SLAB","","",17,0,25,10,20,4,340,0,0,0,0,25,10,26,6,99,99,"N",0,0,"N",0,0,0,0,"5","5","4","8","N","FAIR CONDITION","FAIR CONDITION","POOR CONDITION","BANKS PROTECTED","NOT APPLICABLE","LOAD FACTOR",43.2,"LOAD FACTOR",26.1,"4","3","N","5","=>LEGAL LOADS","8","8","REPLACEMENT SUBSTND LOAD","1",370,7,1216,24,"N","N","N","0","0","0",1557,155,2336,2018,"",0,"","0","N","2-WAY TRAFFIC","","1","NOT APPLICABLE",1974,"1 CONCRETE CIP","6 BITUMINOUS","1 BUILT UP","6 POLYMER",20,"1","","Y","3",6553,2036,0,0,"","0329","FULL","STRUCTURAL","APPROVED","S-1","S-1",0,0,0,0,0,0,"NO POSTING REQUIRED","NO POSTING REQUIRED",2017,10935,116.73399999999999,116.8,3562,"N","A","2","31",1,"CHARITON",null,"N","ALLOWABLE STRESS","CATEGORY A","SEISMIC DESIGN NOT DONE","NONE","","","","1901-01-01","7A37","","","","","INORGANIC ZINC/VINYL","C SYSTEM","","","GREEN",0,0,6,0,0,1988,15,"FAIR","6=1.0%RUST","N","NW","NW",null,null,"4",9010,"Y",39.431069000000001,-92.766880999999998,32.9,"DEF","FA","N","PRIMARY","POOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(ED2:ED251,0)","v":49}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AN2:AN251)","v":24.812399999999979}]

{"sheet":"Construction Cost Data","index":13,"n_rows":211,"n_cols":7,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
["Fiscal Year ","Job Number ","Work Type","Number of Bridges","Total Cost ($1000)","Modified Work Type","Work Type (for BCA)"]
[2020,"1I3109","Bridge replacement",2,5989,{"$f":"VLOOKUP(C2,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B2,Improvements!$B$11:$B$76,0)),F2),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S3133","Bridge replacement",1,627,{"$f":"VLOOKUP(C3,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B3,Improvements!$B$11:$B$76,0)),F3),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"2P2183","Bridge replacement",1,2387,{"$f":"VLOOKUP(C4,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B4,Improvements!$B$11:$B$76,0)),F4),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1P3132","Bridge replacement",1,2178,{"$f":"VLOOKUP(C5,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B5,Improvements!$B$11:$B$76,0)),F5),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S3137","Bridge replacement",1,647,{"$f":"VLOOKUP(C6,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B6,Improvements!$B$11:$B$76,0)),F6),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S0588","Bridge replacement",1,754,{"$f":"VLOOKUP(C7,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B7,Improvements!$B$11:$B$76,0)),F7),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S3139","Bridge replacement",1,844,{"$f":"VLOOKUP(C8,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B8,Improvements!$B$11:$B$76,0)),F8),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S3138","Bridge replacement",1,705,{"$f":"VLOOKUP(C9,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B9,Improvements!$B$11:$B$76,0)),F9),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S0616","Bridge replacement",1,955,{"$f":"VLOOKUP(C10,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B10,Improvements!$B$11:$B$76,0)),F10),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S0447","Bridge replacement",1,844,{"$f":"VLOOKUP(C11,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B11,Improvements!$B$11:$B$76,0)),F11),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S3140","Bridge replacement",1,1389,{"$f":"VLOOKUP(C12,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B12,Improvements!$B$11:$B$76,0)),F12),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"1S3204","Bridge rehabilitation",1,340,{"$f":"VLOOKUP(C13,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B13,Improvements!$B$11:$B$76,0)),F13),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"1I3099","Bridge rehabilitation",4,4327,{"$f":"VLOOKUP(C14,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B14,Improvements!$B$11:$B$76,0)),F14),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"1S3071","Bridge rehabilitation",1,394,{"$f":"VLOOKUP(C15,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B15,Improvements!$B$11:$B$76,0)),F15),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"1S3070","Bridge rehabilitation",1,378,{"$f":"VLOOKUP(C16,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B16,Improvements!$B$11:$B$76,0)),F16),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"1S3162","Bridge rehabilitation",1,444,{"$f":"VLOOKUP(C17,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B17,Improvements!$B$11:$B$76,0)),F17),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"1S3156","Bridge rehabilitation",1,3419,{"$f":"VLOOKUP(C18,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B18,Improvements!$B$11:$B$76,0)),F18),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"1P3114","Bridge rehabilitation",1,4561,{"$f":"VLOOKUP(C19,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B19,Improvements!$B$11:$B$76,0)),F19),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"2P3138","Bridge rehabilitation",1,1197,{"$f":"VLOOKUP(C20,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B20,Improvements!$B$11:$B$76,0)),F20),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"2P3137","Bridge rehabilitation",1,1433,{"$f":"VLOOKUP(C21,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B21,Improvements!$B$11:$B$76,0)),F21),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"3S2202","Bridge improvements",1,1410,{"$f":"VLOOKUP(C22,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B22,Improvements!$B$11:$B$76,0)),F22),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"2P3085","Bridge improvements",1,953,{"$f":"VLOOKUP(C23,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B23,Improvements!$B$11:$B$76,0)),F23),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"2S2168","Bridge improvements",1,1753,{"$f":"VLOOKUP(C24,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B24,Improvements!$B$11:$B$76,0)),F24),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"2P3182","Bridge improvements",1,481,{"$f":"VLOOKUP(C25,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B25,Improvements!$B$11:$B$76,0)),F25),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"2P3183","Bridge improvements",1,1185,{"$f":"VLOOKUP(C26,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B26,Improvements!$B$11:$B$76,0)),F26),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2020,"3S0623","Bridge improvements",1,929,{"$f":"VLOOKUP(C27,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B27,Improvements!$B$11:$B$76,0)),F27),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"2S3177","Bridge improvements",1,873,{"$f":"VLOOKUP(C28,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B28,Improvements!$B$11:$B$76,0)),F28),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"2S3120","Bridge improvements",1,785,{"$f":"VLOOKUP(C29,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B29,Improvements!$B$11:$B$76,0)),F29),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"3S2219","Bridge improvements",1,821,{"$f":"VLOOKUP(C30,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B30,Improvements!$B$11:$B$76,0)),F30),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"2S3046","Bridge improvements",1,1508,{"$f":"VLOOKUP(C31,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B31,Improvements!$B$11:$B$76,0)),F31),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2020,"2P3089","Bridge improvements",1,1149,{"$f":"VLOOKUP(C32,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B32,Improvements!$B$11:$B$76,0)),F32),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"4S3218","Bridge replacement",1,3907,{"$f":"VLOOKUP(C33,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B33,Improvements!$B$11:$B$76,0)),F33),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"4I3221","Bridge replacement",1,1869,{"$f":"VLOOKUP(C34,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B34,Improvements!$B$11:$B$76,0)),F34),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"4I3217","Bridge replacement",1,2223,{"$f":"VLOOKUP(C35,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B35,Improvements!$B$11:$B$76,0)),F35),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"4S3287","Bridge replacement",1,2173,{"$f":"VLOOKUP(C36,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B36,Improvements!$B$11:$B$76,0)),F36),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"4I3197","Bridge replacement",1,5986,{"$f":"VLOOKUP(C37,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B37,Improvements!$B$11:$B$76,0)),F37),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"3S3091","Bridge replacement",1,1492,{"$f":"VLOOKUP(C38,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B38,Improvements!$B$11:$B$76,0)),F38),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"3P3125","Bridge replacement",1,1100,{"$f":"VLOOKUP(C39,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B39,Improvements!$B$11:$B$76,0)),F39),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"3P3092","Bridge replacement",1,1159,{"$f":"VLOOKUP(C40,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B40,Improvements!$B$11:$B$76,0)),F40),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"3P3126","Bridge replacement",1,833,{"$f":"VLOOKUP(C41,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B41,Improvements!$B$11:$B$76,0)),F41),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"4I3219","Bridge rehabilitation",1,784,{"$f":"VLOOKUP(C42,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B42,Improvements!$B$11:$B$76,0)),F42),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"3S3090","Bridge rehabilitation",1,1185,{"$f":"VLOOKUP(C43,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B43,Improvements!$B$11:$B$76,0)),F43),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"3S3115","Bridge rehabilitation",1,758,{"$f":"VLOOKUP(C44,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B44,Improvements!$B$11:$B$76,0)),F44),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"3S3116","Bridge rehabilitation",1,1236,{"$f":"VLOOKUP(C45,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B45,Improvements!$B$11:$B$76,0)),F45),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"3S3089","Bridge rehabilitation",1,784,{"$f":"VLOOKUP(C46,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B46,Improvements!$B$11:$B$76,0)),F46),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"5S3262","Bridge replacement",1,1640,{"$f":"VLOOKUP(C47,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B47,Improvements!$B$11:$B$76,0)),F47),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3263","Bridge rehabilitation",1,813,{"$f":"VLOOKUP(C48,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B48,Improvements!$B$11:$B$76,0)),F48),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"5S3249","Bridge improvements",1,693,{"$f":"VLOOKUP(C49,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B49,Improvements!$B$11:$B$76,0)),F49),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2020,"5S3234","Bridge improvements",1,1694,{"$f":"VLOOKUP(C50,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B50,Improvements!$B$11:$B$76,0)),F50),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3260","Bridge improvements",1,1133,{"$f":"VLOOKUP(C51,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B51,Improvements!$B$11:$B$76,0)),F51),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3251","Bridge improvements",1,1175,{"$f":"VLOOKUP(C52,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B52,Improvements!$B$11:$B$76,0)),F52),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2020,"5S3289","Bridge improvements",1,859,{"$f":"VLOOKUP(C53,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B53,Improvements!$B$11:$B$76,0)),F53),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2020,"5P3241","Bridge improvements",1,1184,{"$f":"VLOOKUP(C54,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B54,Improvements!$B$11:$B$76,0)),F54),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3242","Bridge improvements",1,1296,{"$f":"VLOOKUP(C55,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B55,Improvements!$B$11:$B$76,0)),F55),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3248","Bridge improvements",1,634,{"$f":"VLOOKUP(C56,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B56,Improvements!$B$11:$B$76,0)),F56),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2020,"5S3238","Bridge improvements",1,736,{"$f":"VLOOKUP(C57,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B57,Improvements!$B$11:$B$76,0)),F57),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3288","Bridge improvements",2,1696,{"$f":"VLOOKUP(C58,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B58,Improvements!$B$11:$B$76,0)),F58),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3243","Bridge improvements",1,570,{"$f":"VLOOKUP(C59,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B59,Improvements!$B$11:$B$76,0)),F59),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3250","Bridge improvements",1,762,{"$f":"VLOOKUP(C60,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B60,Improvements!$B$11:$B$76,0)),F60),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"5S3240","Bridge improvements",1,1416,{"$f":"VLOOKUP(C61,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B61,Improvements!$B$11:$B$76,0)),F61),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"6S3168","Bridge replacement",1,2721,{"$f":"VLOOKUP(C62,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B62,Improvements!$B$11:$B$76,0)),F62),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"6S1908","Bridge replacement",3,4440,{"$f":"VLOOKUP(C63,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B63,Improvements!$B$11:$B$76,0)),F63),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"6S2211","Bridge replacement",1,1216,{"$f":"VLOOKUP(C64,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B64,Improvements!$B$11:$B$76,0)),F64),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"7P3190B","Bridge replacement",1,553,{"$f":"VLOOKUP(C65,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B65,Improvements!$B$11:$B$76,0)),F65),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"7I3050","Bridge rehabilitation",1,3262,{"$f":"VLOOKUP(C66,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B66,Improvements!$B$11:$B$76,0)),F66),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"7P3195","Bridge rehabilitation",1,1058,{"$f":"VLOOKUP(C67,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B67,Improvements!$B$11:$B$76,0)),F67),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"7P2228C","Bridge rehabilitation",1,1326,{"$f":"VLOOKUP(C68,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B68,Improvements!$B$11:$B$76,0)),F68),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"4S2276","Bridge rehabilitation",1,3543,{"$f":"VLOOKUP(C69,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B69,Improvements!$B$11:$B$76,0)),F69),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"7S3172","Bridge rehabilitation",1,1990,{"$f":"VLOOKUP(C70,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B70,Improvements!$B$11:$B$76,0)),F70),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"7S3203","Bridge rehabilitation",1,1140,{"$f":"VLOOKUP(C71,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B71,Improvements!$B$11:$B$76,0)),F71),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"7S3202","Bridge rehabilitation",1,2590,{"$f":"VLOOKUP(C72,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B72,Improvements!$B$11:$B$76,0)),F72),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2020,"9S3439","Bridge replacement",1,718,{"$f":"VLOOKUP(C73,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B73,Improvements!$B$11:$B$76,0)),F73),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3298","Bridge replacement",1,3050,{"$f":"VLOOKUP(C74,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B74,Improvements!$B$11:$B$76,0)),F74),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3393","Bridge replacement",1,847,{"$f":"VLOOKUP(C75,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B75,Improvements!$B$11:$B$76,0)),F75),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9P3058","Bridge replacement",1,1909,{"$f":"VLOOKUP(C76,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B76,Improvements!$B$11:$B$76,0)),F76),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3330","Bridge replacement",2,1398,{"$f":"VLOOKUP(C77,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B77,Improvements!$B$11:$B$76,0)),F77),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3327","Bridge replacements",2,1368,{"$f":"VLOOKUP(C78,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B78,Improvements!$B$11:$B$76,0)),F78),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3329","Bridge replacement",1,545,{"$f":"VLOOKUP(C79,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B79,Improvements!$B$11:$B$76,0)),F79),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3328","Bridge replacement",1,690,{"$f":"VLOOKUP(C80,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B80,Improvements!$B$11:$B$76,0)),F80),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3220","Bridge replacement",1,548,{"$f":"VLOOKUP(C81,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B81,Improvements!$B$11:$B$76,0)),F81),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3332","Bridge replacement",1,857,{"$f":"VLOOKUP(C82,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B82,Improvements!$B$11:$B$76,0)),F82),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3222","Bridge replacement",1,467,{"$f":"VLOOKUP(C83,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B83,Improvements!$B$11:$B$76,0)),F83),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3227","Bridge replacement",1,438,{"$f":"VLOOKUP(C84,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B84,Improvements!$B$11:$B$76,0)),F84),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3331","Bridge replacement",1,424,{"$f":"VLOOKUP(C85,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B85,Improvements!$B$11:$B$76,0)),F85),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3278","Bridge replacement",1,573,{"$f":"VLOOKUP(C86,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B86,Improvements!$B$11:$B$76,0)),F86),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3279","Bridge replacement",1,615,{"$f":"VLOOKUP(C87,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B87,Improvements!$B$11:$B$76,0)),F87),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3395","Bridge replacement",1,721,{"$f":"VLOOKUP(C88,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B88,Improvements!$B$11:$B$76,0)),F88),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3063","Bridge replacement",1,2738,{"$f":"VLOOKUP(C89,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B89,Improvements!$B$11:$B$76,0)),F89),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3264","Bridge replacement",1,579,{"$f":"VLOOKUP(C90,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B90,Improvements!$B$11:$B$76,0)),F90),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3224","Bridge replacements",4,2821,{"$f":"VLOOKUP(C91,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B91,Improvements!$B$11:$B$76,0)),F91),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3263","Bridge replacement",1,593,{"$f":"VLOOKUP(C92,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B92,Improvements!$B$11:$B$76,0)),F92),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3219","Bridge improvements",1,2311,{"$f":"VLOOKUP(C93,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B93,Improvements!$B$11:$B$76,0)),F93),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3385","Bridge improvements",1,1556,{"$f":"VLOOKUP(C94,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B94,Improvements!$B$11:$B$76,0)),F94),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3209","Bridge improvements",1,895,{"$f":"VLOOKUP(C95,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B95,Improvements!$B$11:$B$76,0)),F95),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9P3212","Bridge improvements",1,2097,{"$f":"VLOOKUP(C96,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B96,Improvements!$B$11:$B$76,0)),F96),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2020,"9S3384","Bridge improvements",1,997,{"$f":"VLOOKUP(C97,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B97,Improvements!$B$11:$B$76,0)),F97),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2S2185","Bridge replacement",1,904,{"$f":"VLOOKUP(C98,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B98,Improvements!$B$11:$B$76,0)),F98),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"1S3157","Bridge replacement",1,2624,{"$f":"VLOOKUP(C99,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B99,Improvements!$B$11:$B$76,0)),F99),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"1S3158","Bridge replacement",1,1372,{"$f":"VLOOKUP(C100,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B100,Improvements!$B$11:$B$76,0)),F100),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"1S3122","Bridge replacement",1,703,{"$f":"VLOOKUP(C101,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B101,Improvements!$B$11:$B$76,0)),F101),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"1S3134","Bridge replacement",1,2256,{"$f":"VLOOKUP(C102,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B102,Improvements!$B$11:$B$76,0)),F102),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"1I3241","Bridge rehabilitation",2,1180,{"$f":"VLOOKUP(C103,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B103,Improvements!$B$11:$B$76,0)),F103),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1I3110","Bridge rehabilitation",2,4939,{"$f":"VLOOKUP(C104,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B104,Improvements!$B$11:$B$76,0)),F104),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1S3136","Bridge rehabilitation",1,773,{"$f":"VLOOKUP(C105,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B105,Improvements!$B$11:$B$76,0)),F105),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1P3106","Bridge rehabilitation",1,1306,{"$f":"VLOOKUP(C106,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B106,Improvements!$B$11:$B$76,0)),F106),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1P3252","Bridge rehabilitation",1,449,{"$f":"VLOOKUP(C107,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B107,Improvements!$B$11:$B$76,0)),F107),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1S3253","Bridge rehabilitation",1,596,{"$f":"VLOOKUP(C108,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B108,Improvements!$B$11:$B$76,0)),F108),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1P3254","Bridge rehabilitation",1,354,{"$f":"VLOOKUP(C109,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B109,Improvements!$B$11:$B$76,0)),F109),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1S3061","Bridge rehabilitation",1,1064,{"$f":"VLOOKUP(C110,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B110,Improvements!$B$11:$B$76,0)),F110),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1S3161","Bridge rehabilitation",1,344,{"$f":"VLOOKUP(C111,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B111,Improvements!$B$11:$B$76,0)),F111),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"1S3163","Bridge rehabilitation",1,301,{"$f":"VLOOKUP(C112,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B112,Improvements!$B$11:$B$76,0)),F112),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"2S3005","Bridge replacement",1,772,{"$f":"VLOOKUP(C113,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B113,Improvements!$B$11:$B$76,0)),F113),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2S0413","Bridge improvements",1,650,{"$f":"VLOOKUP(C114,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B114,Improvements!$B$11:$B$76,0)),F114),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2S3071","Bridge improvements",1,744,{"$f":"VLOOKUP(C115,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B115,Improvements!$B$11:$B$76,0)),F115),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2S3148","Bridge improvements",1,884,{"$f":"VLOOKUP(C116,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B116,Improvements!$B$11:$B$76,0)),F116),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2S3198","Bridge improvements",1,742,{"$f":"VLOOKUP(C117,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B117,Improvements!$B$11:$B$76,0)),F117),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2P3181","Bridge improvements",1,495,{"$f":"VLOOKUP(C118,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B118,Improvements!$B$11:$B$76,0)),F118),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"2S3187","Bridge improvements",1,802,{"$f":"VLOOKUP(C119,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B119,Improvements!$B$11:$B$76,0)),F119),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2S3196","Bridge improvements",1,802,{"$f":"VLOOKUP(C120,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B120,Improvements!$B$11:$B$76,0)),F120),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"2I3226","Bridge improvements",2,7210,{"$f":"VLOOKUP(C121,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B121,Improvements!$B$11:$B$76,0)),F121),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"4P3015","Bridge replacements ",4,7641,{"$f":"VLOOKUP(C122,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B122,Improvements!$B$11:$B$76,0)),F122),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"4I3291","Bridge replacement",2,3898,{"$f":"VLOOKUP(C123,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B123,Improvements!$B$11:$B$76,0)),F123),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"4I3297","Bridge replacement",1,5180,{"$f":"VLOOKUP(C124,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B124,Improvements!$B$11:$B$76,0)),F124),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"3S3127","Bridge replacement",1,2517,{"$f":"VLOOKUP(C125,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B125,Improvements!$B$11:$B$76,0)),F125),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"4S3286","Bridge rehabilitation",1,714,{"$f":"VLOOKUP(C126,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B126,Improvements!$B$11:$B$76,0)),F126),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"3P3093","Bridge rehabilitation",1,1614,{"$f":"VLOOKUP(C127,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B127,Improvements!$B$11:$B$76,0)),F127),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"5I3366","Bridge improvement",2,3398,{"$f":"VLOOKUP(C128,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B128,Improvements!$B$11:$B$76,0)),F128),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"5S3253","Bridge improvements",1,1093,{"$f":"VLOOKUP(C129,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B129,Improvements!$B$11:$B$76,0)),F129),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"5I3365","Bridge improvements",1,2028,{"$f":"VLOOKUP(C130,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B130,Improvements!$B$11:$B$76,0)),F130),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"5P3270","Bridge improvements",1,1128,{"$f":"VLOOKUP(C131,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B131,Improvements!$B$11:$B$76,0)),F131),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"5S3229","Bridge improvements",1,857,{"$f":"VLOOKUP(C132,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B132,Improvements!$B$11:$B$76,0)),F132),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2021,"5S3281","Bridge improvements",1,808,{"$f":"VLOOKUP(C133,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B133,Improvements!$B$11:$B$76,0)),F133),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"5S3176","Bridge improvements",1,1015,{"$f":"VLOOKUP(C134,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B134,Improvements!$B$11:$B$76,0)),F134),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"5I3324","Bridge improvements",1,2200,{"$f":"VLOOKUP(C135,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B135,Improvements!$B$11:$B$76,0)),F135),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"5S3282","Bridge improvements",1,526,{"$f":"VLOOKUP(C136,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B136,Improvements!$B$11:$B$76,0)),F136),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"5S3264","Bridge improvements",1,1009,{"$f":"VLOOKUP(C137,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B137,Improvements!$B$11:$B$76,0)),F137),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"6S3272","Bridge replacement",2,7068,{"$f":"VLOOKUP(C138,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B138,Improvements!$B$11:$B$76,0)),F138),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"6S3404","Bridge rehabilitation",2,6265,{"$f":"VLOOKUP(C139,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B139,Improvements!$B$11:$B$76,0)),F139),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"7I3362","Bridge replacement",1,2321,{"$f":"VLOOKUP(C140,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B140,Improvements!$B$11:$B$76,0)),F140),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7P3190G","Bridge replacement",1,1050,{"$f":"VLOOKUP(C141,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B141,Improvements!$B$11:$B$76,0)),F141),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7P3190F","Bridge replacement",1,1834,{"$f":"VLOOKUP(C142,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B142,Improvements!$B$11:$B$76,0)),F142),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7S3205","Bridge replacement",1,981,{"$f":"VLOOKUP(C143,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B143,Improvements!$B$11:$B$76,0)),F143),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7P3190I","Bridge replacement",1,145,{"$f":"VLOOKUP(C144,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B144,Improvements!$B$11:$B$76,0)),F144),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7I3363","Bridge replacement",1,2308,{"$f":"VLOOKUP(C145,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B145,Improvements!$B$11:$B$76,0)),F145),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7P3190H","Bridge replacement",1,901,{"$f":"VLOOKUP(C146,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B146,Improvements!$B$11:$B$76,0)),F146),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7P3190J","Bridge replacement",1,1007,{"$f":"VLOOKUP(C147,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B147,Improvements!$B$11:$B$76,0)),F147),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"7P3190D"," Bridge rehabilitation",2,1360,{"$f":"VLOOKUP(C148,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B148,Improvements!$B$11:$B$76,0)),F148),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"7S3369","Bridge rehabilitation",4,850,{"$f":"VLOOKUP(C149,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B149,Improvements!$B$11:$B$76,0)),F149),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"7I3254","Bridge rehabilitation",3,659,{"$f":"VLOOKUP(C150,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B150,Improvements!$B$11:$B$76,0)),F150),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"7P3190C","Bridge rehabilitation",1,1400,{"$f":"VLOOKUP(C151,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B151,Improvements!$B$11:$B$76,0)),F151),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"7P3174","Bridge rehabilitation",1,4839,{"$f":"VLOOKUP(C152,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B152,Improvements!$B$11:$B$76,0)),F152),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2021,"7S3261","Bridge improvements",1,2129,{"$f":"VLOOKUP(C153,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B153,Improvements!$B$11:$B$76,0)),F153),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2021,"9S3299","Bridge replacement",1,1763,{"$f":"VLOOKUP(C154,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B154,Improvements!$B$11:$B$76,0)),F154),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"9S3368","Bridge replacement",1,469,{"$f":"VLOOKUP(C155,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B155,Improvements!$B$11:$B$76,0)),F155),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"9S3232","Bridge replacements",4,4863,{"$f":"VLOOKUP(C156,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B156,Improvements!$B$11:$B$76,0)),F156),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"9S3213","Bridge improvements",1,3220,{"$f":"VLOOKUP(C157,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B157,Improvements!$B$11:$B$76,0)),F157),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2021,"9S3383","Bridge improvements",1,907,{"$f":"VLOOKUP(C158,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B158,Improvements!$B$11:$B$76,0)),F158),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1S3207","Bridge replacement",1,866,{"$f":"VLOOKUP(C159,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B159,Improvements!$B$11:$B$76,0)),F159),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1S3209","Bridge replacements",1,1240,{"$f":"VLOOKUP(C160,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B160,Improvements!$B$11:$B$76,0)),F160),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1S3208","Bridge replacement",1,466,{"$f":"VLOOKUP(C161,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B161,Improvements!$B$11:$B$76,0)),F161),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1S3218","Bridge replacement",1,805,{"$f":"VLOOKUP(C162,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B162,Improvements!$B$11:$B$76,0)),F162),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1S3258","Bridge replacement",1,2582,{"$f":"VLOOKUP(C163,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B163,Improvements!$B$11:$B$76,0)),F163),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1P3160","Bridge replacement",1,1864,{"$f":"VLOOKUP(C164,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B164,Improvements!$B$11:$B$76,0)),F164),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1P3107","Bridge replacement",1,791,{"$f":"VLOOKUP(C165,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B165,Improvements!$B$11:$B$76,0)),F165),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"1I3242","Bridge rehabilitation",2,1363,{"$f":"VLOOKUP(C166,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B166,Improvements!$B$11:$B$76,0)),F166),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"2P3247","Bridge rehabilitation",1,801,{"$f":"VLOOKUP(C167,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B167,Improvements!$B$11:$B$76,0)),F167),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"2S0416","Bridge improvements",1,821,{"$f":"VLOOKUP(C168,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B168,Improvements!$B$11:$B$76,0)),F168),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"2S3200","Bridge improvements",1,585,{"$f":"VLOOKUP(C169,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B169,Improvements!$B$11:$B$76,0)),F169),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2022,"2S3186","Bridge improvements",1,699,{"$f":"VLOOKUP(C170,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B170,Improvements!$B$11:$B$76,0)),F170),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"4P3009","Bridge replacement",2,2377,{"$f":"VLOOKUP(C171,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B171,Improvements!$B$11:$B$76,0)),F171),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"4S3290","Bridge replacement",1,794,{"$f":"VLOOKUP(C172,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B172,Improvements!$B$11:$B$76,0)),F172),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"5P3332","Bridge replacement",1,923,{"$f":"VLOOKUP(C173,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B173,Improvements!$B$11:$B$76,0)),F173),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"5S3283","Bridge replacement",1,993,{"$f":"VLOOKUP(C174,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B174,Improvements!$B$11:$B$76,0)),F174),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"5S3284","Bridge rehabilitation",5,3512,{"$f":"VLOOKUP(C175,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B175,Improvements!$B$11:$B$76,0)),F175),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"5S3334","Bridge improvements",1,777,{"$f":"VLOOKUP(C176,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B176,Improvements!$B$11:$B$76,0)),F176),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"5S3344","Bridge improvement",1,698,{"$f":"VLOOKUP(C177,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B177,Improvements!$B$11:$B$76,0)),F177),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"5S3348","Bridge improvement",1,1173,{"$f":"VLOOKUP(C178,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B178,Improvements!$B$11:$B$76,0)),F178),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"5S3350","Bridge improvement",1,1079,{"$f":"VLOOKUP(C179,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B179,Improvements!$B$11:$B$76,0)),F179),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"5S3349","Bridge improvement",1,1015,{"$f":"VLOOKUP(C180,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B180,Improvements!$B$11:$B$76,0)),F180),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2022,"7S3171","Bridge replacement",1,2147,{"$f":"VLOOKUP(C181,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B181,Improvements!$B$11:$B$76,0)),F181),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"7P3190K","Bridge rehabilitation",1,550,{"$f":"VLOOKUP(C182,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B182,Improvements!$B$11:$B$76,0)),F182),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"7S3285","Bridge rehabilitation ",1,5936,{"$f":"VLOOKUP(C183,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B183,Improvements!$B$11:$B$76,0)),F183),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"7P3191B","Bridge rehabilitation",1,1647,{"$f":"VLOOKUP(C184,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B184,Improvements!$B$11:$B$76,0)),F184),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"7P3190L"," Bridge rehabilitation",1,2225,{"$f":"VLOOKUP(C185,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B185,Improvements!$B$11:$B$76,0)),F185),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"9S3367","Bridge replacement",1,942,{"$f":"VLOOKUP(C186,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B186,Improvements!$B$11:$B$76,0)),F186),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"9P3382","Bridge rehabilition",1,991,{"$f":"VLOOKUP(C187,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B187,Improvements!$B$11:$B$76,0)),F187),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2022,"9S3386","Bridge improvement",1,3409,{"$f":"VLOOKUP(C188,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B188,Improvements!$B$11:$B$76,0)),F188),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"9S3381","Bridge improvements",1,4206,{"$f":"VLOOKUP(C189,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B189,Improvements!$B$11:$B$76,0)),F189),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"9S3396","Bridge improvement",1,656,{"$f":"VLOOKUP(C190,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B190,Improvements!$B$11:$B$76,0)),F190),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2022,"9P3380","Bridge improvements",1,1822,{"$f":"VLOOKUP(C191,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B191,Improvements!$B$11:$B$76,0)),F191),Lookups!$B$8:$C$22,2,FALSE)","v":"Redecking"}]
[2022,"9P3218","Bridge improvements",1,7013,{"$f":"VLOOKUP(C192,Lookups!$B$8:$C$17,2,FALSE)","v":"Redecking"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B192,Improvements!$B$11:$B$76,0)),F192),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"4I3024","Bridge replacement",1,5224,{"$f":"VLOOKUP(C193,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B193,Improvements!$B$11:$B$76,0)),F193),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"5S3330","Bridge replacement",1,3115,{"$f":"VLOOKUP(C194,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B194,Improvements!$B$11:$B$76,0)),F194),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"6S3298","Bridge replacement",1,1347,{"$f":"VLOOKUP(C195,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B195,Improvements!$B$11:$B$76,0)),F195),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"6P3062B","  Bridge replacement",2,332,{"$f":"VLOOKUP(C196,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B196,Improvements!$B$11:$B$76,0)),F196),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"6P3291","Bridge rehabilitation",2,4314,{"$f":"VLOOKUP(C197,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B197,Improvements!$B$11:$B$76,0)),F197),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2023,"9S3557","Bridge replacement",1,893,{"$f":"VLOOKUP(C198,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B198,Improvements!$B$11:$B$76,0)),F198),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3517","Bridge replacement",1,275,{"$f":"VLOOKUP(C199,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B199,Improvements!$B$11:$B$76,0)),F199),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3510","Bridge replacement",1,784,{"$f":"VLOOKUP(C200,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B200,Improvements!$B$11:$B$76,0)),F200),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3565","Bridge replacement",1,1076,{"$f":"VLOOKUP(C201,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B201,Improvements!$B$11:$B$76,0)),F201),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3540","Bridge replacement",2,1617,{"$f":"VLOOKUP(C202,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B202,Improvements!$B$11:$B$76,0)),F202),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3562","Bridge replacement",1,643,{"$f":"VLOOKUP(C203,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B203,Improvements!$B$11:$B$76,0)),F203),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3560","Bridge replacement",2,4056,{"$f":"VLOOKUP(C204,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B204,Improvements!$B$11:$B$76,0)),F204),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3530","Bridge replacement",1,437,{"$f":"VLOOKUP(C205,Lookups!$B$8:$C$17,2,FALSE)","v":"Replacement"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B205,Improvements!$B$11:$B$76,0)),F205),Lookups!$B$8:$C$22,2,FALSE)","v":"Replacement"}]
[2023,"9S3567","Bridge rehabilitation",1,3171,{"$f":"VLOOKUP(C206,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B206,Improvements!$B$11:$B$76,0)),F206),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2023,"9S3561","Bridge rehabilitation",1,2464,{"$f":"VLOOKUP(C207,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B207,Improvements!$B$11:$B$76,0)),F207),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2023,"9S3566","Bridge rehabilitation",1,779,{"$f":"VLOOKUP(C208,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B208,Improvements!$B$11:$B$76,0)),F208),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2023,"9P3547","Bridge rehabilitation",1,233,{"$f":"VLOOKUP(C209,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B209,Improvements!$B$11:$B$76,0)),F209),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[2023,"9S3568","Bridge rehabilitation",1,998,{"$f":"VLOOKUP(C210,Lookups!$B$8:$C$17,2,FALSE)","v":"Rehabilitation"},{"$f":"VLOOKUP(IFERROR(INDEX(Improvements!$A$11:$A$76,MATCH(B210,Improvements!$B$11:$B$76,0)),F210),Lookups!$B$8:$C$22,2,FALSE)","v":"Rehabilitation"}]
[null,null,null,{"$f":"SUM(D2:D210)","v":250},{"$f":"SUM(E2:E210)","v":344800}]

{"sheet":"Actual Cost (2019)","index":14,"n_rows":211,"n_cols":6,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
["Dist.","Job Number","County","Route","Desc","Total ($1,000)"]
[1,"1I3109","Andrew","IS 29","Bridge replacement over Hopkins Creek, 0.2 mile south of Rte. T near Amazonia.",10]
[1,"1I3241","Andrew","IS 29","Bridge rehabilitation on bridge over Rte. T, near Amazonia.",0]
[1,"1S3133","Andrew","MO 48","Bridge replacement over Agee Creek, 2 miles east of Rte. D near Whitesville.",28]
[1,"1I3110","Atchison","IS 29","Bridge rehabilitation over the Nishnabotna River, 1 mile south of the Iowa State line.",2]
[1,"1S3204","Atchison","RT U","Bridge rehabilitation over Drainage Ditch, 1.3 miles south of Rte. 136 near Phelps City.",3]
[1,"1S3207","Carroll","RT E","Bridge replacement over Turkey Creek, 0.8 mile east of Rte. D near Norborne.",0]
[1,"1S3208","Carroll","RT E","Bridge replacement over Lost Creek, 0.9 mile east of Rte. OO near Carrollton.",0]
[1,"1S3209","Carroll","RT V","Bridge replacements on Rte. V over Miami Station Branch, near DeWitt, and on Rte. C over Turkey Creek and Branch of Turkey Creek, 1.9 miles west of Rte. F.",0]
[1,"2S2185","Carroll","RT Z","Bridge replacement over Tater Hill Creek, 1.1 miles west of Rte. 65 near Coloma.",79]
[1,"1P3132","Chariton","US 24","Bridge replacement over Middle Fork Chariton River, 1.8 miles west of Rte. 129 near Salisbury.",55]
[1,"1S3157","Chariton","MO 139","Bridge replacement over Grand River Overflow, 1.6 miles west of Rte. EE near Sumner.",0]
[1,"2P2183","Chariton","US 24","Bridge replacement to the overflow structure of the Middle Fork Chariton River, 1.5 miles east of Rte. 129 near Salisbury.",137]
[1,"1S0588","Dekalb","RT D","Bridge replacement over Ervens Branch, 0.4 mile north of Rte. W near Maysville.",40]
[1,"1S3136","Dekalb","RT A","Bridge rehabilitation over Lost Creek, 0.5 mile south of Rte. W near Maysville.",0]
[1,"1S3137","Dekalb","RT A","Bridge replacement over North Fork Lost Creek, 1.6 miles south of Rte. Z near Maysville.",123]
[1,"1P3106","Gentry","US 169","Bridge rehabilitation over Middle Fork Grand River, 0.6 mile east of Rte. YY near Gentry.",5]
[1,"1P3252","Grundy","US 65","Bridge rehabilitation over Rte. 6 in Trenton.",0]
[1,"1I3242","Harrison","IS 35","Bridge rehabilitation over Pole Cat Creek, south of Bethany.",0]
[1,"1S3122","Harrison","RT V","Bridge replacement over Coal Creek, 1.2 miles north of Rte. WW near Cainsville.",9]
[1,"1S3158","Harrison","RT P","Bridge replacement over White Oak Creek, 0.4 mile west of Rte. TT near McFall.",2]
[1,"1S3253","Harrison","RT EE","Bridge rehabilitation over Panther Creek, 0.1 mile south of Rte. F, near New Hampton.",0]
[1,"1I3099","Holt","IS 29","Bridge rehabilitation over Kimsey Creek and Rte. E near Mound City.",33]
[1,"1P3254","Holt","US 159","Bridge rehabilitation over Big Lake overflow, 1 mile west of Rte. 111, near Big Lake.",0]
[1,"1S3061","Holt","RT B","Bridge rehabilitation over I-29 near Oregon.",3]
[1,"1S3070","Holt","RT T","Bridge rehabilitation over Spring Creek, 0.5 mile south of Rte. O near Oregon.",6]
[1,"1S3071","Holt","RT T","Bridge rehabilitation over Easter Creek, 0.8 mile north of Rte. U near Oregon.",5]
[1,"1S3162","Holt","RT H","Bridge rehabilitation over Nichols Creek, 0.3 mile east of Rte. B, near Oregon.",8]
[1,"1P3114","Livingston","US 65","Bridge rehabilitation over the Grand River, 1.3 miles south of Rte. 36 near Chillicothe.",10]
[1,"1S3156","Livingston","MO 190","Bridge rehabilitation over the Thompson River, 0.9 mile east of Rte. Y, near Chillicothe.",6]
[1,"1S3161","Mercer","RT BB","Bridge rehabilitation over Branch of Weldon Fork Creek, 3.5 miles west of Rte. 65, near Mercer.",0]
[1,"1S3218","Mercer","RT M","Bridge replacement over Little Muddy Creek, 2.6 miles east of Rte. 65 near Mercer.",0]
[1,"1P3107","Nodaway","US 136","Bridge replacement over Mozingo Creek, 1 mile east of Rte. F near Maryville.",0]
[1,"1P3160","Nodaway","US 136","Bridge replacement over Long Branch, 1.2 miles west of Rte. E, near Ravenwood.",0]
[1,"1S0447","Nodaway","MO 46","Bridge replacement over Florida Creek, 0.7 mile west of Rte. AB near Maryville.",61]
[1,"1S0616","Nodaway","MO 46","Bridge replacement over White Cloud Creek, 2.3 miles east of Rte. AB near Maryville.",26]
[1,"1S3138","Nodaway","MO 46","Bridge replacement over Big Slough Creek, 0.8 mile west of Rte. AB near Maryville.",29]
[1,"1S3139","Nodaway","MO 46","Bridge replacement over stream, 3.2 miles east of Rte. AB near Maryville.",28]
[1,"1S3258","Nodaway","MO 46","Bridge replacement over the Nodaway River, 1 mile west of Rte. 113, near Skidmore.",0]
[1,"1S3163","Putnam","RT Y","Bridge rehabilitation over North Blackbird Creek, 2.6 miles south of Rte. 129 near Unionville.",0]
[1,"1S3140","Sullivan","RT PP","Bridge replacement over East Medicine Creek Drainage Ditch, 0.2 mile east of Rte. 139 near Osgood.",91]
[1,"1S3134","Worth","RT YY","Bridge replacement over the Middle Fork Grand River, 0.5 mile north of Rte. W near Gentry.",164]
[2,"2S0413","Adair","MO 11","Bridge improvements over Steer Creek 4.7 miles east of Rte. 63 near Kirksville.",15]
[2,"2S0416","Adair","MO 149","Bridge improvements over Shuteye Creek 3 miles south of Rte. D near Connelsville.",3]
[2,"2P3247","Audrain","US 54","Bridge rehabilitation over West Fork Cuivre River 1 mile east of Rte. B near Rush Hill.",0]
[2,"2S3071","Audrain","RT J","Bridge improvements over Middle Lick Creek 1.2 miles west of Rte. 19 near Laddonia.",10]
[2,"2S3148","Lewis","RT C","Bridge improvements over Durgens Creek 1 mile west of Rte. P near LaGrange.",2]
[2,"3S2202","Lewis","RT K","Bridge improvements over Middle Fabius River 1.9 miles south of Rte. Y near Labelle.",57]
[2,"2P3085","Lincoln","MO 79","Bridge improvements over McLean's Branch 0.1 mile south of Rte. N near Winfield.",61]
[2,"2S3005","Lincoln","RT M","Bridge replacement over King's Lake 1.9 miles east of Rte. 79 near Elsberry.",27]
[2,"2S2168","Macon","RT D","Bridge improvements over BNSF Railway in La Plata.",81]
[2,"2S3198","Macon","RT DD","Bridge improvements over Billy's Branch 0.8 mile west of Rte. K near Ten Mile.",28]
[2,"2P3181","Marion","US 61","Bridge improvements on northbound lane over Rte. 24 outer road 1.5 miles north of Rte. 6 at Taylor interchange.",0]
[2,"2P3182","Marion","US 61","Bridge improvements on southbound lane over Rte. 24 outer road 1.5 miles north of Rte. 6 at Taylor interchange.",5]
[2,"2P3183","Monroe","US 24","Bridge improvements over Middle Fork Salt River 1.0 mile west of Rte. 15 near Paris.",11]
[2,"2I3226","Montgomery","IS 70","Bridge improvements over Loutre River overflow and Loutre River 2.2 miles west of Rte. 161 near Danville.",81]
[2,"2S3186","Montgomery","RT N","Bridge improvements over I-70 1.8 miles east of Rte. YY near Mineola.",0]
[2,"2S3187","Montgomery","RT P","Bridge improvements over Dry Fork Creek 0.7 mile south of Rte. K near Americus.",26]
[2,"2S3196","Montgomery","RT JJ","Bridge improvements over Prices Branch 1 mile west of Rte. E near Bellflower.",36]
[2,"2S3200","Montgomery","RT J","Bridge improvements over Clear Creek 2.5 miles west of Rte. 19 near Big Spring.",0]
[2,"3S0623","Montgomery","MO 161","Bridge improvements over Smith Branch 3.4 miles south of Rte. 19 near Danville.",96]
[2,"2S3120","Pike","RT U","Bridge improvements over Peno Creek 1.0 mile west of Rte. 61 near Bowling Green.",42]
[2,"2S3177","Pike","RT U","Bridge improvements over Branch Peno Creek 0.2 mile west of Rte. 61 near Bowling Green.",38]
[2,"3S2219","Pike","RT C","Bridge improvements over Crooked Branch 2.4 miles west of Rte. E near Frankford.",63]
[2,"2P3137","Ralls","US 61","Bridge rehabilitation over Norfolk Southern Railway 0.9 mile north of Rte. HH in Hannibal.",23]
[2,"2P3138","Ralls","US 61","Bridge rehabilitation over Bear Creek 0.6 mile north of Rte. HH in Hannibal.",28]
[2,"2S3046","Ralls","RT H","Bridge improvements over Salt River 1.2 miles north of Rte. A near Center.",20]
[2,"2P3089","Scotland","MO 15","Bridge improvements over South Wyaconda River 0.1 mile south of Rte. BB near Memphis.",36]
[3,"4S3286","Cass","RT J","Bridge rehabilitation over Young Branch, 0.1 mile south of 217th Street and 0.4 mile northeast of Branic Drive in Peculiar.",9]
[3,"4I3219","Clay","CRD 128TH ST","Bridge rehabilitation at 128th Street over I-70, 5.1 miles north of Rte. 291 and 3.2 miles south of Rte. 92.",34]
[3,"4I3024","Jackson","CST BLUE RIDGE BLVD","Bridge replacement at Blue Ridge Boulevard/US 40 in Independence.",4]
[3,"4I3217","Jackson","CST 140TH ST","Bridge replacement at 140th Street, 1.3 miles south of Main Street and 0.9 mile north of 147th Street in Grandview.",160]
[3,"4I3221","Jackson","CST HILLCREST RD","Bridge replacement at Hillcrest Dr., 0.3 mile north of I-435 and I-470 interchange and 0.9 mile south of Blue Ridge Boulevard.",108]
[3,"4P3009","Jackson","US 50","Bridge replacement at Chipman Road in Lee's Summit.",2]
[3,"4P3015","Jackson","US 24","Bridge replacements and roadway grade improvements at the Union Pacific Railroad, Drainage Ditch and Fire Prairie Creek, 0.3 mile east of Winfrey Road, 0.1 mile west of Osage Street near Buckner.",254]
[3,"4S3218","Jackson","CST BLUE RIDGE BLVD","Bridge replacement over Rte. 78, 1.1 miles east of I-435 and 0.3 mile west of Arlington Avenue.",139]
[3,"4S3287","Jackson","US 24","Bridge replacement over Delaware Avenue/Truman Library Drive 3.6 miles east of I-435 near Independence.",92]
[3,"3S3090","Pettis","RT O","Bridge rehabilitation over Muddy Creek, 2.7 miles north of Lee Road and 1.8 miles south of Lookout Road.",82]
[3,"3S3115","Pettis","RT D","Bridge rehabilitation at Heaths Creek on Rte. D, 0.9 mile west of McCubbin Road and 0.8 mile east of McAninch Road.",52]
[3,"3S3116","Pettis","RT D","Bridge rehabilitation at South Fork Blackwater River, 0.7 mile east of Rte. 127 and 2.4 miles west of Gibson Road.",63]
[3,"4I3197","Platte","MO 273","Bridge replacement over I-29, in Tracy.",165]
[3,"4I3291","Platte","IS 29","Bridge replacement over 56th Street, 1.8 miles west of Rte. 169 near Riverside.",137]
[3,"4I3297","Platte","IS 29","Bridge replacement over Rte. AA, 0.8 mile west of Rte. 169 near Northmoor.",117]
[3,"4S3290","Platte","RT FF","Bridge replacement 2.1 miles west of Rte. 9 in Parkville and 0.1 mile east of Union Chapel Road.",1]
[3,"3S3089","Ray","RT J","Bridge rehabilitation at Crooked River, 0.9 mile west of 80th Street and 1.1 miles east of Shotwell Road.",39]
[3,"3P3092","Saline","MO 41","Bridge replacement at Muddy Creek. 0.3 mile south of 330th Road and 0.8 mile north of 320th Road.",44]
[3,"3P3093","Saline","MO 41","Bridge rehabilitation over Rte. O and railroad.",14]
[3,"3P3125","Saline","MO 41","Bridge replacement over Flat Creek, 3.2 miles east of Rte. E and 1.8 miles west of Rte. D near Marshall.",53]
[3,"3P3126","Saline","MO 41","Bridge replacement over Camp Creek, 1.5 miles east of Rte. E near Marshall and 0.2 mile west of Nocturne Avenue.",50]
[3,"3S3091","Saline","MO 122","Bridge replacement at Muddy Creek, 0.5 mile east of 305th Road and 0.1 mile west of Harvest Avenue.",35]
[3,"3S3127","Saline","RT YY","Bridge replacement over I-70, 3.6 miles west of Rte. 65 and 3.2 miles east of Rte. K.",0]
[4,"5I3366","Boone","IS 70","Bridge improvement over Perche Creek.",0]
[4,"5S3249","Boone","RT HH","Bridge improvements over Hinkson Creek.",8]
[4,"5S3253","Boone","OR 70","Bridge improvements over Little Cedar Creek.",0]
[4,"5I3365","Callaway","IS 70","Bridge improvements over Auxvasse Creek, east of Kingdom City.",0]
[4,"5S3234","Callaway","RT D","Bridge improvements over I-70.",16]
[4,"5P3270","Camden","US 54","Bridge improvements over the Lake of the Ozarks.",0]
[4,"5S3262","Camden","RT D","Bridge replacement over Minnow Brook Creek.",4]
[4,"5S3229","Cole","RT H","Bridge improvements over Bois Brule Creek.",1]
[4,"5S3334","Cole","RT A","Bridge improvements over Moreau Creek.",0]
[4,"5S3251","Cooper","RT K","Bridge improvements over Blackwater River.",3]
[4,"5S3260","Cooper","RT DD","Bridge improvements over Flat Creek.",17]
[4,"5P3241","Crawford","MO 49","Bridge improvements over Dry Fork Creek.",6]
[4,"5S3289","Crawford","RT CC","Bridge improvements over Brush Creek. Project involves bridge R0275.",5]
[4,"5S3281","Dent","RT FF","Bridge improvements over Normal Creek.",0]
[4,"5S3176","Gasconade","RT J","Bridge improvements over First Creek.",5]
[4,"5S3242","Gasconade","RT A","Bridge improvements over Third Creek.",24]
[4,"5S3284","Gasconade","MO 100","Bridge rehabilitation over the Gasconade River.",0]
[4,"5S3238","Howard","RT Z","Bridge improvements over Bartlett Creek.",85]
[4,"5S3248","Howard","RT EE","Bridge improvements over Prairie Creek.",16]
[4,"5S3330","Howard","US 40","Bridge replacement over Katy Trail and Salt Creek.",0]
[4,"5I3324","Laclede","IS 44","Bridge improvements over Gasconade Overflow.",0]
[4,"5P3332","Laclede","MO 32","Bridge replacement over Mill Creek.",0]
[4,"5S3282","Maries","RT N","Bridge improvements over Rogers Creek.",0]
[4,"5S3263","Miller","RT C","Bridge rehabilitation over Deane Creek.",4]
[4,"5S3288","Moniteau","RT CC","Bridge improvements over Medlen Creek and Burris Fork Creek.",111]
[4,"5S3243","Osage","MO 100","Bridge improvements over Shawnee Creek.",46]
[4,"5S3250","Osage","RT D","Bridge improvements over Mistaken Creek.",22]
[4,"5S3264","Osage","RT N","Bridge improvements over Contrary Creek.",0]
[4,"5S3283","Osage","MO 100","Bridge replacement over Deer Creek.",0]
[4,"5S3344","Osage","MO 89","Bridge improvement over Swan Creek.",0]
[4,"5S3348","Osage","MO 100","Bridge improvement over Cedar Creek.",0]
[4,"5S3349","Phelps","RT U","Bridge improvement over I-44.",0]
[4,"5S3350","Phelps","RT B","Bridge improvement over Clear Creek.",0]
[4,"5S3240","Washington","RT AA","Bridge improvements over Fourche-A-Renault.",5]
[5,"6P3291","Franklin","MO 47","Bridge rehabilitation on Rte. 47 and Rte. 30 over IS 44.",0]
[5,"6S3168","Franklin","RT AD","Bridge replacement over Happy Sac Creek.",195]
[5,"6S3298","Franklin","RT HH","Bridge replacement over Calvey Creek.",3]
[5,"6S1908","Jefferson","MO 30","Bridge and culvert replacement and signal upgrades on eastbound and westbound lanes over Saline Creek, at Valley Dell Drive, and Gravois Road.",348]
[5,"6P3062B","St. Louis","MO 141","Bridge replacement over flood control lake in Earth City.",46]
[5,"6S2211","St. Louis","RT AB","Bridge replacement on Ladue Road (Rte. AB) at Hibler Creek in Creve Coeur.",242]
[5,"6S3404","St. Louis","CST MIDLAND BLVD","Bridge rehabilitation on Midland Boulevard and on Lackland Road over I-170.",0]
[5,"6S3272","St. Louis City","CST BROADWAY","Bridge replacement over I-70.",0]
[6,"7I3362","Barton","IS 49","Bridge replacement on the southbound bridge over the North Fork Spring River.",3]
[6,"7I3050","Bates","IS 49","Bridge rehabilitation on the southbound lanes over the Bates County Drainage Ditch.",56]
[6,"7P3190D","Bates","RT B","Bridge rehabilitation over Camp Branch 1.5 miles west of Rte. F and Panther Creek 1.3 miles west of Rte. F.",0]
[6,"7P3190K","Bates","RT BB","Bridge rehabilitation over South Deepwater Branch 0.8 mile south of Rte. H.",0]
[6,"7S3261","Bates","RT M","Bridge improvements over the Osage River.",4]
[6,"7S3369","Benton","CST MAIN ST","Bridge rehabilitation over Rte 65 in Warsaw; on Rte 82 over Hogles Creek 1.75 miles W/O Rte 83; and repair culverts on Rte H over Brickley Hollow 1.9 miles S/O Rte W and Rte MM over White Branch near Warsaw.",1]
[6,"7P2228C","Dade","US 160","Bridge rehabilitation over Stockton Lake.",5]
[6,"7P3195","Dade","US 160","Bridge rehabilitation over Stockton Lake.",9]
[6,"7P3190G","Greene","MO 266","Bridge replacement over Pickerel Branch 1.3 miles east of Plano.",3]
[6,"4S2276","Henry","MO 18","Bridge rehabilitation over Grand River.",22]
[6,"7I3254","Jasper","IS 49","Bridge rehabilitation on northbound bridge over MNA Railroad and northbound and southbound bridges over Opossum Creek.",1]
[6,"7S3171","Jasper","MO 96","Bridge replacement over White Oak Creek.",4]
[6,"7S3172","Jasper","RT U","Bridge rehabilitation over Spring River.",7]
[6,"7S3285","Jasper","LP 49","Bridge rehabilitation and add sidewalk on Range Line Road over KCS Railroad.",2]
[6,"7P3190F","McDonald","RT EE","Bridge replacement over Indian Creek 0.4 mile south of Lanagan.",9]
[6,"7P3190B","Newton","RT CC","Bridge replacement over Lost Creek 0.25 mile south of Racine.",12]
[6,"7P3191B","Newton","RT E","Bridge rehabilitation over Shoal Creek 1.3 miles north of Granby.",0]
[6,"7S3205","Polk","MO 123","Bridge replacement over Barren Creek 1.25 miles south of Fair Play.",6]
[6,"7S3202","St. Clair","RT C","Bridge rehabilitation over Truman Lake.",3]
[6,"7S3203","St. Clair","RT ZZ","Bridge rehabilitation over Truman Lake.",3]
[6,"7P3190I","Stone","MO 265","Bridge replacement on private drive over Pine Run Creek 0.1 mile south of Rte. AA.",6]
[6,"7P3190L","Taney","US 65","Bridge rehabilitation over southbound Lake Taneycomo between Branson and Hollister.",0]
[6,"7I3363","Vernon","IS 49","Bridge replacement on southbound bridge over Missouri and North Arkansas Railroad.",48]
[6,"7P3174","Vernon","US 54","Bridge rehabilitation and upgrade sidewalk to comply with the ADA Transition Plan over Missouri and Northern Arkansas Railroad.",55]
[6,"7P3190C","Vernon","RT FF","Bridge rehabilitation over Drywood Creek 2.2 miles west of Rte. F.",3]
[6,"7P3190H","Vernon","RT K","Bridge replacement over Camp Branch 2.6 miles east of Bristow.",4]
[6,"7P3190J","Vernon","RT BB","Bridge replacement over Moore Branch 3.5 miles south of Nevada.",9]
[7,"9S3298","Bollinger","MO 51","Bridge replacement over Castor River.",82]
[7,"9S3439","Bollinger","RT P","Bridge replacement over Brush Creek.",12]
[7,"9S3381","Butler","BU 60","Bridge improvements over Black River.",22]
[7,"9S3386","Butler","RT W","Bridge improvement over Black River.",0]
[7,"9S3557","Butler","MO 142","Bridge replacement over Cane Creek.",0]
[7,"9S3299","Cape Girardeau","RT A","Bridge replacement over Whitewater River.",56]
[7,"9S3393","Cape Girardeau","RT AA","Bridge replacement over Caney Creek.",58]
[7,"9S3367","Dunklin","RT DD","Bridge replacement over St. Francis River.",1]
[7,"9S3368","Dunklin","RT ZZ","Bridge replacement over Deering Drainage Ditch.",5]
[7,"9S3510","Dunklin","RT DD","Bridge replacement over St. Francis River Slough.",0]
[7,"9S3517","Dunklin","MO 153","Bridge replacement over Taylor Slu.",0]
[7,"9S3565","Howell","RT ZZ","Bridge replacement over Howell Creek.",0]
[7,"9P3058","Iron","MO 72","Bridge replacement over Stouts Creek.",327]
[7,"9S3213","Madison","RT C","Bridge improvements over St. Francois River.",125]
[7,"9S3567","Mississippi","RT B","Bridge rehabilitation over I-57.",0]
[7,"9S3327","New Madrid","US 61","Bridge replacements over Drainage Ditches 37 and 18.",30]
[7,"9S3328","New Madrid","RT ZZ","Bridge replacement over Old Channel Little River.",25]
[7,"9S3329","New Madrid","RT W","Bridge replacement over Drainage Ditch 2.",19]
[7,"9S3330","New Madrid","RT D","Bridge replacement over Drainage Ditches 43 and 2.",21]
[7,"9S3540","New Madrid","RT H","Bridge replacement over Ash Slough Ditch and Drainage Ditch.",0]
[7,"9S3560","New Madrid","MO 162","Bridge replacement over Drainage Ditches 1 and 251.",0]
[7,"9S3562","New Madrid","MO 162","Bridge replacement over Drainage Ditch 62.",0]
[7,"9S3219","Oregon","BU 63","Bridge improvements over Two Mile Creek.",56]
[7,"9S3385","Ozark","RT J","Bridge improvements over Lick Creek.",32]
[7,"9S3220","Pemiscot","RT CC","Bridge replacement over Drainage Ditch 66.",18]
[7,"9S3222","Pemiscot","RT A","Bridge replacement over Drainage Ditch 70.",15]
[7,"9S3227","Pemiscot","RT T","Bridge replacement over Main Ditch 8.",27]
[7,"9S3232","Pemiscot","RT EE","Bridge replacements over Drainage Ditches 1, 251, 258, 259 and 65.",50]
[7,"9S3331","Pemiscot","RT A","Bridge replacement over Drainage Ditch 71.",27]
[7,"9S3332","Pemiscot","MO 153","Bridge replacement over Drainage Ditch 84.",66]
[7,"9S3530","Pemiscot","RT A","Bridge replacement over Drainage Ditch 72.",0]
[7,"9S3561","Reynolds","RT K","Bridge rehabilitation over Black River.",0]
[7,"9S3209","Ripley","MO 142","Bridge improvements over Little Black River.",11]
[7,"9S3063","Scott","US 61","Bridge replacement over the Union Pacific Railroad and Rte. M.",169]
[7,"9S3278","Scott","MO 91","Bridge replacement over Drainage Ditch 291.",14]
[7,"9S3279","Scott","MO 91","Bridge replacement over Drainage Ditch 35.",14]
[7,"9S3395","Scott","RT ZZ","Bridge replacement over Drainage Ditch 4.",15]
[7,"9P3382","St. Francois","US 67","Bridge rehabilition over Rte. 8 near Desloge.",1]
[7,"9P3547","St. Francois","US 67","Bridge rehabilitation over Union Pacific Railroad.",0]
[7,"9S3566","St. Francois","RT NN","Bridge rehabilitation over Indian Creek.",0]
[7,"9S3224","Stoddard","RT Z","Bridge replacements over Drainage Ditch 4, Main Drainage Ditch, Little River Drainage Ditches and Drainage Ditch 7.",104]
[7,"9S3263","Stoddard","MO 91","Bridge replacement over Drainage Ditch 33.",25]
[7,"9S3264","Stoddard","MO 91","Bridge replacement over Drainage Ditch 34.",39]
[7,"9S3396","Stoddard","RT WW","Bridge improvement over Drainage Ditch 26.",0]
[7,"9P3212","Texas","MO 17","Bridge improvements over Big Creek.",65]
[7,"9P3218","Wayne","MO 34","Bridge improvements over Black River.",2]
[7,"9P3380","Wayne","MO 34","Bridge improvements over St. Francis River.",1]
[7,"9S3383","Wayne","RT A","Bridge improvements over Small Creek.",9]
[7,"9S3568","Wayne","RT FF","Bridge rehabilitation over Rings Creek.",0]
[7,"9S3384","Wright","MO 38","Bridge improvements over Evening Shade Creek.",12]
[null,null,null,null,null,{"$f":"SUM(F2:F210)","v":6448}]

{"sheet":"Improvements","index":15,"n_rows":76,"n_cols":3,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,"This tab lists the Bridge Improvements jobs for the 250 bridges, organized by age category and conditions"]
[null,"Sorted and grouped by"]
[null,"Cost/Length category"]
[null,"DECK_RATING"]
[null,"SUPER_RATING"]
[null,"SUBSTRUC_RATING"]
[]
[]
[]
["Repair or Replace","Job Number","Work Type"]
["Replace","9P3218","Bridge Improvements"]
["Rehab","2P3181","Bridge Improvements"]
["Rehab","2P3182","Bridge Improvements"]
["Rehab","5I3366","Bridge Improvements"]
["Rehab","5I3366","Bridge Improvements"]
["Replace","2I3226","Bridge Improvements"]
["Rehab","5I3365","Bridge Improvements"]
["Replace","2I3226","Bridge Improvements"]
["Rehab","5P3270","Bridge Improvements"]
["Redeck","2P3183","Bridge Improvements"]
["Redeck","7S3261","Bridge Improvements"]
["Replace","5S3288","Bridge Improvements"]
["Redeck","5S3248","Bridge Improvements"]
["Rehab","5S3344","Bridge Improvements"]
["Redeck","5S3288","Bridge Improvements"]
["Redeck","5S3289","Bridge Improvements"]
["Redeck","5S3349","Bridge Improvements"]
["Redeck","5S3251","Bridge Improvements"]
["Replace","5S3282","Bridge Improvements"]
["Redeck","2S3200","Bridge Improvements"]
["Replace","3S2202","Bridge Improvements"]
["Replace","2S3186","Bridge Improvements"]
["Replace","5S3253","Bridge Improvements"]
["Replace","9S3381","Bridge Improvements"]
["Replace","2S0416","Bridge Improvements"]
["Replace","5S3260","Bridge Improvements"]
["Replace","5S3240","Bridge Improvements"]
["Replace","2S3177","Bridge Improvements"]
["Replace","2S3196","Bridge Improvements"]
["Replace","5S3264","Bridge Improvements"]
["Replace","5S3176","Bridge Improvements"]
["Replace","5S3250","Bridge Improvements"]
["Replace","2S3120","Bridge Improvements"]
["Replace","2S3187","Bridge Improvements"]
["Rehab","5S3334","Bridge Improvements"]
["Replace","3S2219","Bridge Improvements"]
["Replace","9S3213","Bridge Improvements"]
["Replace","5P3241","Bridge Improvements"]
["Replace","9S3219","Bridge Improvements"]
["Replace","2P3089","Bridge Improvements"]
["Replace","2S3198","Bridge Improvements"]
["Replace","9S3209","Bridge Improvements"]
["Replace","9P3212","Bridge Improvements"]
["Redeck","5S3229","Bridge Improvements"]
["Replace","5S3350","Bridge Improvements"]
["Replace","2P3085","Bridge Improvements"]
["Replace","5S3348","Bridge Improvements"]
["Replace","2S3071","Bridge Improvements"]
["Replace","9S3384","Bridge Improvements"]
["Replace","9S3383","Bridge Improvements"]
["Replace","5S3281","Bridge Improvements"]
["Replace","9S3385","Bridge Improvements"]
["Replace","2S2168","Bridge Improvements"]
["Replace","5I3324","Bridge Improvements"]
["Replace","9S3396","Bridge Improvements"]
["Replace","5S3242","Bridge Improvements"]
["Redeck","9P3380","Bridge Improvements"]
["Replace","2S3148","Bridge Improvements"]
["Replace","5S3243","Bridge Improvements"]
["Replace","5S3234","Bridge Improvements"]
["Replace","3S0623","Bridge Improvements"]
["Replace","5S3238","Bridge Improvements"]
["Replace","2S0413","Bridge Improvements"]
["Redeck","5S3249","Bridge Improvements"]
["Replace","9S3386","Bridge Improvements"]
["Redeck","2S3046","Bridge Improvements"]

{"sheet":"Car Detours","index":16,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Google Maps detour distance"]
["Total",null,null,null,null,null,{"$f":"SUM(G6:G301)","v":7537}]
["Weighted Average",null,null,null,null,null,null,{"$f":"SUMPRODUCT(H6:H301,G6:G301)/G2","v":3.6980366787478423E-2}]
["Value used for other bridges",null,null,null,null,null,null,{"$f":"IF('Parameters Added'!$B$74=\"Yes\",H3,100%)","v":1}]
["No.","Job number","Route 1 ( using bridge)","Route 2 ( Detour)","Additional detour distance","Detour in the NBI Database","Volume from NBI Database","Percent"]
[1,"6S3168",1.3,9.1999999999999993,{"$f":"D6-C6","v":7.8999999999999995},{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B6,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B6,'Bridge Data'!$B$4:$B$253,0))","v":574},{"$f":"E6/F6","v":6.4029826552115407E-2}]
[2,"9S3227",0.7,3.5,2.8,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B7,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B7,'Bridge Data'!$B$4:$B$253,0))","v":270},{"$f":"E7/F7","v":2.2694115739990275E-2}]
[3,"7S3369",1.1000000000000001,6.6,5.5,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B8,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B8,'Bridge Data'!$B$4:$B$253,0))","v":1038},4.4577727346409468E-2]
[4,"9S3367",8.4,16.100000000000001,7.7000000000000011,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B9,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B9,'Bridge Data'!$B$4:$B$253,0))","v":388},6.2408818284973265E-2]
[5,"3S3091",0.8,5.4,4.6000000000000005,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B10,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B10,'Bridge Data'!$B$4:$B$253,0))","v":180},3.7283190144269743E-2]
[6,"9S3368",1,3.4,2.4,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B11,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B11,'Bridge Data'!$B$4:$B$253,0))","v":58},1.9452099205705949E-2]
[7,"2S3005",1.2,3.4,2.2000000000000002,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B12,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B12,'Bridge Data'!$B$4:$B$253,0))","v":14},1.783109093856379E-2]
[8,"1S3162",0.6,3.3,2.6999999999999997,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B13,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B13,'Bridge Data'!$B$4:$B$253,0))","v":60},2.188361160641919E-2]
[9,"9S3220",0.8,3.8,3,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B14,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B14,'Bridge Data'!$B$4:$B$253,0))","v":74},2.4315124007132437E-2]
[10,"9S3510",2.5,4.5,2,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B15,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B15,'Bridge Data'!$B$4:$B$253,0))","v":212},1.6210082671421624E-2]
[11,"9S3565",0.5,5.4,4.9000000000000004,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B16,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B16,'Bridge Data'!$B$4:$B$253,0))","v":1334},3.9714702544982987E-2]
[12,"4S3290",2,5.8,3.8,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B17,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B17,'Bridge Data'!$B$4:$B$253,0))","v":2792},3.0799157075701085E-2]
[13,"9S3328",1.7,2.9,1.2,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B18,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B18,'Bridge Data'!$B$4:$B$253,0))","v":148},9.7260496028529746E-3]
[14,"9S3393",0.7,5.9,5.2,{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B19,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B19,'Bridge Data'!$B$4:$B$253,0))","v":226},4.2146214945696224E-2]
[15,"7P3190I",0.11,0.51,{"$f":"D20-C20","v":0.4},{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B20,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B20,'Bridge Data'!$B$4:$B$253,0))","v":25},3.242016534284325E-3]
[16,"1S3161",0.9,1.5,{"$f":"D21-C21","v":0.6},{"$f":"INDEX('Bridge Data'!$AH$4:$AH$253,MATCH('Car Detours'!B21,'Bridge Data'!$B$4:$B$253,0))","v":123.38},{"$f":"INDEX('Bridge Data'!$H$4:$H$253,MATCH('Car Detours'!B21,'Bridge Data'!$B$4:$B$253,0))","v":144},4.8630248014264873E-3]

{"sheet":"Travel Time","index":17,"n_rows":15514,"n_cols":277,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[20,21,22,21],[82,21,84,21],[20,22,22,22],[20,23,22,23],[20,24,22,24],[20,30,22,30],[20,31,22,31],[20,32,22,32],[20,33,22,33],[20,34,22,34],[20,25,22,25],[20,26,22,26],[20,27,22,27],[20,28,22,28],[20,29,22,29],[20,40,22,40],[20,41,22,41],[20,42,22,42],[20,43,22,43],[20,44,22,44],[20,35,22,35],[20,36,22,36],[20,37,22,37],[20,38,22,38],[20,39,22,39],[20,50,22,50],[20,51,22,51],[20,52,22,52],[20,53,22,53],[20,54,22,54],[20,45,22,45],[20,46,22,46],[20,47,22,47],[20,48,22,48],[20,49,22,49],[20,60,22,60],[20,61,22,61],[20,62,22,62],[20,63,22,63],[20,64,22,64],[20,55,22,55],[20,56,22,56],[20,57,22,57],[20,58,22,58],[20,59,22,59],[20,70,22,70],[20,71,22,71],[20,72,22,72],[20,73,22,73],[20,74,22,74],[20,65,22,65],[20,66,22,66],[20,67,22,67],[20,68,22,68],[20,69,22,69],[20,80,22,80],[20,81,22,81],[20,82,22,82],[20,83,22,83],[20,84,22,84],[20,75,22,75],[20,76,22,76],[20,77,22,77],[20,78,22,78],[20,79,22,79],[20,90,22,90],[20,91,22,91],[20,92,22,92],[20,93,22,93],[20,94,22,94],[20,85,22,85],[20,86,22,86],[20,87,22,87],[20,88,22,88],[20,89,22,89],[20,100,22,100],[20,101,22,101],[20,102,22,102],[20,103,22,103],[20,104,22,104],[20,95,22,95],[20,96,22,96],[20,97,22,97],[20,98,22,98],[20,99,22,99],[20,110,22,110],[20,111,22,111],[20,112,22,112],[20,113,22,113],[20,114,22,114],[20,105,22,105],[20,106,22,106],[20,107,22,107],[20,108,22,108],[20,109,22,109],[20,120,22,120],[20,121,22,121],[20,122,22,122],[20,123,22,123],[20,124,22,124],[20,115,22,115],[20,116,22,116],[20,117,22,117],[20,118,22,118],[20,119,22,119],[20,130,22,130],[20,131,22,131],[20,132,22,132],[20,133,22,133],[20,134,22,134],[20,125,22,125],[20,126,22,126],[20,127,22,127],[20,128,22,128],[20,129,22,129],[20,140,22,140],[20,141,22,141],[20,142,22,142],[20,143,22,143],[20,144,22,144],[20,135,22,135],[20,136,22,136],[20,137,22,137],[20,138,22,138],[20,139,22,139],[20,150,22,150],[20,151,22,151],[20,152,22,152],[20,153,22,153],[20,154,22,154],[20,145,22,145],[20,146,22,146],[20,147,22,147],[20,148,22,148],[20,149,22,149],[20,160,22,160],[20,161,22,161],[20,162,22,162],[20,163,22,163],[20,164,22,164],[20,155,22,155],[20,156,22,156],[20,157,22,157],[20,158,22,158],[20,159,22,159],[20,170,22,170],[20,171,22,171],[20,172,22,172],[20,173,22,173],[20,174,22,174],[20,165,22,165],[20,166,22,166],[20,167,22,167],[20,168,22,168],[20,169,22,169],[20,180,22,180],[20,181,22,181],[20,182,22,182],[20,183,22,183],[20,184,22,184],[20,175,22,175],[20,176,22,176],[20,177,22,177],[20,178,22,178],[20,179,22,179],[20,190,22,190],[20,191,22,191],[20,192,22,192],[20,193,22,193],[20,194,22,194],[20,185,22,185],[20,186,22,186],[20,187,22,187],[20,188,22,188],[20,189,22,189],[20,200,22,200],[20,201,22,201],[20,202,22,202],[20,203,22,203],[20,204,22,204],[20,195,22,195],[20,196,22,196],[20,197,22,197],[20,198,22,198],[20,199,22,199],[20,210,22,210],[20,211,22,211],[20,212,22,212],[20,213,22,213],[20,214,22,214],[20,205,22,205],[20,206,22,206],[20,207,22,207],[20,208,22,208],[20,209,22,209],[20,220,22,220],[20,221,22,221],[20,222,22,222],[20,223,22,223],[20,224,22,224],[20,215,22,215],[20,216,22,216],[20,217,22,217],[20,218,22,218],[20,219,22,219],[20,230,22,230],[20,231,22,231],[20,232,22,232],[20,233,22,233],[20,234,22,234],[20,225,22,225],[20,226,22,226],[20,227,22,227],[20,228,22,228],[20,229,22,229],[20,240,22,240],[20,241,22,241],[20,242,22,242],[20,243,22,243],[20,244,22,244],[20,235,22,235],[20,236,22,236],[20,237,22,237],[20,238,22,238],[20,239,22,239],[20,250,22,250],[20,251,22,251],[20,252,22,252],[20,253,22,253],[20,254,22,254],[20,245,22,245],[20,246,22,246],[20,247,22,247],[20,248,22,248],[20,249,22,249],[20,268,22,268],[20,269,22,269],[20,260,22,260],[20,261,22,261],[20,262,22,262],[20,263,22,263],[20,264,22,264],[20,255,22,255],[20,256,22,256],[20,257,22,257],[20,258,22,258],[20,259,22,259],[82,37,84,37],[82,38,84,38],[82,39,84,39],[82,40,84,40],[82,41,84,41],[20,270,22,270],[82,22,84,22],[82,23,84,23],[82,24,84,24],[82,25,84,25],[82,26,84,26],[82,27,84,27],[82,28,84,28],[82,29,84,29],[82,30,84,30],[82,31,84,31],[82,32,84,32],[82,33,84,33],[82,34,84,34],[82,35,84,35],[82,36,84,36],[20,265,22,265],[20,266,22,266],[20,267,22,267],[82,47,84,47],[82,48,84,48],[82,49,84,49],[82,50,84,50],[82,51,84,51],[82,42,84,42],[82,43,84,43],[82,44,84,44],[82,45,84,45],[82,46,84,46],[82,57,84,57],[82,58,84,58],[82,59,84,59],[82,60,84,60],[82,61,84,61],[82,52,84,52],[82,53,84,53],[82,54,84,54],[82,55,84,55],[82,56,84,56],[82,67,84,67],[82,68,84,68],[82,69,84,69],[82,70,84,70],[82,71,84,71],[82,62,84,62],[82,63,84,63],[82,64,84,64],[82,65,84,65],[82,66,84,66],[82,77,84,77],[82,78,84,78],[82,79,84,79],[82,80,84,80],[82,81,84,81],[82,72,84,72],[82,73,84,73],[82,74,84,74],[82,75,84,75],[82,76,84,76],[82,87,84,87],[82,88,84,88],[82,89,84,89],[82,90,84,90],[82,91,84,91],[82,82,84,82],[82,83,84,83],[82,84,84,84],[82,85,84,85],[82,86,84,86],[82,97,84,97],[82,98,84,98],[82,99,84,99],[82,100,84,100],[82,101,84,101],[82,92,84,92],[82,93,84,93],[82,94,84,94],[82,95,84,95],[82,96,84,96],[82,107,84,107],[82,108,84,108],[82,109,84,109],[82,110,84,110],[82,111,84,111],[82,102,84,102],[82,103,84,103],[82,104,84,104],[82,105,84,105],[82,106,84,106],[82,117,84,117],[82,118,84,118],[82,119,84,119],[82,120,84,120],[82,121,84,121],[82,112,84,112],[82,113,84,113],[82,114,84,114],[82,115,84,115],[82,116,84,116],[82,127,84,127],[82,128,84,128],[82,129,84,129],[82,130,84,130],[82,131,84,131],[82,122,84,122],[82,123,84,123],[82,124,84,124],[82,125,84,125],[82,126,84,126],[82,137,84,137],[82,138,84,138],[82,139,84,139],[82,140,84,140],[82,141,84,141],[82,132,84,132],[82,133,84,133],[82,134,84,134],[82,135,84,135],[82,136,84,136],[82,147,84,147],[82,148,84,148],[82,149,84,149],[82,150,84,150],[82,151,84,151],[82,142,84,142],[82,143,84,143],[82,144,84,144],[82,145,84,145],[82,146,84,146],[82,157,84,157],[82,158,84,158],[82,159,84,159],[82,160,84,160],[82,161,84,161],[82,152,84,152],[82,153,84,153],[82,154,84,154],[82,155,84,155],[82,156,84,156],[82,167,84,167],[82,168,84,168],[82,169,84,169],[82,170,84,170],[82,171,84,171],[82,162,84,162],[82,163,84,163],[82,164,84,164],[82,165,84,165],[82,166,84,166],[82,177,84,177],[82,178,84,178],[82,179,84,179],[82,180,84,180],[82,181,84,181],[82,172,84,172],[82,173,84,173],[82,174,84,174],[82,175,84,175],[82,176,84,176],[82,187,84,187],[82,188,84,188],[82,189,84,189],[82,190,84,190],[82,191,84,191],[82,182,84,182],[82,183,84,183],[82,184,84,184],[82,185,84,185],[82,186,84,186],[82,197,84,197],[82,198,84,198],[82,199,84,199],[82,200,84,200],[82,201,84,201],[82,192,84,192],[82,193,84,193],[82,194,84,194],[82,195,84,195],[82,196,84,196],[82,207,84,207],[82,208,84,208],[82,209,84,209],[82,210,84,210],[82,211,84,211],[82,202,84,202],[82,203,84,203],[82,204,84,204],[82,205,84,205],[82,206,84,206],[82,217,84,217],[82,218,84,218],[82,219,84,219],[82,220,84,220],[82,221,84,221],[82,212,84,212],[82,213,84,213],[82,214,84,214],[82,215,84,215],[82,216,84,216],[82,227,84,227],[82,228,84,228],[82,229,84,229],[82,230,84,230],[82,231,84,231],[82,222,84,222],[82,223,84,223],[82,224,84,224],[82,225,84,225],[82,226,84,226],[82,237,84,237],[82,238,84,238],[82,239,84,239],[82,240,84,240],[82,241,84,241],[82,232,84,232],[82,233,84,233],[82,234,84,234],[82,235,84,235],[82,236,84,236],[82,247,84,247],[82,248,84,248],[82,249,84,249],[82,250,84,250],[82,251,84,251],[82,242,84,242],[82,243,84,243],[82,244,84,244],[82,245,84,245],[82,246,84,246],[82,257,84,257],[82,258,84,258],[82,259,84,259],[82,260,84,260],[82,261,84,261],[82,252,84,252],[82,253,84,253],[82,254,84,254],[82,255,84,255],[82,256,84,256],[82,267,84,267],[82,268,84,268],[82,269,84,269],[82,270,84,270],[82,262,84,262],[82,263,84,263],[82,264,84,264],[82,265,84,265],[82,266,84,266]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[null,"Travel Time Benefits"]
[]
[null,"This sheet calculates total travel time benefits on highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,"TT Savings =  Travel Time Reduction  x  Avg. Value of Time ",null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Avg. Annual Volume = Avg. Daily Traffic x Number of Days in Model Year",null,null,null,null,null,"       $ / year ",null,"$/hour  "]
[null,"vehicles / yr ",null,null,null,null,null,"Avg. Value of Time (varies by vehicle type)"]
[]
[null,"Travel Time = AVO x Avg. Annual Volume x Affected Length / Speed",null,null,null,null,null,"Induced = Change in Trips x Change in Travel Time * 0.5"]
[null,"vehicle-hrs / yr ",null,"vehicles / yr  x  miles",null,"miles/hour "]
[]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS"]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"1S3204"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,null,"Present",null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs",null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V20,1)),\"Not Used\",INDEX(ModelGroup,V20,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CH20,1)),\"Not Used\",INDEX(ModelGroup,CH20,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,ET20,1)),\"Not Used\",INDEX(ModelGroup,ET20,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HF20,1)),\"Not Used\",INDEX(ModelGroup,HF20,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183",null,"Value of",null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time",null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time",null,"Constant",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits*"},null,"Dollars",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A18,3)*AnnualFactor","v":1386.2891127272756},{"$f":"INDEX(ModelData1B,A18,3)*AnnualFactor","v":2200.4589090909135},{"$f":"INDEX(ModelData1NB,A18,5)","v":1},{"$f":"INDEX(ModelData1B,A18,5)","v":1.5371999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A18,1)),INDEX(ModelData1NB,A18,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A18,1)),INDEX(ModelData1B,A18,1)*AnnualFactor,1)","v":1},{"$f":"C24*E24/G24","v":1386.2891127272756},{"$f":"D24*F24/H24","v":3382.5454350545519},{"$f":"INDEX(ModelData1NB,A18,6)","v":1},{"$f":"INDEX(ModelData1B,A18,6)","v":0.21},{"$f":"(I24*(K24*ValTimeTruck+(1-K24)*ValTimeAuto)-J24*(L24*ValTimeTruck+(1-L24)*ValTimeAuto))*MIN(G24,H24)*(1+TTUprater)^($B24-YearCurrent)","v":-23690.294647396404},{"$f":"IF(AND(H24>G24,Induced=\"Y\"),(I24*(K24*ValTimeTruck+(1-K24)*ValTimeAuto)-J24*(L24*ValTimeTruck+(1-L24)*ValTimeAuto))*(H24-G24)*0.5,0)*(1+TTUprater)^($B24-YearCurrent)","v":0},{"$f":"SUM(M24:N24)","v":-23690.294647396404},{"$f":"O24/(1+DiscRate)^(B24-YearCurrent)","v":-19338.337223588398},null,{"$f":"(I24-J24)*MIN(G24,H24)","v":-1996.2563223272764},null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($P9,MATCH(V$20,$A:$A),0)","v":-51702.808204607107},-6710890.3263372565,0,0,0,0,0,0,-618885.9441688204,-308046.44203937135,-965621.29508545622,0,-1534562.6638519913,-422238.95969795348,0,0,{"$f":"OFFSET($P9,MATCH(AL$20,$A:$A),0)","v":0},0,0,0,0,0,0,-1118719.5470967076,-1162564.8989752177,0,0,-2655602.3784719957,0,0,0,0,0,0,-1572803.8400270483,0,-1108431.3445615638,-909500.05863134307,-2617085.0734578022,-895959.2350626057,-853770.06752374652,0,-1094393.7332561181,0,0,-966563.43817475205,-1965003.0582418039,0,-596140.30606456671,0,0,0,0,-267166.65630979353,0,0,-270658.86669412884,0,0,0,0,-344551.68645482068,0,-582853.00653357222,0,-842049.80749284883,0,0,0,0,-105290.33860684483,-1848516.4438691295,-334295.21953417436,0,0,0,0,-749936.47765198245,-4339873.028456918,-1401626.2739517502,{"$f":"OFFSET($P9,MATCH(CX$20,$A:$A),0)","v":-840017.30597209011},0,0,-9761873.3749974538,0,-1390167.9424741459,0,0,-4229468.756486007,-502808.64558190911,-663928.4252863985,0,0,0,-1505075.884754417,-1518914.802703314,-267092.73396476795,-292570.67133962369,-5600781.1825394137,-979464.60101115226,-989960.95602838509,-596318.42135687056,-48680.971078851384,0,-1852545.3206995854,-1401778.9881916039,0,-1800671.946476985,0,0,0,0,0,0,0,-402232.28959184856,-307437.58638960076,-6163866.1786555815,-598069.36729803984,-594376.93702704739,0,0,0,-1298204.4427115817,-460660.86351328221,-1677984.9712057959,-1677984.9712057959,-24313395.218566358,0,0,0,0,-1401778.9881916039,-355809.75910507643,-2283138.0448409789,0,0,0,-1572803.8400270483,-4927485.4644750208,-2622113.6905786349,0,-59577.025921234963,0,{"$f":"OFFSET($P9,MATCH(FJ$20,$A:$A),0)","v":0},0,0,-49434.879922992732,-343038.16596152924,0,0,0,0,0,-3511092.8820276461,-2655602.3784719957,-2738329.4676198321,0,-100450.87981471408,0,0,-349692.72774326912,-580799.95134613244,-192581.90010806191,0,0,-419705.90342140693,-347537.74278101831,0,0,-446808.2196236031,0,-3618482.3166076043,-225046.67740856769,-3017157.1546587977,0,-349692.72774326912,-234199.55096457244,-5583895.0253207497,0,-223906.92819236155,-2259629.2748060585,-449741.42510829237,-749614.43218802114,-449741.42510829237,-449741.42510829237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5512431.623126572,-545213.49506251561,-182643.18763486951,0,0,0,{"$f":"OFFSET($P9,MATCH(HV$20,$A:$A),0)","v":0},-7639035.2138954708,-460660.86351328221,0,-2418860.7582318117,0,-1060079.3577068578,0,0,0,0,-297581.89722990821,-902236.25417964568,0,0,0,-455532.38032728678,-1118719.5470967076,-610710.31428370695,-602101.02071101905,-414642.45961548045,0,0,0,0,0,0,0,0,-346808.17756437656,0,-366952.17137453007,0,0,-641762.74861550692,0,0,0,0,0,0,-9761873.3749974538,null,{"$f":"SUM($V24:JL24)","v":-186858112.10195822},null,{"$f":"$JM24*(1+DiscRate)^($U24-YearCurrent)","v":-228909222.22371921},null,{"$f":"SUM($V86:JL86)","v":-13103832.186345236}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A18,3)*AnnualFactor","v":1780.2979854545483},{"$f":"INDEX(ModelData20B,A18,3)*AnnualFactor","v":2825.8698181818222},{"$f":"INDEX(ModelData20NB,A18,5)","v":1},{"$f":"INDEX(ModelData20B,A18,5)","v":1.5371999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A18,1)),INDEX(ModelData20NB,A18,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A18,1)),INDEX(ModelData20B,A18,1)*AnnualFactor,1)","v":1},{"$f":"C25*E25/G25","v":1780.2979854545483},{"$f":"D25*F25/H25","v":4343.9270845090969},{"$f":"INDEX(ModelData20NB,A18,6)","v":1},{"$f":"INDEX(ModelData20B,A18,6)","v":0.21},{"$f":"(I25*(K25*ValTimeTruck+(1-K25)*ValTimeAuto)-J25*(L25*ValTimeTruck+(1-L25)*ValTimeAuto))*MIN(G25,H25)*(1+TTUprater)^($B25-YearCurrent)","v":-30423.51227343276},{"$f":"IF(AND(H25>G25,Induced=\"Y\"),(I25*(K25*ValTimeTruck+(1-K25)*ValTimeAuto)-J25*(L25*ValTimeTruck+(1-L25)*ValTimeAuto))*(H25-G25)*0.5,0)*(1+TTUprater)^($B25-YearCurrent)","v":0},{"$f":"SUM(M25:N25)","v":-30423.51227343276},{"$f":"O25/(1+DiscRate)^(B25-YearCurrent)","v":-6417.7450944954489},null,{"$f":"(I25-J25)*MIN(G25,H25)","v":-2563.6290990545485},null,null,{"$f":"U24+1","v":2021},0,{"$f":"OFFSET($P10,MATCH(W$20,$A:$A),0)","v":0},-1136388.3251223175,-78368.329288935929,-4145957.6057627122,0,0,0,0,0,0,-39629246.856199928,0,0,0,0,-387022.6787345247,-389427.60622202227,-1043360.0748555278,-584789.09603612626,-994940.34350794682,-221680.47818454981,0,0,0,-994335.17492463905,-994335.17492463905,0,-134175.72405540524,-52610.266483106003,-84570.990131864397,0,0,0,0,-314082.47974761436,0,0,0,0,0,-4146394.4998331387,0,0,0,0,0,0,0,-315496.86512601812,-2881926.4024732709,-3159246.8750662948,0,0,0,0,0,-73233.946358927424,-155695.74931354143,-155695.74931354143,-155695.74931354143,0,0,0,-803958.43408790266,0,-361964.90652119945,-580547.98462167778,-896430.53703939135,-135236.32617631103,0,0,0,0,-295046.43802371155,0,0,0,0,0,0,0,0,0,0,0,-256361.4461144738,-16926.154466288535,0,0,0,-697361.98759408703,-1645668.6298148353,0,0,0,0,0,0,0,0,0,0,-53924.363776258622,0,0,-483332.61242435029,0,-172434.14744803598,-266500.28818831121,-214632.35296750584,-195436.55910726252,-66127.508396045348,0,-586665.07894695376,0,0,0,0,0,-268367.51025786012,-591859.39502193057,-325354.40068498225,0,0,0,0,0,-634632.21125662699,0,-835787.05093500274,0,0,0,0,-2699501.8526251474,-65436.169647976458,0,0,0,0,-24017.57502205381,0,-74057.522352762448,-349899.40775495634,-349899.40775495634,-1134186.6814608031,0,0,0,0,0,0,-224306.66318136369,0,0,0,0,0,-668738.42817937315,0,0,0,0,-994335.17492463905,-955908.50315646059,0,0,-222328.93026198779,0,0,0,0,0,0,0,0,0,0,-917404.17075595784,0,0,0,0,0,0,0,0,0,-407785.06376832596,0,-274003.83092405653,-861911.240424369,0,-1219525.9176457811,0,0,-2632289.1724064462,0,0,0,0,0,0,0,-236989.25550823411,-270234.11950948741,-273947.39920263772,0,0,0,0,0,0,0,0,0,0,-589695.98769325076,0,0,0,-844918.45518032915,-793257.73110828898,0,0,0,0,0,-1282019.0074962005,0,-919941.4168103406,-391097.70371921168,-1096026.0944547234,-1096026.0944547234,-170191.82533211386,-586677.16043866577,0,-5106179.8642569147,0,0,0,0,0,0,0,0,0,-1746737.9733935236,0,null,{"$f":"SUM($V25:JL25)","v":-102092709.16565718},null,-133822715.82443386,null,{"$f":"SUM($V87:JL87)","v":-7552151.1105467565}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U25+1","v":2022},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1067459.0530567793,0,-1366217.3816162173,0,0,0,0,0,0,0,0,-799899.77392923401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2979763.4774272777,0,-382156.73916583421,0,0,-5335873.4340085257,0,78369.924992942382,163987.14567244065,163987.14567244065,163987.14567244065,0,-553952.11632731429,0,0,0,0,0,969866.51326935133,0,0,0,0,-3285227.1954860454,0,0,-962126.54502988944,0,0,0,0,-127472.28265567766,0,0,-7723022.3285212424,0,0,0,0,0,0,0,0,-1481447.1123218611,0,0,0,0,0,0,0,0,0,56219.273456716022,0,0,0,0,0,0,0,0,0,-3092828.0645630015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224652.86346311981,0,-6993475.7148305802,0,0,0,0,0,0,1500403.1073356597,0,0,26510.017780417031,0,0,0,0,0,0,0,-226030.04141216647,-242142.94034015958,-524878.56218475814,-1799762.2509447495,0,0,0,0,-8991.3889448202972,0,0,0,0,0,195809.82493557956,0,0,0,0,0,-7723022.3285212424,0,-3921141.5538758039,0,0,0,4851798.0206087828,0,0,0,0,0,0,0,0,0,0,-685268.8909173687,-615400.72312182654,-4592027.4381214511,0,-1331500.2407564141,0,0,-2918283.9911870863,0,-889345.07829164481,-900471.82006209251,0,0,-2204886.3714250717,-221141.59285071021,0,0,0,0,0,0,0,0,0,0,-11142093.776510967,2297066.1475698007,-858059.32892853627,0,-1422505.2230655286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-630072.09673180361,1024185.0336730197,391610.26148441568,0,0,0,0,0,0,0,-2769660.7383194556,-1628222.6417832214,0,-8858726.2091703452,-4637510.2127890214,-3090121.7242260347,-1175255.4085742109,-939366.55961571319,0,0,null,{"$f":"SUM($V26:JL26)","v":-82353218.591982692},null,-115504649.26490076,null,{"$f":"SUM($V88:JL88)","v":-6664076.623010017}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C24:C25,B24:B25,B27)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":2200.4589090909139},{"$f":"TREND(E24:E25,B24:B25,B27)","v":1},{"$f":"TREND(F24:F25,B24:B25,B27)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B27)","v":1},{"$f":"TREND(H24:H25,B24:B25,B27)","v":1},{"$f":"C27*E27/G27","v":0},{"$f":"D27*F27/H27","v":3382.5454350545529},{"$f":"TREND(K24:K25,B24:B25,B27)","v":1},{"$f":"TREND(L24:L25,B24:B25,B27)","v":0.21},{"$f":"(I27*(K27*ValTimeTruck+(1-K27)*ValTimeAuto)-J27*(L27*ValTimeTruck+(1-L27)*ValTimeAuto))*MIN(G27,H27)*(1+TTUprater)^($B27-YearCurrent)","v":-63338.163271396508},{"$f":"IF(AND(H27>G27,Induced=\"Y\"),(I27*(K27*ValTimeTruck+(1-K27)*ValTimeAuto)-J27*(L27*ValTimeTruck+(1-L27)*ValTimeAuto))*(H27-G27)*0.5,0)*(1+TTUprater)^($B27-YearCurrent)","v":0},{"$f":"SUM(M27:N27)","v":-63338.163271396508},{"$f":"O27/(1+DiscRate)^(B27-YearCurrent)","v":-51702.808204607107},null,{"$f":"(I27-J27)*MIN(G27,H27)","v":-3382.5454350545529},null,null,2023,0,0,0,0,0,-1229280.5345912506,-1229280.5345912506,-2071457.6756132061,0,0,0,0,0,0,-2282011.5512820743,-2282011.5512820743,0,0,0,0,1023606.4220859434,0,0,0,0,0,0,0,0,0,0,0,-357335.2158607071,-454859.68980201503,0,0,0,0,0,0,0,0,0,-11856245.813421089,-6381988.1050925571,0,0,-2835828.5821836847,0,0,2896005.5569692869,0,0,0,-381762.2065618257,0,0,74402.186106181034,155685.807638019,155685.807638019,155685.807638019,0,0,0,0,0,0,0,916957.03819206124,0,0,0,0,0,0,-3022228.5076183639,0,0,0,0,0,0,-729947.68489387771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54148.525066611619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-428011.60136098042,1421529.9428466316,0,0,25728.629765321937,0,{"$f":"OFFSET($P12,MATCH(FI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-211050.93128677932,0,0,186615.33467570166,0,0,0,0,0,0,0,0,0,0,0,228819.24220501789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1503981.6386473246,0,0,-1230654.605258876,0,0,0,0,0,0,-526289.5742188954,0,0,0,2181323.705048217,0,0,0,-3582029.5414425642,-2688475.1258214819,0,0,0,-740767.64947340963,0,0,0,0,0,0,0,0,0,968299.3955319802,372525.38664948416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V27:JL27)","v":-35208479.532247782},null,-52838433.876498528,null,{"$f":"SUM($V89:JL89)","v":-3077307.5797044886}]
[null,{"$f":"B27+1","v":2021},{"$f":"MAX(TREND(C24:C25,B24:B25,B28)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"TREND(E24:E25,B24:B25,B28)","v":1},{"$f":"TREND(F24:F25,B24:B25,B28)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B28)","v":1},{"$f":"TREND(H24:H25,B24:B25,B28)","v":1},{"$f":"C28*E28/G28","v":0},0,{"$f":"TREND(K24:K25,B24:B25,B28)","v":1},{"$f":"TREND(L24:L25,B24:B25,B28)","v":0.21},0,0,{"$f":"SUM(M28:N28)","v":0},0,null,0,null,null,2024,0,0,0,20425.353761041853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,980922.95415071084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2810453.6767289359,0,0,0,0,0,0,70618.179119822715,147768.78563448388,147768.78563448388,147768.78563448388,0,0,0,{"$f":"OFFSET($P13,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,866819.41519928363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10861.375328758371,52108.10567371198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(ET$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,1346555.1317635917,0,0,24936.020540983678,18987.436391647454,0,0,0,0,11020.65527422201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177785.82519907481,0,0,0,0,0,0,0,0,0,0,0,4371950.0885463003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72350.542699487807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2070894.0354907704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,915342.5388814857,354261.56515458343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V28:JL28)","v":14619599.256807866},null,23475881.680119894,null,{"$f":"SUM($V90:JL90)","v":1325503.2228477977}]
[null,{"$f":"B28+1","v":2022},{"$f":"MAX(TREND(C24:C25,B24:B25,B29)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"TREND(E24:E25,B24:B25,B29)","v":1},{"$f":"TREND(F24:F25,B24:B25,B29)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B29)","v":1},{"$f":"TREND(H24:H25,B24:B25,B29)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B29)","v":1},{"$f":"TREND(L24:L25,B24:B25,B29)","v":0.21},0,0,0,0,null,0,null,null,2025,0,{"$f":"OFFSET($P14,MATCH(W$20,$A:$A),0)","v":0},0,19338.413816860317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,939443.35732078692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2723701.0317325843,0,0,0,0,0,0,67010.845672320589,140221.32380100968,140221.32380100968,140221.32380100968,0,0,0,0,0,0,0,819317.41666032455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10285.500706174247,50102.909490027079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1275306.1744496904,0,0,24137.0025263192,17982.92749042045,0,0,0,0,10434.360468289799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169312.8930477059,0,0,0,0,0,0,0,0,0,0,0,4148645.7816261281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68780.606855748527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1965577.3699904203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,865170.4408021695,336793.04985703761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V29:JL29)","v":13932004.053916039},null,23937776.822800826,null,{"$f":"SUM($V91:JL91)","v":1351697.6237351652}]
[null,2023,{"$f":"MAX(TREND(C24:C25,B24:B25,B30)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"TREND(E24:E25,B24:B25,B30)","v":1},{"$f":"TREND(F24:F25,B24:B25,B30)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B30)","v":1},{"$f":"TREND(H24:H25,B24:B25,B30)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B30)","v":1},{"$f":"TREND(L24:L25,B24:B25,B30)","v":0.21},0,0,0,0,null,0,null,null,2026,0,0,0,18306.272868407043,0,0,0,0,152577.50370253724,253717.10758482054,0,0,1274515.5403737703,0,2295533.7673784723,0,0,0,0,489501.98037737852,899192.794580988,0,1257753.0907430027,0,0,0,0,2038929.9741699768,0,0,0,0,0,0,1207616.4569471129,151579.68381531563,0,0,0,0,0,3328151.7280013449,0,0,0,811612.38737961929,0,0,242980.56795720267,0,2636270.8805824039,0,338403.92953542882,66543.301876659432,0,0,0,63573.264581136427,133028.95213527538,133028.95213527538,133028.95213527538,291611.58969564101,0,339190.91323168605,700047.01781209884,0,0,0,774320.77600997046,0,0,1500163.4962642884,0,0,326392.75085076399,0,0,0,0,0,0,0,722579.34614459274,0,7425435.9304726012,1136911.3782851605,0,0,3907312.0382470279,411355.02242999873,88311.764603290881,0,0,0,0,0,0,0,0,0,0,0,9738.4891103628725,48137.060559826597,0,0,408695.85687411739,0,0,0,0,0,56742.785118586107,2844577.4755856353,0,0,249257.83623054012,0,0,0,227818.47843566033,0,0,1069333.5180927564,0,0,0,0,0,0,125537.50647324871,0,0,0,0,0,0,0,1207616.4569471129,0,0,23335.80650304801,17028.586285136087,0,0,0,0,9877.610383368059,0,0,0,0,0,187976.85153851932,3051675.7573178178,2038929.9741699768,2324229.2110962719,8334.3597189870598,0,0,0,0,0,161187.67221854813,0,917716.5533760736,105718.72581505077,278661.01358040859,0,0,0,0,0,181061.06887839653,0,3935847.5710835853,0,0,0,0,194523.95584115942,0,0,0,0,0,0,0,970964.71294031327,351668.52800796228,0,65368.115968043923,0,0,0,0,23595.889616117332,0,0,0,44933.578858817353,0,4502946.5778318765,437477.5984941707,154961.5462423696,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(HY$20,$A:$A),0)","v":0},1865177.3397578204,790048.03901882225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,817645.38775015506,320093.94841425185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1604476.7909748252,0,null,{"$f":"SUM($V30:JL30)","v":67182397.348018259},null,123512097.31693555,null,{"$f":"SUM($V92:JL92)","v":6738589.6218262818}]
[null,2024,{"$f":"MAX(TREND(C24:C25,B24:B25,B31)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"TREND(E24:E25,B24:B25,B31)","v":1},{"$f":"TREND(F24:F25,B24:B25,B31)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B31)","v":1},{"$f":"TREND(H24:H25,B24:B25,B31)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B31)","v":1},{"$f":"TREND(L24:L25,B24:B25,B31)","v":0.21},0,0,0,0,null,0,null,null,2027,0,0,0,17326.412893292654,0,0,0,0,144749.18670840509,241467.33745824243,0,0,1213001.2781316931,0,2191577.4617868583,0,0,0,0,462534.82749874273,860187.98417550465,0,1197055.8818234827,0,0,0,0,1930370.9155531672,0,0,0,0,0,0,1143325.2191607368,143794.4513480372,0,0,0,0,0,3162262.5452972162,0,0,0,773665.7508289658,0,0,233277.86048567327,0,2548623.1572309905,0,319779.41420274152,63225.076060932923,0,0,0,60298.664102813673,126177.51224428308,126177.51224428308,126177.51224428308,275562.3537103156,0,326835.34554548078,666264.0537012585,0,0,0,731704.99082977406,0,0,1430043.1397646179,0,0,313358.84665140579,0,0,0,0,0,0,0,691226.96663956298,0,7185897.0176323792,1089244.7779848708,0,0,3773416.6101451232,390167.67740513763,83446.382957626731,0,0,0,0,0,0,0,0,0,0,0,9219.0287274018337,46213.992582760337,0,0,386907.71186673228,0,0,0,0,0,53705.575719715402,2711653.294483494,0,0,235539.59602262883,0,0,0,216820.64853411846,0,0,1017717.2664686949,0,0,0,0,0,0,120029.61664390177,0,0,0,0,0,0,0,1143325.2191607368,0,0,22536.137121323529,16122.147925382813,0,0,0,0,9349.048608715093,0,0,0,0,0,177931.59922769031,2913529.0237603104,1930370.9155531672,2218972.3917650925,7875.6670241726179,0,0,0,0,0,153400.93064895377,0,875182.67535387375,100612.77598318837,263827.77799364127,0,0,0,0,0,171096.1294697207,0,3733136.5363723994,0,0,0,0,185116.25521630587,0,0,0,0,0,0,0,932192.12032502389,334118.72920469299,0,{"$f":"OFFSET($P16,MATCH(HE$20,$A:$A),0)","v":62107.748550847668},0,0,0,0,22492.512249268155,0,0,0,42759.222914039834,0,4285657.7195081003,414236.03197141911,147935.4754900632,0,0,0,0,0,0,0,1769501.3862270203,746658.86287612852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,772635.76642778097,304138.35247572837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1516151.3613248749,0,null,{"$f":"SUM($V31:JL31)","v":64113001.376227021},null,126119977.67715277,null,{"$f":"SUM($V93:JL93)","v":6880772.1516603045}]
[null,2025,{"$f":"MAX(TREND(C24:C25,B24:B25,B32)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"TREND(E24:E25,B24:B25,B32)","v":1},{"$f":"TREND(F24:F25,B24:B25,B32)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B32)","v":1},{"$f":"TREND(H24:H25,B24:B25,B32)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B32)","v":1},{"$f":"TREND(L24:L25,B24:B25,B32)","v":0.21},0,0,0,0,null,0,null,null,2028,0,5077312.8104238566,0,16396.41079853195,0,1084018.6304911156,1084018.6304911156,0,137292.1266953006,229734.46988891606,715680.97150848492,0,1154080.8759088528,0,2091398.3761423605,2091398.3761423605,0,0,0,437001.09220886597,822438.19683342171,0,1138917.3695163338,841391.61497936957,821124.08874885994,793637.38311999431,0,1827289.5319362455,37698.617584509026,0,0,612640.63684425922,0,0,1082277.5020149041,136379.10915318792,821467.66393870872,111539.20090554471,0,692922.90533199941,660239.35438798857,3003834.4998993026,855649.47714489547,0,0,737210.51567330537,1385069.2160128711,0,223804.74581373035,235766.75398125354,2461160.5169813214,0,302143.43336399511,60056.21529717619,328307.30313718179,0,0,57180.432001820962,119653.17850248126,119653.17850248126,119653.17850248126,260364.96396579038,0,314644.70804056484,{"$f":"OFFSET($P17,MATCH(CH$20,$A:$A),0)","v":633905.19443496771},200226.74286593447,357213.14580244781,0,691351.12618197734,35979.074475643691,0,1362676.9349567597,252941.42105496433,2716535.8484379402,300633.40115577297,2769967.7023869352,797043.11174215202,555735.92009867099,3283725.2430521287,1007083.9599586169,98285.659138145333,25787.112932429234,660884.23658316419,8491845.5924964324,6945919.8945415094,1042949.1192265374,207668.55795346192,4522.6398951927322,3640317.501496667,369991.97066730342,78839.632217687395,542982.40198746638,1297611.1703410288,0,0,0,0,0,4374336.3939501811,0,0,0,8725.8558531549043,44336.521589030068,0,982940.45105120575,366221.1953189692,0,151746.80270802294,0,0,0,50822.907609052869,2583946.6980601419,434859.04290133523,95592.058918990602,222549.47965576517,0,611303.02427125582,0,206286.758168709,0,254374.43750939952,968277.95628461055,351436.35863402911,1348731.5875483325,1348731.5875483325,16838471.42319604,{"$f":"OFFSET($P17,MATCH(ET$20,$A:$A),0)","v":0},58041.549927782056,114705.10362887759,0,982940.45105120575,275006.47684889665,1912655.7075267429,816382.81727247068,50487.634520806598,399585.17972125596,1082277.5020149041,3273294.9107599724,2021301.2460325556,21741.223632268808,15261.429186115054,12337.078116580504,0,0,558390.36971498118,8847.3697609243063,0,0,0,393581.42063602456,1584011.2148871257,168396.16631036586,2780396.8499687719,1827289.5319362455,2117540.1408690936,7441.3203884551585,76633.580622482172,644320.84884617361,179930.29487766654,0,0,145943.1560574843,0,834286.28865509282,95722.434089416332,249742.7123119788,164432.96426309328,6945919.8945415094,103403.49955453575,3583213.1306814365,2945982.3441354092,161660.09973517802,0,3540103.604466184,0,180806.65680271407,3850565.8315847409,692681.68758409342,176106.93538451925,1747196.0049154528,333330.86344230868,550655.46383489342,333330.86344230868,333330.86344230868,553779.65943945071,486348.75360813236,894336.99410886329,317360.07729066344,1089431.4254930052,58994.205547008933,731226.0322105448,0,943547.77643217065,0,21432.515151818076,0,0,0,40677.0531725283,0,4077527.2442269945,392163.07967915642,141165.4915768762,0,0,0,460464.64627324452,6536553.239818071,351436.35863402911,1320834.0941804971,1678361.1029504845,705565.48828377726,892877.42261219816,1176267.2536244798,0,0,0,0,110867.98122453281,0,0,0,332803.77276880667,841391.61497936957,455265.04976887495,450222.18600275664,326123.95441577496,1038770.0969921569,0,730015.85501379368,288900.45059289772,0,0,0,0,268149.1541973197,4360674.5235910276,87239.438330740988,0,0,0,0,0,0,0,0,1432515.6103244009,8491845.5924964324,null,{"$f":"SUM($V32:JL32)","v":195155111.03267044},null,410772616.45840752,null,{"$f":"SUM($V94:JL94)","v":22237529.111598469}]
[null,2026,{"$f":"MAX(TREND(C24:C25,B24:B25,B33)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"TREND(E24:E25,B24:B25,B33)","v":1},{"$f":"TREND(F24:F25,B24:B25,B33)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B33)","v":1},{"$f":"TREND(H24:H25,B24:B25,B33)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B33)","v":1},{"$f":"TREND(L24:L25,B24:B25,B33)","v":0.21},0,0,0,0,null,0,null,null,2029,0,{"$f":"OFFSET($P18,MATCH(W$20,$A:$A),0)","v":4836363.4706178568},0,15513.936776631783,0,1034018.3416402929,1034018.3416402929,0,130191.25200413856,218503.29994238631,679648.79718170909,0,1097678.2219523618,0,1994947.2121214031,1994947.2121214031,0,0,0,412828.63990587014,785946.15865841391,0,1083262.5460227721,800275.74449624412,777109.04791484331,755980.97241839883,0,1729433.7346409285,35854.758481480538,0,0,579804.91807683138,0,0,1024324.0764705754,129318.57999806535,780103.51992236683,105746.87416619336,0,660974.28497052542,629792.31145337771,2852601.3490150161,819874.07626744255,0,0,702213.95118517592,1315676.519872163,0,214572.70989231355,222725.74330343169,2374233.8624412939,0,285446.35618500138,57031.378002466336,311765.73795152188,0,0,54212.12366240126,113442.47510789278,113442.47510789278,113442.47510789278,245976.65226349537,0,302650.30104055215,602928.69454936578,191255.61612400317,342477.35615344491,0,653145.61900572793,33983.264924328367,0,1298004.6301361236,240939.88705810803,2583762.7096382063,288231.83843300579,2642252.7057312825,759199.16474878986,527747.51268439519,3127919.4443163709,953150.39993137249,94437.406534378722,24452.790015706825,631553.2357834006,8141515.740467838,6706587.0876815086,998049.03236957488,198361.5221729202,3282.4886890939383,3508483.5732882284,350786.21698217472,74478.495928224598,515645.0305277424,1234205.9295502042,0,0,0,0,0,4166735.441655091,0,0,0,8257.7542129003523,42506.912060235845,0,928621.10877450253,346585.41891506989,0,144307.50216536073,0,0,0,48087.559231075174,2461343.9072104208,410811.32841983961,91304.000941979903,210250.93059717768,0,590240.1197252695,0,196203.1740299754,0,241937.40262561143,920951.66388362751,334761.44873478636,1286553.2983963371,1286553.2983963371,15964477.445671802,0,55439.908918944195,109563.5471411445,0,928621.10877450253,262309.96843408584,1824484.2371479294,783229.65664476191,47940.449044501154,384356.42059606255,1024324.0764705754,3092378.5419754405,1930729.2042100031,20953.86623437114,14444.327480918344,11656.682620164391,0,0,529384.09400158131,8371.3186126848395,0,0,0,371812.88145057327,1514981.7817583845,159346.8396161173,2652214.3725852822,1729433.7346409285,2019882.530958822,7030.0974819822268,72997.479744635973,618443.8559271167,170850.72591743362,0,0,138804.63211988984,0,794995.18068654498,91041.342447517352,236371.40916585957,155639.00359006287,6706587.0876815086,98497.222796376227,3418016.935096249,2833703.0702400422,152726.42498345769,0,3356350.054315005,0,173464.33040372812,3656699.6434155181,658829.02766648494,167484.13530139343,1653650.5828243075,316548.75485175435,522893.70333288668,316548.75485175435,316548.75485175435,528966.48419873731,459442.4504808067,857445.23283076589,301364.16822196427,1034572.5236340804,56022.230168356225,701531.88103898265,0,896254.3089180867,0,20414.944690036184,0,0,0,38684.313804848229,0,3878286.8225501515,371205.30923397304,134648.15834086048,0,0,0,438616.57535014395,6305990.4634964736,334761.44873478636,1259946.9866634728,1591572.5164529749,666653.22914765915,858830.19775042078,1118776.925141514,0,0,0,0,105133.20318599154,0,0,0,317012.93955332023,800275.74449624412,432989.20469551079,428331.04972789763,310155.80611369049,991275.2791450501,0,689665.61560113658,274354.62642420403,0,0,0,0,255778.99460189595,4206658.7488786681,83329.125799903675,0,0,0,0,0,0,0,0,1353333.9547290974,8141515.740467838,null,{"$f":"SUM($V33:JL33)","v":186187600.51235476},null,419330147.84272331,null,{"$f":"SUM($V95:JL95)","v":22699216.190982725}]
[null,2027,{"$f":"MAX(TREND(C24:C25,B24:B25,B34)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"TREND(E24:E25,B24:B25,B34)","v":1},{"$f":"TREND(F24:F25,B24:B25,B34)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B34)","v":1},{"$f":"TREND(H24:H25,B24:B25,B34)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B34)","v":1},{"$f":"TREND(L24:L25,B24:B25,B34)","v":0.21},0,0,0,0,null,0,null,null,2030,0,4605210.0765991407,0,14676.752470486557,0,985920.70977300825,985920.70977300825,0,123431.87404450683,207758.39984958555,645268.10591350542,0,1043716.0617252172,0,1902164.9557144332,1902164.9557144332,0,0,0,389948.63934815046,750708.86775752495,0,1030015.2668114284,760938.49090976734,735338.69664503867,719854.91995403857,0,1636560.9749282335,34090.807551628364,0,0,548643.45169024088,0,0,969321.35700246633,122598.17629720666,740635.74870744417,100235.05093030751,0,630240.25199137453,600503.26851448976,2708299.7528105788,785117.5177460314,0,0,668641.22618829354,1249435.3537545321,0,205590.75321497122,210381.98680067348,2288147.3916001818,0,269640.81480645348,54145.282232598613,295983.38377070037,0,0,51387.468456387214,107532.28948240831,107532.28948240831,107532.28948240831,232356.60046998912,0,290878.62362321583,573292.17564912071,182601.34128695138,328140.79514885502,0,616980.08427834744,32094.604299431488,0,1235962.069643239,229426.09594670875,2456735.391901331,276166.2442928286,2519393.0368399066,722895.53744454903,501042.67363607098,2978445.6003012522,901963.39933139994,90672.01576157246,23182.686436530061,603231.45077588141,7800679.6157784453,6468841.3600287521,954560.05768568988,189383.43916201315,2185.244038316268,3378318.9320815708,332509.85559834947,70350.553820170506,489560.6283010763,1173543.1207061002,0,0,0,0,0,3967575.7281786301,0,0,0,7813.5541640771216,40726.937042426965,0,877202.13269825256,327951.43781926832,0,137192.11453039406,0,0,0,45492.592493185242,2343723.6993363132,388048.9124963939,87167.877628479662,198609.05915118719,0,569316.82412508887,0,186556.06101444521,0,230038.95895659926,875673.51246952428,318764.20792943938,1226738.1177568538,1226738.1177568538,15132771.692323877,0,52930.260423406857,104603.79705928167,0,877202.13269825256,250097.69901305519,1739663.3417502185,750920.29692314903,45510.460681654178,369410.04485484998,969321.35700246633,2921124.2633133521,1843356.8442456664,20176.478390501725,13668.819655035546,11012.509992638037,0,0,501783.2050383435,7919.689117146735,0,0,0,351208.09299345245,1448204.9070450079,150760.82668191555,2528903.7534838896,1636560.9749282335,1925939.7985700038,6640.8317084346263,69509.150171228219,593195.0413467224,162189.0633117657,0,0,131975.50587743896,0,757274.34537000582,86563.052448484916,223680.7610297506,147291.90620983671,6468841.3600287521,93790.337347986831,3259099.581120193,2723506.1806081366,144269.76131489305,0,3181487.9131521648,0,166308.85689690421,3471719.2814433076,626441.11417781841,159235.84082492959,1564867.0122530856,300535.83015149558,496407.60005020868,300535.83015149558,300535.83015149558,505029.79888710543,433975.09862939321,821552.80299500003,286102.92838181363,982228.81918414938,53186.625044347777,672593.40834385378,0,851110.52900037402,0,19438.786343662723,0,0,0,36778.215014278197,0,3687664.0370602715,351311.27791208465,128379.39319815344,0,0,0,417656.41101935832,6077619.3135334356,318764.20792943938,1201373.4450863199,1508956.3125678059,629812.57934510708,825416.36874286691,1063774.4485792241,0,0,0,0,99674.271633757584,0,0,0,301863.84651524021,760938.49090976734,411679.49015592743,407377.29095549043,294881.18671283167,945548.95657109225,0,651470.48857772304,260475.54367621519,0,0,0,0,243879.72246548822,4054131.5390072241,79557.071256051073,0,0,0,0,0,0,0,0,1278381.5641504705,7800679.6157784453,null,{"$f":"SUM($V34:JL34)","v":177558174.56875604},null,427887679.22703928,null,{"$f":"SUM($V96:JL96)","v":23160903.270366978}]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B35)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B35)","v":1},{"$f":"TREND(F24:F25,B24:B25,B35)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B35)","v":1},{"$f":"TREND(H24:H25,B24:B25,B35)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B35)","v":1},{"$f":"TREND(L24:L25,B24:B25,B35)","v":0.21},0,0,0,0,null,0,null,null,2031,0,4383602.142810991,0,13882.708979133069,0,939690.7828403695,939690.7828403695,0,116999.70167796846,197484.21323759746,612477.02810131246,0,992116.47317635,0,1812984.3594265627,1812984.3594265627,0,0,0,368295.43916426809,716718.33203134197,0,979098.72037180432,723323.10773924203,695707.71500178112,685220.15571949002,0,1548438.0746838127,32404.2009599128,0,0,519077.70856868435,0,0,917131.30187326635,116203.61365879719,702993.25907202973,94991.820093165079,0,600698.623714749,572351.02032284962,2570670.0340637807,751399.60844533553,0,0,636455.82396520779,1186230.3582518438,0,196865.66685974621,198700.06852127655,2203163.206902869,0,254681.62066626636,51392.720740059689,280931.69998932403,0,0,48700.374560457145,101909.88242157482,101909.88242157482,101909.88242157482,219465.86840971315,0,279351.86786018591,544952.88788518857,174260.85617090951,314214.2942310315,0,582751.1235478546,30307.614880299523,0,1176481.9625298351,218387.59565712919,2335270.3546428876,264445.73705445661,2401300.0201817779,688092.65908161353,475573.24560817255,2835142.0563615244,853394.42277738114,86995.115027851425,21974.110366379249,575912.36691151327,7469594.4076320957,6233499.3648178261,912489.72930194915,180731.10108637132,1217.5155497451683,3250169.3959003706,315123.48152528144,66443.959513442474,464682.25525072758,1115535.2858423011,0,0,0,0,0,3776641.2932545873,0,0,0,7392.1318003534707,38997.932754439564,0,828536.51428051456,310272.21418304165,0,130390.0977637203,0,0,0,43031.346584279367,2230958.8692194088,366506.54583146557,83182.161920662576,187590.58082484378,0,548605.01694683114,0,177331.46697610046,0,218661.86526466024,832378.07040017005,303427.33534301032,1169242.9675983321,1169242.9675983321,14341561.687397333,0,50511.70267023013,99824.070718594041,0,828536.51428051456,238360.6493613873,1658131.9889925327,719486.22479760938,43193.236801675936,354774.28194018133,917131.30187326635,2759042.1709451885,1759153.150908998,19411.125444408019,12932.960591193751,10402.732783719986,0,0,475527.96294914564,7491.3233452783443,0,0,0,331707.95489161811,1383681.2990810734,142616.23677454976,2410376.1550093829,1548438.0746838127,1835643.8448606746,6272.4101441766752,66164.819304561141,568602.96318880527,153929.48691566582,0,0,125445.84719873316,0,721086.48650996725,82281.063666906062,211638.93740746437,139370.84085857886,6233499.3648178261,89277.752754227331,3106346.552974923,2615599.7521717125,136265.93085021732,0,3015140.2566430601,0,159347.21229421385,3295291.8323636851,595471.18235134019,151349.95551048708,1480622.6075616232,285263.27336225536,471149.06172989513,285263.27336225536,285263.27336225536,481961.1192415657,409873.57899038889,786686.84215087292,271548.69291214814,932306.00875185069,{"$f":"OFFSET($P20,MATCH(HE$20,$A:$A),0)","v":50482.266946063115},644438.82681183005,0,808037.57807906356,0,18502.976753779407,0,0,0,34955.949275663312,0,3505384.0656466526,332431.50100261008,122354.5664277998,0,0,0,397561.48504784703,5852139.8091230951,303427.33534301032,1145071.3475598376,1430338.0141865055,594939.02581087442,792698.77837305306,1011180.3605712565,0,0,0,0,94479.638492662853,0,0,0,287340.11004392855,723323.10773924203,391304.83381795255,387331.95293637423,280277.69538979023,901563.00805056631,0,615321.1895844125,247238.21909590054,0,0,0,0,232442.66876954227,3903557.2928611641,75921.920419290444,0,0,0,0,0,0,0,0,1207443.9624009989,7469594.4076320957,null,{"$f":"SUM($V35:JL35)","v":169260977.43452069},null,436445210.61135423,null,{"$f":"SUM($V97:JL97)","v":23622590.349751201}]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B36)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B36)","v":1},{"$f":"TREND(F24:F25,B24:B25,B36)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B36)","v":1},{"$f":"TREND(H24:H25,B24:B25,B36)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B36)","v":1},{"$f":"TREND(L24:L25,B24:B25,B36)","v":0.21},0,0,0,0,null,0,null,null,2032,0,4171280.0323315402,0,13129.744733040587,0,895290.0388727244,895290.0388727244,0,110880.85207995951,187665.13798486715,581214.72113136784,0,942801.28471671883,0,1727331.272127192,1727331.272127192,0,0,0,347806.44638255145,683962.23494588782,0,930435.84136975545,687372.661064032,658114.95629205438,652036.17196756892,0,1464841.0384270465,30792.368331369573,0,0,491032.26888526836,0,0,867621.30230266706,110121.02099102043,667106.14525871188,90005.628499489991,0,572324.92161603086,545312.18008246005,2439456.8259986998,718733.20318541944,0,0,605619.91186763113,1125947.7796352587,0,188402.28305082279,187646.22223325909,2119505.5211563963,0,240525.68208520958,48768.573806559041,266582.63097777352,0,0,46144.932398454941,96562.895361832576,96562.895361832576,96562.895361832576,207267.32284635949,0,268088.36893840681,{"$f":"OFFSET($P21,MATCH(CH$20,$A:$A),0)","v":517867.93992940884},166230.1431730238,300705.55900563317,0,550360.13635606482,28617.077076084799,0,1119494.5673601255,207811.47590143164,2219183.480683411,253076.80409093242,2287875.8025583881,654749.54405634501,451291.87873649941,2697841.20911207,807319.99773971131,83411.241504087331,20824.447329479812,549586.00263320061,7148443.0225821314,6001264.1109978873,871838.55622367596,172400.31195984053,367.05322572980015,3124328.3912526658,298588.86790615023,62747.418585550171,440963.75048954785,1060094.6728940727,0,0,0,0,0,3593708.3058661772,0,0,0,6992.4079733420049,37320.848154488347,0,782484.06661022396,293502.5771093028,0,123890.90285960989,0,0,0,40697.431388918325,2122917.5306080976,346122.01553230931,79344.876305125552,177163.75562405318,0,528166.57537001453,0,168515.39725251959,0,207788.83108548785,790999.70144714764,288732.89344449644,1114020.2925177587,1114020.2925177587,13589108.497429032,{"$f":"OFFSET($P21,MATCH(ET$20,$A:$A),0)","v":0},48183.058163058748,95222.040596129635,0,782484.06661022396,227088.90786995686,1579822.7921161584,688951.19586315774,40984.423158295169,340472.45916424203,867621.30230266706,2605665.1083145686,1678077.4728793777,18659.559839751295,12234.881657890714,9825.6076203360371,0,0,450560.42944608722,7085.110351776465,0,0,0,313256.11885283573,1321401.932909861,134892.0604556039,2296533.5123034231,1464841.0384270465,1748919.5820000251,5923.7715085190284,62960.575718868859,544689.75445656467,146056.45793323294,0,0,119205.70104624917,0,686392.46725593845,78188.858239753725,200215.35943944778,131855.78935061756,6001264.1109978873,84954.191235968508,2959631.4457560643,2510155.7245517564,128691.8776352272,0,2856941.4237610032,0,152584.66015609639,3127089.9116210639,565872.3172801527,143814.36279807205,1400703.4395395075,270702.74682830769,447070.8289385708,270702.74682830769,270702.74682830769,459749.31984439475,387068.18098527304,752866.66015186277,257674.27238202756,884711.36304027494,47904.119329397567,617089.42355966207,0,766957.71516186721,0,17606.414454908907,0,0,0,33214.705594935178,0,3331171.1620434471,314518.41578609555,116568.59023262998,0,0,0,378308.29503278621,5630150.9983317219,288732.89344449644,1090994.1817553781,1355548.1158103899,561932.86390965502,760729.33616514294,960914.947194746,0,0,0,0,89538.086069124736,0,0,0,273424.7436271875,687372.661064032,371834.09399466409,368165.85582002829,266322.89407050342,859285.4228815739,0,581113.50959290483,234618.08471396044,0,0,0,0,221458.28343203088,3755333.2760203197,72421.904481815393,0,0,0,0,0,0,0,0,1140316.6349791833,7148443.0225821314,null,{"$f":"SUM($V36:JL36)","v":161289472.56626651},null,445002741.99566996,null,{"$f":"SUM($V98:JL98)","v":24084277.42913546}]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B37)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B37)","v":1},{"$f":"TREND(F24:F25,B24:B25,B37)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B37)","v":1},{"$f":"TREND(H24:H25,B24:B25,B37)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B37)","v":1},{"$f":"TREND(L24:L25,B24:B25,B37)","v":0.21},{"$f":"(I37*(K37*ValTimeTruck+(1-K37)*ValTimeAuto)-J37*(L37*ValTimeTruck+(1-L37)*ValTimeAuto))*MIN(G37,H37)*(1+TTUprater)^(B37-YearCurrent)","v":0},{"$f":"IF(AND(H37>G37,Induced=\"Y\"),(I37*(K37*ValTimeTruck+(1-K37)*ValTimeAuto)-J37*(L37*ValTimeTruck+(1-L37)*ValTimeAuto))*(H37-G37)*0.5,0)*(1+TTUprater)^(B37-YearCurrent)","v":0},0,0,null,0,null,null,2033,15911.208716259831,{"$f":"OFFSET($P22,MATCH(W$20,$A:$A),0)","v":3967977.2262892178},0,12415.883264541731,0,852677.00266160024,852677.00266160024,442143.7616535644,105061.85847946975,178285.5987859361,551421.49979894748,0,895692.44136381242,0,1645125.8301385434,1645125.8301385434,0,0,0,328422.00724464323,652424.53555145243,0,883949.67259976629,653030.29691482824,622463.35178899055,620261.37854057795,620261.37854057795,1385554.849812265,29252.744579629743,0,0,464434.75137198885,65247.363935555673,92915.13616183972,820664.06241107651,104336.9475604739,632905.83612683555,85265.285086682867,0,545092.76665521192,519361.55564120424,2314409.6196815772,687125.02958464681,0,0,576094.66978035483,1068475.753487305,1788860.5507245394,180203.70239236145,177188.26714813337,2037364.4932935969,2233422.071084966,227131.92330865772,46267.820076842254,252908.66477693483,2800540.6283095437,0,43715.416868055247,91479.355098913977,91479.355098913977,91479.355098913977,195725.567719012,0,257103.01482051471,491994.50044872821,158504.36738524016,287619.53187267325,101251.55193889748,519713.1349935577,27018.019095573443,8999.3030850371979,1064928.3008304953,197684.48141491361,2108290.9372168947,242063.6070400374,2179014.9334380054,622824.14638742222,428152.13109261391,2566370.9766253009,763621.60222342447,79923.959988554008,19731.161602504704,524239.39097173675,6837342.7030253019,5772736.3374247998,832600.90926431352,164386.03066441385,0,3001042.3280464467,282868.98051697097,59250.167053572135,418359.83124893444,1007133.6484854703,0,0,0,0,0,3418547.0183413685,0,0,369811.10095497512,6613.347246570409,35696.289890964712,1025905.0037772399,738911.16103185236,277599.17969330633,1082294.4207091096,117684.01987583563,0,0,0,38484.72057647453,2019464.2731085077,326836.02708330547,75653.658286580598,167298.32842224656,0,508054.37535592169,507699.12270287715,160093.87994086082,0,197402.59695893308,751472.87160164746,274662.46539279493,1061018.8299324543,1061018.8299324543,12873727.397240633,373985.65129422856,45942.913615787656,90794.913230084814,1229955.9496794485,738911.16103185236,216271.82590647257,1504663.1025731915,659332.11140672001,38879.7526046606,326523.52229128894,820664.06241107651,2460547.7865734901,1600080.9162833968,17923.253220944993,11572.789026720535,9279.472027075848,67941.205616886378,67941.205616886378,426824.48778538191,6699.9849834250444,0,0,0,295798.88152104913,1261349.3207669051,127568.14796090715,2187270.1208139951,1385554.849812265,1665686.1390683816,5593.9041698437131,59892.403470886456,521471.84151300829,138554.74981348013,0,323378.22053335985,113245.13323455275,620261.37854057795,653151.71055790142,74279.930968789078,189380.67236697819,124727.52934906345,5772736.3374247998,80814.233986151885,2818818.0111302971,2407313.7377666757,121525.62432454298,0,2706537.1562629901,0,146024.94579424511,2966792.3648400852,537597.67370791046,136616.98041522098,1324904.1427661178,256826.45196115333,424126.57192649704,256826.45196115333,256826.45196115333,438381.01600614615,365492.46948912169,720104.64719549217,244453.00898365874,839353.92449501064,45447.242919772914,590560.34553747228,0,727794.50813811435,127058.47632140289,16747.969411936116,0,1011412.7161633159,1493331.1866731707,31551.681978773813,247400.70439890662,3164749.9529446643,297526.3418461291,111015.99848897579,0,0,0,359872.71056189673,5412161.173296174,274662.46539279493,1039091.7996302443,1284422.1797953788,530699.015595934,729550.17994615075,912898.61684470263,0,0,0,0,84838.733247675875,148799.26669835451,0,0,260100.30685496895,653030.29691482824,353236.20170375245,349849.74977594882,252994.40817633487,818680.93013888318,447183.96556915191,548748.11856442189,222591.04043320255,914969.09424397082,914969.09424397082,0,0,210916.28768888456,3609796.4169991468,69054.900141317048,0,0,0,0,0,0,0,0,1076804.643597217,6837342.7030253019,null,{"$f":"SUM($V37:JL37)","v":172780784.84221095},null,510077169.4598546,null,{"$f":"SUM($V99:JL99)","v":27308051.2519002}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B38)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B38)","v":1},{"$f":"TREND(F24:F25,B24:B25,B38)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B38)","v":1},{"$f":"TREND(H24:H25,B24:B25,B38)","v":1},{"$f":"C38*E38/G38","v":0},{"$f":"D38*F38/H38","v":0},{"$f":"TREND(K24:K25,B24:B25,B38)","v":1},{"$f":"TREND(L24:L25,B24:B25,B38)","v":0.21},0,0,{"$f":"SUM(M38:N38)","v":0},0,null,{"$f":"(I38-J38)*MIN(G38,H38)","v":0},null,null,2034,15048.656879640159,3773422.3355117198,0,11739.230896216888,0,811807.7970330118,811807.7970330118,421428.10728878464,99529.675138532402,169330.1104175353,523038.94526891393,0,850712.32404737489,0,1566283.5220275049,1566283.5220275049,0,0,0,310085.29052405024,622086.00850224937,0,839563.68066534132,620239.47448135226,588659.81005885697,589853.41786118248,589853.41786118248,1310373.2554556774,27782.780215772618,0,0,439215.73853680474,62375.281300424809,88249.310631514541,776137.47161939135,98838.36735819171,600325.21971588221,80759.962953979673,0,518974.23270689364,494472.48579763714,2195283.2213467332,656576.43473292387,0,0,547840.5812405654,1013704.5443510994,1692053.5120785965,172271.4997544158,167295.54499410113,1956899.7244229908,2145214.4706511241,214461.20516666776,43885.545600386977,239882.88203761532,2684054.8910646625,0,41406.288496098721,86647.676259798507,86647.676259798507,86647.676259798507,184806.8757728409,0,246407.61881167983,467289.9738238008,151078.00072616831,274958.72058860172,95758.626028521161,490720.5629575933,25505.706863867843,8568.0515675786373,1012710.2772444182,187993.11234735209,2002409.9265968585,231408.25834111942,2074605.777796265,592273.67386910936,406108.55253882153,2440556.1017259788,722185.545478574,76535.970714838171,18691.797100078766,499857.01287999918,6536352.8359611956,5548424.8852223847,794765.82199489861,156682.49948642359,0,2880515.4954727301,267927.98532637581,55941.950309279709,396826.17554648587,956565.05796561588,0,0,0,0,0,3250923.4984578136,0,0,353845.8633732606,6253.9567947582054,34124.563029239354,974388.57366093923,697690.46903479553,262520.45369409787,1029235.5533879077,111759.01797072143,0,0,0,36387.344435965868,1920461.1877405089,308592.08876405307,72105.819222776568,157965.47052105376,0,488313.20455206803,487971.4328229198,152053.02281502535,0,187486.00437298467,713732.41661313467,261197.29452011932,1010184.2986616238,1010184.2986616238,12193788.219640072,354707.32727191551,43789.655843066488,86539.500145210783,1175814.9565353524,697690.46903479553,205898.15666861244,1432575.9868900962,630639.81356207351,36875.052332674022,312942.50898691267,776137.47161939135,2323265.9227466946,1525107.5971413224,17203.425673046408,10944.961882514863,8762.7413028266874,64359.461663442569,64359.461663442569,404265.85240163334,6334.9266422859037,0,0,0,279285.07957219891,1203498.6579887376,120625.18663703153,2082474.0555843536,1310373.2554556774,1585857.940087615,5281.8441915857429,56956.21251535372,498960.59601823572,131409.47389956718,0,306733.42162461299,107554.27030805632,589853.41786118248,621322.55510348093,70547.815558961636,179106.71624236714,117967.61591089022,5548424.8852223847,76852.362210145773,2683761.9862544779,2307184.6224726266,114746.22973123805,0,2563584.67171088,0,139670.47239373578,2814084.853818411,510600.66770440707,129745.80774783951,1253027.7106996067,243607.17998826032,402270.97125000472,243607.17998826032,243607.17998826032,417840.90698642511,345083.15461738681,688407.09655558155,231858.82334090502,796144.67235483276,43106.804540934725,564861.3118093533,0,690472.99524299288,120677.14782833085,15926.491472298283,0,961828.78402151761,1428860.7526449852,29964.096287571516,234665.18413957767,3005846.5693581393,281411.43834799709,105691.01802234101,0,0,0,342230.15596966795,5198597.1809957996,261197.29452011932,989311.09219438315,1216800.8987262824,501146.85078665917,699194.73222082655,867052.22539341217,0,0,0,0,80371.03946274925,141130.05308208885,0,0,247349.03750759439,620239.47448135226,335480.28443651716,332354.44903529092,240270.01434785084,779711.5622461621,427486.38313268061,518130.37307621242,211133.49795885489,876912.43819920323,876912.43819920323,0,0,200805.81030848282,3467229.5015790486,65818.483553676022,0,0,0,0,0,0,0,0,1016722.2485097963,6536352.8359611956,null,{"$f":"SUM($V38:JL38)","v":164568035.25754437},null,519840013.01015329,null,{"$f":"SUM($V100:JL100)","v":27827953.924209479}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B39)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B39)","v":1},{"$f":"TREND(F24:F25,B24:B25,B39)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B39)","v":1},{"$f":"TREND(H24:H25,B24:B25,B39)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B39)","v":1},{"$f":"TREND(L24:L25,B24:B25,B39)","v":0.21},0,0,0,0,null,0,null,null,2035,14230.864709730204,3587340.8784224479,0,11097.974367510185,0,772636.63463101152,772636.63463101152,401530.6034976283,94271.679899545445,160783.33261209558,496009.99482620857,0,807784.02663775871,0,1490716.1385276676,1490716.1385276676,0,0,0,292742.1735320327,592924.72935920756,0,797202.02989261888,588944.16846472677,556615.11200713017,560769.44334208465,560769.44334208465,1239098.5386172456,26379.950285722356,0,0,415308.69866082032,59599.736262863873,83796.304122282643,733924.4710056918,93612.681095341424,569298.7457988949,76479.199611174452,0,493940.16188098566,470617.14033168083,2081838.1290946214,627084.06039288186,0,0,520817.69069303444,961526.74593767419,1600256.760523763,164605.91063157338,157938.85853720186,1878243.4421972255,2058989.3406484758,202476.24748712662,41616.951269094388,227478.99622985581,2570824.3851592578,0,39212.193653241222,82056.661801951981,82056.661801951981,82056.661801951981,174479.12170046952,0,236011.25813300733,443712.1526196202,143944.93332933786,262723.4956650642,90551.059273419567,463297.11742133985,24075.634197837193,8154.7098170853496,962766.78528479673,178723.71299538718,1901359.3376717384,221111.07154332963,1974531.7766145524,563054.86565854424,385116.75372562167,2320219.3039289843,682902.84313103673,73249.207215651259,17703.97780737525,476421.18664640241,6245482.0210775575,5328756.1507128794,758317.71316688368,149283.35945194468,0,2762914.5185301425,253731.24996198202,52813.002540210015,376319.49027910334,908302.53782945883,0,0,0,0,0,3090601.160239615,0,0,338386.79942685174,5913.2852600332926,32605.707914758932,925221.8917435325,658700.70984593628,248226.56233038972,978486.91024631716,106105.5800345075,0,0,0,34399.682519427275,1825768.7733917134,291336.39870012162,68698.397109058671,149137.72250223465,0,468980.59427504527,468652.06003858079,144379.06269830852,0,178022.05642348935,677713.77408547536,248318.40761661419,961460.01327926049,961460.01327926049,11547715.427364066,336350.79838210379,41721.50396399216,82452.281492415277,1123493.8049665522,658700.70984593628,195956.17902380726,1363481.0982370717,602879.80576130829,34966.24979235026,299740.97907302302,733924.4710056918,2193415.3970691292,1453095.7652188179,16501.072337649104,10349.750547524913,8273.9054598421371,60955.578952642783,60955.578952642783,382832.06948564172,5988.9580147320739,0,0,0,263665.98721587512,1147818.8552091911,114044.67765074708,1982028.4375373737,1239098.5386172456,1509345.6657516866,4986.6734213903192,54147.865588234963,477162.92599005275,124606.1003857045,0,290882.43666984967,102123.33411187683,560769.44334208465,590862.5708477099,66986.10736954218,169366.49523249795,111558.36204056439,5328756.1507128794,73062.993399913219,2554312.7255256223,2209853.571774621,108333.74731444384,0,2427752.6781363445,0,133522.46058900392,2668660.3391836244,484835.14296403242,123188.96686623772,1184885.2809250108,231018.35375467275,381459.78386628977,231018.35375467275,231018.35375467275,398112.08397659479,325779.96453147626,657774.9492824286,219866.25291805121,754996.65852418181,{"$f":"OFFSET($P24,MATCH(HE$20,$A:$A),0)","v":40878.08437228376},539997.2589174069,0,654919.81979376869,114586.96832144741,15140.817834555226,0,914403.77469013166,1366434.4693746953,28449.195629862195,222537.15578634877,2854189.6283358689,266131.65885106527,100587.63217646377,0,0,0,325355.77186932508,4989812.9042142313,248318.40761661419,941596.59155012283,1152530.1279403139,473190.01230458263,669688.66015059245,823297.35828211636,0,0,0,0,76124.806710286939,133827.44946922496,0,0,235152.96830402926,588944.16846472677,318535.77342160384,315650.94869383675,228127.7164189578,742337.15876313066,408452.17428140447,489170.12823711667,200222.41697855439,839919.22744547471,839919.22744547471,0,0,191115.50910233965,3327866.8149008802,62709.978743601743,0,0,0,0,0,0,0,0,959892.53927307401,6245482.0210775575,null,{"$f":"SUM($V39:JL39)","v":156690375.2370815},null,529602856.56045377,null,{"$f":"SUM($V101:JL101)","v":28347856.596518762}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B40)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1642.3948800000071},0,{"$f":"TREND(E24:E25,B24:B25,B40)","v":1},{"$f":"TREND(F24:F25,B24:B25,B40)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B40)","v":1},{"$f":"TREND(H24:H25,B24:B25,B40)","v":1},1642.3948800000071,0,{"$f":"TREND(K24:K25,B24:B25,B40)","v":1},{"$f":"TREND(L24:L25,B24:B25,B40)","v":0.21},46972.493568000209,0,46972.493568000209,15911.208716259831,null,1642.3948800000071,null,null,2036,13455.667393818216,3409456.8471589833,0,10490.37841755167,0,735116.25563573837,735116.25563573837,382432.86243002879,89275.674597340258,152630.11736601478,470279.01446342422,0,766831.59486193431,0,1418332.6180641933,1418332.6180641933,0,0,0,276341.13095859875,564916.51002398005,0,756789.81859102391,559089.0436135584,526243.80263464199,532966.364652702,532966.364652702,1171541.2849901514,25041.762071511355,0,0,392649.90531692794,56920.389817542491,79548.240187064192,693912.91495570715,88647.716120043988,539762.50877260265,72412.89563624216,0,469960.44520780473,447766.78706625896,1973840.8375541514,598640.45288483112,0,0,494985.83006596932,911837.44602631463,1513229.0640599676,157205.99964813539,149090.41163028334,1801503.3993179069,1974864.8077007723,191141.55337215803,39457.35882214606,215671.38605491843,2460921.7339297314,0,37127.963946054224,77695.501787386675,77695.501787386675,77695.501787386675,164711.7168889544,0,225920.58135466676,{"$f":"OFFSET($P25,MATCH(CH$20,$A:$A),0)","v":421219.34909790248},137098.5733239722,250912.359275603,85615.023859373279,437361.57596652629,22723.513249632015,7758.7801912691148,915023.70797890006,169862.54997185559,1804960.3074684867,211170.78763351034,1878672.5689220696,535124.2367369897,365133.46181676019,2205182.294245827,645669.08797435975,70064.925082239526,16765.407815271381,453912.4172794983,5964694.461651477,5114082.6948232241,723237.03745500266,142181.75363851691,0,2648372.4117231276,240245.33984825373,49854.026663262928,356797.56629469217,862260.78521218104,0,0,0,0,0,2937342.1123722414,0,0,323436.00960800255,5590.4215754328516,31139.533503663864,878317.99691695347,621826.40408376791,234679.35164026113,929973.30294280301,100713.5324509784,0,0,0,32516.356149540243,1735246.7353635826,275017.73469666007,65428.203852396706,140788.93845202934,0,450087.57725262735,449772.01123211021,137058.40803507192,0,168993.97010506038,643353.18362283381,236006.7235386793,914787.43100357195,914787.43100357195,10933987.942107579,{"$f":"OFFSET($P25,MATCH(ET$20,$A:$A),0)","v":318877.96424647089},39736.538247774253,78529.463052282226,1072986.1001773684,621826.40408376791,186433.8077057701,1297295.4522990903,576052.90485380555,33149.37743292463,286927.40521386545,693912.91495570715,2070611.4306762521,1383978.8107493722,15816.987622956194,9785.5745385522314,7811.5262304441321,57721.615246059038,57721.615246059038,362472.50964943838,5661.1437760859189,0,0,0,248895.21623702938,1094273.4668171217,107808.9121631297,1885812.5607001572,1171541.2849901514,1436057.1094602172,4707.5176261590896,51463.201889657925,456081.81116296368,118130.47508589484,0,275792.63939983078,96942.671579491725,532966.364652702,561728.8378990466,63588.48302197428,160134.14582511919,105482.81846092851,5114082.6948232241,69440.513289953698,2430314.6531316019,2115383.0213337806,102269.18466387586,0,2298721.3376721889,0,127581.09290482274,2530219.4707262893,460255.51422711526,116934.7378337922,1120295.9127259257,219034.06153091043,361649.89625631546,219034.06153091043,219034.06153091043,379176.30598610162,307525.52142542787,628204.467559451,208450.48292752693,715825.11737873359,38756.481802561153,515968.92503616179,0,621063.34100417176,108777.15466815144,14389.779625862435,0,869067.42406792217,1306060.8016567938,27004.264442600852,210991.64053035868,2709511.0798153863,251646.70416043553,95699.637379065432,0,0,0,309224.5574554021,4786096.981415513,236006.7235386793,895891.00683280604,1091460.8918385829,446746.2446896215,641050.74722809484,781556.57378838386,0,0,0,0,72090.179838645126,126876.31127788674,0,0,223494.02975196799,559089.0436135584,302372.49601337675,299710.52595817955,216545.81080331898,706515.81579782802,390078.84516510181,461781.55415426241,189835.33441807367,804013.19637881382,804013.19637881382,0,0,181833.67907286584,3191899.2770624808,59726.500967448424,0,0,0,0,0,0,0,0,906147.07444718492,5964694.461651477,null,{"$f":"SUM($V40:JL40)","v":149139110.6208488},null,539365700.11075342,null,{"$f":"SUM($V102:JL102)","v":28867759.268828012}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B41)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1662.0953236363712},0,{"$f":"TREND(E24:E25,B24:B25,B41)","v":1},{"$f":"TREND(F24:F25,B24:B25,B41)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B41)","v":1},{"$f":"TREND(H24:H25,B24:B25,B41)","v":1},1662.0953236363712,0,{"$f":"TREND(K24:K25,B24:B25,B41)","v":1},{"$f":"TREND(L24:L25,B24:B25,B41)","v":0.21},47535.926256000217,0,47535.926256000217,15048.656879640159,null,1662.0953236363712,null,null,2037,12720.991801066279,{"$f":"OFFSET($P26,MATCH(W$20,$A:$A),0)","v":3239494.0820139539},0,9914.7833400737109,0,699198.31638524309,699198.31638524309,364115.40056130086,84529.88360447438,144855.54943765924,445791.85616693104,0,727780.23090818478,0,1349039.7974755054,1349039.7974755054,0,0,0,260833.12666553294,538035.28875195526,0,718253.28141512116,530619.6042172173,497464.08038344292,506401.06298776978,506401.06298776978,1107520.142599076,23765.761679895139,0,0,371178.35506804578,54336.534148551902,75497.362108511865,655995.42929471703,83931.724518781761,511654.31301814376,68551.311948977018,0,447004.27186978818,425892.02898953034,1871064.078322361,571234.61331177992,0,0,470304.81758070044,864534.35982062982,1430739.3104765131,150069.81274822023,140723.75085300423,1726765.5099511708,1892935.057936219,180423.33542605565,37402.215573672744,204435.12090808779,2354396.1266926085,0,35148.61489327874,73553.77065512733,73553.77065512733,73553.77065512733,155475.5458484526,0,216140.08731415635,399770.50786085351,130531.93605027745,239522.18812535959,80937.279924569375,412836.62778148719,21445.265225238287,7379.7535088048035,869406.89124818705,161395.88081438013,1713036.702166847,201584.77945006778,1786904.9881026086,508438.29239113437,346116.56438312796,2095266.665872203,610384.31752475607,66983.782391773377,15873.871008215188,432309.70943464752,5693915.7366202911,4904691.0788792763,689500.87080690532,135370.4195427387,0,2536992.2635665564,227438.00970677007,47056.174791835656,338219.32185478212,818355.78873666585,0,0,0,0,0,2790908.3415468438,0,0,308993.153231089,5284.4937648641899,29725.647465352209,833591.24959275767,586957.63376131305,221842.30079462848,883619.49345032522,95572.870478283075,0,0,0,30732.220840762278,1648754.6862488829,259587.34697417324,62291.867529976676,132894.23162294363,0,431659.37727799232,431356.48877468356,130077.67533998284,0,160385.22106851157,610587.85821241082,224243.14853363665,870106.63732062466,870106.63732062466,10351138.762115654,302251.76443824428,37832.725902912913,74767.02719841752,1024278.4954258157,586957.63376131305,177318.69112284103,1233934.1162398306,550155.83075014385,31420.576394539756,274507.52736889775,655995.42929471703,1954487.784590838,1317686.1645426073,15151.787208906586,9250.9205738290366,7374.234145609491,54649.90625724828,54649.90625724828,343138.35371137777,5350.5892794932261,0,0,0,234928.61868404818,1042821.5248313891,101900.94713804744,1793702.8931443463,1107520.142599076,1365897.9373684849,4443.5446751595027,48898.057870235614,435716.78740386892,111968.83247280109,0,261432.27499850409,92002.780215072053,506401.06298776978,533878.19220565085,60348.717178341365,151384.90421281921,99724.752786988058,4904691.0788792763,65979.303904784858,2311608.5528657441,2023815.2623632497,96534.464028518458,0,2176182.1857648254,0,121845.64435961022,2398470.8954237499,436816.8901056794,110971.58887071193,1059086.3589033752,207629.08369418693,342799.36599023786,207629.08369418693,207629.08369418693,361014.24651381158,290265.22082185297,599687.84286382806,197587.37055363483,678547.5523332241,36737.520032489389,492773.37816401391,0,588833.72343013273,103237.08853908349,13672.207672976143,0,825749.42162216618,1247738.3580844121,25626.631389032671,200004.3278440203,2571546.9320194419,237917.97366780223,91020.693348533707,0,0,0,293811.49540155072,4587679.8288190812,224243.14853363665,852135.70012409682,1033449.3672759628,421737.22712132713,613293.68409252027,741753.61134162406,0,0,0,0,68257.64533532504,120261.90642453724,0,0,212354.14041853722,530619.6042172173,286960.75469213253,284504.82737065729,205502.94235316961,672204.28600246774,372361.38909242151,435882.9571604568,179950.38752390805,769210.42257419426,769210.42257419426,0,0,172948.34842658154,3059479.1143443626,56864.995481472535,0,0,0,0,0,0,0,0,855325.53065237287,5693915.7366202911,null,{"$f":"SUM($V41:JL41)","v":141905250.66952127},null,549128543.66105294,null,{"$f":"SUM($V103:JL103)","v":29387661.941137291}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B42)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1681.7957672727352},0,{"$f":"TREND(E24:E25,B24:B25,B42)","v":1},{"$f":"TREND(F24:F25,B24:B25,B42)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B42)","v":1},{"$f":"TREND(H24:H25,B24:B25,B42)","v":1},1681.7957672727352,0,{"$f":"TREND(K24:K25,B24:B25,B42)","v":1},{"$f":"TREND(L24:L25,B24:B25,B42)","v":0.21},48099.358944000232,0,48099.358944000232,14230.864709730204,null,1681.7957672727352,null,null,2038,12024.853751824279,3077177.4725747909,0,9369.6025244179127,0,664833.73345155525,664833.73345155525,346557.86074867239,80022.950752235905,137444.98072371032,422495.90159298468,0,690556.46718628798,0,1282743.0767170894,1282743.0767170894,215999.35001829182,211434.88028086055,160363.22901216833,246171.50852095612,512253.47882365331,0,681519.96125193371,503482.3210859315,470197.68485101382,481030.57921314111,481030.57921314111,1046861.5775804591,22549.539630940904,8085.5928619122951,0,350835.68392758304,51847.14233588834,71636.050943445865,620069.26695343456,79453.379640273357,484913.7226711738,64885.065887473706,413412.9645753231,425040.34989391058,404963.01421201503,1773287.0032803742,544852.49332027056,0,0,446734.63145840325,819517.93518196314,1352566.2157042343,143194.51448428325,132813.70879128802,1654096.2459407798,1813272.9638245574,170289.44400349466,35447.09800464131,193745.98016279968,2251276.0740610096,0,33269.343982498278,69621.423193803639,69621.423193803639,69621.423193803639,146742.90438180947,265322.76949696708,206672.37793486574,379325.30153229291,124237.72366461833,228548.45253966856,76505.157812215024,389648.70948192512,20237.011382983648,7017.1126889449779,825842.4659727664,153310.01394961821,1625415.5255206204,192349.2360814347,1699103.9441152178,482953.71559091762,328025.14277503313,1990294.6726532341,576952.87931576406,64005.912513019037,15027.23045009089,411590.84715751914,5433038.0074381838,4700808.9911594251,657083.43617064471,128841.771493532,0,2428850.5828537634,215278.19104221772,44411.029252568238,320544.83577128255,776505.02461724507,0,0,0,0,0,2651062.7465612749,494580.26748939999,509714.62504518253,295055.75884926727,4994.6677276412665,28363.483336701775,790957.53097348905,553989.80886142328,209680.47170953255,839350.52235207707,90673.779694774115,0,0,0,29042.358677343997,1566152.758502082,244998.85389821875,59285.87008625501,125429.92158360555,1448971.1745696294,413716.03644185507,413425.51729034196,123423.72014367314,0,152179.58160673879,579356.12975083,213008.65955393668,827356.77601761627,827356.77601761627,9797754.396733271,286436.20547765907,36007.944086347394,71160.77836695929,977351.62899281783,553989.80886142328,168598.29792742574,1173310.8188087579,525181.73897414492,29776.09926752594,262484.67408120859,620069.26695343456,1844695.9807390464,1254144.1011195795,14505.928032233396,8744.3405445383032,6960.7256888463171,51733.063275790475,51733.063275790475,324782.57253289217,5056.4392366403645,0,0,0,221724.19228477124,993418.28659450018,96304.580934834317,1705573.9633406796,1046861.5775804591,1298772.3613488805,4193.962772890437,46448.285398416047,416064.38455875602,106107.80540300456,119098.08401730628,247770.48571662925,87294.329706316683,481030.57921314111,507267.4411922876,57260.696776728109,143095.07309836132,94268.628267294916,4700808.9911594251,62673.768072570041,2198032.710281339,1935174.8101349983,91112.383926241062,0,2059838.0119351288,119098.08401730628,116314.60042339261,2273131.4922530651,414475.17739456607,105288.20189495267,1001090.8335464173,196778.91307070534,324867.45302017237,196778.91307070534,196778.91307070534,343605.71364613064,273947.11427490303,572213.74457956245,187253.4632345633,643083.80174195638,34816.849564998141,470404.49317392602,0,558163.0073685986,97956.340995272272,12986.937544157961,0,784379.71718361159,1191457.1444177264,24313.675194278258,189551.59494789556,2440037.8676794521,224908.51558097755,86544.36753148459,0,0,0,279091.66102185042,4394740.0229341611,213008.65955393668,810271.10789830075,978356.84700146504,398088.4106472343,586424.78533487511,703813.56841880642,0,0,327705.37240796955,0,64618.028805092545,113969.9261687684,280477.60781751428,263327.89297125698,201715.28582732184,503482.3210859315,272271.3940324788,270005.94341429719,194978.15165731928,639358.33369503822,355292.6259871432,411396.60596481198,170546.33145522707,735520.22703289543,735520.22703289543,0,0,164447.36357762132,2930724.1048427164,54122.272131105587,0,0,0,0,0,385060.87928546802,0,0,807275.36129696644,5433038.0074381838,null,{"$f":"SUM($V42:JL42)","v":140202236.85276139},null,580516106.78378367,null,{"$f":"SUM($V104:JL104)","v":30785308.501010291}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B43)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1701.4962109090993},0,{"$f":"TREND(E24:E25,B24:B25,B43)","v":1},{"$f":"TREND(F24:F25,B24:B25,B43)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B43)","v":1},{"$f":"TREND(H24:H25,B24:B25,B43)","v":1},1701.4962109090993,0,{"$f":"TREND(K24:K25,B24:B25,B43)","v":1},{"$f":"TREND(L24:L25,B24:B25,B43)","v":0.21},48662.79163200024,0,48662.79163200024,13455.667393818216,null,1701.4962109090993,null,null,2039,11365.355251845296,2922234.0023548766,0,8853.3199949171303,0,631972.9873360832,631972.9873360832,329739.2099230134,75743.934846109245,130384.05914147964,400340.09366936522,0,655088.31240324187,0,1219347.005589186,1219347.005589186,206892.30320055177,202520.3854703127,152578.61300370801,232311.90634056448,487542.27961451892,0,646518.85375492519,477624.73832358816,444369.78355989757,456812.27751624805,456812.27751624805,989399.62741122348,21390.735549234341,7693.0679747945296,0,331566.08309632458,49450.913136736104,67956.840693914142,586036.16209767957,75201.771256357097,459482.09756150603,61405.126255757459,394305.54938480386,404037.10097229492,384949.62129808881,1680295.3172308849,519477.44116831105,0,0,424235.56095753564,776691.43284896039,1278498.0270159387,136576.51170245957,125336.34899148584,1583544.8129636629,1735932.469777565,160709.29752941124,33587.714347331166,183580.46697554682,2151571.903046513,0,31485.528193962426,65888.789396115535,65888.789396115535,65888.789396115535,138487.43953936565,251406.08309583867,197518.38716608993,359844.21121342917,118208.39601013694,217985.41384359586,72306.540128894208,367727.84567196498,19095.064315090105,6670.3359643090671,784257.12807540689,145591.36085055638,1541927.2621602651,183459.32899310207,1615143.2022918658,458627.52989206556,310819.49616162374,1890089.9061976748,545283.29479515878,61130.989943302797,14223.427508934732,391732.64344697969,5181924.7089679632,4502611.7234709049,625956.57489586656,122587.97401818409,0,2324000.3351738355,203735.97617571408,41910.584163385785,303735.3713824462,736627.62157763878,0,0,0,0,0,2517570.0376402177,472376.70012218278,486831.44594906829,281619.50450375112,4720.1460147507614,27052.324984880412,750334.41059525649,522823.44065169996,198160.45826165707,797091.99439525127,86006.65391609224,0,0,0,27442.070686307768,1487302.1372570293,231208.14077038673,56406.580884451963,118373.48289455172,1367454.9292713189,396272.98515816027,395994.51325587236,117083.66299893238,0,144361.15256346282,549597.57136375702,202284.37672441953,786476.42882091913,786476.42882091913,9272474.1435003467,271396.37984447938,34260.000385946834,67706.3835329508,932180.96831060748,522823.44065169996,160259.99339841912,1115338.4889605367,501120.70106955164,28212.31202547441,250860.05342378252,586036.16209767957,1740904.5455417309,1193276.4537106301,13879.726421585094,8264.4494641304354,6569.7605280126263,48963.969912606444,48963.969912606444,307359.90174601553,4777.8763969929096,0,0,0,209241.98864997941,946015.90399235615,91004.328816925481,1621299.1426366563,989399.62741122348,1234583.7330056126,3958.0187429697207,44109.767562559602,397118.52175025363,100534.43190639206,113823.54306197652,234777.32940438608,82808.180065023727,456812.27751624805,481853.55222800339,54318.432984415238,135241.98813667081,89099.582238643605,4502611.7234709049,59518.350747240336,2089423.9209855073,1849470.5488039658,85986.581861854866,0,1949402.7074647199,113823.54306197652,110985.76342601969,2153926.5420541498,393187.1687646886,99873.493916050618,946150.77726086252,186459.76965422448,307814.64186647825,186459.76965422448,186459.76965422448,326929.84600306401,258521.79555108779,545767.81425140658,177426.01167641775,609356.08646568493,{"$f":"OFFSET($P28,MATCH(HE$20,$A:$A),0)","v":32990.250708888474},448853.38215406094,0,528985.16231869312,92924.693152938402,12332.813932677047,0,744888.78779872716,1137199.6951432577,23062.82952810088,179610.5208703602,2314729.762262729,212582.97639574617,82264.174311156719,0,0,0,265040.31722002564,4207410.097178814,202284.37672441953,770237.11309133272,926049.68583035411,375728.85986876802,560446.63859211816,667663.04923977808,0,0,312993.30867533683,0,61162.491315899206,107986.49277371574,267096.04785097309,250764.5251141607,191559.58708352823,477624.73832358816,258275.85687603612,256186.47177564746,184950.91465935259,607933.0492662394,338863.50818417751,388248.5628476222,161602.55200478536,702945.98941060528,702945.98941060528,0,0,156318.4641711312,2805721.434203031,51495.036142102741,0,0,0,0,0,367264.56928392546,0,0,761851.46521367098,5181924.7089679632,null,{"$f":"SUM($V43:JL43)","v":133320570.93237732},null,590663689.5833075,null,{"$f":"SUM($V105:JL105)","v":31321157.164523792}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B44)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1721.1966545454634},0,{"$f":"TREND(E24:E25,B24:B25,B44)","v":1},{"$f":"TREND(F24:F25,B24:B25,B44)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B44)","v":1},{"$f":"TREND(H24:H25,B24:B25,B44)","v":1},1721.1966545454634,0,{"$f":"TREND(K24:K25,B24:B25,B44)","v":1},{"$f":"TREND(L24:L25,B24:B25,B44)","v":0.21},49226.224320000256,0,49226.224320000256,12720.991801066279,null,1721.1966545454634,null,null,2040,10740.681707681548,2774393.6522531621,0,8364.4879593892456,0,600566.38959530322,600566.38959530322,313637.91465331148,71682.303972781796,123658.75258892207,379274.95751546585,0,621305.37283312913,0,1158755.7998460724,1158755.7998460724,198052.38783377493,193867.36363491014,145126.21435563528,219212.13297917016,463871.95349062845,0,613180.52736798499,452995.56199366518,419908.85838690447,433703.98696098314,433703.98696098314,934975.6529649396,20287.04205120149,7317.29636138357,0,313316.21442794264,47146.311273234787,64452.430903598906,553802.18354057334,71166.399553088311,435302.61691889889,58102.807493970875,375928.82444594317,383962.83185151592,365821.62229530379,1591881.3657033097,495090.60248049168,0,0,402768.33696456125,735960.98446572793,1208332.222997532,130211.56481699727,118268.91261288438,1515145.1251650439,1660950.7568341615,151653.81492658344,31819.906278843206,173915.81724593457,2055278.014200828,0,29792.721069596741,62346.568358706783,62346.568358706783,62346.568358706783,130684.09139001953,238174.72995731296,188677.58808679215,{"$f":"OFFSET($P29,MATCH(CH$20,$A:$A),0)","v":341288.59329587343},112436.2335549602,207826.3019352126,68329.843710034387,347007.49432795867,18015.919513764682,6338.8997071154472,744578.38073945674,138226.48115169292,1462406.1625489974,174909.36148467436,1534896.0684683162,435417.24026387103,294461.15731578443,1794477.8815702591,515288.12258352456,58358.289776966143,13460.480757297042,372711.16238886717,4940414.7696333593,4310228.0522913476,596090.16866670153,116601.00699221062,0,2222473.6958845709,192782.5993307803,39547.227580642269,287753.3924247988,698644.49782417819,0,0,0,0,0,2390197.5141835888,450961.54316715087,464760.8256492475,268678.47042428161,4460.1666031315954,25791.328614675793,711641.28544009046,493363.92185624613,187250.33537462971,756770.32549022383,81562.109953413266,0,0,0,25926.869238671268,1412065.5212053056,218173.26172627133,53650.286493555926,111703.49533647929,1290402.9819818288,379341.55978391512,379074.80223357934,111044.91106126487,0,136914.38979742551,521253.09893231723,192051.6260252615,747403.94939221861,747403.94939221861,8773989.2308127061,{"$f":"OFFSET($P29,MATCH(ET$20,$A:$A),0)","v":257098.47793652583},32586.651008453853,64399.408152288779,888737.56938762206,493363.92185624613,152291.10659899656,1059929.7297290452,477960.13740474492,26725.695228394961,239633.0161985204,553802.18354057334,1642798.2764610515,1135005.249210553,13273.374539225091,7809.9234070231687,6200.1588270597449,46335.778091699991,46335.778091699991,290826.8121264574,4514.1202313952854,0,0,0,197444.0243044681,900564.02126747777,85985.398491908316,1540751.3336551476,934975.6529649396,1173235.0661919215,3734.9963639311427,41878.432339472194,378870.86381936114,95236.159382194804,108729.40705329955,222423.79177985655,78535.396657205085,433703.98696098314,457593.81655658985,51516.071106577423,127803.98420308663,84203.404422571723,4310228.0522913476,56507.557451763714,1985618.3776990655,1766697.6716791647,81141.498172878128,0,1844601.0848452838,108729.40705329955,105856.34842194982,2040589.8399360895,372910.61556630925,94716.634715168184,894114.62118248339,176648.61034966883,291602.65575516742,176648.61034966883,176648.61034966883,310965.28675030702,243942.29033489811,520333.11024408054,168082.97821029773,577289.04122160224,31253.635210082448,428108.78210827801,0,501236.12542003801,88132.153333929877,11708.694446476475,0,707207.86855241901,1084942.0937975768,21871.587034551158,170158.89572423376,2195374.1143879713,200907.5499221934,78173.609480644911,0,0,0,251632.99661892396,4025781.8019289896,192051.6260252615,731973.37244925159,876399.23196392076,354591.09919812286,535357.69172176986,633230.28819488024,0,0,298803.65809874341,0,57882.524771536169,102298.16435233058,254264.9441729144,238717.9585754638,181869.3602335825,452995.56199366518,244946.23083434231,243019.57043024429,175401.17539845937,577883.12667893339,323063.39551663626,366368.51998349011,153099.07401084187,671485.88549724256,671485.88549724256,0,0,148549.34906856445,2684531.1942979912,48979.915462480807,0,0,0,0,0,350148.74572637992,0,0,718915.8653684071,4940414.7696333593,null,{"$f":"SUM($V44:JL44)","v":126739265.38782953},null,600811272.3828311,null,{"$f":"SUM($V106:JL106)","v":31857005.828037273}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B45)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1740.8970981818275},0,{"$f":"TREND(E24:E25,B24:B25,B45)","v":1},{"$f":"TREND(F24:F25,B24:B25,B45)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B45)","v":1},{"$f":"TREND(H24:H25,B24:B25,B45)","v":1},1740.8970981818275,0,{"$f":"TREND(K24:K25,B24:B25,B45)","v":1},{"$f":"TREND(L24:L25,B24:B25,B45)","v":0.21},49789.657008000271,0,49789.657008000271,12024.853751824279,null,1740.8970981818275,null,null,2041,10149.099137560715,{"$f":"OFFSET($P30,MATCH(W$20,$A:$A),0)","v":2633390.1768424232},0,7901.7243760816273,0,570564.31688170903,570564.31688170903,298232.09663295752,67827.928776001223,117255.3685027632,359252.61194316682,0,589138.95140156732,0,1100873.7934155085,1100873.7934155085,189483.62893154431,185479.7560558957,137995.88236295874,206832.08859713475,441212.07167038415,0,581437.22142769035,429544.73259049281,396746.59218104463,411664.12313761545,411664.12313761545,883438.09060506953,19236.207913649094,6957.7659521060896,0,296035.12601927918,44931.603623012241,61115.696951513251,523277.5881554237,67337.168125820506,412320.29229185008,54969.763107118706,358268.96229322336,364785.88452262391,347548.82558639429,1507844.1832249085,471671.27970996697,0,0,382294.24416684633,697235.63097885798,1141875.2119825133,124094.88776828878,111589.76679193557,1448917.5953266933,1588350.2051249375,143095.35017335811,30139.649829149526,164730.00430671082,1962374.9212536109,0,28186.649397305089,58985.82137437068,58985.82137437068,58985.82137437068,123309.03662789396,225598.60163578574,180148.18005034828,323620.73407261627,106913.39313256931,198063.47479933541,64564.001581430326,327424.39705639624,16996.247221911392,6022.2809056842889,706734.74251640367,131202.12142026945,1386690.4757573439,166692.90294707057,1458235.9893705398,413280.95403320412,278912.90112163068,1703286.5406259762,486883.82176048902,55686.741356804196,12736.484681352944,354501.91638151731,4708326.4023473216,4123745.5746637932,567452.51642141223,110872.72333404369,0,2124284.5436449666,182390.41522591995,37313.724219747288,272562.57175877539,662478.47302480822,0,0,0,0,0,2268715.7330008405,430326.66805443028,443494.38461028773,256225.36658591277,4214.0016734656556,24579.542536925139,674799.49362087285,465521.31375724101,176919.6082103682,718312.95497757953,77330.999549491229,0,0,0,24492.470507859769,1340307.5186674211,205854.3447670835,51013.217059793627,105399.59570749756,1217580.0962265602,362929.47225034609,362674.08815091633,105295.1757115682,0,129824.12577782081,494265.05402340979,182291.99316065971,710077.75602972426,710077.75602972426,8301041.8468327373,243509.7938157781,30985.6168854438,61235.347989297596,846988.75899982336,465521.31375724101,144678.98918982752,1006997.2335222465,455685.20654782548,25312.844583187009,228801.29377329865,523277.5881554237,1550077.5317363257,1079251.2705039389,12686.955273260986,7379.4974468505097,5850.79863909095,43841.903400848569,43841.903400848569,275141.47629015788,4264.4256251139632,0,0,0,186294.1945685925,857010.30790466629,81233.665783700475,1463803.5735744145,883438.09060506953,1114629.4948424255,3524.2147574835567,39750.264340912487,361311.14230341453,90200.846511926313,103814.64584862022,210681.79317364507,74467.262452087642,411664.12313761545,434445.9910936316,48847.898666835761,120760.36165423608,79566.515176574598,4123745.5746637932,53635.970127988148,1886452.4476290334,1686839.4345265599,76562.34101502705,0,1745168.6733375778,103814.64584862022,100923.06943571681,1932863.7570172672,353604.28731523693,89807.061205702616,844837.55093864526,167323.13432969415,276194.46366458078,167323.13432969415,167323.13432969415,295690.33770861459,230163.94948519007,495890.50718047481,159203.04104604782,546809.73163467622,29603.047113885739,408157.40375373751,0,474853.8266051106,83568.971073168956,11113.452862942275,0,671269.15093322517,1034654.8917665788,20737.502599212763,161175.22576600645,2081728.3977006874,189849.9261400539,74266.180432722322,0,0,0,238845.57214121032,3849910.8733943994,182291.99316065971,695419.60341520538,829281.74563056696,334610.96376558207,511152.78338062053,600445.25067452434,0,0,285131.03297752992,0,54769.946454003133,96891.937234930287,241969.54553154312,227174.34381808923,172627.16727778697,429544.73259049281,232255.286146787,230479.00161156157,166309.37260315279,549163.10754361167,307880.30240320018,345689.64094422938,145016.56596944379,641133.55363219511,641133.55363219511,0,0,141127.73415634266,2567189.5550656561,46573.484974763021,0,0,0,0,0,333700.53853657492,0,0,678337.39774191647,4708326.4023473216,null,{"$f":"SUM($V45:JL45)","v":120448473.22698738},null,610958855.18235457,null,{"$f":"SUM($V107:JL107)","v":32392854.491550758}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B46)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1760.5975418181915},0,{"$f":"TREND(E24:E25,B24:B25,B46)","v":1},{"$f":"TREND(F24:F25,B24:B25,B46)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B46)","v":1},{"$f":"TREND(H24:H25,B24:B25,B46)","v":1},1760.5975418181915,0,{"$f":"TREND(K24:K25,B24:B25,B46)","v":1},{"$f":"TREND(L24:L25,B24:B25,B46)","v":0.21},50353.089696000279,0,50353.089696000279,11365.355251845296,null,1760.5975418181915,null,null,2042,9588.9513902510098,2498961.7662587333,0,7463.7105471442364,0,541917.4150856419,541917.4150856419,283499.6699635057,64171.074860564942,111160.56948815721,340226.77268137928,0,558522.1269684881,0,1045605.8328789498,1045605.8328789498,181188.38158767694,177359.86926780335,131177.37260991914,195133.66810961504,419531.7319276738,0,551222.92469846725,407223.48305527942,374817.75603155827,390651.79190629214,390651.79190629214,834642.20537157136,18236.040600932458,6613.9599756515536,0,279674.16827086621,42804.89167613889,57939.698290365501,494376.67491661565,63704.376134306542,390481.97098930931,51997.978474332405,341310.81741772883,346474.76725207129,330101.20050622761,1427989.5068547425,449197.25399496692,0,0,362775.21665865136,660427.34372349631,1078942.0304350136,118221.23766891561,105278.35472255897,1384870.7562530176,1518140.1713103366,135007.62900201115,28543.05559921094,156001.73986411613,1872831.092044632,0,26663.209573444099,55797.964348367939,55797.964348367939,55797.964348367939,116339.63402364707,213648.59598503669,171927.25759538228,306803.89345753076,101631.95715672823,188688.56156464896,60998.444994520331,308918.43424991518,16032.884567320865,5719.9593248746014,670655.92474945157,124505.248220529,1314622.6356640095,158802.90926898122,1385037.0764124715,392177.4839437406,264138.74668923381,1616346.6812554195,459990.61576026003,53114.976615071042,12049.608228490009,337080.04076126911,4485460.5043147085,3943215.5450162697,540010.67034249566,105394.89994116829,0,2029430.7166701714,172532.87558100131,35203.198750648022,258127.79381516442,628054.35797790927,0,0,0,0,0,2152899.0780314524,410461.63548723259,423021.36205500131,244251.73733039602,3980.9563962659868,23415.924896798129,639732.40537040553,439210.14026050275,167139.16166962896,681648.52665018209,73304.418798582963,0,0,0,23134.787010349133,1271894.9853637607,194213.4999347431,48491.569581974356,99442.431197104655,1148762.7076102854,347041.23576890782,346796.87868755759,99822.486646424193,0,123075.58683475561,468577.27022253192,172987.369498254,674436.58704811661,674436.58704811661,7852424.0732023707,230598.72550374767,29454.597891864527,58209.657214436564,806898.74650362472,439210.14026050275,137411.06670210007,956454.14447424421,434279.15504201141,23970.47094036618,218361.21274900876,494376.67491661565,1462457.5434139927,1025934.5529459955,12120.455712772662,6971.9636031416894,5520.6133816009151,41476.019902276137,41476.019902276137,260263.7323211476,4028.0815847223494,0,0,0,175758.19029812259,815300.93252555502,76735.650524247278,1390329.5604804778,834642.20537157136,1058670.6723476937,3325.0268294904863,37721.314831060088,344427.44406493928,85416.763169995524,99077.591984232422,199524.19041990093,70595.287789556154,390651.79190629214,412368.42028455297,46308.35185645146,114091.35272685671,75175.94379884495,3943215.5450162697,50898.260653446836,1791763.3507092893,1609868.7380624178,72235.0524930385,0,1650851.494538499,99077.591984232422,96182.216936400437,1830499.257647719,335228.01929277339,85134.488833117095,798181.27157499746,158461.78453653239,261554.28114860403,158461.78453653239,158461.78453653239,281083.09541979933,217144.34584977551,472419.05417253531,150765.59492378772,517847.65872705483,28034.662951902526,388984.2448464671,0,449778.20203938853,79225.648320946551,10545.981902541662,0,637005.9519998976,986303.93447716592,19658.195936556964,152638.73474977672,1973556.342642599,179379.24012361071,70535.432479151757,0,0,0,226654.31720086129,3679821.3530745069,172987.369498254,660515.83444780146,784578.3070010416,315727.45502683445,487823.62189951551,569239.7137292379,0,0,271968.51469400624,0,51816.892864032263,91755.246161603849,230194.67487517381,216119.43156192551,163815.85967410455,407223.48305527942,220176.50582564456,218539.16762904837,157656.46080206858,521727.59495536098,293301.11942196894,326148.40740427916,137336.34130820844,611878.69619674631,611878.69619674631,0,0,134041.40276531535,2453711.6372980289,44272.287871003631,0,0,0,0,0,317905.84919372271,0,0,639991.4104282445,4485460.5043147085,null,{"$f":"SUM($V46:JL46)","v":114438350.35192899},null,621106437.9818784,null,{"$f":"SUM($V108:JL108)","v":32928703.155064188}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B47)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1780.2979854545483},0,{"$f":"TREND(E24:E25,B24:B25,B47)","v":1},{"$f":"TREND(F24:F25,B24:B25,B47)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B47)","v":1},{"$f":"TREND(H24:H25,B24:B25,B47)","v":1},1780.2979854545483,0,{"$f":"TREND(K24:K25,B24:B25,B47)","v":1},{"$f":"TREND(L24:L25,B24:B25,B47)","v":0.21},50916.522384000084,0,50916.522384000084,10740.681707681548,null,1780.2979854545483,null,null,2043,9058.6573828076253,2370851.6053378256,0,7049.1887455734286,0,514576.77648839611,514576.77648839611,269418.46195208729,60702.394467296515,105361.38545016384,322152.74835792201,0,529389.81597606791,0,992857.6198318142,992857.6198318142,173167.53224393775,169508.57208245454,124660.40267470368,184080.67181189751,398799.75076848431,0,522473.43648093898,385984.38391807606,354060.09758624341,370626.87705638021,370626.87705638021,788449.84617878695,17284.408221107842,6285.3597657334567,0,264186.9107174204,40764.140592125936,54917.684854457955,467017.64011366403,60258.709757704186,369736.33123003924,49179.763147831945,325038.15790087671,328998.26831759,313448.98549823818,1352129.759318928,427645.07279173931,0,0,344173.91866771795,625451.03029908659,1019356.042578754,112584.99505912358,99315.147448983029,1323002.7277969907,1450318.5968025005,127365.68773774632,27026.368375545509,147710.47165909543,1786604.6080198283,0,25218.463699768792,52774.75965685815,52774.75965685815,52774.75965685815,109754.37172042199,202296.61435251249,164010.96270746016,290802.33900471608,96583.976926219839,179692.59057473321,57623.08560297262,291432.48514142924,15122.827978124953,5431.4193812100257,636272.981437176,118123.07605176173,1246049.4056805279,151231.83063022915,1315174.5603564936,372066.43515276286,250103.95387661026,1533492.3200808996,434532.35738183925,50641.373569261814,11398.093220032948,320420.44794095663,4271603.700660455,3768657.2553682118,513730.73465938162,100159.28250507102,0,1937896.0520824536,163184.50390202017,33209.119666904888,244415.15154657754,595299.02441079612,0,639853.2900054109,663793.03447369777,0,0,2042526.2415813326,391354.03256899957,403328.96339192515,232748.14507916503,3760.3677304075095,22299.359544259642,606365.49381762173,414349.18892500334,157881.21037875605,646707.04171002971,69473.715328392558,26437.254128103672,116795.74451211745,0,21849.920250054416,1206697.3098183535,183214.73062561569,46081.528382943048,93813.614336891202,1083738.4034059313,331678.55034947983,331444.87050437322,94615.202822761479,53553.814348844411,116654.40654079441,444135.12468583399,164119.99088619373,640419.7224676786,640419.7224676786,7426976.7401697403,218334.77051466671,27991.285355180626,55317.77312393803,768429.17155903019,414349.18892500334,130474.88300521145,908214.37300431647,413723.63109623687,22695.399798407318,208307.88847024206,467017.64011366403,1379667.7536637466,974974.82120752649,11573.779327515587,6586.1688041511798,5208.5893943008195,39232.054493861804,39232.054493861804,246155.0448747472,3804.4099626097181,0,0,0,165803.41747697548,775380.98322999082,72478.492740142116,1320204.1102749659,788449.84617878695,1005263.1181602231,3136.8177636702721,35787.710190895232,328206.4704302146,80872.588585783713,94516.028472038204,188924.77449990591,66911.217938302201,370626.87705638021,391320.14002559963,43892.020531024871,107778.08820092377,71019.306972620863,3768657.2553682118,48289.202262544983,1701389.7483525698,1535749.5544825096,68146.275936828562,0,1561405.8214471268,94516.028472038204,91629.7273195733,1733255.8776738942,317742.74956004741,80688.920339914388,754013.7743312536,150043.74581053879,247647.56572052749,150043.74581053879,150043.74581053879,267121.57087060646,204843.17462951367,449896.29552690487,142750.74861634901,490334.75241612463,{"$f":"OFFSET($P32,MATCH(HE$20,$A:$A),0)","v":26544.791338270163},370572.87118324707,0,425951.19727415795,75092.948147136573,10005.195570352804,294327.9460598962,604352.85732077551,939851.1031658235,18631.353572381118,144529.36203905646,1870628.1557817056,169466.02124593628,66974.971676707515,0,0,0,215035.95656269675,3515509.4961874797,164119.99088619373,627202.62232779036,742174.71512941073,297882.60109340877,465359.2169485066,539547.32876761712,1197971.9713068036,899061.35518476134,259307.87707891184,94190.067771506336,49015.812974954948,86875.962573938014,218924.84819751082,205538.68436058293,155418.61509721036,385984.38391807606,208684.10893536007,207175.13941357378,149423.92655539641,495531.44000424794,279311.81165150955,307684.47104631807,130040.35673868719,583707.62182621786,583707.62182621786,0,0,127278.24942041362,2344094.1119330302,42072.854458192356,937967.71080651437,561674.25490738999,67122.023464864222,0,0,302749.56654554268,0,0,603759.47294481972,4271603.700660455,null,{"$f":"SUM($V47:JL47)","v":114251845.79087658},null,663500790.83246899,null,{"$f":"SUM($V109:JL109)","v":35085690.296416141}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B48)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1799.9984290909124},0,{"$f":"TREND(E24:E25,B24:B25,B48)","v":1},{"$f":"TREND(F24:F25,B24:B25,B48)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B48)","v":1},{"$f":"TREND(H24:H25,B24:B25,B48)","v":1},1799.9984290909124,0,{"$f":"TREND(K24:K25,B24:B25,B48)","v":1},{"$f":"TREND(L24:L25,B24:B25,B48)","v":0.21},51479.955072000099,0,51479.955072000099,10149.099137560715,null,1799.9984290909124,null,null,2044,8556.7083666322851,2248808.3406098373,0,6656.9598815467889,0,488494.09258409293,488494.09258409293,255966.31899201765,57412.917546903285,99845.222617865322,304987.43017256749,0,501678.81842981657,0,942536.0062548148,942536.0062548148,165420.6807706785,161925.47383059596,118434.70094676105,173638.71916136393,378984.83248920005,0,495126.4122375247,365781.37700183701,334414.23076513456,351550.11354210979,351550.11354210979,744729.20381782716,16379.240974965776,5971.4472207337258,0,249529.05988681398,38807.205162905579,52043.101841360993,441122.4342096473,56991.233074661606,350033.87006985187,46507.742739128138,309433.87238199596,312325.55415107968,297562.78143069433,1280084.0056666592,406990.30638427369,0,0,326453.81194013671,592224.52713472466,962948.64239979035,107180.23561674281,93681.597360699321,1263302.5427832408,1384873.4613040565,120145.81426916408,25585.966219282418,139836.37827438855,1703644.6581516294,0,23848.635465159561,49908.307552894003,49908.307552894003,49908.307552894003,103532.81636654347,191515.5548339079,156394.62188713526,{"$f":"OFFSET($P33,MATCH(CH$20,$A:$A),0)","v":275581.37130977417},91761.510582044037,171066.10382154016,54428.297838973631,274912.29273538582,14263.225876379222,5156.1517607781379,603518.43438388268,112043.09068935424,1180821.9866296751,143971.70781702248,1248525.1836408633,352908.27782616316,236775.01494166485,1454560.9954735825,410436.39535057702,48264.09539972854,10780.252652965723,304497.96299447597,4066531.0639345297,3600061.9979663398,488578.13069139735,95157.624787914843,0,1849652.2270820676,154320.86887005134,31325.283724804362,231391.93859246344,564141.4571239358,0,611228.67877338186,634097.58575835358,0,0,1937380.6262141578,372989.77571004123,384402.67237637879,221704.33499783129,3551.6032376679741,21228.670213920424,574626.38780618808,390861.31892654637,149119.24931514397,613419.98655714793,65830.493496529933,24971.023111426202,111625.35467465156,0,20634.153484817351,1144586.6518014804,172823.84802521951,43779.283044391443,88495.67952121803,1022305.4202798518,316840.6515669307,316617.29774810112,89662.020608162042,50584.335285615598,110546.63565599183,420885.57656140509,155672.47008315186,607967.17532773002,607967.17532773002,7023588.2179761315,{"$f":"OFFSET($P33,MATCH(ET$20,$A:$A),0)","v":206688.51724835168},26593.373017924707,52555.137803118894,731539.59353017702,390861.31892654637,123858.13864010116,862192.86728534161,393998.96541526145,21484.57038014285,198635.39922902361,441122.4342096473,1301451.1742741067,926291.87216185348,11046.756964023592,6221.0128725145014,4913.7635795290753,37104.180901902437,37104.180901902437,232778.46424212598,3592.7642023429348,0,0,0,156398.91964591274,737194.83936293994,68449.929198756945,1253303.5509720927,744729.20381782716,954312.51682695292,2959.0035677909823,33945.658989829542,312633.76946084364,76557.407986358565,90127.267836431041,178858.26448589243,63407.03869194736,351550.11354210979,371260.96547316812,41593.651917146999,101802.56443629996,67084.787424721493,3600061.9979663398,45803.679088479104,1615172.2515199578,1464438.2116605313,64283.32431808448,0,1476597.9241491368,90127.267836431041,87261.245110914839,1640901.6687696946,301110.54656802164,76460.652191719244,712209.10603011807,142048.9400803743,234441.00750574161,142048.9400803743,142048.9400803743,253783.79443034079,193222.15726909219,428298.55730198143,135139.31969185002,464205.35544017091,25129.872051703744,352905.66816812294,0,403316.76140039257,71161.901226243077,9490.0311101522711,279833.20182996587,573245.84039353812,895254.97973420937,17654.730289404051,136827.75789484204,1772720.6836669056,160082.1428445222,63578.484504325563,0,0,0,203967.70883335749,3356947.3043643106,155672.47008315186,595421.23970099771,701961.37948807701,281021.3217862348,443746.26811973634,511303.66829719854,1130063.5243351792,848094.31824279018,247139.78710355927,89171.322808320198,46359.461003031982,82242.391253929411,208144.37965542779,195417.37529017439,147418.96814911833,365781.37700183701,197753.0677753741,196362.67858852365,141593.80035503567,470529.90361929173,265897.59587061225,290240.51064271119,123111.20806409423,556603.73352377035,556603.73352377035,0,0,120826.31757740394,2238317.5493393783,39971.718638770464,887023.33210431691,531167.57403593813,63607.448619655232,0,0,288215.75964166166,0,0,569529.0957058866,4066531.0639345297,null,{"$f":"SUM($V48:JL48)","v":108482463.35093002},null,674095667.40393293,null,{"$f":"SUM($V110:JL110)","v":35642340.342080146}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B49)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1819.6988727272765},0,{"$f":"TREND(E24:E25,B24:B25,B49)","v":1},{"$f":"TREND(F24:F25,B24:B25,B49)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B49)","v":1},{"$f":"TREND(H24:H25,B24:B25,B49)","v":1},1819.6988727272765,0,{"$f":"TREND(K24:K25,B24:B25,B49)","v":1},{"$f":"TREND(L24:L25,B24:B25,B49)","v":0.21},52043.387760000107,0,52043.387760000107,9588.9513902510098,null,1819.6988727272765,null,null,2045,8081.6652299637253,{"$f":"OFFSET($P34,MATCH(W$20,$A:$A),0)","v":2132586.4648154667},0,6285.8812131511067,0,463621.78499568586,463621.78499568586,243121.1989613334,54294.042346996714,94599.869815763799,288689.27610391617,0,475327.84999889915,0,894549.24757925165,894549.24757925165,157946.30500944561,154609.08543542741,112490.04921946407,163775.16568558122,360055.71731889382,0,469121.39549948816,346569.79899192532,315823.52716494427,333383.14780656376,333383.14780656376,703354.57244420075,15518.532155925344,5671.7069496346567,0,235658.3784089105,36931.852962260484,49309.5930527163,416616.62074852077,53893.378480279483,331326.8850724473,43974.850479432513,294480.15459568269,296426.25344197801,282413.63155161834,1211677.8869837783,387207.77611198067,0,0,309579.21118366206,560668.58046050032,909558.958997985,102000.7940961709,88360.093373144875,1205751.3440118311,1321784.0950198106,113325.49113308136,24218.359100112444,132360.36147095475,1623892.8818452784,0,22550.105856994156,47191.037214023083,47191.037214023083,47191.037214023083,97655.564070207955,181279.30211551269,149072.86936065104,261107.34177500382,87156.656231421468,162799.25897751909,51404.901539375591,259306.33357699064,13451.371645843785,4893.6548055333715,572326.37622878072,106253.06841074016,1118796.0919791963,137014.25809957119,1184967.5365839414,334664.40684358828,224119.64197620103,1379394.0171478451,387633.44280582998,45981.125501054499,10194.468911969376,289287.4424554322,3870008.5388762867,3437396.6462396663,464517.83126929094,90381.722893760787,0,1764660.4191398283,145918.55662493699,29545.800946961699,219026.63729696424,534512.79049211869,0,583610.86782218702,605446.58839128236,0,0,1837250.675619683,355353.38234823034,366226.53113243758,211109.38231827586,3354.0599163262937,20202.633167551819,544444.90880218463,368673.27589991019,140828.0052018977,581720.43804897321,62366.617830536459,23583.487929381085,106631.59620197129,0,19483.944630495807,1085438.1387342219,163008.38863512457,41581.044049309676,83472.041085261051,964272.16000782279,302524.62573477993,302311.24698800192,84951.979455590801,47774.183913331282,104738.74902876023,398777.1937772496,147627.82347082876,577019.85564997932,577019.85564997932,6641193.1577423224,195631.63280356984,25258.566602479048,49917.21702745778,696187.9278500732,368673.27589991019,117548.72363054032,818305.84591345512,375084.4221263213,20335.034339329541,189336.94285952367,416616.62074852077,1227563.769135158,879805.90900414425,10539.156760848093,5875.4465394618364,4635.2211248942294,35086.81337777061,35086.81337777061,220098.58380941887,3392.5281076113042,0,0,0,147515.3031402544,700686.49926342582,64638.270368763886,1189506.0606212881,703354.57244420075,905725.97418941522,2791.0296719385369,32191.457810585962,297693.94376451307,72460.707926476854,85908.223161781541,169300.29827924137,60074.980227500375,333383.14780656376,352151.56440473435,39408.153176408297,96147.610876721534,63361.112862506052,3437396.6462396663,43436.694022884119,1532953.8561447721,1395884.5475334413,60634.149798124061,0,1396203.8049017654,85908.223161781541,83072.178546410214,1553213.1133664462,285294.62843525113,72440.278932976769,672647.14173569903,134458.01900730346,221902.51580204448,134458.01900730346,134458.01900730346,241047.90742451127,182244.94883950014,407601.20281189232,127912.82690559007,439396.19899191323,23786.474672352171,335964.06559222308,0,381820.83336770016,67423.810356383648,8999.4506117329547,265975.28679905075,543622.36101091281,852471.44158038672,16726.150097775779,129515.27631749936,1679617.5275268431,151200.77250532035,60339.754705694118,0,0,0,193427.32146099079,3204085.7150424891,147627.82347082876,565113.83582177048,663833.20549835975,265091.29839211516,422969.51421760122,484446.2585277211,1065913.1546602151,799948.01804070908,235453.98490934153,84406.116724865627,43840.888786386153,77843.265533645696,197837.4742467496,185740.6749588536,139800.835655431,346569.79899192532,187359.11966454773,186078.25379148126,134148.66469069733,446678.79617524578,253043.09853401911,273762.0942694429,116532.12378240416,530547.96743353212,530547.96743353212,0,0,114673.8319462231,2136348.5401810277,37965.432289961092,838730.21215540566,502248.54007294576,60265.452512182717,0,0,274287.84967037599,0,0,537193.45957356784,3870008.5388762867,null,{"$f":"SUM($V49:JL49)","v":102978972.64399837},null,684690543.97539687,null,{"$f":"SUM($V111:JL111)","v":36198990.387744159}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B50)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1839.3993163636405},0,{"$f":"TREND(E24:E25,B24:B25,B50)","v":1},{"$f":"TREND(F24:F25,B24:B25,B50)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B50)","v":1},{"$f":"TREND(H24:H25,B24:B25,B50)","v":1},1839.3993163636405,0,{"$f":"TREND(K24:K25,B24:B25,B50)","v":1},{"$f":"TREND(L24:L25,B24:B25,B50)","v":0.21},52606.820448000122,0,52606.820448000122,9058.6573828076253,null,1839.3993163636405,null,null,2046,7632.1558437331514,2021946.6277362744,0,5934.8641056830975,0,439913.11669724406,439913.11669724406,230861.25145011416,51337.525614175633,89613.502304017107,273218.29040947946,0,450277.56185503327,0,848807.21771751565,848807.21771751565,150741.90929298109,147556.96480148466,106816.31966363225,154459.02297648645,341981.31065877608,0,444399.83765515074,328306.39605282835,298234.00940505374,316088.58656995074,316088.58656995074,664206.11513037165,14700.33875335353,5385.6281347580325,0,222534.60556228008,35135.784938712182,46711.002962225401,393429.23765585566,50956.936739572418,313569.45059410023,41574.318531624966,280158.6675279612,281270.52861800627,267973.08943118859,1146743.5343511452,368271.75691795332,0,0,293515.32884347986,530706.81723359751,859033.56612446636,97040.321206273366,83333.917772583125,1150323.4635357475,1261022.3618118069,106883.34068969365,22920.187138578334,125264.0363992092,1547284.574196232,0,21319.408742080468,44615.697515167594,44615.697515167594,44615.697515167594,92104.193155473433,171562.71437967443,142039.75765975888,247347.66362890555,82761.580708531168,154881.92015927215,48544.144864433561,244565.69230445905,12684.696869356692,4643.4356913820193,542632.55371273286,100741.09154478966,1059831.9942403743,130350.95162552173,1124382.3431293308,317297.18998962163,212106.75070958535,1307836.6680258589,366057.44803380221,43790.298866737539,9639.1919107771027,274763.87794580031,3681795.0993630206,3280606.8870526208,441514.56740753166,85823.445021166728,0,1682872.801010713,137955.14220221262,27865.080183154572,207288.90315576806,506346.33114612481,0,556990.63530972356,577830.47724603943,0,0,1741930.1420315863,338428.21426776977,348783.39090491534,200951.82388267794,3167.1630563981957,19219.988439724399,515753.09374660376,347715.51358132623,132983.38878235398,551543.148631018,59074.214919048281,22270.627179185416,101813.48693996496,0,18395.91931561162,1029130.024534683,153737.53485365276,39483.056355254826,78726.952922736164,909456.72297745571,288725.69438859343,288521.94148504047,80474.465391564547,45115.222542504562,99217.64980832873,377760.16955359321,139969.49265824188,547519.7098115345,547519.7098115345,6278771.1936347298,185136.84771708248,23984.59211405414,47399.516670137542,662330.83419423492,347715.51358132623,111534.74533081942,776470.99569346872,356958.42251293891,19243.954149726931,180404.97728216948,393429.23765585566,1157773.8594419837,835437.83134510508,10050.693077291689,5548.4694924742998,4372.0933074893655,33174.600162919494,33174.600162919494,208081.49629664631,3203.1146370383922,0,0,0,139124.66510108495,665799.86816385319,61032.377841206871,1128691.9545440408,664206.11513037165,859412.23507589754,2632.3695782666414,30521.495960192624,283370.83605137252,68572.370492009926,81855.471857613753,160227.42058842222,56907.519429560394,316088.58656995074,333953.51764605241,37330.592960404188,90796.858101042715,59837.535244162544,3280606.8870526208,41183.375072489449,1454580.3132411963,1330032.9461621318,57187.31439418377,0,1320008.9250944508,81855.471857613753,79057.749129533142,1469975.0142671922,270259.37486541772,68618.695715652924,635213.36124052375,127252.354437292,210001.20212300943,127252.354437292,127252.354437292,228892.24164391062,171877.04886665873,387778.85991393845,121053.48055385816,415846.37121366517,22511.296835644825,319728.73805505666,0,361411.32151846268,63870.25324169614,8532.4423084603168,252732.91284828412,515421.44481598143,811454.19272235315,15843.506786475773,122573.96578269417,1591109.1145432249,142796.3230997147,57252.677583945828,0,0,0,183393.09904197988,3056857.4773575272,139969.49265824188,536223.57320079557,627689.4753065008,250042.84808532856,403012.04673414968,458914.599486525,1005319.7891848066,754471.51748129004,224239.44501915397,79882.755684245334,41453.437854689815,73667.741277030611,187988.30922579908,176493.72794285291,132548.53712420689,328306.39605282835,177478.77395995887,176299.05190431146,127071.65873269032,423934.59707898676,240732.49628106257,258197.54659262428,110286.956791205,505519.18663987092,505519.18663987092,0,0,108809.22594769283,2038141.6076932517,36050.577746306459,792959.49157852679,474839.98752743978,57088.496599192746,0,0,260948.76290762576,0,0,506651.15536863543,3681795.0993630206,null,{"$f":"SUM($V50:JL50)","v":97731276.18763788},null,695285420.54686177,null,{"$f":"SUM($V112:JL112)","v":36755640.433408156}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B51)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1859.0997600000046},0,{"$f":"TREND(E24:E25,B24:B25,B51)","v":1},{"$f":"TREND(F24:F25,B24:B25,B51)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B51)","v":1},{"$f":"TREND(H24:H25,B24:B25,B51)","v":1},1859.0997600000046,0,{"$f":"TREND(K24:K25,B24:B25,B51)","v":1},{"$f":"TREND(L24:L25,B24:B25,B51)","v":0.21},53170.253136000138,0,53170.253136000138,8556.7083666322851,null,1859.0997600000046,null,null,2047,7206.8724566557948,1916655.8813347551,0,5602.8718429650817,0,417322.28555892949,417322.28555892949,219164.88701363522,48535.472501824734,84874.683478759995,258535.99910242812,0,426470.54971689411,0,805221.58995216689,805221.58995216689,143804.15833481954,140765.84788169159,101403.50673483184,145660.88172250829,324730.79525800422,0,420905.10706833121,310949.33056260564,281594.2466257934,299630.03533333121,299630.03533333121,627169.63397221814,13922.781706918693,5112.706139180279,0,210119.37941686506,33416.653687294813,44241.377663067578,371492.66122369497,48174.046766010564,296717.38946539105,39299.669122408006,266450.68906817737,266829.13599489338,254213.27612116883,1085119.4659163877,350156.15660096041,0,0,278228.310368929,502265.70741496776,811226.19661837118,92292.334077434352,78587.20469926043,1096987.3944926793,1202553.7245676096,100799.07235816476,21688.218513796026,118529.71999594108,1473749.7658613487,0,20153.226352570571,42175.34760104437,42175.34760104437,42175.34760104437,86861.218693777162,162341.60770110105,135288.85669598565,234270.81700659709,78568.544401114268,147303.73846041082,45837.687545211258,230643.94091584478,11960.764830622384,4405.0114193590562,514374.43332733656,95495.560743391732,1003794.5459823575,123973.07920259003,1066652.7012951581,300770.00588191114,200706.44121085914,1239738.3635492122,345645.46771465341,41689.330136923818,9112.9371797481508,260902.48611108609,3501644.662206796,3129620.1345557775,419533.00985485961,81474.757141702779,0,1604233.8850756236,130409.16035269285,26277.815219660311,196149.5462104817,479577.56848684454,0,531355.65703608829,551236.46861319081,0,0,1651218.2970808907,322196.6950692627,332055.13617266074,191219.77534339757,2990.3651186704774,18279.449815231368,488485.20553371269,327922.02215401252,125562.44806737691,522824.6135220608,55945.6739420269,21028.608816556593,97169.417284963536,0,17366.86409722508,975543.81497947033,144982.03856379844,37481.611102223484,74245.46962127203,857686.45922257693,275437.47074574884,275242.99745827995,76219.212579576662,42599.696329485858,93970.671290997241,357786.32986936852,132681.36153184503,519409.8378432233,519409.8378432233,5935345.6167665562,175177.93808278951,22769.203006023832,44997.596861417442,629924.06090103032,327922.02215401252,105804.55181886035,736607.63810863136,339598.74403997732,18208.601223762798,171831.34642704169,371492.66122369497,1091861.5512889256,793109.48560955946,9581.0345222780888,5239.1284605058663,4123.5553787518675,31362.416779524076,31362.416779524076,196694.74911817908,3023.964726745427,0,0,0,131200.52421702063,632479.01005084824,57621.642249470555,1070743.9270704438,627169.63397221814,815281.86642763717,2482.5235614919061,28932.259187899501,269647.6944583999,64882.666544173408,77965.312790209966,151617.06854745536,53897.380864493512,299630.03533333121,316629.36794289091,35356.202077785427,85734.706489221891,56503.810428859782,3129620.1345557775,39038.980375790947,1379900.440380292,1266823.2660088467,53931.96174812557,0,1247807.9262820885,77965.312790209966,75213.035715600665,1390980.3626214843,255970.33258515311,64987.099221347053,599798.62985328306,120414.02697921297,198707.36024211266,120414.02697921297,120414.02697921297,217295.38797576859,162085.7155517076,368805.62267790723,114544.17108888712,393497.27959239099,{"$f":"OFFSET($P36,MATCH(HE$20,$A:$A),0)","v":21301.162159077547},304179.78325233306,0,342038.07728343789,60493.083746044278,8088.0215987179281,240084.85168685415,488583.7460872457,772155.2370036206,15004.764106282153,115986.55817754098,1506992.7308897283,134844.40468867944,54311.272009739019,0,0,0,173843.92566062108,2915179.7419011295,132681.36153184503,508694.74262200203,593433.72491706873,235828.80296138354,383855.59070091817,434650.17414048774,948092.57943511836,711521.55591689225,213484.52042243863,75589.990775979677,39190.73126268675,69705.389815005532,178581.10533361818,167661.71966010187,125646.81089210523,310949.33056260564,168089.31488319091,167002.98478796775,120346.48003953134,402254.55635757523,228949.64058647465,243497.82115361519,104360.17447006295,481494.53399929043,481494.53399929043,0,0,103221.16480202596,1943640.9295855802,34223.778572045361,749587.82410921284,448868.05243757117,54069.290077814447,0,0,248181.06642671427,0,0,477805.93319530954,3501644.662206796,null,{"$f":"SUM($V51:JL51)","v":92729459.688659742},null,705880297.11832559,null,{"$f":"SUM($V113:JL113)","v":37312290.479072154}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B52)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1878.8002036363687},0,{"$f":"TREND(E24:E25,B24:B25,B52)","v":1},{"$f":"TREND(F24:F25,B24:B25,B52)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B52)","v":1},{"$f":"TREND(H24:H25,B24:B25,B52)","v":1},1878.8002036363687,0,{"$f":"TREND(K24:K25,B24:B25,B52)","v":1},{"$f":"TREND(L24:L25,B24:B25,B52)","v":0.21},53733.685824000146,0,53733.685824000146,8081.6652299637253,null,1878.8002036363687,null,null,2048,6804.5691444757167,1816487.8664687751,114224.32115054701,5288.917493459845,461788.60864771233,395804.50205158809,395804.50205158809,208010.83654385988,45880.326264066105,80372.364696069286,244605.42201914283,4671402.5690973699,403851.35342747846,27135.752821558133,763705.98723042838,763705.98723042838,137128.99776708244,134231.76667423826,96241.754519091497,137352.83772354032,308273.72800537245,66370.366727368091,398582.4888383947,294458.1809338351,265855.25231386494,283972.12773462996,283972.12773462996,592136.34515693679,13184.045855054999,4852.4438842586824,7804.6114412143488,198376.16070382667,31772.079615773186,41894.964832508696,350742.47302196827,45537.185203677334,280728.24077372474,37144.70555535693,253337.24087513008,253073.47577174031,241106.92765142169,1026650.4696566724,332834.67395239917,1483465.4211901168,339990.36347298569,263685.26102369314,475274.51885268156,765997.46234505007,87750.26091312441,74104.900239177368,1045706.6649302001,1146338.203129424,95053.431877700132,20519.347087907478,112140.41784619153,1403214.188791208,19107.485819521091,19048.384708202069,39863.347323842456,39863.347323842456,39863.347323842456,81910.048780862446,153592.73831835249,128813.34236147213,{"$f":"OFFSET($P37,MATCH(CH$20,$A:$A),0)","v":221846.34882104385},74569.922534591125,140054.2232037785,43277.584489753157,217497.02267049416,11277.264274762141,4177.9096393102718,487491.25129510631,90505.204337557065,950553.17858491931,117871.8122700855,1011664.283031101,285047.27277287969,189889.97596441011,1174952.7731412828,326337.5429081631,39675.838611476487,8614.2839146509814,247678.78621008122,3329307.780382162,2984348.1534603662,398537.92792546604,77327.745010111976,0,1528681.7303267848,123260.07594772472,24778.971427127683,185580.5098564614,454144.17452679051,148173.60052710795,506690.95182767836,525649.02226062422,120063.39701963737,101248.35620640633,1564920.0923412696,306640.50413176022,316022.88453540078,181901.03533251188,2823.1446393192764,17379.713656101605,462577.7326365108,309230.16318303742,118543.32263239812,495503.12193745311,52973.646010035387,19853.78259083386,92697.236483410758,86334.000400374673,16393.719846667926,924564.36328184744,136714.14767479728,35573.055641107007,70013.409089689871,808797.5366921674,262652.1905907162,262466.65479577135,72176.303195676053,40220.218012573292,88985.576691768554,338809.13299576845,125747.76925487467,492634.59094502695,492634.59094502695,5609982.0300862091,{"$f":"OFFSET($P37,MATCH(ET$20,$A:$A),0)","v":165729.70545906885},21610.186320933582,42707.084123762565,598922.74970213103,309230.16318303742,100346.75129840311,698636.86772556405,322982.69694524468,17226.353803061851,163607.39284802144,350742.47302196827,1029618.185270606,752743.87969198043,9129.8111628817896,4946.5153402115939,3888.8245288144203,29645.359197538659,29645.359197538659,185907.29916696466,2854.5461421930618,96689.872199163845,73201.750313682074,85611.520227859641,123717.75414738375,600668.36697088438,54395.961719503975,1015547.2524995274,592136.34515693679,773247.40944995137,2341.0174192733316,27420.332519794229,256507.31949480591,61382.248154879366,74233.817375697457,143447.5553350797,51037.536571277589,283972.12773462996,300142.65853064373,33480.373382877755,80946.295559343082,53350.178245783361,2984348.1534603662,36998.902027865668,1308766.3806206835,1206191.6700993907,50857.789978867302,183313.69539613157,1179404.347234881,74233.817375697457,71533.013627261578,1316030.1875646703,242394.21509896929,61536.987176198789,566298.98388112499,113925.8129952172,187992.44370260509,113925.8129952172,113925.8129952172,206236.25523996342,152839.8833208101,350655.22981638822,108368.45626374378,372292.60818765953,20153.017892201067,289296.88016851951,222842.80584419286,323652.86389037996,57284.43180613032,7665.2318218150467,228010.01813396963,463051.59560723579,734525.29868581961,14207.955630158071,109736.45621210852,1427072.5212339952,127321.77739021684,51509.690380728156,53540.7543132996,61053.421207418563,61889.927771206196,164759.28192134705,2778956.3894758397,125747.76925487467,482472.85877394577,560973.61867064924,222404.39361693786,365480.7558440154,411596.44787677401,894050.42432207754,670962.19074230129,203177.0710846927,71517.009849202019,37046.665252388702,65946.189996577174,169600.1888270982,159229.934605438,119080.82643453426,294458.1809338351,159168.80067260863,158168.69206213683,113957.38365962722,381596.7800910318,217678.1680268959,229616.37756669687,98736.847388181704,458449.74767980992,458449.74767980992,6829.014206754212,21935.253638467468,97898.564703155469,1852781.8862956502,32481.708793668098,708497.20675621333,424262.07065155252,51200.789734762991,1083153.7747934132,524884.37724517123,235967.08816974645,92423.833198210836,58485.765032245188,450566.46141088905,3329307.780382162,null,{"$f":"SUM($V52:JL52)","v":98236775.910060242},null,800149630.29195118,null,{"$f":"SUM($V114:JL114)","v":40794620.825511068}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B53)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1898.5006472727327},0,{"$f":"TREND(E24:E25,B24:B25,B53)","v":1},{"$f":"TREND(F24:F25,B24:B25,B53)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B53)","v":1},{"$f":"TREND(H24:H25,B24:B25,B53)","v":1},1898.5006472727327,0,{"$f":"TREND(K24:K25,B24:B25,B53)","v":1},{"$f":"TREND(L24:L25,B24:B25,B53)","v":0.21},54297.118512000161,0,54297.118512000161,7632.1558437331514,null,1898.5006472727327,null,null,2049,6424.0593174270598,{"$f":"OFFSET($P38,MATCH(W$20,$A:$A),0)","v":1721222.9477757222},107833.23439342827,4992.0618333819439,436414.11443495337,375316.0527831855,375316.0527831855,197378.20175580835,43364.857807037079,76095.883457793971,231391.04202859433,4440212.5676087951,382366.44826439855,25615.979735526496,724176.10509297752,724176.10509297752,130711.76250042535,127950.15529843506,91321.379977311546,129508.42082790464,292580.12286967674,63172.293022108606,377379.17638731189,278793.93539680453,250970.38459767468,269080.54678904451,269080.54678904451,559002.65932712622,12482.37961647219,4604.3530204675526,7405.6726912152099,187270.15851980442,30199.665202602686,39666.212838240055,331117.32993564266,43039.15588248663,265561.22437800682,35103.503158403219,240799.20203039664,239975.63294316625,228627.43388319825,971187.47414524585,316280.93777375662,1411984.7602113122,323607.7889072547,249854.26519501652,449665.26590075193,723214.58013803489,83407.480370907433,69872.724091692871,996440.62228836515,1092331.2342819092,89628.152554907472,19410.589793279749,106079.80976059816,1335600.1381359389,18038.069839192511,18001.84900251713,37673.347604138798,37673.347604138798,37673.347604138798,77234.942525345876,145293.78312531518,122606.07560272927,210044.86808493047,70758.223270950068,133122.80478266679,40856.269772784108,205083.14053542909,10632.00342158145,3961.6693237531017,461924.04964991804,85759.085106979153,899981.88155242393,112038.25579124203,959305.49776521826,270094.46925674862,179629.75574546124,1113337.9080907793,308076.57796210662,37747.370505402985,8141.8729999169809,235068.66658964782,3164533.1363534215,2844689.4172848342,378494.32780647901,73374.632876178584,0,1456149.0242149499,116488.25414921662,23363.772935970774,175554.84748217819,429985.99441041768,140720.94639320482,482979.28192431101,501050.25681242481,114444.75932400751,96510.224944455374,1482846.2752462458,291740.74921189999,300667.16458476469,172983.17780433039,2665.0051615623856,16519.466686021548,437969.37925445061,291580.51101204264,111905.19902695002,469518.79415153206,50151.042466109568,18742.672659470587,88394.330325386953,82326.461073860788,15473.57531194365,876079.93924681935,128907.53555792452,33753.802052358747,66017.316648322419,762634.52642035263,250360.91983438196,250183.98445687024,68336.165830352067,37969.75300674382,84250.557104889085,320783.66210287018,119153.51967297299,467139.65130503505,467139.65130503505,5301786.9924167451,156767.95493022786,20505.367910537199,40523.681686989657,569281.70448207716,291580.51101204264,95150.22793232798,662481.66549399623,307087.28048113058,16294.694658738379,155724.05823017226,331117.32993564266,970845.8076602075,714265.36547408393,8696.6209854912613,4669.7653660118312,3667.1579289990332,28018.736923057622,28018.736923057622,175689.46728895564,2694.3523605098485,92030.90532705294,69776.135157104931,81605.142434720285,116652.51957234748,570312.94896221906,51345.720875419662,962989.94958384568,559002.65932712622,733223.50405734929,2207.4012715110703,25982.402309773915,243932.19430560293,58062.140367952183,70656.875180175237,135698.05211775278,48321.204819670325,269080.54678904451,284457.96254055982,31698.66098486591,76417.474021986476,50367.343014338912,2844689.4172848342,35058.668847795954,1241033.81443617,1148071.3669349723,47955.025597563515,173699.77175782985,1114610.338720025,70656.875180175237,68012.589262589885,1244933.3904855538,229498.89748156274,58260.156638761793,534615.42113051331,107771.17025989335,177829.04121011638,107771.17025989335,107771.17025989335,195694.12021814412,144110.08363597348,333301.22205359745,102510.54704823531,352178.27052947896,19063.93233490501,275059.42904035171,211814.21516435518,306209.32085070794,54236.702174054182,7263.1448161116887,216487.54224809233,438769.03529761464,698514.19528695382,13451.184332479797,103807.71955312365,1351159.4589492721,120206.30528988091,48842.226749077861,50915.90492338183,58060.297213731938,58855.75010445762,156119.25727230468,2648080.1219121045,119153.51967297299,457504.73853982188,530220.82193913939,209727.13719876282,347867.26072606765,389698.85956486058,843021.511585403,632664.45302789134,193304.57830273715,67653.428510186641,35015.400801314594,62380.519501851377,161030.04520601974,151183.80679145388,112836.1932725986,278793.93539680453,150696.05953025731,149775.54041838157,107889.1789606699,361920.30136888189,206901.59751164529,216509.06353316113,93402.636859678518,436359.44277710101,436359.44277710101,6470.8987161611913,20750.231702997287,92830.608492206142,1765492.450945158,30821.100748016746,669574.80858510244,400954.47528758092,48476.19875498156,1029548.2460069101,498907.72900852759,224289.02284613781,87252.07820237914,55326.17389647082,424846.09505109023,3164533.1363534215,null,{"$f":"SUM($V53:JL53)","v":93188137.868366003},null,812159856.7162025,null,{"$f":"SUM($V115:JL115)","v":41400758.628265478}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B54)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1918.2010909090968},0,{"$f":"TREND(E24:E25,B24:B25,B54)","v":1},{"$f":"TREND(F24:F25,B24:B25,B54)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B54)","v":1},{"$f":"TREND(H24:H25,B24:B25,B54)","v":1},1918.2010909090968,0,{"$f":"TREND(K24:K25,B24:B25,B54)","v":1},{"$f":"TREND(L24:L25,B24:B25,B54)","v":0.21},54860.551200000169,0,54860.551200000169,7206.8724566557948,null,1918.2010909090968,null,null,2050,6064.2132892114505,1630648.3027087692,101789.50166074684,4711.4113284806663,412383.26163253363,355814.35138827009,355814.35138827009,187246.49769723989,40982.155160270093,72034.960174346561,218858.77187706259,4219278.8239893867,361964.22906658595,24178.918519057275,686549.81017429184,686549.81017429184,124547.27398360359,121915.94520430845,86632.892507952827,122102.52672563156,277620.52138679143,60108.603668394018,357244.25594414602,263918.98053570319,236895.24912669999,254922.0389500614,254922.0389500614,527669.96751079685,11816.0944398598,4367.9549126927077,7025.5289702036844,176768.25795139727,28697.007527117257,37549.769098895122,312558.83748825832,40673.079207654868,251177.20272094422,33170.40021279233,228817.40891773981,227508.41010274726,216748.86964680103,918587.40939309378,300468.62859938847,1343507.6999406859,307913.62109227083,236704.39906860318,425372.65278620482,682751.10415786924,79257.356171383944,65877.132777574778,949145.13648956351,1040484.4425136361,84505.908454713819,18359.0838236624,100332.2342925046,1270827.2397761389,17026.800276313108,17010.718977364475,35599.280766018564,35599.280766018564,35599.280766018564,72820.969712095321,137423.31869143329,116659.67283463126,198838.03727898197,67126.102948067113,126498.88988656586,38566.541028915126,193362.65007889256,10022.904225191884,3755.8413079931797,437615.70002246322,81246.604761444585,851959.16493778001,106463.49473593537,909467.62353608676,255878.14781776632,169899.29367706954,1054756.1797300945,290808.22249169787,35901.418700398193,7694.4050180551849,223048.44116671043,3007068.8544101194,2710531.2250232794,359367.5723472797,69607.799235662693,0,1386564.0505661587,110074.93050187685,22027.690327408309,166046.69731452517,407045.02883352543,133609.2451343796,460201.51235072385,477420.32257661351,109047.41718380457,91958.708336735232,1404813.4655303485,277478.11964512692,285968.07378460479,164453.63365250692,2515.474195496738,15697.392830801384,414601.04722509696,274916.70048277988,105628.26734673325,444813.60603269021,47471.03228879279,17691.97039080548,84257.690988660397,78473.776135634034,14603.660861989196,829982.27505139529,121537.23331222078,32020.33430949489,62244.430550895355,719050.00423389266,238553.74081130183,238385.07462829154,64689.572610077194,35841.604875411365,79754.227891251343,303666.61184764927,112883.88754064801,442872.09611996647,442872.09611996647,5009906.6588222766,148269.47164959207,19452.616829082031,38443.178169617699,540955.62746922357,274916.70048277988,90204.154491028719,628066.98963367182,291889.32071305468,15411.208635372717,148171.97289243355,312558.83748825832,915356.6626973867,677599.7924906651,8281.0356765390497,4408.0553262762896,3457.8508509420126,26478.066047519122,26478.066047519122,166012.89268180591,2542.9014842326847,87567.704778346582,66485.438835289082,77756.559160137782,109982.21481128431,541358.49751791498,48461.770420031513,912962.91345087113,527669.96751079685,695126.98858657759,2081.2484075118864,24615.257597276483,231904.59980713102,54913.732406793686,67230.234526925604,128348.56860591394,45741.847971715331,254922.0389500614,269540.90427649062,30006.778866918667,72134.770589316249,47546.454541795705,2710531.2250232794,33213.948210688679,1176562.1296818298,1092393.2702781518,45214.398462676567,164559.18959352284,1053246.3775229065,67230.234526925604,64646.630618116127,1177506.5665773503,217253.40685786968,55148.701223470372,504653.69668807311,101934.22251808378,168190.85028128492,101934.22251808378,101934.22251808378,185648.66977628172,135868.36899307638,316717.08042476221,96955.292531644489,333102.3589356498,18031.092064368724,261446.67479939869,201274.88392656611,289662.92491058895,51342.572142847072,6880.8612845348662,205496.8314061923,415681.84114740108,664071.16711351345,12732.621924490126,98185.049900931524,1279071.2908703298,113476.91145962817,46303.323314087218,48405.347386442409,55197.497449530776,55953.688053396363,147904.55816349384,2522434.3361132536,112883.88754064801,433738.56380580959,501090.87280907412,197756.72983528214,330994.13233450166,368904.80530354398,794842.87751828518,596506.01689002069,183854.24620767299,63989.28042850655,33091.355107367039,58999.145547545428,152855.3654588027,143508.96316557992,106898.96686944424,263918.98053570319,142650.68278639359,141803.61990846269,102127.22448790802,343185.1382988707,196603.41571143761,204134.00156718379,88343.781545576625,415197.36209553911,415197.36209553911,6130.4123031100644,19626.379776353147,88006.758206101513,1681694.435083403,29238.75168756026,632712.79903564136,378880.6939155127,45888.964626515437,978320.78929283598,474083.46827939077,213129.02499867979,82361.441309180271,52329.676920431797,400562.65350549738,3007068.8544101194,null,{"$f":"SUM($V54:JL54)","v":88379630.647430211},null,824170083.14045262,null,{"$f":"SUM($V116:JL116)","v":42006896.43101991}]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B55)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1937.9015345454609},0,{"$f":"TREND(E24:E25,B24:B25,B55)","v":1},{"$f":"TREND(F24:F25,B24:B25,B55)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B55)","v":1},{"$f":"TREND(H24:H25,B24:B25,B55)","v":1},1937.9015345454609,0,{"$f":"TREND(K24:K25,B24:B25,B55)","v":1},{"$f":"TREND(L24:L25,B24:B25,B55)","v":0.21},55423.983888000184,0,55423.983888000184,6804.5691444757167,null,1937.9015345454609,null,null,2051,0,0,96075.027653568308,4446.1161757067712,389628.8457146202,337257.97815329809,337257.97815329809,177595.68810925409,0,0,0,4008248.8564315825,0,0,650747.21694471489,650747.21694471489,118629.92735128445,116123.65048369796,82167.010210243272,115111.35152847141,263366.05196790572,57175.402941963679,338128.68489227194,0,0,241464.42183953783,241464.42183953783,0,11183.564053478718,4142.7814592495979,6663.4285134253842,166838.94968659774,27261.709236988434,35540.47780015329,0,38432.381537160261,0,0,0,0,0,868713.05961741228,0,1277947.1723834006,292887.90307468199,0,0,644486.66500114021,0,62105.284350001733,903773.22892767971,990746.32954604912,79670.269489195824,0,94882.672395284899,1208813.1321381766,0,16072.224306963795,33635.350891030517,33635.350891030517,33635.350891030517,0,129960.79908669059,0,188198.56030403683,0,120171.90983892335,36401.544265083554,182297.95670661348,9447.996873376851,0,0,0,806368.00717480015,101138.63476605789,862044.90925146977,242365.94206766781,0,0,0,0,7270.6382554992515,211594.89694044102,0,2581751.5977509022,0,66019.789927626814,0,0,0,0,157031.25580479077,385265.40946224722,126825.78233414864,0,0,0,0,0,0,0,0,0,14912.179205077662,0,0,99693.679006951861,0,44927.038721204655,16698.52736208681,80283.979727788945,74772.835930121451,13781.342416554529,786166.59041241137,114579.56479188365,0,0,0,0,0,61227.635212868496,33829.401193673344,75485.623707213861,0,0,0,0,0,140211.99615678217,18449.848985674249,36461.454796045095,513899.32596913393,0,0,0,277365.59161918506,14573.580068966097,140941.53529534003,0,0,0,7882.6057841752627,0,3260.2348607012614,25019.062292456376,25019.062292456376,156850.48742257821,0,0,63326.669534818517,74062.271087408997,103685.40494698343,513751.62523025798,45735.407304959204,0,0,0,1962.1541798972489,0,220406.71611639363,51928.76843618352,0,0,0,241464.42183953783,255358.17329996658,0,0,44879.089619271639,2581751.5977509022,0,1115214.5541819721,0,0,0,995140.98102803039,0,0,0,205627.90915737543,0,0,0,0,0,0,176080.03590103835,128088.24002900657,300876.3473276213,91688.164005138897,315015.09091869433,{"$f":"OFFSET($P40,MATCH(HE$20,$A:$A),0)","v":17051.799006763878},248437.81555626079,191207.99758799712,273970.94808101491,48594.988393430482,6517.5109902986287,195017.62333929399,393737.53581782139,631145.16755696386,12050.50797967423,92853.77520732765,0,0,0,46005.361589313085,52460.780267502443,53179.441287282934,140096.51253172584,0,0,411123.93047830567,0,186454.94335639878,0,349163.61584830296,749359.98454339278,562370.88227509323,174813.09160772254,0,0,55793.215101664646,145061.08557587457,136191.26070651403,0,0,0,0,0,325352.34045829327,186767.15181311144,192451.48032195953,83547.083280509323,394936.59892336093,394936.59892336093,5806.7810398238889,18560.766021834705,0,1601304.6031385486,0,597808.17656666355,357979.0459355546,0,929389.67864421767,450371.99153582996,202469.29046295342,77737.275045215007,49488.457256750131,377638.20722392853,0,null,{"$f":"SUM($V55:JL55)","v":42992400.870740831},null,428983057.1174916,null,{"$f":"SUM($V117:JL117)","v":20914556.448066529}]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B56)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1957.601978181825},0,{"$f":"TREND(E24:E25,B24:B25,B56)","v":1},{"$f":"TREND(F24:F25,B24:B25,B56)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B56)","v":1},{"$f":"TREND(H24:H25,B24:B25,B56)","v":1},1957.601978181825,0,{"$f":"TREND(K24:K25,B24:B25,B56)","v":1},{"$f":"TREND(L24:L25,B24:B25,B56)","v":0.21},55987.4165760002,0,55987.4165760002,6424.0593174270598,null,1957.601978181825,null,null,2052,{"$f":"OFFSET($P41,MATCH(V$20,$A:$A),0)","v":0},0,0,0,0,319606.70963384386,319606.70963384386,168406.21439126899,0,0,0,0,0,0,616690.74511957215,616690.74511957215,0,0,0,0,0,0,319985.26484873303,0,0,0,0,0,0,0,0,157452.26166295912,25891.388103797864,33633.377057763049,0,0,0,0,0,0,0,0,0,1215214.6466589149,278510.34281382657,0,0,608306.71582196502,0,0,0,0,75105.658356332482,0,89716.730398641856,1149474.0702240884,0,0,0,0,0,0,122886.53275751992,0,0,0,0,{"$f":"OFFSET($P41,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,763095.79038893525,0,816934.65129011997,229526.56844007454,0,0,0,0,6869.3867138730311,200685.33346653401,0,2458220.9749005605,0,0,0,0,0,0,0,0,120358.04791745867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,744531.59964290529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17495.030133863893,0,{"$f":"OFFSET($P41,MATCH(EW$20,$A:$A),0)","v":488067.8924838177},0,0,0,0,0,134022.98247846522,0,0,0,0,0,0,0,0,0,0,0,60296.649462156107,70518.561417519275,97741.769390566769,487439.93403339508,0,0,0,0,1849.7349440721739,0,0,49099.337974180147,0,0,0,0,0,0,0,0,2458220.9749005605,0,1056858.2551031492,0,0,0,940130.42351042107,0,0,0,0,0,0,0,0,0,0,166968.82439683843,120744.57565638747,285752.73199087032,0,297868.75328007212,0,0,181596.84768254662,0,45987.163087688139,6172.2528034799743,0,372885.39217637805,599685.11787788151,11403.148879389226,87799.8332105421,0,0,0,0,0,0,132677.07105808318,0,0,389611.8852456673,0,175785.52620090012,0,330426.52861544746,706426.31618881354,530149.07081725704,0,0,0,52754.244711343257,0,0,0,0,0,0,0,0,177376.44263133965,0,0,0,0,0,0,0,0,0,564762.59832039103,338190.64056823647,0,882673.70338526496,427733.94497972087,192292.12734041573,73365.645285684499,46795.022804623528,0,0,null,{"$f":"SUM($V56:JL56)","v":24517027.420390539},null,{"$f":"$JM56*(1+DiscRate)^($U56-YearCurrent)","v":261758041.01435053},null,{"$f":"SUM($V118:JL118)","v":13066172.624522801}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B57)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1977.302421818189},0,{"$f":"TREND(E24:E25,B24:B25,B57)","v":1},{"$f":"TREND(F24:F25,B24:B25,B57)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B57)","v":1},{"$f":"TREND(H24:H25,B24:B25,B57)","v":1},1977.302421818189,0,{"$f":"TREND(K24:K25,B24:B25,B57)","v":1},{"$f":"TREND(L24:L25,B24:B25,B57)","v":0.21},56550.849264000208,0,56550.849264000208,6064.2132892114505,null,1977.302421818189,null,null,2053,0,{"$f":"OFFSET($P42,MATCH(W$20,$A:$A),0)","v":0},0,0,0,302821.53940355411,302821.53940355411,159659.01885584902,0,0,0,0,0,0,584305.15993638919,584305.15993638919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24583.685304514798,31823.695609624836,0,0,0,0,0,0,0,0,0,1155220.6930445253,264760.44243768498,0,0,574102.28566500812,0,0,0,0,0,0,84820.622462930129,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P42,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,774037.24736604665,0,0,0,0,0,0,190297.59514188179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127406.45227406366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46417.866039446388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,888058.45513518085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,353076.42889302899,0,0,83009.754444259554,0,0,0,0,0,0,125628.80560098893,0,0,0,0,0,0,0,665902.98899525555,499736.33441683807,0,0,0,49874.110036343729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V57:JL57)","v":7872669.8804033576},null,89936925.583176374,null,{"$f":"SUM($V119:JL119)","v":4542149.0706591737}]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B58)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B58)","v":1},{"$f":"TREND(F24:F25,B24:B25,B58)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B58)","v":1},{"$f":"TREND(H24:H25,B24:B25,B58)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B58)","v":1},{"$f":"TREND(L24:L25,B24:B25,B58)","v":0.21},0,0,0,0,null,0,null,null,2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V58:JL58)","v":0},null,0,null,{"$f":"SUM($V120:JL120)","v":0}]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B59)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B59)","v":1},{"$f":"TREND(F24:F25,B24:B25,B59)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B59)","v":1},{"$f":"TREND(H24:H25,B24:B25,B59)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B59)","v":1},{"$f":"TREND(L24:L25,B24:B25,B59)","v":0.21},0,0,0,{"$f":"O59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,0,null,null,2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P44,MATCH(HH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V59:JL59)","v":0},null,0,null,{"$f":"SUM($V121:JL121)","v":0}]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B60)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B60)","v":1},{"$f":"TREND(F24:F25,B24:B25,B60)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B60)","v":1},{"$f":"TREND(H24:H25,B24:B25,B60)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B60)","v":1},{"$f":"TREND(L24:L25,B24:B25,B60)","v":0.21},0,0,0,0,null,0,null,null,2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P45,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P45,MATCH(EW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V60:JL60)","v":0},null,0,null,{"$f":"SUM($V122:JL122)","v":0}]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B61)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B61)","v":1},{"$f":"TREND(F24:F25,B24:B25,B61)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B61)","v":1},{"$f":"TREND(H24:H25,B24:B25,B61)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B61)","v":1},{"$f":"TREND(L24:L25,B24:B25,B61)","v":0.21},0,0,0,0,null,0,null,null,2057,0,{"$f":"OFFSET($P46,MATCH(W$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V61:JL61)","v":0},null,0,null,{"$f":"SUM($V123:JL123)","v":0}]
[null,2055,{"$f":"MAX(TREND(C24:C25,B24:B25,B62)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B62)","v":1},{"$f":"TREND(F24:F25,B24:B25,B62)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B62)","v":1},{"$f":"TREND(H24:H25,B24:B25,B62)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B62)","v":1},{"$f":"TREND(L24:L25,B24:B25,B62)","v":0.21},0,0,0,0,null,0,null,null,2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V62:JL62)","v":0},null,0,null,{"$f":"SUM($V124:JL124)","v":0}]
[null,2056,{"$f":"MAX(TREND(C24:C25,B24:B25,B63)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B63)","v":1},{"$f":"TREND(F24:F25,B24:B25,B63)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B63)","v":1},{"$f":"TREND(H24:H25,B24:B25,B63)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B63)","v":1},{"$f":"TREND(L24:L25,B24:B25,B63)","v":0.21},0,0,0,0,null,0,null,null,2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P48,MATCH(HH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V63:JL63)","v":0},null,0,null,{"$f":"SUM($V125:JL125)","v":0}]
[null,2057,{"$f":"MAX(TREND(C24:C25,B24:B25,B64)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B64)","v":1},{"$f":"TREND(F24:F25,B24:B25,B64)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B64)","v":1},{"$f":"TREND(H24:H25,B24:B25,B64)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B64)","v":1},{"$f":"TREND(L24:L25,B24:B25,B64)","v":0.21},0,0,0,0,null,0,null,null,2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P49,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P49,MATCH(EW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V64:JL64)","v":0},null,0,null,{"$f":"SUM($V126:JL126)","v":0}]
[null,2058,{"$f":"MAX(TREND(C24:C25,B24:B25,B65)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B65)","v":1},{"$f":"TREND(F24:F25,B24:B25,B65)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B65)","v":1},{"$f":"TREND(H24:H25,B24:B25,B65)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B65)","v":1},{"$f":"TREND(L24:L25,B24:B25,B65)","v":0.21},0,0,0,0,null,0,null,null,2061,0,{"$f":"OFFSET($P50,MATCH(W$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V65:JL65)","v":0},null,0,null,{"$f":"SUM($V127:JL127)","v":0}]
[null,2059,{"$f":"MAX(TREND(C24:C25,B24:B25,B66)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B66)","v":1},{"$f":"TREND(F24:F25,B24:B25,B66)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B66)","v":1},{"$f":"TREND(H24:H25,B24:B25,B66)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B66)","v":1},{"$f":"TREND(L24:L25,B24:B25,B66)","v":0.21},0,0,0,0,null,0,null,null,2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V66:JL66)","v":0},null,0,null,{"$f":"SUM($V128:JL128)","v":0}]
[null,2060,{"$f":"MAX(TREND(C24:C25,B24:B25,B67)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B67)","v":1},{"$f":"TREND(F24:F25,B24:B25,B67)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B67)","v":1},{"$f":"TREND(H24:H25,B24:B25,B67)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B67)","v":1},{"$f":"TREND(L24:L25,B24:B25,B67)","v":0.21},0,0,0,0,null,0,null,null,2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P52,MATCH(HH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V67:JL67)","v":0},null,0,null,{"$f":"SUM($V129:JL129)","v":0}]
[null,2061,{"$f":"MAX(TREND(C24:C25,B24:B25,B68)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B68)","v":1},{"$f":"TREND(F24:F25,B24:B25,B68)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B68)","v":1},{"$f":"TREND(H24:H25,B24:B25,B68)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B68)","v":1},{"$f":"TREND(L24:L25,B24:B25,B68)","v":0.21},0,0,0,0,null,0,null,null,2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P53,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P53,MATCH(EW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V68:JL68)","v":0},null,0,null,{"$f":"SUM($V130:JL130)","v":0}]
[null,2062,{"$f":"MAX(TREND(C24:C25,B24:B25,B69)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B69)","v":1},{"$f":"TREND(F24:F25,B24:B25,B69)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B69)","v":1},{"$f":"TREND(H24:H25,B24:B25,B69)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B69)","v":1},{"$f":"TREND(L24:L25,B24:B25,B69)","v":0.21},0,0,0,0,null,0,null,null,2065,0,{"$f":"OFFSET($P54,MATCH(W$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V69:JL69)","v":0},null,0,null,{"$f":"SUM($V131:JL131)","v":0}]
[null,2063,{"$f":"MAX(TREND(C24:C25,B24:B25,B70)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B70)","v":1},{"$f":"TREND(F24:F25,B24:B25,B70)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B70)","v":1},{"$f":"TREND(H24:H25,B24:B25,B70)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B70)","v":1},{"$f":"TREND(L24:L25,B24:B25,B70)","v":0.21},0,0,0,0,null,0,null,null,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V70:JL70)","v":0},null,0,null,{"$f":"SUM($V132:JL132)","v":0}]
[null,2064,{"$f":"MAX(TREND(C24:C25,B24:B25,B71)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B71)","v":1},{"$f":"TREND(F24:F25,B24:B25,B71)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B71)","v":1},{"$f":"TREND(H24:H25,B24:B25,B71)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B71)","v":1},{"$f":"TREND(L24:L25,B24:B25,B71)","v":0.21},0,0,0,0,null,0,null,null,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P56,MATCH(HH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V71:JL71)","v":0},null,0,null,{"$f":"SUM($V133:JL133)","v":0}]
[null,2065,{"$f":"MAX(TREND(C24:C25,B24:B25,B72)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B72)","v":1},{"$f":"TREND(F24:F25,B24:B25,B72)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B72)","v":1},{"$f":"TREND(H24:H25,B24:B25,B72)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B72)","v":1},{"$f":"TREND(L24:L25,B24:B25,B72)","v":0.21},0,0,0,0,null,0,null,null,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P57,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P57,MATCH(EU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P57,MATCH(HG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM($V72:JL72)","v":0},null,0,null,{"$f":"SUM($V134:JL134)","v":0}]
[null,2066,{"$f":"MAX(TREND(C24:C25,B24:B25,B73)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B73)","v":1},{"$f":"TREND(F24:F25,B24:B25,B73)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B73)","v":1},{"$f":"TREND(H24:H25,B24:B25,B73)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B73)","v":1},{"$f":"TREND(L24:L25,B24:B25,B73)","v":0.21},0,0,0,0,null,0,null,null,"Total",{"$f":"SUM(V24:V72)","v":133362.42356597722},{"$f":"SUM(W24:W72)","v":64105934.682913855},-716466.24026402703,219207.04611628296,-2445742.7753328923,15001498.007461246,15001498.007461246,3828688.3874620278,1531863.209379622,3356869.8349660975,8799238.9567488246,-22290104.039072793,16878085.547479924,-345308.30862181156,33520895.973929368,29033784.744764034,1906691.9200915734,1855822.1101800941,604049.25294285372,6216902.6004853835,16776837.430528164,25146.188175284595,17463305.366559528,10492137.880226204,9760163.4350962508,10317226.749995057,6710497.1468155682,25630385.434813358,397058.97920912137,30451.798129450726,-55671.748515805768,7674248.0573495096,530786.12398333522,755578.63880304899,15181106.835092243,1860098.7935259021,10099172.910507301,593802.86536604504,1464657.4379571807,8866881.8247163761,8448017.3441760913,44197508.562595792,11347185.120246526,-3968905.419992134,-4574317.643293852,10899902.21477131,16968897.446189407,19810506.54366336,3147523.7003367045,2840485.836899871,52080886.107368663,26353277.888803627,4397337.1389954854,681891.32716014155,4365833.0627829367,32331301.592893738,-216486.51075910212,1127895.3964809666,2357784.5070877206,2357784.5070877206,2357784.5070877206,3640689.7238236759,2238351.6292056465,4780199.6321238466,9498206.0945101418,{"$f":"SUM(CI24:CI72)","v":2006396.9240649217},4973226.1837353855,633209.60157769988,13440901.117065551,345753.63110793557,3763.9414831778467,20087370.741483536,3193873.00086674,35768631.909740768,4834865.4522270383,38457863.622857668,10624644.326859742,6831670.4888339378,41463360.774626836,11999975.49098275,616529.73888314876,234727.84216194713,10717628.18488892,114209649.99118361,118289607.7609181,15865164.52975012,2763712.724182507,-5351.2130682106272,58522464.766990535,5286257.5621992033,542384.40209673881,6868203.9165991507,16646567.121662846,-811759.49001556146,2867834.9902950879,3017608.9534289124,76462.839562681504,-2853.3818520267669,55409869.03638602,3935423.6862623356,4075316.5041634901,4021056.6513416148,107457.75291043686,915127.85438666597,10397167.769814322,11502248.982532531,5282966.4527992131,11222162.808715696,1964019.7303044288,-75222.334020461494,665036.48417140997,126470.51443272842,732994.67060682899,40036432.694292881,5235005.4855896449,957137.87116729305,3098986.1837326279,7437246.9442440923,8762732.455279192,5914214.0462271217,3083849.0372514091,-204371.16551374694,3259695.8779859534,14149640.276157031,4441369.7602356123,17325592.639588121,17325592.639588121,202678587.57461581,3932529.7115166578,{"$f":"SUM(EU24:EU72)","v":636881.83474764542},1077816.0319630036,9284750.1522893813,11502248.982532531,3517094.2328138696,24666577.437285155,9551444.8191976789,637441.86221856275,5939759.9263619138,20724901.191487819,38041420.49381417,26132294.066109098,459952.75306028547,213655.22397893833,91308.315965507441,473200.38474109449,473200.38474109449,6547635.632640902,108746.73339358332,-66749.683656965906,107056.60189088425,147411.1139874864,4841546.7724256944,21939662.735420331,2424984.9862431325,41629531.902885914,25630385.434813358,31637127.764747076,108720.07294623484,968477.10612009908,9032003.8980601393,2389220.5706141843,837343.77542303863,3249018.6348341065,2864772.7955510039,6710497.1468155682,12760313.836159993,1107191.2886549593,3518724.2901213826,2011986.344816626,103678274.8128131,995521.54781798902,48737704.571627624,40361651.007177487,2249381.963224635,-2495584.4979113135,71815475.819474071,837343.77542303863,2417644.9496039809,46953506.469334304,8846554.3759563211,2584143.9664233397,20993434.947701946,4098275.6784857549,6759614.2970302254,4098275.6784857549,4098275.6784857549,7535785.137568282,6015097.362745015,10954504.311111953,4697922.3671531333,14144741.183729725,816390.6477583315,10111229.782856898,{"$f":"SUM(HG24:HG72)","v":-1909547.2409814287},11950516.949883632,722287.41858468135,-542808.49118042144,-454322.95805484697,11785660.036953544,17671224.857338812,450807.0294034516,1962904.8882385346,59545848.136349894,5529786.7025769046,2108281.1784487283,-38121.887295797169,-43462.123371303693,-44068.591986294639,6294930.8920727884,91893481.410013124,4441369.7602356123,8269677.4908849876,32390162.384582549,10311812.500994904,12267741.056129407,15488011.254381632,6418935.5806327863,4817010.5872143628,2841680.5008965656,328818.07532290416,594402.96827448951,1179111.2795189063,2049107.1667946901,1923812.5684141589,4186600.528609266,10492137.880226204,5668753.0703395857,5622293.9313010788,4082414.3617886514,13720922.57468432,5287153.0306401914,14218582.039656835,5713606.4958009673,10834778.831055108,10834778.831055108,-144954.71906626449,-505804.5292990132,3430549.3153352528,62874140.680889867,873961.06731676392,4609963.421698533,2790842.6935565001,-194044.08422553763,-3955640.0170477037,-2261528.7017403818,1106488.4168098902,-762115.13553354109,-676941.46370519185,20555697.9759988,114209649.99118361,null,{"$f":"SUM(JM24:JM72)","v":2934378932.3962779},null,{"$f":"SUM(JO24:JO72)","v":14198090066.899683},null,{"$f":"SUM(V135:JL135)","v":746448129.56184351}]
[null,2067,{"$f":"MAX(TREND(C24:C25,B24:B25,B74)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B74)","v":1},{"$f":"TREND(F24:F25,B24:B25,B74)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B74)","v":1},{"$f":"TREND(H24:H25,B24:B25,B74)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B74)","v":1},{"$f":"TREND(L24:L25,B24:B25,B74)","v":0.21},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C24:C25,B24:B25,B75)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"TREND(E24:E25,B24:B25,B75)","v":1},{"$f":"TREND(F24:F25,B24:B25,B75)","v":1.5371999999999999},{"$f":"TREND(G24:G25,B24:B25,B75)","v":1},{"$f":"TREND(H24:H25,B24:B25,B75)","v":1},0,0,{"$f":"TREND(K24:K25,B24:B25,B75)","v":1},{"$f":"TREND(L24:L25,B24:B25,B75)","v":0.21},0,0,0,0,null,0,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":"* Induced Travel Not Counted"}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P27:P75)","v":133362.42356597722},null,{"$f":"SUM(R27:R75)","v":29194.730281309196}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED"]
[]
[]
[{"$f":"MAX($A$1:A79)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A80,1)),\"Not Used\",INDEX(ModelGroup,A80,1))","v":"9P3058"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs",null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,V82,1)),\"Not Used\",INDEX(ModelGroup,V82,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CH82,1)),\"Not Used\",INDEX(ModelGroup,CH82,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,ET82,1)),\"Not Used\",INDEX(ModelGroup,ET82,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HF82,1)),\"Not Used\",INDEX(ModelGroup,HF82,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time",null,null,"Year"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A80,3)*AnnualFactor","v":317461.24368000106},{"$f":"INDEX(ModelData1B,A80,3)*AnnualFactor","v":293945.59600000095},{"$f":"INDEX(ModelData1NB,A80,5)","v":1.5666666666666667},{"$f":"INDEX(ModelData1B,A80,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A80,1)),INDEX(ModelData1NB,A80,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A80,1)),INDEX(ModelData1B,A80,1)*AnnualFactor,1)","v":1},{"$f":"C86*E86/G86","v":497355.94843200163},{"$f":"D86*F86/H86","v":473840.30075200158},{"$f":"INDEX(ModelData1NB,A80,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData1B,A80,6)","v":0.1},{"$f":"(I86*(K86*ValTimeTruck+(1-K86)*ValTimeAuto)-J86*(L86*ValTimeTruck+(1-L86)*ValTimeAuto))*MIN(G86,H86)*(1+TTUprater)^($B86-YearCurrent)","v":822459.7776080016},{"$f":"IF(AND(H86>G86,Induced=\"Y\"),(I86*(K86*ValTimeTruck+(1-K86)*ValTimeAuto)-J86*(L86*ValTimeTruck+(1-L86)*ValTimeAuto))*(H86-G86)*0.5,0)*(1+TTUprater)^($B86-YearCurrent)","v":0},{"$f":"SUM(M86:N86)","v":822459.7776080016},{"$f":"O86/(1+DiscRate)^(B86-YearCurrent)","v":671372.17028953391},null,{"$f":"(I86-J86)*MIN(G86,H86)","v":23515.647680000053},null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($R9,MATCH(V$82,$A:$A),0)","v":-3382.5454350545529},{"$f":"OFFSET($R9,MATCH(W$82,$A:$A),0)","v":-473840.30075199838},0,0,0,0,0,0,-43385.516091696954,-21750.440201454618,-67692.566992582113,0,-107576.83830690901,-29813.307314424212,0,0,0,0,0,0,0,0,0,-78425.153083490251,-82681.683107999866,0,0,-193069.85783563612,0,0,0,0,0,0,-114347.31956072731,0,-77703.923298182068,-66123.245123199784,-183464.47780509107,-62809.075204509289,-59851.504711272843,0,-78979.639597600864,0,0,-67758.613676218185,-143929.0428387273,0,-40071.193907393965,0,0,0,0,-18729.078234375873,0,0,-18973.891275054404,0,0,0,0,-22693.044711272734,0,-37383.245847272614,0,{"$f":"OFFSET($R9,MATCH(CI$82,$A:$A),0)","v":-59029.883966836169},0,0,0,0,-7712.119119757549,-133402.77643279941,-23603.805108000204,0,0,0,0,-52572.499707709161,-306428.30399999704,-98257.651245818255,-61528.090915394154,0,0,-642941.64757672069,0,-102591.29558749127,0,0,-296496.77218036551,-34997.852932363559,-48269.48782778193,0,0,0,-90603.571355636625,-90878.434512726541,-14974.832224000056,-17504.842633939275,-384380.82813454513,-72830.728571563275,-72510.896230545943,-44340.862388727459,-3462.1934893091052,0,-135691.93885236364,-98976.342192000404,0,-125335.25928000029,0,0,0,0,0,0,0,-28197.530800484517,-21099.398495432812,-400583.61353309121,-36002.982404073351,-35562.261590545801,0,0,0,-91663.185309090739,-32293.525964000102,-113569.26757352828,-113569.26757352828,-1780864.2522414462,0,{"$f":"OFFSET($R9,MATCH(EU$82,$A:$A),0)","v":0},0,0,-98976.342192000404,-24943.190542109307,-148378.90078865396,0,0,0,-114347.31956072731,-363637.44432872732,-186484.8779011624,0,-4117.5976623767247,0,0,0,0,-3515.8115300727309,-21038.122850763939,0,0,0,0,0,-240965.81274385398,-193069.85783563612,-191964.02552225479,0,-7041.8682209360095,0,0,-22576.475798302905,-41608.474549527491,-13404.608446254573,0,0,-29422.47662632736,-24363.300659781806,0,0,-31322.419558933201,0,-261136.75596959822,-15553.842416509111,-216148.9621178174,0,-22576.475798302905,-13927.403908363724,-415205.55468916585,0,-15050.513856436499,-147831.40324145465,-31528.04490065452,-52928.525236363683,-31528.04490065452,-31528.04490065452,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,-392044.45706181979,-38220.885586945311,-12803.763004851698,0,0,0,0,-543288.62789759936,-32293.525964000102,0,-177172.40298036311,0,-74314.323124651346,0,0,0,0,-21796.748587636379,-65595.145847418142,0,0,0,-33118.501708800024,-78425.153083490251,-43120.829714181855,-42512.947591636243,-27871.321956363623,0,0,0,0,0,0,0,0,-24312.156238511965,0,-25724.302653915216,0,0,-44989.23964819379,0,0,0,0,0,0,-642941.64757672069]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A80,3)*AnnualFactor","v":461684.04408000101},{"$f":"INDEX(ModelData20B,A80,3)*AnnualFactor","v":427485.22600000096},{"$f":"INDEX(ModelData20NB,A80,5)","v":1.5666666666666667},{"$f":"INDEX(ModelData20B,A80,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A80,1)),INDEX(ModelData20NB,A80,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A80,1)),INDEX(ModelData20B,A80,1)*AnnualFactor,1)","v":1},{"$f":"C87*E87/G87","v":723305.00239200157},{"$f":"D87*F87/H87","v":689106.18431200157},{"$f":"INDEX(ModelData20NB,A80,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData20B,A80,6)","v":0.1},{"$f":"(I87*(K87*ValTimeTruck+(1-K87)*ValTimeAuto)-J87*(L87*ValTimeTruck+(1-L87)*ValTimeAuto))*MIN(G87,H87)*(1+TTUprater)^($B87-YearCurrent)","v":1196103.6623480003},{"$f":"IF(AND(H87>G87,Induced=\"Y\"),(I87*(K87*ValTimeTruck+(1-K87)*ValTimeAuto)-J87*(L87*ValTimeTruck+(1-L87)*ValTimeAuto))*(H87-G87)*0.5,0)*(1+TTUprater)^($B87-YearCurrent)","v":0},{"$f":"SUM(M87:N87)","v":1196103.6623480003},{"$f":"O87/(1+DiscRate)^(B87-YearCurrent)","v":252314.33973010461},null,{"$f":"(I87-J87)*MIN(G87,H87)","v":34198.818079999997},null,null,{"$f":"U86+1","v":2021},0,{"$f":"OFFSET($R10,MATCH(W$82,$A:$A),0)","v":0},-82869.167309091325,-5920.7431321212298,-300248.87774933234,0,0,0,0,0,0,-2930654.9313631542,0,0,0,0,-24776.936901818157,-25084.036973939947,-78262.215914960063,-43864.90493709076,-74100.217753309422,-14456.611258666662,0,0,0,-74584.868663454574,-74584.868663454574,0,-9922.5389974999271,-3946.2848292470435,-6343.6518699054204,0,0,0,0,-21986.54532785467,0,0,0,0,0,-329898.47443200141,0,0,0,0,0,0,0,-23665.352330454516,-224190.95723890906,-245764.28477399805,0,0,0,0,0,-5415.7836210908936,-11678.70483400002,-11678.70483400002,-11678.70483400002,0,0,0,-60304.750077726509,{"$f":"OFFSET($R10,MATCH(CI$82,$A:$A),0)","v":0},-23172.754834090898,-43546.780077575764,-65370.657646363914,-10000.972454666688,0,0,0,0,-18221.234097818298,0,0,0,0,0,0,0,0,0,0,0,-19368.159117272753,-1278.7743941818264,0,0,0,-52308.973439999922,-123441.25171636355,0,0,0,0,0,0,0,0,0,0,-4133.5579461817742,0,0,-36254.675815090974,0,-11605.955967272772,-19990.129580605917,-13177.48158719992,-11929.101834036268,-4890.2495998182076,0,-44322.665400000114,0,0,0,0,0,-20571.641032727315,-44715.097030303194,-24580.590792727147,0,0,0,0,0,-48294.535287817918,{"$f":"OFFSET($R10,MATCH(EU$82,$A:$A),0)","v":0},-65017.586443636108,0,0,0,0,-199633.07517115099,-4943.7158550000368,0,0,0,0,-1763.7054066545543,0,-5676.8599304378258,-26059.474294690895,-26059.474294690895,-77837.035426908988,0,0,0,0,0,0,-16946.413781818181,0,0,0,0,0,-44440.033631999693,0,0,0,0,-74584.868663454574,-66034.311033600039,0,0,-17042.565771636364,0,0,0,0,0,0,0,0,0,0,-71366.749352182087,0,0,0,0,0,0,0,0,0,-30587.870359091114,0,-20701.044858787773,-64651.777677963568,{"$f":"OFFSET($R10,MATCH(HG$82,$A:$A),0)","v":0},-92135.429794909418,0,0,-198869.9795018197,0,0,0,0,0,0,0,-16158.365177272497,-18425.061410605944,-18678.239678787759,0,0,0,0,0,0,0,0,0,0,-37072.956728120967,0,0,0,-57985.117268363312,-54439.741823999895,0,0,0,0,0,-96163.971374545334,0,-65269.582602908864,-30651.677701363518,-69741.098614909439,-69741.098614909439,-13338.521110908925,-45979.915160605851,0,-397220.18946055218,0,0,0,0,0,0,0,0,0,-119875.24429527312,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U87+1","v":2022},0,{"$f":"OFFSET($R11,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80651.075926909063,0,-108874.46324421864,0,0,0,0,0,0,0,0,-66581.650582254355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240351.51011999851,0,-30672.07988072728,0,0,-384279.25646545884,0,5862.456536072702,12517.156784945473,12517.156784945473,12517.156784945473,0,-44780.778068000138,0,0,{"$f":"OFFSET($R11,MATCH(CI$82,$A:$A),0)","v":0},0,0,71169.36102872761,0,0,0,0,-263673.8820470192,0,0,-77777.074978909688,0,0,0,0,-10379.475800000017,0,0,-633446.68614632823,0,0,0,0,0,0,0,0,-118901.64299442309,0,0,0,0,0,0,0,0,0,4431.8592000000053,0,0,0,0,0,0,0,0,0,-248231.83717942028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(EU$82,$A:$A),0)","v":-18030.744632727296},0,-569446.2390388418,0,0,0,0,0,0,121024.4220283639,0,0,1963.882854222569,0,0,0,0,0,0,0,-15870.779763345521,-16688.845211345339,-44016.103784727064,-141415.10699781994,0,0,0,0,-691.95545272727327,0,0,0,0,0,14794.2658904727,0,0,0,0,0,-633446.68614632823,0,-291756.17361847195,0,0,0,396054.26264727459,0,0,0,0,0,0,0,0,0,0,-57466.371835636775,-49392.351890617989,-376640.70355316537,0,-106866.83645781834,0,0,{"$f":"OFFSET($R11,MATCH(HG$82,$A:$A),0)","v":-239359.3135972837},0,-72944.589400437049,-77840.265619393947,0,0,-184900.87869889851,-18138.159285527392,0,0,0,0,0,0,0,0,0,0,-934371.47443151893,187510.45189090949,-66490.198719999957,0,-114170.93920116434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50210.72214414597,72509.061801599833,31967.306284909097,0,0,0,0,0,0,0,-232262.62851909074,-134531.1625448002,0,-700977.25114072324,-369565.22585716855,-253453.54224484754,-94326.552635782282,-77047.379763200195,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C86:C87,B86:B87,B89)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B89)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":293945.59599999897},{"$f":"TREND(E86:E87,B86:B87,B89)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B89)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B89)","v":1},{"$f":"TREND(H86:H87,B86:B87,B89)","v":1},{"$f":"C89*E89/G89","v":0},{"$f":"D89*F89/H89","v":473840.30075199838},{"$f":"TREND(K86:K87,B86:B87,B89)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B89)","v":0.1},{"$f":"(I89*(K89*ValTimeTruck+(1-K89)*ValTimeAuto)-J89*(L89*ValTimeTruck+(1-L89)*ValTimeAuto))*MIN(G89,H89)*(1+TTUprater)^($B89-YearCurrent)","v":-8221129.2180471728},{"$f":"IF(AND(H89>G89,Induced=\"Y\"),(I89*(K89*ValTimeTruck+(1-K89)*ValTimeAuto)-J89*(L89*ValTimeTruck+(1-L89)*ValTimeAuto))*(H89-G89)*0.5,0)*(1+TTUprater)^($B89-YearCurrent)","v":0},{"$f":"SUM(M89:N89)","v":-8221129.2180471728},{"$f":"O89/(1+DiscRate)^(B89-YearCurrent)","v":-6710890.3263372565},null,{"$f":"(I89-J89)*MIN(G89,H89)","v":-473840.30075199838},null,null,2023,0,{"$f":"OFFSET($R12,MATCH(W$82,$A:$A),0)","v":0},0,0,0,-105569.01912436361,-105569.01912436361,-177894.10050719991,0,0,0,0,0,0,-189209.06067839943,-189209.06067839943,0,0,0,0,82751.470571781581,0,0,0,0,0,0,0,0,0,0,0,-31132.87687818156,-39062.760647696996,0,0,0,0,0,0,0,0,0,-1010967.4972263445,-572654.30519890494,0,0,-247071.93183883728,0,0,249947.17406291032,0,0,0,-32785.243523672638,0,0,5955.2456255999723,12715.360775890917,12715.360775890917,12715.360775890917,0,0,0,0,{"$f":"OFFSET($R12,MATCH(CI$82,$A:$A),0)","v":0},0,0,71996.911738363895,0,0,0,0,0,0,-250582.87577934726,0,0,0,0,0,0,-61802.80090167289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4567.4219520000079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,-36496.022790108982,122688.78117490924,0,0,2039.4168101541959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18255.362441963542,0,0,15086.553818400043,0,0,0,0,0,0,0,0,0,0,0,9545.0871272746008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,-131034.59470198171,0,0,-105687.02253246038,0,0,0,0,0,0,-45197.066546036236,0,0,0,190526.71324800031,0,0,0,-321414.67587818304,-241236.24642818276,0,0,0,-63616.165678545731,0,0,0,0,0,0,0,0,0,73351.212811200006,32538.058132090864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B89+1","v":2021},{"$f":"MAX(TREND(C86:C87,B86:B87,B90)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B90)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"TREND(E86:E87,B86:B87,B90)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B90)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B90)","v":1},{"$f":"TREND(H86:H87,B86:B87,B90)","v":1},{"$f":"C90*E90/G90","v":0},{"$f":"D90*F90/H90","v":0},{"$f":"TREND(K86:K87,B86:B87,B90)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B90)","v":0.1},0,0,{"$f":"SUM(M90:N90)","v":0},0,null,0,null,null,2024,0,{"$f":"OFFSET($R13,MATCH(W$82,$A:$A),0)","v":0},0,1146.8061090909105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84851.865216654813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259542.8380058191,0,0,0,0,0,0,6048.0347151272426,12913.564766836404,12913.564766836404,12913.564766836404,0,0,0,0,{"$f":"OFFSET($R13,MATCH(CI$82,$A:$A),0)","v":0},0,0,72824.462448000195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,609.82501090909136,4702.9847040000113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,124353.14032145494,0,0,2114.9507660858453,1066.0725050181791,0,0,0,0,618.7679754545461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15378.841746327296,0,0,0,0,0,0,0,0,0,0,0,408596.58218181861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4062.2084363636095,0,{"$f":"OFFSET($R13,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193542.97460509112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74193.363820799845,33108.809979272817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B90+1","v":2022},{"$f":"MAX(TREND(C86:C87,B86:B87,B91)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B91)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"TREND(E86:E87,B86:B87,B91)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B91)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B91)","v":1},{"$f":"TREND(H86:H87,B86:B87,B91)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B91)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B91)","v":0.1},0,0,0,0,null,0,null,null,2025,0,{"$f":"OFFSET($R14,MATCH(W$82,$A:$A),0)","v":0},0,1161.7830545454563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86952.259861527316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269138.50194872788,0,0,0,0,0,0,6140.8238046545348,13111.768757781845,13111.768757781845,13111.768757781845,0,0,0,0,{"$f":"OFFSET($R14,MATCH(CI$82,$A:$A),0)","v":0},0,0,73652.01315763648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,617.91626454545622,4838.5474560000139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,126017.49946800026,0,0,2190.484722017472,1080.3502617818158,0,0,0,0,626.85922909091096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15671.129674254549,0,0,0,0,0,0,0,0,0,0,0,414867.74194909213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4132.0939909090812,0,{"$f":"OFFSET($R14,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,196559.23596218193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75035.514830400018,33679.561826454585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C86:C87,B86:B87,B92)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B92)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"TREND(E86:E87,B86:B87,B92)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B92)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B92)","v":1},{"$f":"TREND(H86:H87,B86:B87,B92)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B92)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B92)","v":0.1},0,0,0,0,null,0,null,null,2026,0,{"$f":"OFFSET($R15,MATCH(W$82,$A:$A),0)","v":0},0,1176.760000000002,0,0,0,0,9807.9551499999943,25652.532747272715,0,0,127519.36204800053,0,218762.02106181686,0,0,0,0,48976.240996363471,89052.65450639982,0,124563.11051345403,0,0,0,0,215577.02960181845,0,0,0,0,0,0,127681.85861454597,9743.8135009091347,0,0,0,0,0,365093.71692218329,0,0,0,81204.418926545171,0,0,15619.226000000024,0,278734.16589163669,0,33858.39704727268,4277.5225999999966,0,0,0,6233.6128941818051,13309.972748727287,13309.972748727287,13309.972748727287,26833.55953090902,0,21803.799272727221,70041.946360908638,{"$f":"OFFSET($R15,MATCH(CI$82,$A:$A),0)","v":0},0,0,74479.563867273129,0,0,156779.86317381792,0,0,26036.87408400013,0,0,0,0,0,0,0,70851.795308509434,0,767286.91430398752,123153.06039447368,0,0,390939.08442545333,40739.046078545565,5676.8383636363724,0,0,0,0,0,0,0,0,0,0,0,626.00751818181743,4974.110207999971,0,0,40891.329520363812,0,0,0,0,0,5563.8570600000303,284609.08752545581,0,0,24204.130782872777,0,0,0,23540.993280000173,0,0,108116.92341818236,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(EU$82,$A:$A),0)","v":0},8069.7757090908708,0,0,0,0,0,0,0,127681.85861454597,0,0,2266.0186779491214,1094.6280185454525,0,0,0,0,634.95048272727217,0,0,0,0,0,19005.743781818146,296332.34506908857,215577.02960181845,232546.5770040004,787.09197272727329,0,0,0,0,0,15963.417602181802,0,82419.170005963635,6795.7890000000189,27880.926951272679,0,0,0,0,0,17753.76207327273,0,421138.90171636414,0,0,0,0,18370.726643454695,0,0,0,0,0,0,0,62415.350400000345,35185.562610545683,0,4201.9795454545238,0,{"$f":"OFFSET($R15,MATCH(HG$82,$A:$A),0)","v":0},0,0,1516.7860363636355,0,0,0,2888.4109090909187,0,460197.17901818495,43771.034956472678,15504.399038558307,0,0,0,0,0,0,0,199575.49731927275,75290.770368000085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75877.665839999856,34250.313673636352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142982.85744000037,0]
[null,2024,{"$f":"MAX(TREND(C86:C87,B86:B87,B93)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B93)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"TREND(E86:E87,B86:B87,B93)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B93)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B93)","v":1},{"$f":"TREND(H86:H87,B86:B87,B93)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B93)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B93)","v":0.1},0,0,0,0,null,0,null,null,2027,0,{"$f":"OFFSET($R16,MATCH(W$82,$A:$A),0)","v":0},0,1191.7369454545478,0,0,0,0,9956.0684999999939,26122.977119454401,0,0,129860.1894981824,0,223474.94782429052,0,0,0,0,49517.557344217996,91153.049151273051,0,126850.5206303993,0,0,0,0,218385.96107072703,0,0,0,0,0,0,129346.21776109129,9890.400354545447,0,0,0,0,0,371178.61220421828,0,0,0,82826.277945599504,0,0,16045.204890909023,0,288329.8298345455,0,34234.601458909026,4348.7165800000075,0,0,0,6326.4019837090755,13508.17673967273,13508.17673967273,13508.17673967273,27131.710192363626,0,22480.230545454426,71328.182277545115,{"$f":"OFFSET($R16,MATCH(CI$82,$A:$A),0)","v":0},0,0,75307.114576909429,0,0,159913.30686774509,0,0,26746.938309600133,0,0,0,0,0,0,0,72521.998920000697,0,794512.25986559188,126248.97474327339,0,0,403970.38723963703,41345.582744727362,5739.5687236363738,0,0,0,0,0,0,0,0,0,0,0,634.09877181818229,5109.6729599999735,0,0,41421.150733418377,0,0,0,0,0,5634.6697862182218,290301.269275964,0,0,24473.065569349146,0,0,0,23972.88230400001,0,0,110101.03952727331,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(EU$82,$A:$A),0)","v":0},8255.8189963635523,0,0,0,0,0,0,0,129346.21776109129,0,0,2341.5526338807485,1108.9057753090892,0,0,0,0,643.04173636363703,0,0,0,0,0,19249.407163636333,302721.86944668804,218385.96107072703,237556.36575229181,795.83743909091027,0,0,0,0,0,16255.705530109055,0,84101.19388363621,6920.2992599999998,28244.591215854456,0,0,0,0,0,17951.026096309117,0,427410.06148363766,0,0,0,0,18706.027823836455,0,0,0,0,0,0,0,64117.587229091208,35769.724460836631,0,4271.8650999999663,0,{"$f":"OFFSET($R16,MATCH(HG$82,$A:$A),0)","v":0},0,0,1547.0690909090918,0,0,0,2941.0441745454737,0,468649.78026545577,44346.836708727242,15837.517426389415,0,0,0,0,0,0,0,202591.75867636353,76136.734079999791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76719.816849600029,34821.06552081812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144569.56375767294,0]
[null,2025,{"$f":"MAX(TREND(C86:C87,B86:B87,B94)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B94)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"TREND(E86:E87,B86:B87,B94)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B94)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B94)","v":1},{"$f":"TREND(H86:H87,B86:B87,B94)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B94)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B94)","v":0.1},0,0,0,0,null,0,null,null,2028,0,{"$f":"OFFSET($R17,MATCH(W$82,$A:$A),0)","v":587735.57001600112},0,1206.7138909090936,0,124175.32283345459,124175.32283345459,0,10104.181849999994,26593.421491636265,81981.908043927178,0,132201.01694836354,0,228187.87458676274,228187.87458676274,0,0,0,50058.873692072513,93253.44379614557,0,129137.9307473446,96382.176911562987,96077.900844000294,90911.886096436472,0,221194.89253963638,2774.4758329286269,0,0,74160.650221964068,0,0,131010.57690763661,10036.987208181818,94099.87014763667,8208.8638036363409,0,79374.950806255074,75631.020235636111,377263.50748625485,102380.00166392782,0,0,84448.136964653837,169678.22872745522,0,16471.183781818138,27007.29670647276,297925.49377745431,0,34610.805870545373,4419.9105600000184,37607.901016581753,0,0,6419.1910732363458,13706.380730618217,13706.380730618217,13706.380730618217,27429.860853818147,0,23156.66181818163,72614.418194181606,{"$f":"OFFSET($R17,MATCH(CI$82,$A:$A),0)","v":14735.931839999976},33788.835718909293,0,76134.665286545714,2647.9239563636293,0,163046.75056167229,29279.793433090908,311181.65913403855,27457.002535200136,302225.08054516552,92263.48761600026,63660.0565224003,380114.87563636253,115362.3861534546,7233.4532000000472,1897.8340909090912,74192.202531491261,894629.3673556284,821737.60542718449,129344.88909207309,24039.13306909088,523.52818036364135,417001.69005382073,41952.119410909152,5802.2990836363751,62199.129390544957,148642.54308654583,0,0,0,0,0,486318.06636000006,0,0,0,642.19002545454714,5245.235711999977,0,113782.44513600062,41950.971946472768,0,15140.607095781786,0,0,0,5705.4825124363924,295993.45102647366,50338.069959272965,7035.2143999999389,24742.000355825516,0,58184.570023855427,0,24404.771328000028,0,29445.675421090673,112085.15563636429,40257.355419272884,147157.1355613097,147157.1355613097,2062800.8857134446,0,{"$f":"OFFSET($R17,MATCH(EU$82,$A:$A),0)","v":4271.6388000000152},8441.862283636292,0,113782.44513600062,31502.242750690966,198228.40567069215,60082.691145454533,5844.3077592000182,45307.591795199813,131010.57690763661,405948.82280727383,236507.95702276216,2417.0865898123975,1123.1835320727259,907.96234123636532,0,0,41095.421672727447,651.13299000000188,0,0,0,48215.784122181773,176102.88778472823,19493.07054545452,309111.39382428757,221194.89253963638,242566.15450058322,804.58290545454452,8778.4465561897759,63384.890699344847,20828.229099054526,0,0,16547.993458036399,0,85783.21776130877,7044.8095200000098,28608.255480436324,19453.254911999989,821737.60542718449,7610.1069199999911,371365.64791985141,352492.09559606924,18148.290119345456,0,433681.22125090967,0,13306.686872727238,483607.85904785537,83849.684886545569,19041.329004218303,182552.50197163681,38183.354431418207,63742.340683635943,38183.354431418207,38183.354431418207,67840.906889454825,55711.693314327269,65819.824058182072,36353.886311127571,124795.36343781803,4341.750654545438,83762.608925672539,{"$f":"OFFSET($R17,MATCH(HG$82,$A:$A),0)","v":0},109222.45899054573,0,1577.352145454548,0,0,0,2993.677440000014,0,477102.38151272951,44922.638460981805,16170.635814220521,0,0,0,52746.64521076349,764827.53659520065,40257.355419272884,97208.399363636505,205608.0200334551,76982.697791999861,102279.92313503071,134742.48675141923,0,0,0,0,8159.4645709090692,0,0,0,40286.168922763893,96382.176911562987,52700.212400727673,52116.464556000108,35261.720378181897,118992.0620509088,0,77561.967859199853,35391.817368000076,0,0,0,0,30716.730186532401,527863.21805498155,6420.4930800000438,0,0,0,0,0,0,0,0,146156.27007534547,894629.3673556284]
[null,2026,{"$f":"MAX(TREND(C86:C87,B86:B87,B95)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B95)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"TREND(E86:E87,B86:B87,B95)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B95)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B95)","v":1},{"$f":"TREND(H86:H87,B86:B87,B95)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B95)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B95)","v":0.1},0,0,0,0,null,0,null,null,2029,0,{"$f":"OFFSET($R18,MATCH(W$82,$A:$A),0)","v":599033.02271400078},0,1221.6908363636394,0,126739.08623127251,126739.08623127251,0,10252.295199999993,27063.865863818133,83304.196883345401,0,134541.84439854542,0,232900.801349235,232900.801349235,0,0,0,50600.190039927038,95353.838441018073,0,131425.34086428987,98089.378598072042,97292.744871000279,92660.191598291029,0,224003.82400854575,2823.4890026647627,0,0,75098.869778400447,0,0,132674.93605418233,10183.574061818188,95616.879603818597,8327.3503690908838,0,81015.271708473112,77193.313556181631,383348.40276829136,104966.36922240055,0,0,86069.99598370817,172459.66844945471,0,16897.162672727252,27299.377631618139,307521.15772036306,0,34987.01028218172,4491.1045400000003,38212.963111963552,0,0,6511.9801627636161,13904.584721563659,13904.584721563659,13904.584721563659,27728.011515272665,0,23833.093090908835,73900.654110817719,{"$f":"OFFSET($R18,MATCH(CI$82,$A:$A),0)","v":15060.989159999997},34662.623838818276,0,76962.215996182014,2676.1127072727177,0,166180.19425559949,29842.866383727316,316690.44123387395,28167.066760800139,308470.70478502003,94034.572311272612,64685.736050236388,387424.77709090797,116827.14499690921,7436.7528909091488,1925.6072727272767,75862.406142982523,917762.07264435734,848962.95098878886,132440.80344087357,24569.100924545379,406.56975709091154,430032.99286799866,42558.656077090949,5865.0294436363765,63202.341154908667,151275.97396799971,0,0,0,0,0,495664.63078363671,0,0,0,650.28127909090836,5380.7984639999795,0,115019.21084400047,42480.793159527333,0,15406.231781672728,0,0,0,5776.2952386545849,301685.63277698332,50883.179753454737,7190.0035999999382,25010.935142301889,0,60112.361379601134,0,24836.66035200005,0,29966.418877090578,114069.27174545452,41031.535331181905,150199.109206692,150199.109206692,2092633.2921992652,0,{"$f":"OFFSET($R18,MATCH(EU$82,$A:$A),0)","v":4365.7796000000089},8627.9055709090317,0,115019.21084400047,32151.195360763712,202326.59860494637,61677.735836363863,5937.9143598000246,46631.514932072612,132674.93605418233,410357.69321891054,241724.0468171433,2492.6205457440246,1137.4612888363627,917.93994938182004,0,0,41687.916218182072,659.2242436363631,0,0,0,48737.45581963622,180218.51783345468,19736.733927272708,315500.9182018899,224003.82400854575,247575.94324887317,813.32837181818149,8947.2628361164807,65097.99585338105,21161.607766036388,0,0,16840.281385963652,0,87465.24163898133,7169.3197800000198,28971.919745018102,19701.786623999971,848962.95098878886,7756.4551299999584,379041.77321541659,362791.71563956165,18345.554142381843,0,439952.38101818314,0,13659.961745454464,491407.59475232952,85334.418202363668,19376.630184600152,184873.08462381898,38799.214986763545,64765.726887272423,38799.214986763545,38799.214986763545,69337.244457818422,56313.620372945494,67522.060887272935,36938.048161418512,126807.01202781789,4411.6362090908806,85986.39500334546,{"$f":"OFFSET($R18,MATCH(HG$82,$A:$A),0)","v":0},111010.25203200057,0,1607.635199999997,0,0,0,3046.3107054545544,0,485554.98276000319,45498.440213236368,16503.754202051539,0,0,0,53761.003772509044,789499.39261439955,41031.535331181905,99218.251954545733,208624.28139054592,77828.661503999916,105266.36724648783,137127.90139112846,0,0,0,0,8279.0250327272515,0,0,0,41060.90294050931,98089.378598072042,53630.136292909207,53053.176213818399,35882.64849000016,121500.09146181827,0,78404.118868800026,35962.569215181844,0,0,0,0,31350.697320874933,544864.84632119886,6561.9984700000496,0,0,0,0,0,0,0,0,147742.97639301803,917762.07264435734]
[null,2027,{"$f":"MAX(TREND(C86:C87,B86:B87,B96)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B96)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"TREND(E86:E87,B86:B87,B96)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B96)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B96)","v":1},{"$f":"TREND(H86:H87,B86:B87,B96)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B96)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B96)","v":0.1},0,0,0,0,null,0,null,null,2030,0,{"$f":"OFFSET($R19,MATCH(W$82,$A:$A),0)","v":610330.47541200055},0,1236.6677818181852,0,129302.84962909116,129302.84962909116,0,10400.408549999993,27534.310235999998,84626.485722763624,0,136882.67184872727,0,237613.72811170865,237613.72811170865,0,0,0,51141.506387781737,97454.233085891305,0,133712.75098123588,99796.580284581098,98507.588898000278,94408.497100145571,0,226812.75547745434,2872.5021724008984,0,0,76037.089334836448,0,0,134339.29520072765,10330.160915454559,97133.889060000176,8445.8369345454266,0,82655.592610691136,78755.606876727135,389433.29805032793,107552.73678087328,0,0,87691.85500276323,175241.10817145498,0,17323.141563636367,27591.458556763613,317116.82166327187,0,35363.214693818154,4562.2985200000112,38818.025207345352,0,0,6604.7692522908865,14102.7887125091,14102.7887125091,14102.7887125091,28026.16217672727,0,24509.524363636272,75186.89002745421,{"$f":"OFFSET($R19,MATCH(CI$82,$A:$A),0)","v":15386.046479999903},35536.411958727251,0,77789.7667058183,2704.3014581818134,0,169313.63794952669,30405.939334363728,322199.2233337108,28877.130986400141,314716.32902487461,95805.657006545691,65711.415578072832,394734.67854545341,118291.90384036381,7640.0525818181923,1953.380454545455,77532.609754473073,940894.77793308639,876188.29655039322,135536.71778967328,25099.06878000006,289.61133381818166,443064.29568218236,43165.192743272739,5927.7598036363779,64205.552919272377,153909.40484945429,0,0,0,0,0,505011.19520727341,0,0,0,658.37253272727321,5516.361215999983,0,116255.97655200031,43010.614372581898,0,15671.85646756359,0,0,0,5847.1079648727546,307377.81452749157,51428.289547636508,7344.7927999999374,25279.869928778171,0,62040.152735346215,0,25268.549376000072,0,30487.16233309067,116053.38785454548,41805.715243091101,153241.08285207357,153241.08285207357,2122465.6986850859,0,{"$f":"OFFSET($R19,MATCH(EU$82,$A:$A),0)","v":4459.9204000000027},8813.9488581817714,0,116255.97655200031,32800.147970836457,206424.79153920055,63272.780527272727,6031.5209604000311,47955.438068945412,134339.29520072765,414766.56363054574,246940.13661152593,2568.1545016756518,1151.7390455999994,927.91755752727477,0,0,42280.410763636464,667.31549727272795,0,0,0,49259.127517090856,184334.14788218256,19980.397309090895,321890.44257948938,226812.75547745434,252585.73199716458,822.07383818181836,9116.0791160432291,66811.101007417907,21494.986433018155,0,0,17132.569313890905,0,89147.265516654559,7293.8300400000007,29335.58400959997,19950.318336000048,876188.29655039322,7902.803339999984,386717.89851097902,373091.33568305109,18542.818165418186,0,446223.54078545514,0,14013.236618181807,499207.33045680058,86819.151518181781,19711.931364981916,187193.66727600046,39415.075542109073,65789.113090908897,39415.075542109073,39415.075542109073,70833.582026182019,56915.547431563537,69224.297716363799,37522.210011709278,128818.66061781847,4481.5217636363523,88210.181081018382,{"$f":"OFFSET($R19,MATCH(HG$82,$A:$A),0)","v":0},112798.04507345469,0,1637.9182545454532,0,0,0,3098.9439709091093,0,494007.58400727401,46074.241965490932,16836.872589882645,0,0,0,54775.362334254591,814171.24863360438,41805.715243091101,101228.10454545449,211640.54274763673,78674.625215999971,108252.81135794568,139513.31603083696,0,0,0,0,8398.5854945454339,0,0,0,41835.63695825472,99796.580284581098,54560.060185091112,53989.887871636325,36503.576601818248,124008.120872727,0,79246.269878399864,36533.321062363611,0,0,0,0,31984.664455217466,561866.47458742221,6703.5038600000553,0,0,0,0,0,0,0,0,149329.68271069127,940894.77793308639]
[null,2028,{"$f":"MAX(TREND(C86:C87,B86:B87,B97)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":375150.3638400007},0,{"$f":"TREND(E86:E87,B86:B87,B97)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B97)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B97)","v":1},{"$f":"TREND(H86:H87,B86:B87,B97)","v":1},587735.57001600112,0,{"$f":"TREND(K86:K87,B86:B87,B97)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B97)","v":0.1},10686991.78145762,0,10686991.78145762,5077312.8104238566,null,587735.57001600112,null,null,2031,0,{"$f":"OFFSET($R20,MATCH(W$82,$A:$A),0)","v":621627.92811000021},0,1251.644727272731,0,131866.61302690909,131866.61302690909,0,10548.521899999992,28004.75460818168,85948.774562181847,0,139223.49929890916,0,242326.65487418088,242326.65487418088,0,0,0,51682.822735636255,99554.627730763808,0,136000.16109818115,101503.78197109017,99722.432925000263,96156.802602000127,0,229621.68694636368,2921.5153421370342,0,0,76975.308891272813,0,0,136003.65434727297,10476.747769090929,98650.898516182104,8564.3234999999695,0,84295.913512909159,80317.900197272655,395518.19333236443,110139.104339346,0,0,89313.714021817563,178022.54789345522,0,17749.120454545366,27883.539481909083,326712.48560618068,0,35739.419105454501,4633.492499999993,39423.087302727159,0,0,6697.5583418181568,14300.992703454544,14300.992703454544,14300.992703454544,28324.312838181791,0,25185.955636363477,76473.125944090687,{"$f":"OFFSET($R20,MATCH(CI$82,$A:$A),0)","v":15711.103799999924},36410.200078636539,0,78617.317415454949,2732.4902090909018,0,172447.08164345386,30969.012284999953,327708.00543354766,29587.195212000144,320961.95326472912,97576.741701818042,66737.095105909277,402044.57999999885,119756.6626838184,7843.3522727272939,1981.1536363636405,79202.81336596435,964027.48322180985,903413.64211198583,138632.63213847298,25629.036635454562,172.65291054549743,456095.59849636606,43771.729409454711,5990.4901636363793,65208.764683635723,156542.8357309089,0,0,0,0,0,514357.75963091006,0,0,0,666.46378636363806,5651.9239679999855,0,117492.74226000052,43540.435585636464,0,15937.481153454533,0,0,0,5917.920691090947,313069.99627800123,51973.399341818462,7499.5819999999367,25548.80471525454,0,63967.944091091929,0,25700.438400000094,0,31007.905789090575,118037.50396363645,42579.895155000122,156283.05649745517,156283.05649745517,2152298.1051708944,0,{"$f":"OFFSET($R20,MATCH(EU$82,$A:$A),0)","v":4554.0611999999965},8999.992145454511,0,117492.74226000052,33449.100580909202,210522.98447345608,64867.825218182057,6125.1275610000366,49279.361205817855,136003.65434727297,419175.43404218252,252156.22640590707,2643.6884576073007,1166.0168023636361,937.89516567272949,0,0,42872.905309091089,675.40675090909281,0,0,0,49780.799214545303,188449.77793090904,20224.060690909082,328279.96695708885,229621.68694636368,257595.52074545596,830.81930454545534,9284.8953959699338,68524.206161454116,21828.365100000017,0,0,17424.857241818157,0,90829.289394327134,7418.3403000000108,29699.248274181748,20198.850048000029,903413.64211198583,8049.1515499999514,394394.02380654425,383390.9557265435,18740.082188454573,0,452494.70055272867,0,14366.511490909033,507007.06616127468,88303.884834000259,20047.232545363764,189514.24992818263,40030.9360974546,66812.499294545007,40030.9360974546,40030.9360974546,72329.91959454563,57517.474490181761,70926.534545454662,38106.371862000218,130830.30920781834,4551.4073181817948,90433.967158691303,{"$f":"OFFSET($R20,MATCH(HG$82,$A:$A),0)","v":0},114585.83811490954,0,1668.2013090909095,0,0,0,3151.5772363636497,0,502460.18525454774,46650.043717745495,17169.990977713755,0,0,0,55789.720895999781,838843.10465280327,42579.895155000122,103237.95713636372,214656.80410472755,79520.588928000026,111239.25546940281,141898.73067054618,0,0,0,0,8518.1459563636163,0,0,0,42610.370976000129,101503.78197109017,55489.984077273017,54926.599529454616,37124.504713636517,126516.15028363645,0,80088.420888000037,37104.072909545372,0,0,0,0,32618.631589559995,578868.10285363963,6845.009250000061,0,0,0,0,0,0,0,0,150916.38902836383,964027.48322180985]
[null,2029,{"$f":"MAX(TREND(C86:C87,B86:B87,B98)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":382361.50386000052},0,{"$f":"TREND(E86:E87,B86:B87,B98)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B98)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B98)","v":1},{"$f":"TREND(H86:H87,B86:B87,B98)","v":1},599033.02271400078,0,{"$f":"TREND(K86:K87,B86:B87,B98)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B98)","v":0.1},10892417.129682913,0,10892417.129682913,4836363.4706178568,null,599033.02271400078,null,null,2032,0,{"$f":"OFFSET($R21,MATCH(W$82,$A:$A),0)","v":632925.38080799999},0,1266.6216727272731,0,134430.37642472703,134430.37642472703,0,10696.635249999992,28475.198980363548,87271.063401600069,0,141564.32674909101,0,247039.58163665453,247039.58163665453,0,0,0,52224.13908349078,101655.02237563633,0,138287.57121512643,103210.98365759922,100937.27695200026,97905.108103854669,0,232430.61841527303,2970.5285118731699,0,0,77913.528447709192,0,0,137668.01349381829,10623.3346227273,100167.90797236403,8682.8100654545415,0,85936.23441512791,81880.193517818174,401603.088614401,112725.47189781873,0,0,90935.573040871896,180803.98761545474,0,18175.09934545448,28175.620407054554,336308.14954908949,0,36115.623517090848,4704.6864800000039,40028.149398108959,0,0,6790.3474313454271,14499.196694400031,14499.196694400031,14499.196694400031,28622.463499636313,0,25862.386909090681,77759.361860726814,{"$f":"OFFSET($R21,MATCH(CI$82,$A:$A),0)","v":16036.161119999946},37283.988198545514,0,79444.868125091249,2760.6789599999902,0,175580.52533738106,31532.085235636361,333216.78753338306,30297.259437600147,327207.57750458369,99347.826397091121,67762.774633745721,409354.48145454424,121221.42152727301,8046.6519636363955,2008.9268181818188,80873.016977454899,987160.18851053878,930638.98767359019,141728.54648727344,26159.004490909061,55.694487272767581,469126.901310544,44378.266075636508,6053.2205236363807,66211.976447999434,159176.26661236351,0,0,0,0,0,523704.32405454677,0,0,0,674.55503999999928,5787.486719999989,0,118729.50796800037,44070.256798691036,0,16203.105839345477,0,0,0,5988.7334173091394,318762.17802850943,52518.509136000233,7654.3711999999359,25817.739501730914,0,65895.735446837643,0,26132.327424000112,0,31528.649245090666,120021.62007272741,43354.075066909318,159325.03014283744,159325.03014283744,2182130.5116567151,0,{"$f":"OFFSET($R21,MATCH(EU$82,$A:$A),0)","v":4648.2020000000193},9186.0354327271925,0,118729.50796800037,34098.053190981955,214621.17740771026,66462.869909090921,6218.7341616000203,50603.284342690655,137668.01349381829,423584.30445381923,257372.3162002897,2719.2224135389279,1180.2945591272728,947.87277381818421,0,0,43465.399854545482,683.49800454545402,0,0,0,50302.470911999946,192565.40797963692,20467.724072727269,334669.49133468838,232430.61841527303,262605.30949374591,839.56477090908959,9453.7116758966822,70237.311315490326,22161.743766981785,0,0,17717.145169745501,0,92511.313271999694,7542.8505600000208,30062.912538763616,20447.381760000011,930638.98767359019,8195.499759999977,402070.14910210669,393690.57577003288,18937.346211490913,0,458765.86032000068,0,14719.786363636376,514806.80186574574,89788.618149818358,20382.533725745612,191834.83258036413,40646.796652799938,67835.885498181495,40646.796652799938,40646.796652799938,73826.257162909606,58119.401548799986,72628.771374545526,38690.533712291159,132841.95779781821,4621.2928727272374,92657.753236363496,{"$f":"OFFSET($R21,MATCH(HG$82,$A:$A),0)","v":0},116373.63115636438,0,1698.4843636363657,0,0,0,3204.2105018181901,0,510912.78650181851,47225.845470000058,17503.10936554486,0,0,0,56804.079457745327,863514.96067200217,43354.075066909318,105247.80972727295,217673.06546181836,80366.552640000082,114225.69958086066,144284.14531025541,0,0,0,0,8637.7064181817987,0,0,0,43385.104993745546,103210.98365759922,56419.907969454915,55863.311187272906,37745.43282545478,129024.17969454518,0,80930.571897599875,37674.824756727328,0,0,0,0,33252.598723902527,595869.73111985694,6986.5146400000667,0,0,0,0,0,0,0,0,152503.0953460364,987160.18851053878]
[null,2030,{"$f":"MAX(TREND(C86:C87,B86:B87,B99)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":389572.64388000034},0,{"$f":"TREND(E86:E87,B86:B87,B99)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B99)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B99)","v":1},{"$f":"TREND(H86:H87,B86:B87,B99)","v":1},610330.47541200055,0,{"$f":"TREND(K86:K87,B86:B87,B99)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B99)","v":0.1},{"$f":"(I99*(K99*ValTimeTruck+(1-K99)*ValTimeAuto)-J99*(L99*ValTimeTruck+(1-L99)*ValTimeAuto))*MIN(G99,H99)*(1+TTUprater)^(B99-YearCurrent)","v":11097842.477908211},{"$f":"IF(AND(H99>G99,Induced=\"Y\"),(I99*(K99*ValTimeTruck+(1-K99)*ValTimeAuto)-J99*(L99*ValTimeTruck+(1-L99)*ValTimeAuto))*(H99-G99)*0.5,0)*(1+TTUprater)^(B99-YearCurrent)","v":0},11097842.477908211,4605210.0765991407,null,610330.47541200055,null,null,2033,1642.3948800000071,{"$f":"OFFSET($R22,MATCH(W$82,$A:$A),0)","v":644222.83350600256},0,1281.5986181818189,0,136994.13982254567,136994.13982254567,45639.188279999886,10844.748599999992,28945.643352545412,88593.352241018292,0,143905.15419927289,0,251752.50839912676,251752.50839912676,0,0,0,52765.455431345297,103755.41702050883,0,140574.98133207174,104918.18534410829,102152.12097900025,99653.413605709211,99653.413605709211,235239.54988418164,3019.5416816093057,0,0,78851.748004145556,6734.9965909091407,9590.9334500000696,139332.37264036364,10769.92147636367,101684.91742854596,8801.2966309090843,0,87576.555317345934,83442.486838363679,407687.98389643757,115311.83945629145,0,0,92557.432059926941,183585.42733745498,293568.92878429248,18601.078236363595,28467.701332200024,345903.81349200127,379190.47576832591,36491.827928727194,4775.8804600000149,40633.21149349094,289078.82934545539,0,6883.1365208726975,14697.400685345472,14697.400685345472,14697.400685345472,28920.614161090918,0,26538.818181818118,79045.597777363291,{"$f":"OFFSET($R22,MATCH(CI$82,$A:$A),0)","v":16361.218439999968},38157.776318454489,10451.439200000023,80272.418834727534,2788.8677109090859,928.93064090907865,178713.96903130825,32095.158186272773,338725.56963321991,31007.32366320015,333453.20174443821,101118.91109236347,68788.454161581802,416664.38290908968,122686.18037072725,8249.9516545454971,2036.7000000000044,82543.220588946162,1010292.8937992677,957864.33323519456,144824.46083607315,26688.97234636356,0,482158.20412472769,44984.802741818297,6115.9508836363675,67215.188212363151,161809.69749381812,0,0,0,0,0,533050.88847818342,0,0,65142.981125181614,682.64629363636413,5923.0494719999915,176270.92417527258,119966.27367600059,44600.078011745602,172117.85094000009,16468.730525236337,0,0,0,6059.5461435273091,324454.35977901908,53063.618930182005,7809.1603999999352,26086.674288207283,0,67823.526802582724,67355.194673455218,26564.216448000134,0,32049.392701090572,122005.73618181839,44128.254978818339,162367.00378821904,162367.00378821904,2211962.9181425357,61374.581147018027,{"$f":"OFFSET($R22,MATCH(EU$82,$A:$A),0)","v":4742.3428000000131},9372.0787199999322,126959.13870545477,119966.27367600059,34747.0058010547,218719.37034196444,68057.914600000251,6312.3407622000268,51927.207479563454,139332.37264036364,427993.17486545595,262588.40599467087,2794.7563694705773,1194.5723158909059,957.85038196363894,7013.0616872727405,7013.0616872727405,44057.894400000107,691.58925818181888,0,0,0,50824.142609454393,196681.03802836483,20711.387454545456,341059.01571228786,235239.54988418164,267615.09824203735,848.31023727272645,9622.5279558233851,71950.416469526535,22495.122433963646,0,53657.822822400034,18009.433097672754,99653.413605709211,94193.337149672254,7667.3608200000017,30426.57680334539,20695.913471999993,957864.33323519456,8341.8479700000025,409746.27439767186,403990.19581352529,19134.610234527299,0,465037.0200872742,0,15073.061236363603,522606.53757021989,91273.351465636471,20717.834906127373,194155.41523254628,41262.657208145465,68859.271701817968,41262.657208145465,41262.657208145465,75322.594731273202,58721.328607418218,74331.008203636855,39274.695562582099,134853.60638781806,4691.1784272727091,94881.539314036418,{"$f":"OFFSET($R22,MATCH(HG$82,$A:$A),0)","v":0},118161.42419781849,13115.294676363701,1728.767418181822,0,165982.38891377838,256584.05739854736,3256.843767272745,25537.321359999944,519365.38774909225,47801.64722225444,17836.227753375966,0,0,0,57818.438019490874,888186.81669120095,44128.254978818339,107257.66231818171,220689.32681890918,81212.516351999788,117212.14369231778,146669.55994996463,0,0,0,0,8757.266879999981,15359.433599999931,0,0,44159.839011491145,104918.18534410829,57349.831861636456,56800.022845090833,38366.360937272868,131532.20910545465,71115.901233381999,81772.722907200048,38245.576603909096,120646.76057389141,120646.76057389141,0,0,33886.565858245063,612871.35938607436,7128.0200300000142,0,0,0,0,0,0,0,0,154089.80166370896,1010292.8937992677]
[null,2031,{"$f":"MAX(TREND(C86:C87,B86:B87,B100)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":396783.78390000015},0,{"$f":"TREND(E86:E87,B86:B87,B100)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B100)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B100)","v":1},{"$f":"TREND(H86:H87,B86:B87,B100)","v":1},621627.92811000021,0,{"$f":"TREND(K86:K87,B86:B87,B100)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B100)","v":0.1},11303267.826133505,0,11303267.826133505,4383602.142810991,null,621627.92811000021,null,null,2034,1662.0953236363712,{"$f":"OFFSET($R23,MATCH(W$82,$A:$A),0)","v":655520.28620400233},0,1296.5755636363647,0,139557.9032203636,139557.9032203636,46545.927119999891,10992.861949999991,29416.08772472728,89915.641080436515,0,146245.98164945477,0,256465.43516159902,256465.43516159902,0,0,0,53306.771779199822,105855.81166538206,0,142862.39144901774,106625.38703061735,103366.96500600023,101401.71910756377,101401.71910756377,238048.48135309099,3068.5548513454414,0,0,79789.967560581936,6889.2303272727877,9746.9673000000766,140996.73178690972,10916.508330000041,103201.92688472752,8919.7831963636272,0,89216.876219563957,85004.780158908834,413772.87917847408,117898.20701476418,0,0,94179.291078981274,186366.86705945525,297119.71699549269,19027.05712727271,28759.782257345498,355499.47743491008,389709.6073878532,36868.032340363541,4847.0744399999967,41238.27358887274,296448.72087272815,0,6975.9256103999905,14895.604676290914,14895.604676290914,14895.604676290914,29218.764822545436,0,27215.249454545323,80331.833693999768,{"$f":"OFFSET($R23,MATCH(CI$82,$A:$A),0)","v":16686.27575999999},39031.564438363777,10576.356800000009,81099.969544363834,2817.0564618181743,946.32488181817462,181847.41272523545,32658.23113690918,344234.35173305677,31717.387888800153,339698.82598429278,102889.99578763655,69814.133689418246,423974.28436363512,124150.93921418185,8453.2513454545988,2064.4731818181826,84213.424200436712,1033425.5990879912,985089.67879678716,147920.37518487361,27218.940201818245,0,495189.50693891139,45591.339408000094,6178.6812436363689,68218.399976726854,164443.12837527273,0,0,0,0,0,542397.45290182007,0,0,66693.818933999879,690.73754727272899,6058.612223999995,179138.73108654527,121203.03938400044,45129.899224800167,175137.46236000047,16734.35521112728,0,0,0,6130.3588697455016,330146.54152952874,53608.728724363777,7963.9495999999344,26355.609074683656,0,69751.318158328431,69269.628486546178,26996.105472000156,0,32570.136157090663,123989.85229090934,44902.434890727352,165408.97743360061,165408.97743360061,2241795.3246283564,62285.58372589088,{"$f":"OFFSET($R23,MATCH(EU$82,$A:$A),0)","v":4836.4836000000068},9558.1220072726719,129866.50944000017,121203.03938400044,35395.958411127445,222817.56327621866,69652.959290909115,6405.9473628000324,53251.130616436254,140996.73178690972,432402.04527709115,267804.49578905344,2870.2903254022044,1208.8500726545426,967.82799010909366,7108.3792472727364,7108.3792472727364,44650.388945454732,699.68051181818373,0,0,0,51345.814306909029,200796.66807709128,20955.050836363644,347448.54008988733,238048.48135309099,272624.88699032873,857.05570363636343,9791.3442357501353,73663.521623563385,22828.501100945508,0,54458.68584960013,18301.721025600007,101401.71910756377,95875.361027345483,7791.8710800000117,30790.241067927258,20944.445183999975,985089.67879678716,8488.1961799999699,417422.39969323436,414289.81585701474,19331.874257563642,0,471308.17985454621,0,15426.336109090829,530406.27327469096,92758.08478145457,21053.136086509221,196475.99788472778,41878.51776349081,69882.657905454078,41878.51776349081,41878.51776349081,76818.932299636814,59323.255666036261,76033.245032727718,39858.857412873047,136865.25497781794,4761.0639818181517,97105.325391709339,{"$f":"OFFSET($R23,MATCH(HG$82,$A:$A),0)","v":0},119949.21723927333,13328.559796363697,1759.050472727271,0,168894.36064910793,262692.22469069849,3309.4770327272854,25918.320039999904,527817.98899636592,48377.448974509003,18169.346141207076,0,0,0,58832.796581236427,912858.67271039984,44902.434890727352,109267.51490909094,223705.58817599999,82058.480063999843,120198.58780377563,149054.97458967386,0,0,0,0,8876.8273418181634,15587.543999999936,0,0,44934.573029236555,106625.38703061735,58279.755753818354,57736.734502909123,38987.28904909113,134040.23851636337,72742.221242619009,82614.873916799887,38816.328451090863,123722.65996320086,123722.65996320086,0,0,34520.532992587592,629872.98765229166,7269.5254200000199,0,0,0,0,0,0,0,0,155676.50798138219,1033425.5990879912]
[null,2032,{"$f":"MAX(TREND(C86:C87,B86:B87,B101)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":403994.92391999997},0,{"$f":"TREND(E86:E87,B86:B87,B101)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B101)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B101)","v":1},{"$f":"TREND(H86:H87,B86:B87,B101)","v":1},632925.38080799999,0,{"$f":"TREND(K86:K87,B86:B87,B101)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B101)","v":0.1},11508693.1743588,0,11508693.1743588,4171280.0323315402,null,632925.38080799999,null,null,2035,1681.7957672727352,{"$f":"OFFSET($R24,MATCH(W$82,$A:$A),0)","v":666817.73890200199},0,1311.5525090909105,0,142121.66661818154,142121.66661818154,47452.665959999897,11140.975299999991,29886.532096908963,91237.929919854374,0,148586.80909963662,0,261178.36192407267,261178.36192407267,0,0,0,53848.08812705434,107956.20631025457,0,145149.80156596302,108332.5887171264,104581.80903300023,103150.02460941831,103150.02460941831,240857.41282200033,3117.5680210815626,0,0,80728.1871170183,7043.4640636363765,9903.0011500000837,142661.09093345504,11063.095183636411,104718.93634090945,9038.2697618181701,0,90857.197121781996,86567.073479454353,419857.77446051064,120484.57457323691,0,0,95801.150098035607,189148.30678145474,300670.50520669285,19453.036018181825,29051.863182490877,365095.14137781889,400228.7390073805,37244.236751999888,4918.2684200000076,41843.33568425454,303818.61240000091,0,7068.7146999272609,15093.808667236357,15093.808667236357,15093.808667236357,29516.915483999957,0,27891.680727272527,81618.069610635896,{"$f":"OFFSET($R24,MATCH(CI$82,$A:$A),0)","v":17011.333079999895},39905.352558272753,10701.274400000024,81927.520254000134,2845.24521272727,963.71912272726331,184980.85641916338,33221.30408754541,349743.13383289217,32427.452114400156,345944.45022414729,104661.0804829089,70839.813217254705,431284.18581818056,125615.69805763646,8656.5510363636422,2092.2463636363682,85883.627811927989,1056558.3043767202,1012315.0243583915,151016.28953367332,27748.908057272743,0,508220.80975308933,46197.876074181884,6241.4116036363703,69221.611741090572,167076.55925672731,0,0,0,0,0,551744.01732545393,0,0,68244.656742818144,698.82880090909021,6194.1749759999975,182006.537997818,122439.80509200065,45659.720437854739,178157.07378000015,16999.97989701814,0,0,0,6201.1715959636713,335838.723280037,54153.83851854573,8118.7387999999337,26624.543861160026,0,71679.109514073512,71184.062299637124,27427.994496000178,0,33090.879613090568,125973.96840000032,45676.614802636555,168450.95107898291,168450.95107898291,2271627.7311141766,63196.586304763739,{"$f":"OFFSET($R24,MATCH(EU$82,$A:$A),0)","v":4930.6244000000006},9744.1652945454116,132773.88017454557,122439.80509200065,36044.911021200009,226915.75621047418,71248.003981818445,6499.5539634000388,54575.053753309046,142661.09093345504,436810.91568872792,273020.58558343461,2945.8242813338534,1223.1278294181793,977.80559825454839,7203.6968072727323,7203.6968072727323,45242.883490909124,707.77176545454495,0,0,0,51867.486004363476,204912.29812581919,21198.714218181831,353838.06446748966,240857.41282200033,277634.67573861865,865.80117000000041,9960.1605156768383,75376.626777599595,23161.879767927276,0,55259.548876800036,18594.00895352726,103150.02460941831,97557.384905018043,7916.3813400000217,31153.905332509035,21192.976896000051,1012315.0243583915,8634.5443899999955,425098.52498879685,424589.43590050715,19529.138280600029,0,477579.33962181967,0,15779.610981818172,538206.00897916511,94242.818097272684,21388.437266891069,198796.58053690995,42494.378318836338,70906.044109090552,42494.378318836338,42494.378318836338,78315.26986800041,59925.182724654485,77735.481861818582,40443.019263163806,138876.90356781852,4830.9495363636233,99329.111469381533,{"$f":"OFFSET($R24,MATCH(HG$82,$A:$A),0)","v":0},121737.01028072745,13541.824916363694,1789.3335272727272,0,171806.3323844375,268800.39198284812,3362.1102981818258,26299.318719999981,536270.59024363675,48953.250726763566,18502.46452903809,0,0,0,59847.15514298161,937530.52872960467,45676.614802636555,111277.36750000017,226721.8495330908,82904.443775999898,123185.03191523276,151440.38922938239,0,0,0,0,8996.3878036363458,15815.654399999941,0,0,45709.307046981972,108332.5887171264,59209.679646000259,58673.446160727413,39608.217160909226,136548.26792727283,74368.541251855291,83457.024926400059,39387.080298272631,126798.55935251032,126798.55935251032,0,0,35154.500126930121,646874.61591850908,7411.0308100000257,0,0,0,0,0,0,0,0,157263.21429905476,1056558.3043767202]
[null,2033,{"$f":"MAX(TREND(C86:C87,B86:B87,B102)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":411206.06394000165},0,{"$f":"TREND(E86:E87,B86:B87,B102)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B102)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B102)","v":1},{"$f":"TREND(H86:H87,B86:B87,B102)","v":1},644222.83350600256,0,{"$f":"TREND(K86:K87,B86:B87,B102)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B102)","v":0.1},11714118.522584146,0,11714118.522584146,3967977.2262892178,null,644222.83350600256,null,null,2036,1701.4962109090993,{"$f":"OFFSET($R25,MATCH(W$82,$A:$A),0)","v":678115.19160000177},0,1326.5294545454562,0,144685.43001600017,144685.43001600017,48359.404799999902,11289.088649999991,30356.976469090831,92560.218759272582,0,150927.6365498185,0,265891.28868654493,265891.28868654493,0,0,0,54389.404474908864,110056.60095512708,0,147437.2116829083,110039.79040363547,105796.65306000022,104898.33011127287,104898.33011127287,243666.34429090892,3166.5811908176984,0,0,81666.40667345468,7197.6978000000236,10059.035000000033,144325.45008000036,11209.682037272723,106235.94579709138,9156.756327272713,0,92497.518024000019,88129.366799999872,425942.66974254564,123070.94213170963,0,0,97423.00911708994,191929.74650345501,304221.29341789306,19879.014909090823,29343.944107636347,374690.80532072764,410747.87062690785,37620.441163636322,4989.4624000000185,42448.39777963634,311188.50392727368,0,7161.5037894545303,15292.012658181844,15292.012658181844,15292.012658181844,29815.066145454475,0,28568.111999999965,82904.305527272372,{"$f":"OFFSET($R25,MATCH(CI$82,$A:$A),0)","v":17336.390399999917},40779.140678182041,10826.19200000001,82755.070963636768,2873.4339636363584,981.11336363635201,188114.30011309058,33784.377038181818,355251.91593272903,33137.516340000155,352190.07446400187,106432.16517818198,71865.492745091149,438594.087272726,127080.45690109106,8859.8507272727438,2120.0195454545465,87553.831423418538,1079691.0096654491,1039540.3699199841,154112.20388247303,28278.875912727246,0,521252.11256727303,46804.412740363674,6304.1419636363717,70224.823505453911,169709.99013818192,0,0,0,0,0,561090.58174909069,0,0,69795.494551636424,706.92005454545506,6329.737728000001,184874.34490909069,123676.5708000005,46189.541650909123,181176.68520000056,17265.604582909084,0,0,0,6271.9843221818637,341530.90503054665,54698.948312727502,8273.5279999999329,26893.478647636399,0,73606.900869819219,73098.496112728069,27859.883520000014,0,33611.62306909066,127958.08450909128,46450.794714545569,171492.92472436451,171492.92472436451,2301460.1375999851,64107.588883636228,{"$f":"OFFSET($R25,MATCH(EU$82,$A:$A),0)","v":5024.7651999999944},9930.2085818181513,135681.25090909097,123676.5708000005,36693.863631272761,231013.94914472837,72843.048672727309,6593.1605640000225,55898.97689018149,144325.45008000036,441219.78610036464,278236.67537781724,3021.3582372654805,1237.405586181816,987.78320640000311,7299.0143672727281,7299.0143672727281,45835.378036363749,715.8630190909098,0,0,0,52389.15770181812,209027.92817454564,21442.377600000018,360227.58884508919,243666.34429090892,282644.46448691009,874.54663636363739,10128.976795603588,77089.731931635804,23495.258434909138,0,56060.411904000124,18886.296881454513,104898.33011127287,99239.408782690618,8040.8916000000027,31517.569597090904,21441.508608000033,1039540.3699199841,8780.8925999999628,432774.65028436203,434889.05594399659,19726.402303636369,0,483850.49938909168,0,16132.885854545399,546005.74468363612,95727.551413091162,21723.738447272834,201117.16318909143,43110.238874181858,71929.43031272704,43110.238874181858,43110.238874181858,79811.607436364007,60527.10978327271,79437.718690909445,41027.181113454746,140888.55215781837,4900.8350909090659,101552.89754705445,{"$f":"OFFSET($R25,MATCH(HG$82,$A:$A),0)","v":0},123524.8033221823,13755.09003636369,1819.6165818181835,0,174718.30411976704,274908.55927499774,3414.7435636363807,26680.317399999942,544723.19149091048,49529.05247901813,18835.5829168692,0,0,0,60861.513704727164,962202.38474880357,46450.794714545569,113287.2200909094,229738.11089018238,83750.407487999953,126171.47602669061,153825.80386909159,0,0,0,0,9115.9482654545282,16043.764799999946,0,0,46484.041064727382,110039.79040363547,60139.603538182157,59610.157818545704,40229.145272727488,139056.29733818155,75994.861261091588,84299.175935999883,39957.832145454588,129874.45874181851,129874.45874181851,0,0,35788.467261272657,663876.24418472638,7552.5362000000314,0,0,0,0,0,0,0,0,158849.92061672732,1079691.0096654491]
[null,2034,{"$f":"MAX(TREND(C86:C87,B86:B87,B103)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":418417.20396000147},0,{"$f":"TREND(E86:E87,B86:B87,B103)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B103)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B103)","v":1},{"$f":"TREND(H86:H87,B86:B87,B103)","v":1},655520.28620400233,0,{"$f":"TREND(K86:K87,B86:B87,B103)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B103)","v":0.1},11919543.870809443,0,11919543.870809443,3773422.3355117198,null,655520.28620400233,null,null,2037,1721.1966545454634,{"$f":"OFFSET($R26,MATCH(W$82,$A:$A),0)","v":689412.64429800143},0,1341.506400000002,0,147249.19341381811,147249.19341381811,49266.143639999907,11437.20199999999,30827.420841272695,93882.507598690805,0,153268.46400000036,0,270604.21544901712,270604.21544901712,0,0,0,54930.720822763382,112156.9956000003,0,149724.62179985357,111746.99209014526,107011.49708700021,106646.63561312741,106646.63561312741,246475.27575981827,3215.5943605538341,0,0,82604.626229891059,7351.9315363636706,10215.06885000004,145989.80922654568,11356.268890909094,107752.95525327294,9275.2428927272558,0,94137.83892621877,89691.660120545377,432027.5650245822,125657.30969018236,0,0,99044.868136145,194711.18622545525,307772.08162909182,20304.993799999938,29636.025032781821,384286.46926363645,421267.00224643515,37996.645575272669,5060.6563800000004,43053.459875018139,318558.39545454644,0,7254.2928789818006,15490.216649127286,15490.216649127286,15490.216649127286,30113.216806909084,0,29244.543272727169,84190.541443908864,{"$f":"OFFSET($R26,MATCH(CI$82,$A:$A),0)","v":17661.447719999938},41652.928798091016,10951.109600000025,83582.621673273068,2901.6227145454468,998.50760454544798,191247.74380701774,34347.449988818225,360760.69803256588,33847.580565600161,358435.69870385638,108203.24987345432,72891.17227292723,445903.98872727144,128545.21574454567,9063.1504181818455,2147.792727272732,89224.035034909801,1102823.7149541725,1066765.7154815886,157208.11823127349,28808.843768181745,0,534283.41538145673,47410.949406545471,6366.872323636373,71228.035269817628,172343.42101963653,0,0,0,0,0,570437.14617272734,0,0,71346.332360454689,715.01130818181991,6465.3004800000035,187742.15182036342,124913.33650800034,46719.362863963688,184196.29662000021,17531.229268800027,0,0,0,6342.7970484000334,347223.08678105485,55244.058106909273,8428.3171999999322,27162.413434112768,0,75534.6922255643,75012.929925819029,28291.772544000032,0,34132.366525090569,129942.20061818225,47224.974626454772,174534.89836974608,174534.89836974608,2331292.5440858058,65018.591462509081,{"$f":"OFFSET($R26,MATCH(EU$82,$A:$A),0)","v":5118.9060000000172},10116.251869090833,138588.62164363638,124913.33650800034,37342.816241345507,235112.14207898255,74438.093363636639,6686.7671646000281,57222.900027054289,145989.80922654568,445628.65651200135,283452.76517219841,3096.8921931971076,1251.6833429454528,997.76081454545783,7394.331927272724,7394.331927272724,46427.872581818374,723.95427272727466,0,0,0,52910.829399272567,213143.55822327355,21686.040981818205,366617.11322268867,246475.27575981827,287654.25323520147,883.29210272727153,10297.793075530291,78802.837085671999,23828.637101890909,0,56861.274931200031,19178.584809381857,106646.63561312741,100921.43266036318,8165.4018600000127,31881.233861672681,21690.040320000015,1066765.7154815886,8927.2408099999884,440450.77557992452,445188.67598748894,19923.666326672756,0,490121.6591563652,0,16486.160727272741,553805.48038811027,97212.284728909261,22059.039627654682,203437.7458412736,43726.099429527203,72952.816516363149,43726.099429527203,43726.099429527203,81307.945004727619,61129.036841890942,81139.955520000309,41611.342963745694,142900.20074781825,4970.7206454545085,103776.68362472737,{"$f":"OFFSET($R26,MATCH(HG$82,$A:$A),0)","v":0},125312.59636363715,13968.355156363687,1849.8996363636397,0,177630.27585509585,281016.72656714736,3467.3768290909211,27061.316079999902,553175.79273818422,50104.854231272693,19168.701304700306,0,0,0,61875.87226647271,986874.24076800246,47224.974626454772,115297.07268181816,232754.37224727319,84596.371200000009,129157.92013814772,156211.21850880081,0,0,0,0,9235.5087272727105,16271.875199999951,0,0,47258.775082472981,111746.99209014526,61069.527430364062,60546.86947636363,40850.073384545576,141564.32674909101,77621.18127032787,85141.326945600056,40528.583992636355,132950.35813112796,132950.35813112796,0,0,36422.434395615186,680877.87245094974,7694.0415900000371,0,0,0,0,0,0,0,0,160436.62693439989,1102823.7149541725]
[null,2035,{"$f":"MAX(TREND(C86:C87,B86:B87,B104)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":425628.34398000129},0,{"$f":"TREND(E86:E87,B86:B87,B104)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B104)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B104)","v":1},{"$f":"TREND(H86:H87,B86:B87,B104)","v":1},666817.73890200199,0,{"$f":"TREND(K86:K87,B86:B87,B104)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B104)","v":0.1},12124969.219034737,0,12124969.219034737,3587340.8784224479,null,666817.73890200199,null,null,2038,1740.8970981818275,{"$f":"OFFSET($R27,MATCH(W$82,$A:$A),0)","v":700710.0969960012},0,1356.4833454545478,0,149812.95681163677,149812.95681163677,50172.882479999913,11585.31534999999,31297.865213454563,95204.796438109028,0,155609.29145018224,0,275317.14221149078,275317.14221149078,31271.286072727293,30610.465385454707,23216.571760799852,55472.037170618089,114257.39024487282,0,152012.03191679958,113454.19377665431,108226.3411140002,108394.94111498195,108394.94111498195,249284.20722872688,3264.6075302899699,1170.5909644221101,0,83542.845786327423,7506.1652727273176,10371.102700000047,147654.168373091,11502.855744545464,109269.96470945487,9393.7294581817987,59851.824000000022,95778.159828436794,91253.953441090896,438112.46030661871,128243.67724865508,0,0,100666.72715519933,197492.62594745477,311322.86984029203,20730.972690909053,29928.105957927291,393882.13320654526,431786.13386596245,38372.849986909016,5131.8503600000113,43658.521970399939,325928.2869818192,0,7347.081968509071,15688.420640072729,15688.420640072729,15688.420640072729,30411.367468363602,60417.166447636147,29920.974545454374,85476.777360544977,{"$f":"OFFSET($R27,MATCH(CI$82,$A:$A),0)","v":17986.50503999996},42526.716917999998,11076.027200000011,84410.172382909353,2929.8114654545425,1015.9018454545367,194381.18750094494,34910.522939454633,366269.48013240128,34557.64479120016,364681.32294371095,109974.3345687274,73916.851800763674,453213.89018181688,130009.97458800027,9266.4501090909471,2175.5659090909103,90894.23864640035,1125956.4202429014,1093991.0610431929,160304.0325800732,29338.811623636426,0,547314.71819563466,48017.486072727443,6429.6026836363744,72231.247034181331,174976.85190109114,0,0,0,0,0,579783.71059636399,122192.16483741809,122834.26080436433,72897.170169272576,723.10256181818113,6600.863232000007,190609.95873163611,126150.10221600055,47249.184077018261,187215.90803999989,17796.853954690887,0,0,0,6413.6097746182259,352915.26853156451,55789.167901091045,8583.1063999999315,27431.348220589138,209774.66880000057,77462.483581310007,76927.363738909975,28723.661568000054,0,34653.10998109066,131926.31672727322,47999.154538363786,177576.87201512838,177576.87201512838,2361124.9505716264,65929.594041381933,{"$f":"OFFSET($R27,MATCH(EU$82,$A:$A),0)","v":5213.046800000011},10302.295156363572,141495.99237818178,126150.10221600055,37991.768851418252,239210.33501323676,76033.138054545503,6780.3737652000345,58546.823163927089,147654.168373091,450037.52692363661,288668.85496657953,3172.4261491287566,1265.9610997090895,1007.7384226909089,7489.649487272749,7489.649487272749,47020.367127272766,732.04552636363587,0,0,0,53432.501096727203,217259.188272,21929.704363636392,373006.63760028814,249284.20722872688,292664.04198349145,892.03756909090851,10466.609355457042,80515.942239708864,24162.015768872767,17242.414181818138,57662.137958400126,19470.87273730911,108394.94111498195,102603.45653803641,8289.9121199999936,32244.898126254458,21938.572031999996,1093991.0610431929,9073.5890199999558,448126.90087548969,455488.29603097838,20120.930349709099,0,496392.81892363721,17242.414181818138,16839.435599999968,561605.21609258442,98697.018044727374,22394.34080803653,205758.32849345508,44341.95998487273,73976.202719999623,44341.95998487273,44341.95998487273,82804.282573091215,61730.963900508985,82842.192349091172,42195.504814036634,144911.8493378181,5040.6061999999802,106000.4697024003,{"$f":"OFFSET($R27,MATCH(HG$82,$A:$A),0)","v":0},127100.38940509126,14181.620276363683,1880.1826909090887,0,180542.2475904254,287124.89385929849,3520.010094545476,27442.314759999979,561628.39398545504,50680.655983527256,19501.819692531411,0,0,0,62890.230828218264,1011546.0967872014,47999.154538363786,117306.92527272739,235770.633604364,85442.334912000064,132144.36424960484,158596.63314851004,0,0,47443.515210908838,0,9355.0691890908929,16499.985599999956,40606.119927272666,38123.27153454558,48033.509100218398,113454.19377665431,61999.451322545603,61483.581134181921,41471.001496363839,144072.35615999976,79247.501279564167,85983.477955199894,41099.335839818115,136026.25752043742,136026.25752043742,0,0,37056.401529957722,697879.50071716716,7835.5469800000428,0,0,0,0,0,55747.15345454542,0,0,162023.33325207312,1125956.4202429014]
[null,2036,{"$f":"MAX(TREND(C86:C87,B86:B87,B105)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":432839.4840000011},0,{"$f":"TREND(E86:E87,B86:B87,B105)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B105)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B105)","v":1},{"$f":"TREND(H86:H87,B86:B87,B105)","v":1},678115.19160000177,0,{"$f":"TREND(K86:K87,B86:B87,B105)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B105)","v":0.1},12330394.567260033,0,12330394.567260033,3409456.8471589833,null,678115.19160000177,null,null,2039,1760.5975418181915,{"$f":"OFFSET($R28,MATCH(W$82,$A:$A),0)","v":712007.54969400086},0,1371.4602909090936,0,152376.72020945468,152376.72020945468,51079.621319999918,11733.428699999989,31768.309585636245,96527.085277527251,0,157950.11890036412,0,280030.06897396303,280030.06897396303,32049.511200000066,31372.261132727377,23635.823521199869,56013.353518472606,116357.78488974532,0,154299.44203374485,115161.39546316338,109441.18514100018,110143.24661683651,110143.24661683651,252093.13869763623,3313.6207000261056,1191.7266346130637,0,84481.065342763803,7660.3990090909647,10527.136550000054,149318.52751963635,11649.442598181835,110786.97416563681,9512.2160236363416,61081.538199999835,97418.480730654817,92816.246761636416,444197.35558865528,130830.04480712781,0,0,102288.58617425367,200274.06566945501,314873.65805149224,21156.951581818168,30220.186883072762,403477.79714945407,442305.26548548974,38749.054398545362,5203.0443399999931,44263.584065781739,333298.17850909196,0,7439.8710580363413,15886.624631018216,15886.624631018216,15886.624631018216,30709.518129818123,61255.542526363453,30597.405818181578,86763.013277181468,{"$f":"OFFSET($R28,MATCH(CI$82,$A:$A),0)","v":18311.562359999982},43400.505037909286,11200.944800000027,85237.723092545653,2958.0002163636309,1033.2960863636254,197514.63119487214,35473.595890090859,371778.26223223814,35267.709016800167,370926.94718356553,111745.41926399975,74942.531328600118,460523.79163636232,131474.73343145452,9469.7498000000487,2203.3390909090958,92564.442257891627,1149089.1255316304,1121216.4066047855,163399.94692887366,29868.779479090928,0,560346.0210098183,48624.02273890924,6492.3330436363758,73234.458798545049,177610.28278254575,0,0,0,0,0,589130.27502000064,124875.95417558188,125532.10818654641,74448.007978090856,731.19381545454598,6736.4259840000095,193477.76564290884,127386.86792400041,47779.005290072826,190235.5194600003,18062.47864058183,0,0,0,6484.4225008363956,358607.45028207422,56334.277695272998,8737.8955999999307,27700.283007065511,211831.28320000041,79390.274937055729,78841.79755200092,29155.550592000076,0,35173.853437090562,133910.43283636417,48773.334450272807,180618.84566050995,180618.84566050995,2390957.3570574471,66840.596620254422,{"$f":"OFFSET($R28,MATCH(EU$82,$A:$A),0)","v":5307.1876000000047},10488.338443636312,144403.36311272718,127386.86792400041,38640.721461490997,243308.52794749229,77628.182745454833,6873.9803658000183,59870.746300799889,149318.52751963635,454446.39733527333,293884.94476096216,3247.9601050603837,1280.2388564727262,1017.7160308363636,7584.9670472727448,7584.9670472727448,47612.861672727391,740.13678000000073,0,0,0,53954.17279418165,221374.81832072791,22173.36774545458,379396.16197788762,252093.13869763623,297673.83073178283,900.78303545454548,10635.425635383745,82229.047393745073,24495.394435854538,17632.308509090915,58463.000985600032,19763.160665236363,110143.24661683651,104285.48041570897,8414.4223800000036,32608.562390836323,22187.103743999982,1121216.4066047855,9219.9372299999814,455803.02617105219,465787.91607447079,20318.194372745485,0,502663.97869091074,17632.308509090915,17192.710472727194,569404.95179705543,100181.75136054547,22729.641988418291,208078.91114563725,44957.820540218076,74999.588923636096,44957.820540218076,44957.820540218076,84300.620141454812,62332.890959127209,84544.429178182036,42779.666664327575,146923.49792781798,5110.4917545454227,108224.2557800725,{"$f":"OFFSET($R28,MATCH(HG$82,$A:$A),0)","v":0},128888.18244654611,14394.885396363679,1910.465745454545,0,183454.21932575494,293233.06115144811,3572.6433600000164,27823.31343999994,570080.99523272878,51256.45773578182,19834.938080362521,0,0,0,63904.589389963447,1036217.9528064001,48773.334450272807,119316.77786363661,238786.89496145482,86288.29862399977,135130.80836106269,160982.04778821926,0,0,48485.527961818036,0,9474.6296509090753,16728.095999999961,41375.622218181612,38845.719883636339,48808.243117963808,115161.39546316338,62929.375214727501,62420.292792000211,42091.929608181927,146580.38557090922,80873.821288800449,86825.628964800067,41670.087687000072,139102.15690974687,139102.15690974687,0,0,37690.368664300251,714881.12898338446,7977.0523700000485,0,0,0,0,0,56892.642909090966,0,0,163610.03956974568,1149089.1255316304]
[null,2037,{"$f":"MAX(TREND(C86:C87,B86:B87,B106)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":440050.62402000092},0,{"$f":"TREND(E86:E87,B86:B87,B106)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B106)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B106)","v":1},{"$f":"TREND(H86:H87,B86:B87,B106)","v":1},689412.64429800143,0,{"$f":"TREND(K86:K87,B86:B87,B106)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B106)","v":0.1},12535819.915485326,0,12535819.915485326,3239494.0820139539,null,689412.64429800143,null,null,2040,1780.2979854545483,{"$f":"OFFSET($R29,MATCH(W$82,$A:$A),0)","v":723305.00239200052},0,1386.4372363636394,0,154940.48360727262,154940.48360727262,51986.360159999924,11881.542049999989,32238.753957818109,97849.374116945473,0,160290.94635054597,0,284742.99573643529,284742.99573643529,32827.73632727284,32134.056880000047,24055.075281599886,56554.669866327131,118458.17953461855,0,156586.85215069016,116868.59714967244,110656.02916800018,111891.55211869105,111891.55211869105,254902.07016654557,3362.6338697622414,1212.8623048040245,0,85419.284899200167,7814.6327454545535,10683.170400000061,150982.88666618243,11796.029451818205,112303.98362181838,9630.7025890908844,62311.252400000114,99058.801632872841,94378.540082181571,450282.25087069179,133416.41236560052,0,0,103910.44519330873,203055.50539145526,318424.44626269245,21582.930472727283,30512.267808218145,413073.46109236282,452824.39710501704,39125.258810181709,5274.238320000004,44868.646161163539,340668.07003636472,0,7532.6601475636116,16084.828621963657,16084.828621963657,16084.828621963657,31007.668791272728,62093.918605090759,31273.837090909015,88049.249193817945,{"$f":"OFFSET($R29,MATCH(CI$82,$A:$A),0)","v":18636.619679999887},44274.293157818262,11325.862400000013,86065.273802181953,2986.1889672727193,1050.6903272727213,200648.07488879934,36036.668840727274,377287.04433207499,35977.773242400166,377172.57142342004,113516.50395927283,75968.210856436563,467833.69309090771,132939.49227490911,9673.0494909090921,2231.1122727272741,94234.645869382177,1172221.8308203539,1148441.75216639,166495.86127767336,30398.747334545427,0,573377.32382400206,49230.559405091029,6555.0634036363772,74237.670562908752,180243.71366400033,0,0,0,0,0,598476.83944363741,127559.74351374566,128229.95556872849,75998.845786909122,739.28506909091084,6871.988736000013,196345.57255418153,128623.63363200062,48308.826503127391,193255.13087999995,18328.103326472694,0,0,0,6555.235227054588,364299.63203258242,56879.38748945477,8892.68479999993,27969.21779354188,213887.89760000072,81318.06629280081,80756.23136509188,29587.439616000098,0,35694.596893090653,135894.54894545514,49547.514362182003,183660.81930589155,183660.81930589155,2420789.7635432677,67751.599199127289,{"$f":"OFFSET($R29,MATCH(EU$82,$A:$A),0)","v":5401.3283999999985},10674.381730909052,147310.73384727351,128623.63363200062,39289.674071563742,247406.72088174647,79223.227436363697,6967.5869664000238,61194.669437672688,150982.88666618243,458855.26774691005,299101.03455534333,3323.4940609920332,1294.5166132363629,1027.6936389818184,7680.2846072727407,7680.2846072727407,48205.356218182016,748.22803363636558,0,0,0,54475.844491636293,225490.44836945436,22417.031127272676,385785.68635549,254902.07016654557,302683.61948007427,909.52850181818235,10804.241915310493,83942.152547781268,24828.7731028364,18022.202836363576,59263.864012800121,20055.448593163615,111891.55211869105,105967.50429338154,8538.9326400000136,32972.226655418104,22435.635455999964,1148441.75216639,9366.2854400000069,463479.15146661736,476087.53611796023,20515.458395781829,0,508935.13845818274,18022.202836363576,17545.985345454537,577204.68750152958,101666.48467636359,23064.943168800139,210399.49379781875,45573.681095563596,76022.975127272584,45573.681095563596,45573.681095563596,85796.957709818424,62934.818017745434,86246.666007272899,43363.828514618341,148935.14651781856,5180.3773090908944,110448.04185774543,{"$f":"OFFSET($R29,MATCH(HG$82,$A:$A),0)","v":0},130675.97548800023,14608.150516363734,1940.7488000000012,0,186366.19106108451,299341.22844359779,3625.2766254545568,28204.3121199999,578533.59648000251,51832.259488036383,20168.056468193536,0,0,0,64918.947951708993,1060889.808825599,49547.514362182003,121326.63045454537,241803.15631854563,87134.262335999825,138117.25247251982,163367.46242792849,0,0,49527.540712727234,0,9594.1901127272577,16956.206399999966,42145.124509090791,39568.16823272733,49582.977135709225,116868.59714967244,63859.299106909406,63357.004449818138,42712.857720000196,149088.41498181794,82500.141298036746,87667.779974399906,42240.83953418184,142178.05629905505,142178.05629905505,0,0,38324.33579864278,731882.75724960188,8118.5577600000543,0,0,0,0,0,58038.132363636512,0,0,165196.74588741825,1172221.8308203539]
[null,2038,{"$f":"MAX(TREND(C86:C87,B86:B87,B107)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":447261.76404000074},0,{"$f":"TREND(E86:E87,B86:B87,B107)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B107)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B107)","v":1},{"$f":"TREND(H86:H87,B86:B87,B107)","v":1},700710.0969960012,0,{"$f":"TREND(K86:K87,B86:B87,B107)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B107)","v":0.1},12741245.263710622,0,12741245.263710622,3077177.4725747909,null,700710.0969960012,null,null,2041,1799.9984290909124,{"$f":"OFFSET($R30,MATCH(W$82,$A:$A),0)","v":734602.45509000029},0,1401.4141818181852,0,157504.24700509125,157504.24700509125,52893.098999999929,12029.655399999989,32709.198329999977,99171.662956363696,0,162631.77380072785,0,289455.92249890894,289455.92249890894,33605.961454545381,32895.852627272718,24474.327041999903,57095.986214181648,120558.57417949106,0,158874.26226763544,118575.79883618151,111870.87319500017,113639.8576205456,113639.8576205456,257711.00163545416,3411.6470394983771,1233.997974994978,0,86357.504455636546,7968.8664818182006,10839.204250000068,152647.24581272775,11942.616305454576,113820.99307800031,9749.1891545454273,63540.966599999927,100699.12253509159,95940.833402727076,456367.14615272835,136002.77992407326,0,0,105532.30421236306,205836.94511345477,321975.2344738926,22008.909363636281,30804.348733363615,422669.12503527163,463343.52872454439,39501.463221818143,5345.4323000000149,45473.708256545338,348037.96156363748,0,7625.449237090882,16283.032612909099,16283.032612909099,16283.032612909099,31305.819452727246,62932.294683818065,31950.26836363622,89335.485110454058,{"$f":"OFFSET($R30,MATCH(CI$82,$A:$A),0)","v":18961.676999999909},45148.081277727237,11450.780000000028,86892.824511818588,3014.377718181815,1068.08456818181,203781.51858272651,36599.741791363682,382795.82643191039,36687.837468000173,383418.19566327462,115287.58865454518,76993.890384273007,475143.59454545315,134404.25111836373,9876.3491818181938,2258.8854545454597,95904.849480873439,1195354.5361090829,1175667.0977279942,169591.77562647307,30928.715189999926,0,586408.62663817999,49837.096071272819,6617.7937636363786,75240.882327272106,182877.14454545494,0,0,0,0,0,607823.40386727406,130243.53285190868,130927.80295090981,77549.683595727387,747.37632272727205,7007.5514879999691,199213.37946545426,129860.39934000047,48838.647716181964,196274.74230000036,18593.728012363634,0,0,0,6626.0479532727586,369991.81378309208,57424.497283636541,9047.4739999999292,28238.152580018254,215944.5120000001,83245.857648546516,82670.6651781822,30019.32864000012,0,36215.340349090562,137878.66505454612,50321.694274091016,186702.79295127382,186702.79295127382,2450622.1700290763,68662.601777999778,{"$f":"OFFSET($R30,MATCH(EU$82,$A:$A),0)","v":5495.4692000000214},10860.425018181733,150218.10458181892,129860.39934000047,39938.626681636488,251504.91381600066,80818.272127273027,7061.1935670000303,62518.592574545124,152647.24581272775,463264.13815854676,304317.12434972596,3399.0280169236598,1308.7943699999996,1037.6712471272731,7775.6021672727366,7775.6021672727366,48797.850763636408,756.3192872727268,0,0,0,54997.51618909074,229606.07841818227,22660.694509090863,392175.21073308948,257711.00163545416,307693.40822836419,918.27396818181933,10973.058195237198,85655.257701817478,25162.151769818167,18412.097163636354,60064.727040000027,20347.736521090868,113639.8576205456,107649.5281710541,8663.4428999999946,33335.890919999969,22684.167168000036,1175667.0977279942,9512.6336499999743,471155.27676217986,486387.15616145264,20712.722418818212,0,515206.29822545627,18412.097163636354,17899.260218181764,585004.42320600059,103151.21799218206,23400.244349181899,212720.0764500009,46189.541650909123,77046.361330908694,46189.541650909123,46189.541650909123,87293.29527818202,63536.745076363659,87948.902836363763,43947.990364909281,150946.79510781841,5250.262863636337,112671.82793541835,{"$f":"OFFSET($R30,MATCH(HG$82,$A:$A),0)","v":0},132463.76852945506,14821.41563636373,1971.0318545454575,0,189278.16279641405,305449.39573574741,3677.9098909091117,28585.310799999977,586986.19772727322,52408.061240290946,20501.174856024645,0,0,0,65933.306513454547,1085561.6648448037,50321.694274091016,123336.4830454546,244819.41767563645,87980.22604799988,141103.69658397767,165752.87706763702,0,0,50569.553463636432,0,9713.75057454544,17184.316799999971,42914.626799999969,40290.616581818089,50357.711153454635,118575.79883618151,64789.222999091304,64293.716107636428,43333.785831818284,151596.4443927274,84126.461307273028,88509.930984000079,42811.591381363607,145253.95568836451,145253.95568836451,0,0,38958.302932985316,748884.38551581919,8260.06315000006,0,0,0,0,0,59183.621818181593,0,0,166783.45220509081,1195354.5361090829]
[null,2039,{"$f":"MAX(TREND(C86:C87,B86:B87,B108)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":454472.90406000055},0,{"$f":"TREND(E86:E87,B86:B87,B108)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B108)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B108)","v":1},{"$f":"TREND(H86:H87,B86:B87,B108)","v":1},712007.54969400086,0,{"$f":"TREND(K86:K87,B86:B87,B108)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B108)","v":0.1},12946670.611935915,0,12946670.611935915,2922234.0023548766,null,712007.54969400086,null,null,2042,1819.6988727272765,{"$f":"OFFSET($R31,MATCH(W$82,$A:$A),0)","v":745899.90778799995},0,1416.391127272731,0,160068.01040290919,160068.01040290919,53799.837839999935,12177.768749999988,33179.642702181845,100493.95179578192,0,164972.60125090898,0,294168.8492613812,294168.8492613812,34384.186581818154,33657.648374545621,24893.578802399919,57637.302562036173,122658.96882436358,0,161161.67238458144,120283.00052269056,113085.71722200017,115388.16312240015,115388.16312240015,260519.93310436353,3460.6602092345129,1255.1336451859315,0,87295.724012072911,8123.1002181818476,10995.238100000075,154311.60495927307,12089.203159090946,115338.00253418223,9867.6757199999702,64770.680800000206,102339.44343730962,97503.126723272595,462452.04143476486,138589.14748254599,0,0,107154.16323141739,208618.38483545501,325526.02268509282,22434.888254545396,31096.429658509085,432264.78897818044,473862.66034407169,39877.66763345449,5416.6262799999968,46078.770351927145,355407.85309091024,0,7718.2383266181523,16481.236603854541,16481.236603854541,16481.236603854541,31603.970114181768,63770.670762545371,32626.699636363424,90621.721027090549,{"$f":"OFFSET($R31,MATCH(CI$82,$A:$A),0)","v":19286.73431999993},46021.869397636525,11575.697600000014,87720.375221454888,3042.5664690909034,1085.4788090908987,206914.96227665371,37162.81474200009,388304.60853174725,37397.901693600172,389663.81990312913,117058.67334981826,78019.569912109087,482453.49599999859,135869.00996181832,10079.648872727295,2286.6586363636379,97575.053092364004,1218487.2413978118,1202892.4432895868,172687.68997527356,31458.683045454611,0,599439.92945236363,50443.632737454616,6680.52412363638,76244.094091635809,185510.57542690882,0,0,0,0,0,617169.96829091071,132927.32219007245,133625.65033309191,79100.521404545274,755.46757636363691,7143.1142399999726,202081.18637672695,131097.16504800032,49368.468929236529,199294.35372000004,18859.352698254497,0,0,0,6696.8606794909501,375683.99553360027,57969.607077818313,9202.2631999999285,28507.087366494536,218001.12640000042,85173.649004291598,84585.09899127316,30451.217664000138,0,36736.083805090653,139862.78116363633,51095.874186000219,189744.76659665542,189744.76659665542,2480454.5765148969,69573.604356872631,{"$f":"OFFSET($R31,MATCH(EU$82,$A:$A),0)","v":5589.6100000000151},11046.468305454473,153125.47531636432,131097.16504800032,40587.57929170924,255603.10675025484,82413.316818181891,7154.8001676000367,63842.515711417924,154311.60495927307,467673.00857018202,309533.21414410707,3474.561972855287,1323.0721267636363,1047.6488552727278,7870.9197272727324,7870.9197272727324,49390.345309091033,764.41054090909165,0,0,0,55519.187886545376,233721.70846691015,22904.35789090905,398564.73511068895,260519.93310436353,312703.19697665557,927.01943454545358,11141.874475163946,87368.362855854342,25495.530436800029,18801.991490909131,60865.590067200123,20640.024449018212,115388.16312240015,109331.55204872733,8787.9531600000046,33699.555184581746,22932.698880000018,1202892.4432895868,9658.9818599999999,478831.40205774229,496686.77620494203,20909.986441854599,0,521477.45799272822,18801.991490909131,18252.535090909107,592804.15891047474,104635.95130800016,23735.545529563748,215040.6591021824,46805.402206254468,78069.747534545168,46805.402206254468,46805.402206254468,88789.632846545617,64138.672134981709,89651.139665454626,44532.152215200222,152958.44369781829,5320.1484181818087,114895.61401309127,{"$f":"OFFSET($R31,MATCH(HG$82,$A:$A),0)","v":0},134251.56157090919,15034.680756363727,2001.3149090909064,0,192190.13453174359,311557.56302789855,3730.5431563636521,28966.309479999938,595438.79897454695,52983.86299254551,20834.293243855751,0,0,0,66947.665075200101,1110233.5208640026,51095.874186000219,125346.33563636383,247835.67903272726,88826.189759999936,144090.14069543479,168138.29170734624,0,0,51611.566214545164,0,9833.3110363636224,17412.427199999976,43684.129090908915,41013.06493090908,51132.445171200234,120283.00052269056,65719.146891272845,65230.427765454719,43954.713943636547,154104.47380363612,85752.781316509325,89352.081993599902,43382.343228545375,148329.85507767397,148329.85507767397,0,0,39592.270067328027,765886.01378203661,8401.5685400000657,0,0,0,0,0,60329.111272727139,0,0,168370.15852276405,1218487.2413978118]
[null,2040,{"$f":"MAX(TREND(C86:C87,B86:B87,B109)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":461684.04408000037},0,{"$f":"TREND(E86:E87,B86:B87,B109)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B109)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B109)","v":1},{"$f":"TREND(H86:H87,B86:B87,B109)","v":1},723305.00239200052,0,{"$f":"TREND(K86:K87,B86:B87,B109)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B109)","v":0.1},13152095.960161209,0,13152095.960161209,2774393.6522531621,null,723305.00239200052,null,null,2043,1839.3993163636405,{"$f":"OFFSET($R32,MATCH(W$82,$A:$A),0)","v":757197.36048600264},0,1431.3680727272731,0,162631.77380072713,162631.77380072713,54706.57667999994,12325.882099999988,33650.087074363524,101816.24063520014,0,167313.42870109086,0,298881.7760238534,298881.7760238534,35162.411709090928,34419.444121818291,25312.830562799936,58178.618909890691,124759.36346923608,0,163449.08250152672,121990.20220919962,114300.56124900015,117136.46862425469,117136.46862425469,263328.86457327288,3509.6733789706486,1276.2693153768851,0,88233.94356850929,8277.3339545454946,11151.271950000082,155975.96410581839,12235.790012727317,116855.01199036416,9986.1622854545421,66000.395000000019,103979.76433952765,99065.420043818114,468536.93671680143,141175.51504101872,0,0,108776.02225047245,211399.82455745529,329076.81089629303,22860.867145454511,31388.510583654559,441860.45292109222,484381.79196359898,40253.872045090837,5487.8202600000077,46683.832447309127,362777.744618183,0,7811.0274161454226,16679.440594800028,16679.440594800028,16679.440594800028,31902.120775636373,64609.046841272313,33303.130909090862,91907.956943727026,{"$f":"OFFSET($R32,MATCH(CI$82,$A:$A),0)","v":19611.791639999952},46895.6575175455,11700.615200000029,88547.925931091188,3070.7552199999918,1102.8730499999874,210048.4059705809,37725.887692636315,393813.3906315841,38107.965919200178,395909.4441429837,118829.75804509061,79045.249439945532,489763.39745454403,137333.76880527294,10282.948563636397,2314.4318181818235,99245.256703855266,1241619.9466865407,1230117.7888511913,175783.60432407327,31988.65090090911,0,612471.23226654739,51050.169403636406,6743.2544836363668,77247.305855999526,188144.00630836343,0,129924.96067272592,134786.02868181746,0,0,626516.53271454736,135611.11152823624,136323.49771527399,80651.359213363554,763.55883000000176,7278.6769919999751,204948.99328799968,132333.93075600054,49898.290142291095,202313.96514000042,19124.977384145441,5368.1980800000019,23715.877919999883,0,6767.6734057091207,381376.17728410999,58514.716872000266,9357.0523999999277,28776.022152970905,220057.74080000073,87101.440360037304,86499.532804364106,30883.10668800016,10874.332181818172,37256.827261090555,141846.89727272731,51870.054097909233,192786.74024203699,192786.74024203699,2510286.9830007176,70484.606935745483,{"$f":"OFFSET($R32,MATCH(EU$82,$A:$A),0)","v":5683.7508000000089},11232.511592727213,156032.84605090972,132333.93075600054,41236.531901781986,259701.29968451039,84008.361509091221,7248.4067682000195,65166.438848290723,155975.96410581839,472081.87898181874,314749.3039384897,3550.0959287869364,1337.3498835272694,1057.6264634181825,7966.2372872727283,7966.2372872727283,49982.839854545658,772.50179454545651,0,0,0,56040.859583999823,237837.33851563663,23148.021272727237,404954.25948828843,263328.86457327288,317712.98572494701,935.76490090909056,11310.690755090651,89081.468009890537,25828.909103781796,19191.885818181792,61666.453094400029,20932.312376945465,117136.46862425469,111013.57592639989,8912.4634200000146,34063.219449163611,23181.230592000004,1230117.7888511913,9805.3300699999672,486507.52735330747,506986.39624843444,21107.250464890898,0,527748.6177600018,19191.885818181792,18605.809963636333,600603.89461494575,106120.68462381828,24070.846709945599,217361.24175436457,47421.262761599995,79093.133738181641,47421.262761599995,47421.262761599995,90285.970414909607,64740.599193599934,91353.376494545955,45116.314065491169,154970.09228781814,5390.0339727272512,117119.40009076346,{"$f":"OFFSET($R32,MATCH(HG$82,$A:$A),0)","v":0},136039.35461236403,15247.945876363723,2031.5979636363627,59764.554490909679,195102.10626707313,317665.73032004817,3783.1764218181925,29347.308159999899,603891.40022182069,53559.664744799891,21167.411631686857,0,0,0,67962.023636945276,1134905.3768832015,51870.054097909233,127356.18822727259,250851.94038981808,89672.153471999991,147076.58480689264,170523.70634705547,404909.50096909131,303878.96661000053,52653.578965454362,31835.847791999942,9952.8714981818048,17640.537599999923,44453.631381818093,41735.513280000072,51907.179188945644,121990.20220919962,66649.07078345475,66167.139423272645,44575.642055454635,156612.50321454558,87379.101325745607,90194.23300320009,43953.095075727331,151405.75446698218,151405.75446698218,0,0,40226.237201670556,782887.64204825403,8543.0739300000132,317029.15160318138,185421.64347687282,13629.415359999985,0,0,61474.600727272686,0,0,169956.86484043661,1241619.9466865407]
[null,2041,{"$f":"MAX(TREND(C86:C87,B86:B87,B110)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":468895.18410000019},0,{"$f":"TREND(E86:E87,B86:B87,B110)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B110)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B110)","v":1},{"$f":"TREND(H86:H87,B86:B87,B110)","v":1},734602.45509000029,0,{"$f":"TREND(K86:K87,B86:B87,B110)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B110)","v":0.1},13357521.308386505,0,13357521.308386505,2633390.1768424232,null,734602.45509000029,null,null,2044,1859.0997600000046,{"$f":"OFFSET($R33,MATCH(W$82,$A:$A),0)","v":768494.8131840023},0,1446.3450181818189,0,165195.53719854576,165195.53719854576,55613.315519999946,12473.995449999988,34120.531446545392,103138.529474618,0,169654.25615127274,0,303594.70278632705,303594.70278632705,35940.636836363701,35181.239869090961,25732.082323199953,58719.935257745215,126859.75811410931,0,165736.492618472,123697.40389570869,115515.40527600014,118884.77412610925,118884.77412610925,266137.79604218149,3558.6865487067844,1297.4049855678386,0,89172.16312494567,8431.5676909091417,11307.305800000031,157640.32325236371,12382.376866363629,118372.02144654572,10104.648850909085,67230.109199999832,105620.08524174568,100627.71336436362,474621.83199883642,143761.88259949142,0,0,110397.88126952678,214181.26427945477,332627.59910749324,23286.846036363626,31680.591508800029,451456.11686400103,494900.92358312628,40630.076456727184,5559.0142400000186,47288.894542690927,370147.63614545576,0,7903.8165056727157,16877.644585745471,16877.644585745471,16877.644585745471,32200.271437090894,65447.422919999619,33979.562181818066,93194.192860363153,{"$f":"OFFSET($R33,MATCH(CI$82,$A:$A),0)","v":19936.848959999974},47769.445637454788,11825.532800000015,89375.476640727473,3098.9439709090875,1120.2672909090834,213181.84966450883,38288.960643272723,399322.1727314195,38818.030144800177,402155.06838283822,120600.84274036369,80070.928967781991,497073.29890908947,138798.52764872753,10486.248254545499,2342.2050000000017,100915.46031534582,1264752.6519752641,1257343.1344127837,178879.51867287298,32518.618756363612,0,625502.53508072533,51656.706069818203,6805.9848436363682,78250.517620363229,190777.43718981804,0,132800.49305454455,137769.17699999921,0,0,635863.09713818121,138294.90086640001,139021.34509745531,82202.197022181819,771.65008363636298,7414.2397439999786,207816.80019927237,133570.69646400039,50428.111355345485,205333.5765600001,19390.602070036384,5425.406719999999,24252.628603636287,0,6838.4861319273132,387068.35903461964,59059.826666182038,9511.841599999927,29044.956939447278,222114.35520000011,89029.231715783011,88413.966617455051,31314.995711999996,10990.362363636348,37777.570717090646,143831.01338181828,52644.234009818254,195828.71388741929,195828.71388741929,2540119.3894865382,71395.609514617972,{"$f":"OFFSET($R33,MATCH(EU$82,$A:$A),0)","v":5777.8916000000027},11418.554879999952,158940.21678545512,133570.69646400039,41885.484511854549,263799.49261876458,85603.406200000085,7342.013368800026,66490.361985163516,157640.32325236371,476490.74939345545,319965.39373287087,3625.6298847185631,1351.6276402909061,1067.6040715636373,8061.5548472727241,8061.5548472727241,50575.334400000051,780.59304818181772,0,0,0,56562.531281454467,241952.96856436451,23391.684654545425,411343.78386588796,266137.79604218149,322722.77447323693,944.51036727272742,11479.507035017399,90794.573163926747,26162.287770763658,19581.78014545457,62467.316121600117,21224.600304872718,118884.77412610925,112695.59980407245,9036.9736799999955,34426.883713745388,23429.762303999985,1257343.1344127837,9951.6782799999928,494183.65264886996,517286.01629192388,21304.514487927285,0,534019.77752727375,19581.78014545457,18959.08483636356,608403.6303194199,107605.41793963638,24406.14789032736,219681.82440654605,48037.123316945515,80116.519941817765,48037.123316945515,48037.123316945515,91782.307983273204,65342.526252218158,93055.613323636819,45700.47591578211,156981.740877818,5459.9195272726938,119343.18616843638,{"$f":"OFFSET($R33,MATCH(HG$82,$A:$A),0)","v":0},137827.14765381889,15461.210996363719,2061.8810181818189,60798.827781818574,198014.07800240268,323773.89761219779,3835.8096872727474,29728.306839999976,612344.00146909151,54135.466497054455,21500.530019517966,0,0,0,68976.38219869083,1159577.2329024004,52644.234009818254,129366.04081818182,253868.20174690965,90518.117184000046,150063.02891834977,172909.1209867647,408693.70191272732,306717.98445818265,53695.59171636356,32249.300360727251,10072.431959999987,17868.647999999928,45223.133672727272,42457.961629090831,52681.913206691061,123697.40389570869,67578.994675636641,67103.851081090936,45196.570167272897,159120.5326254543,89005.421334982617,91036.384012799914,44523.846922909099,154481.65385629161,154481.65385629161,0,0,40860.204336013092,799889.27031447133,8684.5793200000189,320796.87687818106,187625.23141549167,13819.86943999998,0,0,62620.090181818232,0,0,171543.57115810917,1264752.6519752641]
[null,2042,{"$f":"MAX(TREND(C86:C87,B86:B87,B111)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":476106.32412},0,{"$f":"TREND(E86:E87,B86:B87,B111)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B111)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B111)","v":1},{"$f":"TREND(H86:H87,B86:B87,B111)","v":1},745899.90778799995,0,{"$f":"TREND(K86:K87,B86:B87,B111)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B111)","v":0.1},13562946.6566118,0,13562946.6566118,2498961.7662587333,null,745899.90778799995,null,null,2045,1878.8002036363687,{"$f":"OFFSET($R34,MATCH(W$82,$A:$A),0)","v":779792.26588200207},0,1461.3219636363647,0,167759.3005963637,167759.3005963637,56520.054359999951,12622.108799999987,34590.97581872726,104460.81831403622,0,171995.08360145459,0,308307.6295487993,308307.6295487993,36718.861963636475,35943.035616363632,26151.334083599853,59261.251605599915,128960.15275898181,0,168023.90273541727,125404.60558221774,116730.24930300014,120633.07962796379,120633.07962796379,268946.72751109081,3607.6997184429201,1318.5406557587921,0,90110.382681382034,8585.8014272727887,11463.339650000038,159304.68239890906,12528.96372,119889.03090272765,10223.135416363628,68459.82340000011,107260.4061439637,102190.00668490914,480706.72728087299,146348.25015796415,0,0,112019.74028858112,216962.70400145504,336178.387318692,23712.824927272741,31972.6724339455,461051.78080690984,505420.05520265357,41006.28086836353,5630.2082200000004,47893.956638072726,377517.52767272852,0,7996.6055951999861,17075.848576690914,17075.848576690914,17075.848576690914,32498.422098545412,66285.798998726925,34655.993454545271,94480.42877699963,{"$f":"OFFSET($R34,MATCH(CI$82,$A:$A),0)","v":20261.906279999996},48643.233757363763,11950.450400000031,90203.027350363773,3127.1327218181759,1137.6615318181721,216315.29335843603,38852.033593909138,404830.95483125636,39528.094370400184,408400.69262269279,122371.92743563604,81096.608495618435,504383.20036363491,140263.28649218177,10689.5479454546,2369.9781818181873,102585.66392683708,1287885.3572639932,1284568.4799743881,181975.43302167344,33048.586611818107,0,638533.83789490897,52263.242736000175,6868.7152036363696,79253.729384726947,193410.86807127262,0,135676.02543636225,140752.32531818096,0,0,645209.66156181798,140978.69020456381,141719.19247963739,83753.034831000099,779.74133727272783,7549.8024959999811,210684.6071105451,134807.46217200058,50957.932568400051,208353.18798000048,19656.226755927244,5482.6153599999961,24789.379287272692,0,6909.2988581454829,392760.54078512784,59604.93646036381,9666.6307999999262,29313.891725923648,224170.96960000042,90957.023071528092,90328.400430546011,31746.884736000018,11106.392545454524,38298.314173090555,145815.12949090925,53418.41392172745,198870.68753280086,198870.68753280086,2569951.7959723589,72306.612093490825,{"$f":"OFFSET($R34,MATCH(EU$82,$A:$A),0)","v":5872.0323999999964},11604.598167272692,161847.58752000052,134807.46217200058,42534.437121927294,267897.68555301876,87198.450890909415,7435.6199694000316,67814.285122036323,159304.68239890906,480899.61980509217,325181.4835272535,3701.1638406502125,1365.9053970545428,1077.581679709092,8156.8724072727491,8156.8724072727491,51167.828945454676,788.68430181818258,0,0,0,57084.202978908914,246068.59861309099,23635.348036363612,417733.30824348744,268946.72751109081,327732.56322152837,953.2558336363644,11648.323314944104,92507.678317962956,26495.666437745429,19971.674472727231,63268.179148800024,21516.888232799971,120633.07962796379,114377.62368174503,9161.4839400000055,34790.54797832726,23678.294015999967,1284568.4799743881,10098.02648999996,501859.77794443513,527585.63633541623,21501.778510963672,0,540290.93729454721,19971.674472727231,19312.359709090902,616203.36602389102,109090.15125545449,24741.449070709208,222002.40705872822,48652.983872290861,81139.906145454239,48652.983872290861,48652.983872290861,93278.645551636801,65944.453310836383,94757.850152727682,46284.63776607305,158993.38946781788,5529.8050818181655,121566.9722461093,{"$f":"OFFSET($R34,MATCH(HG$82,$A:$A),0)","v":0},139614.94069527299,15674.476116363716,2092.1640727272752,61833.101072727935,200926.04973773149,329882.06490434741,3888.4429527272878,30109.305519999936,620796.60271636525,54711.268249309018,21833.648407349072,0,0,0,69990.740760436383,1184249.0889215993,53418.41392172745,131375.89340909105,256884.46310400046,91364.080895999752,153049.47302980762,175294.53562647392,412477.90285636339,309557.00230636407,54737.604467272758,32662.752929454466,10191.99242181817,18096.758399999933,45992.635963636218,43180.409978181822,53456.64722443647,125404.60558221774,68508.918567818546,68040.562738909226,45817.498279090993,161628.56203636379,90631.741344218914,91878.535022400087,45094.598770090866,157557.55324560107,157557.55324560107,0,0,41494.171470355621,816890.89858069469,8826.0847100000246,324564.60215318069,189828.81935410976,14010.323519999976,0,0,63765.579636363778,0,0,173130.27747578174,1287885.3572639932]
[null,2043,{"$f":"MAX(TREND(C86:C87,B86:B87,B112)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":483317.46414000168},0,{"$f":"TREND(E86:E87,B86:B87,B112)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B112)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B112)","v":1},{"$f":"TREND(H86:H87,B86:B87,B112)","v":1},757197.36048600264,0,{"$f":"TREND(K86:K87,B86:B87,B112)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B112)","v":0.1},13768372.004837148,0,13768372.004837148,2370851.6053378256,null,757197.36048600264,null,null,2046,1898.5006472727327,{"$f":"OFFSET($R35,MATCH(W$82,$A:$A),0)","v":791089.71858000173},0,1476.2989090909105,0,170323.06399418163,170323.06399418163,57426.793199999956,12770.222149999987,35061.420190909121,105783.10715345443,0,174335.91105163647,0,313020.55631127156,313020.55631127156,37497.087090909015,36704.831363636535,26570.58584399987,59802.56795345444,131060.54740385433,0,170311.31285236328,127111.80726872681,117945.09333000012,122381.38512981834,122381.38512981834,271755.65898000018,3656.7128881790559,1339.6763259497529,0,91048.602237818413,8740.0351636363775,11619.373500000045,160969.04154545514,12675.55057363637,121406.04035890958,10341.621981818171,69689.537599999923,108900.72704618245,103752.30000545429,486791.6225629095,148934.61771643689,0,0,113641.59930763545,219744.14372345529,339729.17552989215,24138.803818181739,32264.753359090882,470647.44474981865,515939.18682218093,41382.485279999964,5701.4022000000114,48499.018733454526,384887.41920000128,0,8089.3946847272564,17274.052567636354,17274.052567636354,17274.052567636354,32796.57275999993,67124.175077454231,35332.424727272475,95766.664693636121,{"$f":"OFFSET($R35,MATCH(CI$82,$A:$A),0)","v":20586.963599999901},49517.021877272738,12075.368000000017,91030.578060000422,3155.3214727272643,1155.0557727272608,219448.7370523632,39415.106544545546,410339.73693109321,40238.158596000183,414646.3168625473,124143.01213090912,82122.288023454515,511693.10181818035,141728.04533563639,10892.847636363644,2397.7513636363656,104255.86753832764,1311018.0625527222,1311793.8255359926,185071.34737047314,33578.554467272792,0,651565.14070909272,52869.779402181965,6931.4455636363709,80256.941149090286,196044.29895272723,0,138551.55781818088,143735.4736363627,0,0,654556.22598545463,143662.47954272683,144417.03986181947,85303.872639817986,787.83259090909269,7685.3652479999846,213552.41402181779,136044.22788000043,51487.753781454616,211372.79940000016,19921.851441818188,5539.8240000000078,25326.129970908863,0,6980.1115843636753,398452.7225356375,60150.046254545581,9821.4199999999255,29582.826512400017,226227.58400000073,92884.814427273814,92242.834243636957,32178.77376000004,11222.422727272729,38819.057629090647,147799.2456000002,54192.593833636471,201912.66117818246,201912.66117818246,2599784.2024581674,73217.614672363692,{"$f":"OFFSET($R35,MATCH(EU$82,$A:$A),0)","v":5966.1732000000193},11790.641454545374,164754.95825454593,136044.22788000043,43183.389732000047,271995.87848727294,88793.495581818279,7529.226570000038,69138.208258908766,160969.04154545514,485308.49021672743,330397.57332163461,3776.6977965818396,1380.1831538181796,1087.5592878545467,8252.189967272745,8252.189967272745,51760.323490909301,796.77555545454743,0,0,0,57605.87467636355,250184.22866181887,23879.011418181799,424122.83262108976,271755.65898000018,332742.35196981975,962.00129999999865,11817.139594870852,94220.783471999806,26829.045104727287,20361.568800000008,64069.042176000119,21809.176160727315,122381.38512981834,116059.64755941826,9285.9942000000156,35154.212242909038,23926.82572800004,1311793.8255359926,10244.374699999986,509535.90323999763,537885.25637890573,21699.042534000055,0,546562.09706181928,20361.568800000008,19665.634581818129,624003.10172836506,110574.88457127297,25076.750251091056,224322.98971090969,49268.844427636388,82163.292349090712,49268.844427636388,49268.844427636388,94774.983120000412,66546.380369454433,96460.086981818546,46868.799616363816,161005.03805781846,5599.6906363636081,123790.75832378223,{"$f":"OFFSET($R35,MATCH(HG$82,$A:$A),0)","v":0},141402.73373672782,15887.741236363712,2122.4471272727242,62867.374363636831,203838.02147306106,335990.23219649855,3941.0762181818282,30490.304199999897,629249.20396363898,55287.070001563581,22166.76679518009,0,0,0,71005.099322181937,1208920.944940804,54192.593833636471,133385.74600000028,259900.72446109127,92210.044607999807,156035.91714126474,177679.95026618242,416262.10380000091,312396.02015454619,55779.617218181491,33076.205498181778,10311.552883636352,18324.868799999938,46762.138254545396,43902.858327272814,54231.381242182069,127111.80726872681,69438.842460000087,68977.274396727516,46438.426390909255,164136.59144727251,92258.061353455196,92720.686031999925,45665.350617272627,160633.4526349105,160633.4526349105,0,0,42128.138604698157,833892.52684691211,8967.5901000000304,328332.32742818189,192032.40729272788,14200.777599999972,0,0,64911.069090908859,0,0,174716.98379345497,1311018.0625527222]
[null,2044,{"$f":"MAX(TREND(C86:C87,B86:B87,B113)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":490528.6041600015},0,{"$f":"TREND(E86:E87,B86:B87,B113)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B113)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B113)","v":1},{"$f":"TREND(H86:H87,B86:B87,B113)","v":1},768494.8131840023,0,{"$f":"TREND(K86:K87,B86:B87,B113)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B113)","v":0.1},13973797.353062442,0,13973797.353062442,2248808.3406098373,null,768494.8131840023,null,null,2047,1918.2010909090968,{"$f":"OFFSET($R36,MATCH(W$82,$A:$A),0)","v":802387.17127800151},0,1491.2758545454562,0,172886.82739200027,172886.82739200027,58333.532039999962,12918.335499999986,35531.864563090807,107105.39599287265,0,176676.73850181833,0,317733.48307374521,317733.48307374521,38275.312218181789,37466.627110909205,26989.837604399887,60343.884301308957,133160.94204872756,0,172598.72296930855,128819.00895523587,119159.93735700012,124129.69063167289,124129.69063167289,274564.59044890874,3705.7260579151916,1360.8119961407065,0,91986.821794254778,8894.2689000000246,11775.407350000052,162633.40069200046,12822.137427272741,122923.04981509116,10460.108547272714,70919.251800000202,110541.04794840048,105314.5933259998,492876.51784494607,151520.98527490962,0,0,115263.45832669051,222525.5834454548,343279.96374109236,24564.782709090854,32556.834284236353,480243.1086927274,526458.31844170822,41758.689691636311,5772.5961799999932,49104.080828836326,392257.31072727405,0,8182.1837742545267,17472.256558581841,17472.256558581841,17472.256558581841,33094.723421454539,67962.551156181536,36008.855999999912,97052.900610272234,{"$f":"OFFSET($R36,MATCH(CI$82,$A:$A),0)","v":20912.020919999923},50390.809997182034,12200.285600000032,91858.128769636707,3183.51022363636,1172.4500136363567,222582.1807462904,39978.179495181772,415848.51903092861,40948.222821600189,420891.94110240188,125914.09682618147,83147.96755129096,519003.00327272573,143192.80417909098,11096.147327272745,2425.5245454545511,105926.0711498189,1334150.7678414455,1339019.171097585,188167.26171927361,34108.522322727295,0,664596.44352327066,53476.316068363762,6994.1759236363723,81260.152913454003,198677.72983418184,0,141427.09019999858,146718.62195454445,0,0,663902.79040909128,146346.2688808906,147114.8872440008,86854.710448636251,795.9238445454539,7820.9279999999872,216420.22093309052,137280.99358800065,52017.574994509181,214392.41082000054,20187.476127709047,5597.0326400000049,25862.880654545268,0,7050.924310581845,404144.90428614576,60695.156048727535,9976.2091999999247,29851.76129887639,228284.19840000011,94812.605783018895,94157.268056727917,32610.662784000058,11338.452909090905,39339.801085090548,149783.36170909117,54966.773745545666,204954.63482356473,204954.63482356473,2629616.6089439881,74128.617251236181,{"$f":"OFFSET($R36,MATCH(EU$82,$A:$A),0)","v":6060.314000000013},11976.684741818113,167662.32898909133,137280.99358800065,43832.342342072792,276094.07142152847,90388.540272727609,7622.8331706000217,70462.131395781558,162633.40069200046,489717.36062836414,335613.66311601724,3852.2317525134886,1394.4609105818163,1097.5368960000014,8347.5075272727408,8347.5075272727408,52352.818036363693,804.86680909090865,0,0,0,58127.546373817997,254299.85871054535,24122.674799999986,430512.35699868924,274564.59044890874,337752.14071810973,970.74676636363552,11985.955874797557,95933.888626036016,27162.423771709058,20751.463127272669,64869.905203200025,22101.464088654568,124129.69063167289,117741.67143709082,9410.5044599999965,35517.876507490902,24175.357440000025,1339019.171097585,10390.722909999953,517212.0285355628,548184.87642239814,21896.306557036354,0,552833.25682909274,20751.463127272669,20018.909454545472,631802.83743283618,112059.61788709107,25412.051431472817,226643.57236309187,49884.704982981733,83186.678552726822,49884.704982981733,49884.704982981733,96271.320688364009,67148.307428072658,98162.323810909409,47452.961466654757,163016.68664781834,5669.5761909090797,126014.54440145442,{"$f":"OFFSET($R36,MATCH(HG$82,$A:$A),0)","v":0},143190.52677818196,16101.006356363709,2152.7301818181804,63901.647654546192,206749.9932083906,342098.39948864817,3993.7094836363831,30871.302879999974,637701.80521090969,55862.871753818144,22499.885183011196,0,0,0,72019.457883927113,1233592.8009600029,54966.773745545666,135395.59859090904,262916.98581818206,93056.008319999863,159022.36125272259,180065.36490589165,420046.30474363692,315235.03800272761,56821.629969090689,33489.658066908989,10431.113345454534,18552.979199999943,47531.640545454342,44625.306676363572,55006.115259927486,128819.00895523587,70368.766352181992,69913.986054545443,47059.354502727343,166644.62085818197,93884.381362691493,93562.837041600098,46236.102464454583,163709.35202421871,163709.35202421871,0,0,42762.105739040686,850894.15511312941,9109.0954900000361,332100.05270318151,194235.99523134597,14391.231679999968,0,0,66056.558545454405,0,0,176303.69011112754,1334150.7678414455]
[null,2045,{"$f":"MAX(TREND(C86:C87,B86:B87,B114)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":497739.74418000132},0,{"$f":"TREND(E86:E87,B86:B87,B114)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B114)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B114)","v":1},{"$f":"TREND(H86:H87,B86:B87,B114)","v":1},779792.26588200207,0,{"$f":"TREND(K86:K87,B86:B87,B114)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B114)","v":0.1},14179222.701287737,0,14179222.701287737,2132586.4648154667,null,779792.26588200207,null,null,2048,1937.9015345454609,{"$f":"OFFSET($R37,MATCH(W$82,$A:$A),0)","v":813684.62397600117},32530.419272727333,1506.252800000002,131514.69760000007,175450.5907898182,175450.5907898182,59240.270879999967,13066.448849999986,36002.308935272675,108427.68483229088,1330388.1575636342,179017.56595200021,7728.1038545454503,322446.40983621747,322446.40983621747,39053.537345454562,38228.422858181875,27409.089364799904,60885.200649163482,135261.33669360008,18901.892654545372,174886.13308625386,130526.21064174492,120374.7813840001,125877.99613352743,125877.99613352743,277373.52191781811,3754.7392276513274,1381.94766633166,2222.7077375999943,92925.041350691157,9048.5026363636716,11931.441200000059,164297.75983854578,12968.724280909111,124440.05927127309,10578.595112727256,72148.966000000015,112181.3688506185,106876.88664654532,498961.41312698257,154107.35283338235,422482.28434909321,96827.2690181816,116885.31734574484,225307.02316745505,346830.75195229257,24990.761599999969,32848.915209381827,489838.77263563621,536977.45006123546,42134.894103272658,5843.7901600000041,49709.142924218126,399627.20225454681,5441.700319999989,8274.9728637817971,17670.460549527284,17670.460549527284,17670.460549527284,33392.87408290906,68800.927234908842,36685.287272727117,98339.136526908711,{"$f":"OFFSET($R37,MATCH(CI$82,$A:$A),0)","v":21237.078239999944},51264.598117091009,12325.203200000018,92685.679479273007,3211.6989745454484,1189.8442545454454,225715.62444021759,40541.25244581818,421357.30113076547,41658.287047200189,427137.56534225639,127685.18152145455,84173.647079127404,526312.90472727118,144657.56302254557,11299.447018181847,2453.2977272727294,107596.27476130945,1357283.4731301744,1366244.5166591895,191263.17606807331,34638.49017818179,0,677627.7463374543,54082.852734545551,7056.9062836363737,82263.364677817706,201311.16071563645,42198.975679999916,144302.62258181721,149701.77027272619,34193.353963636328,28834.940272727283,673249.35483272793,149030.05821905439,149812.73462618285,88405.548257454517,804.01509818181876,7956.4907519999906,219288.02784436321,138517.7592960005,52547.396207563754,217412.02224000022,20453.100813599991,5654.241280000002,26399.631338181673,24587.418880909216,7121.7370368000375,409837.08603665541,61240.265842909306,10130.998399999924,30120.69608535276,230340.81280000042,96740.397138764602,96071.701869818862,33042.551808000084,11454.483090909082,39860.54454109064,151767.47781818215,55740.953657454687,207996.60846894633,207996.60846894633,2659449.0154298088,75039.619830109034,{"$f":"OFFSET($R37,MATCH(EU$82,$A:$A),0)","v":6154.4548000000068},12162.728029090853,170569.69972363673,138517.7592960005,44481.294952145538,280192.26435578265,91983.584963636473,7716.4397712000273,71786.054532654351,164297.75983854578,494126.23104000086,340829.75291039841,3927.7657084451157,1408.738667345453,1107.5145041454562,8442.8250872727367,8442.8250872727367,52945.312581818318,812.9580627272735,27536.710661818273,20847.430785454693,24381.660749090952,58649.21807127264,258415.48875927323,24366.338181818173,436901.88137628877,277373.52191781811,342761.92946640111,979.49223272727249,12154.772154724305,97646.993780072225,27495.80243869092,21141.357454545447,65670.768230400121,22393.75201658182,125877.99613352743,119423.69531476338,9535.0147200000065,35881.54077207268,24423.889152000007,1366244.5166591895,10537.071119999979,524888.15383112524,558484.49646588753,22093.570580072741,52206.669381817803,559104.41659636481,21141.357454545447,20372.184327272698,639602.57313731033,113544.35120290918,25747.352611854665,228964.15501527334,50500.565538327253,84210.06475636331,50500.565538327253,50500.565538327253,97767.658256727605,67750.234486690882,99864.560640000273,48037.123316945697,165028.33523781819,5739.4617454545223,128238.33047912734,{"$f":"OFFSET($R37,MATCH(HG$82,$A:$A),0)","v":63464.329076363705},144978.31981963679,16314.271476363705,2183.0132363636367,64935.920945455087,209661.96494372014,348206.56678079779,4046.3427490909235,31252.301559999934,646154.40645818342,56438.673506072708,22833.003570842306,15248.093999999925,17387.657636363525,17625.889818181749,73033.816445672666,1258264.6569792018,55740.953657454687,137405.45118181827,265933.2471752729,93901.972031999932,162008.80536417972,182450.77954560088,423830.50568727293,318074.05585090973,57863.642719999887,33903.110635636294,10550.673807272717,18781.089599999948,48301.14283636352,45347.755025454564,55780.849277672896,130526.21064174492,71298.690244363897,70850.697712363733,47680.282614545606,169152.65026909069,95510.701371927775,94404.988051199936,46806.854311636351,166785.25141352817,166785.25141352817,1944.8633454545343,6247.0320727272483,43396.072873383215,867895.78337934683,9250.6008800000418,335867.7779781812,196439.58316996408,14581.685759999964,308475.86640000157,149484.00384000037,67202.047999999952,26321.767680000048,16656.404160000035,177890.3964288001,1357283.4731301744]
[null,2046,{"$f":"MAX(TREND(C86:C87,B86:B87,B115)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":504950.88420000114},0,{"$f":"TREND(E86:E87,B86:B87,B115)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B115)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B115)","v":1},{"$f":"TREND(H86:H87,B86:B87,B115)","v":1},791089.71858000173,0,{"$f":"TREND(K86:K87,B86:B87,B115)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B115)","v":0.1},14384648.049513031,0,14384648.049513031,2021946.6277362744,null,791089.71858000173,null,null,2049,1957.601978181825,{"$f":"OFFSET($R38,MATCH(W$82,$A:$A),0)","v":824982.07667400094},32859.994363636477,1521.2297454545478,132988.36320000002,178014.35418763614,178014.35418763614,60147.009719999973,13214.562199999986,36472.753307454543,109749.9736717091,1353064.8576545417,181358.39340218209,7805.9510545454395,327159.33659868967,327159.33659868967,39831.762472727336,38990.218605454545,27828.34112519992,61426.516997018,137361.73133847257,19250.476945454488,177173.54320319914,132233.41232825399,121589.6254110001,127626.30163538198,127626.30163538198,280182.45338672749,3803.7523973874631,1403.0833365226135,2256.7287743999914,93863.260907127522,9202.7363727273187,12087.475050000066,165962.1189850911,13115.311134545482,125957.06872745501,10697.081678181799,73378.680199999828,113821.68975283654,108439.17996709084,505046.30840901914,156693.72039185505,430273.7604327295,98612.92002727231,118507.17636479918,228088.46288945532,350381.54016349278,25416.740490909084,33140.996134527297,499434.43657854502,547496.58168076281,42511.098514909005,5914.984140000015,50314.205019599925,406997.09378181957,5496.7364799999923,8367.7619533090674,17868.664540472728,17868.664540472728,17868.664540472728,33691.024744363582,69639.303313636148,37361.718545454321,99625.372443545202,{"$f":"OFFSET($R38,MATCH(CI$82,$A:$A),0)","v":21562.135559999966},52138.386236999984,12450.120800000004,93513.230188909292,3239.8877254545368,1207.2384954545341,228849.06813414479,41104.325396454587,426866.08323060232,42368.351272800195,433383.18958211096,129456.26621672763,85199.326606963848,533622.80618181662,146122.32186600019,11502.746709090949,2481.0709090909077,109266.4783728,1380416.1784189034,1393469.862220794,194359.09041687302,35168.458033636292,0,690659.04915163806,54689.389400727348,7119.6366436363751,83266.576442181424,203944.59159709106,42881.858559999848,147178.15496363584,152684.91859090794,34874.72269090917,29409.536545454524,682595.91925636469,151713.84755721816,152510.58200836493,89956.386066272797,812.10635181818361,8092.0535039999932,222155.83475563591,139754.52500400034,53077.217420618319,220431.6336599999,20718.725499490934,5711.4499199999991,26936.382021818077,25087.321752727381,7192.5497630182299,415529.26778716507,61785.375637091078,10285.787599999923,30389.630871829133,232397.42720000073,98668.188494510308,97986.135682909808,33474.440832000102,11570.513272727258,40381.287997090731,153751.59392727312,56515.133569363701,211038.5821143279,211038.5821143279,2689281.4219156289,75950.622408981886,{"$f":"OFFSET($R38,MATCH(EU$82,$A:$A),0)","v":6248.5956000000006},12348.771316363593,173477.07045818213,139754.52500400034,45130.247562218283,284290.45729003689,93578.629654545337,7810.0463718000337,73109.977669527158,165962.1189850911,498535.10145163757,346045.84270477953,4003.2996643767428,1423.0164241090897,1117.4921122909109,8538.1426472727326,8538.1426472727326,53537.807127272943,821.04931636363835,28044.554606363759,21262.864096363774,24867.514505454572,59170.889768727277,262531.11880800111,24610.001563636361,443291.40575388825,280182.45338672749,347771.71821469249,988.23769909090947,12323.588434651054,99360.098934108435,27829.181105672778,21531.251781818224,66471.631257600209,22686.039944509077,127626.30163538198,121105.71919243595,9659.5249800000165,36245.205036654457,24672.420863999989,1393469.862220794,10683.419330000004,532564.27912668779,568784.11650937691,22290.834603109128,52931.487709090579,565375.57636363676,21531.251781818224,20725.459199999925,647402.30884178437,115029.08451872728,26082.653792236517,231284.73766745484,51116.426093672781,85233.450959999784,51116.426093672781,51116.426093672781,99263.995825091217,68352.161545309107,101566.79746909114,48621.285167236638,167039.98382781804,5809.3472999999649,130462.11655680026,{"$f":"OFFSET($R38,MATCH(HG$82,$A:$A),0)","v":64546.092450909317},146766.11286109165,16527.536596363701,2213.2962909090929,65970.194236363983,212573.93667904969,354314.73407294741,4098.9760145454638,31633.300239999895,654607.00770545716,57014.475258327271,23166.121958673411,15515.590886363527,17692.699749999912,17935.097909090808,74048.17500741822,1282936.5129984007,56515.133569363701,139415.30377272749,268949.50853236369,94747.935743999988,164995.24947563684,184836.1941853101,427614.706630909,320913.07369909185,58905.655470909085,34316.563204363607,10670.234269090899,19009.199999999953,49070.645127272699,46070.203374545556,56555.583295418313,132233.41232825399,72228.614136545788,71787.409370182024,48301.210726363875,171660.67967999942,97137.021381164071,95247.13906079976,47377.606158818118,169861.15080283763,169861.15080283763,1971.8753363636279,6323.2128818181518,44030.040007725751,884897.41164556413,9392.1062700000475,339635.50325318088,198643.17110858217,14772.13983999996,313733.97775909305,152032.02663272806,68347.537454545498,26588.30382000003,16859.531040000031,179477.10274647266,1380416.1784189034]
[null,2047,{"$f":"MAX(TREND(C86:C87,B86:B87,B116)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":512162.02422000095},0,{"$f":"TREND(E86:E87,B86:B87,B116)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B116)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B116)","v":1},{"$f":"TREND(H86:H87,B86:B87,B116)","v":1},802387.17127800151,0,{"$f":"TREND(K86:K87,B86:B87,B116)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B116)","v":0.1},14590073.397738328,0,14590073.397738328,1916655.8813347551,null,802387.17127800151,null,null,2050,1977.302421818189,{"$f":"OFFSET($R39,MATCH(W$82,$A:$A),0)","v":836279.5293720006},33189.569454545504,1536.2066909090936,134462.02879999997,180578.11758545478,180578.11758545478,61053.748559999978,13362.675549999985,36943.197679636221,111072.26251112732,1375741.5577454492,183699.22085236394,7883.7982545454579,331872.26336116332,331872.26336116332,40609.98760000011,39752.014352727216,28247.592885599937,61967.833344872524,139462.12598334582,19599.061236363603,179460.95332014441,133940.61401476306,122804.46943800009,129374.60713723653,129374.60713723653,282991.38485563605,3852.7655671235989,1424.2190067135671,2290.7498111999885,94801.480463563901,9356.9701090909657,12243.508900000073,167626.47813163642,13261.897988181852,127474.07818363658,10815.568243636342,74608.394400000107,115462.01065505456,110001.47328763636,511131.20369105571,159280.08795032778,438065.23651636578,100398.57103636349,120129.03538385422,230869.9026114548,353932.328374693,25842.719381818199,33433.077059672767,509030.10052145383,558015.71330029017,42887.302926545352,5986.1781199999969,50919.267114981725,414366.98530909233,5551.7726399999956,8460.5510428363377,18066.868531418215,18066.868531418215,18066.868531418215,33989.175405818183,70477.679392363454,38038.149818181759,100911.60836018132,{"$f":"OFFSET($R39,MATCH(CI$82,$A:$A),0)","v":21887.192879999988},53012.174356909272,12575.038400000019,94340.780898545592,3268.0764763636325,1224.6327363636301,231982.51182807196,41667.398347090813,432374.86533043772,43078.415498400194,439628.81382196548,131227.35091199997,86225.006134800293,540932.70763636206,147587.08070945478,11706.04640000005,2508.8440909090932,110936.68198429128,1403548.883707627,1420695.2077823863,197455.00476567348,35698.425889090795,0,703690.35196581599,55295.926066909138,7182.3670036363765,84269.788206545127,206578.02247854564,43564.741440000013,150053.68734545354,155668.06690908968,35556.091418181779,29984.132818181766,691942.48368000134,154397.63689538196,155208.42939054625,91507.223875091062,820.19760545454483,8227.6162559999957,225023.64166690863,140991.29071200057,53607.038633672884,223451.24508000028,20984.350185381794,5768.6585599999962,27473.132705454482,25587.224624545546,7263.3624892363996,421221.44953767327,62330.485431273031,10440.576799999923,30658.565658305502,234454.04160000011,100595.97985025539,99900.569496000768,33906.32985600012,11686.543454545434,40902.03145309064,155735.71003636406,57289.313481272897,214080.5557597102,214080.5557597102,2719113.8284014496,76861.624987854375,{"$f":"OFFSET($R39,MATCH(EU$82,$A:$A),0)","v":6342.7363999999943},12534.814603636332,176384.44119272754,140991.29071200057,45779.200172291028,288388.65022429242,95173.674345454667,7903.6529724000175,74433.90080639995,167626.47813163642,502943.97186327435,351261.93249916215,4078.8336203083918,1437.2941808727264,1127.4697204363656,8633.4602072727284,8633.4602072727284,54130.301672727335,829.14056999999957,28552.398550909129,21678.297407272854,25353.368261818192,59692.561466181724,266646.74885672756,24853.664945454548,449680.93013148772,282991.38485563605,352781.50696298247,996.98316545454645,12492.404714577759,101073.20408814464,28162.559772654549,21921.146109090885,67272.494284800108,22978.32787243633,129374.60713723653,122787.74307010851,9784.0352399999974,36608.869301236322,24920.952575999971,1420695.2077823863,10829.767539999972,540240.4044222529,579083.73655286932,22488.098626145424,53656.306036363356,571646.73613091034,21921.146109090885,21078.734072727268,655202.04454625549,116513.81783454539,26417.954972618278,233605.32031963702,51732.286649018126,86256.837163635893,51732.286649018126,51732.286649018126,100760.33339345481,68954.088603927332,103269.034298182,49205.447017527586,169051.63241781792,5879.2328545454366,132685.90263447247,{"$f":"OFFSET($R39,MATCH(HG$82,$A:$A),0)","v":65627.855825454462},148553.90590254575,16740.801716363698,2243.5793454545492,67004.467527273344,215485.90841437926,360422.90136509703,4151.6092800000188,32014.298919999972,663059.60895272798,57590.277010581834,23499.240346504517,15783.087772727245,17997.7418636363,18244.305999999982,75062.53356916341,1307608.3690175996,57289.313481272897,141425.15636363626,271965.76988945453,95593.899456000043,167981.69358709469,187221.60882501933,431398.90757454501,323752.09154727327,59947.668221818283,34730.015773090818,10789.794730909081,19237.310399999958,49840.147418181645,46792.651723636314,57330.317313163723,133940.61401476306,73158.538028727693,72724.12102799995,48922.138838181963,174168.70909090887,98763.341390400354,96089.290070399933,47948.358006000075,172937.05019214581,172937.05019214581,1998.8873272727142,6399.3936909090553,44664.00714206828,901899.03991178155,9533.6116600000532,343403.22852818051,200846.75904720026,14962.593919999956,318992.08911818266,154580.04942545481,69493.026909091044,26854.839960000012,17062.657920000027,181063.80906414523,1403548.883707627]
[null,2048,{"$f":"MAX(TREND(C86:C87,B86:B87,B117)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":519373.16424000077},0,{"$f":"TREND(E86:E87,B86:B87,B117)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B117)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B117)","v":1},{"$f":"TREND(H86:H87,B86:B87,B117)","v":1},813684.62397600117,0,{"$f":"TREND(K86:K87,B86:B87,B117)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B117)","v":0.1},14795498.745963622,0,14795498.745963622,1816487.8664687751,null,813684.62397600117,null,null,2051,0,{"$f":"OFFSET($R40,MATCH(W$82,$A:$A),0)","v":0},33519.144545454648,1551.1836363636394,135935.69439999992,183141.88098327271,183141.88098327271,61960.487399999984,0,0,0,1398418.2578363642,0,0,336585.19012363558,336585.19012363558,41388.21272727265,40513.810100000119,28666.844645999954,62509.149692727042,141562.52062821831,19947.645527272602,181748.36343709042,0,0,131122.91263909108,131122.91263909108,0,3901.7787368597346,1445.3546769045279,2324.7708480000001,95739.700020000266,9511.2038454545545,12399.542750000081,0,13408.484841818223,0,0,0,0,0,517216.09897309222,0,445856.71260000207,102184.2220454542,0,0,357483.11658589321,0,33725.15798481815,518625.76446436258,568534.84491981741,43263.507338181786,0,51524.329210363525,421736.87683636509,0,8553.3401323636081,18265.072522363655,18265.072522363655,18265.072522363655,0,71316.05547109076,0,102197.84427681781,{"$f":"OFFSET($R40,MATCH(CI$82,$A:$A),0)","v":0},53885.962476818248,12699.956000000006,95168.331608182241,3296.2652272727209,0,0,0,437883.64743027458,43788.479724000201,445874.43806182005,132998.43560727304,0,0,0,0,2536.6172727272715,112606.88559578183,0,1447920.5533439908,0,36228.393744545479,0,0,0,0,85272.99997090848,209211.45336000025,44247.624319999944,0,0,0,0,0,0,0,0,0,8363.1790079999992,0,0,54136.859846727457,0,21249.974871272738,5825.8672000000079,28009.883389090654,26087.127496363712,7334.175215454592,426913.63128818292,62875.595225454803,0,0,0,0,0,34338.218880000146,11802.573636363639,41422.774909090731,0,0,0,0,0,77772.627566727228,{"$f":"OFFSET($R40,MATCH(EU$82,$A:$A),0)","v":6436.8772000000172},12720.857890909014,179291.81192727294,0,0,0,96768.719036363531,7997.259573000023,75757.823943272393,0,0,0,4154.3675762400189,0,1137.4473285818203,8728.7777672727243,8728.7777672727243,54722.79621818196,0,0,22093.730718181934,25839.222018181812,60214.23316363636,270762.37890545547,25097.328327272735,0,0,0,1005.7286318181806,0,102786.30924218149,28495.938439636411,0,0,0,131122.91263909108,124469.76694778174,0,0,25169.484288000047,1447920.5533439908,0,547916.52971781546,0,0,0,577917.89589818229,0,0,0,117998.55115036387,0,0,0,0,0,0,102256.67096181841,69556.015662545382,104971.27112727286,49789.608867818344,171063.2810078185,5949.1184090908791,134909.68871214538,{"$f":"OFFSET($R40,MATCH(HG$82,$A:$A),0)","v":66709.619200000074},150341.69894400061,16954.066836363694,2273.8623999999982,68038.740818182239,218397.8801497088,366531.06865724816,4204.2425454545591,32395.297599999933,0,0,0,16050.584659090848,18302.783977272571,18553.514090909041,76076.892130908949,0,0,143435.00895454548,0,96439.863168000098,0,189607.02346472783,435183.10851818253,326591.10939545539,60989.680972727016,0,0,19465.420799999963,50609.649709090823,47515.100072727306,0,0,0,0,0,176676.73850181763,100389.66139963665,96931.441079999771,48519.109853181842,176012.94958145526,176012.94958145526,2025.8993181818078,6475.5744999999879,0,918900.66817799886,0,347170.95380318171,203050.34698581838,0,324250.20047727413,157128.0722181825,70638.516363636125,27121.376099999994,17265.784800000023,182650.51538181846,0]
[null,2049,{"$f":"MAX(TREND(C86:C87,B86:B87,B118)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":526584.30426000059},0,{"$f":"TREND(E86:E87,B86:B87,B118)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B118)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B118)","v":1},{"$f":"TREND(H86:H87,B86:B87,B118)","v":1},824982.07667400094,0,{"$f":"TREND(K86:K87,B86:B87,B118)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B118)","v":0.1},15000924.094188917,0,15000924.094188917,1721222.9477757222,null,824982.07667400094,null,null,2052,{"$f":"OFFSET($R41,MATCH(V$82,$A:$A),0)","v":0},{"$f":"OFFSET($R41,MATCH(W$82,$A:$A),0)","v":0},0,0,0,185705.64438109065,185705.64438109065,62867.226239999989,0,0,0,0,0,0,341298.11688610783,341298.11688610783,0,0,0,0,0,0,184035.7735540357,0,0,0,0,0,0,0,0,96677.919576436645,9665.4375818182016,12555.576600000088,0,0,0,0,0,0,0,0,0,453648.18868363835,103969.87305454537,0,0,361033.90479709191,0,0,0,0,43639.711749818132,0,52129.391305745325,429106.76836363785,0,0,0,0,0,0,72154.431549818066,0,0,{"$f":"OFFSET($R41,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,443392.42953011143,0,452120.06230167462,134769.5203025454,0,0,0,0,2564.390454545457,114277.08920727309,0,1475145.8989055953,0,0,0,0,0,0,0,0,44930.507199999876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,432605.81303869118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R41,MATCH(EU$82,$A:$A),0)","v":6531.0180000000109},0,182199.18266181834,0,0,0,0,0,77081.7470801452,0,0,0,0,0,0,0,0,0,0,0,22509.164029091015,26325.075774545548,60735.904861090814,274878.00895418192,0,0,0,0,1014.4740981818176,0,0,28829.317106618179,0,0,0,0,0,0,0,0,1475145.8989055953,0,555592.65501338057,0,0,0,584189.05566545576,0,0,0,0,0,0,0,0,0,0,103753.00853018202,70157.942721163607,106673.50795636373,0,173074.92959781835,0,0,{"$f":"OFFSET($R41,MATCH(HG$82,$A:$A),0)","v":67791.382574545685},0,17167.331956363691,2304.1454545454544,0,221309.85188503761,372639.23594939779,4256.8758109090995,32776.296279999893,0,0,0,0,0,0,77091.250692654503,0,0,145444.86154545471,0,97285.826879999804,0,191992.43810443705,438967.3094618186,329430.12724363682,0,0,0,19693.531199999969,0,0,0,0,0,0,0,0,102015.98140887293,0,0,0,0,0,0,0,0,0,350938.67907818133,205253.93492443647,0,329508.31183636561,159676.09501090925,71784.005818181671,27387.912240000092,17468.911680000019,0,0]
[null,2050,{"$f":"MAX(TREND(C86:C87,B86:B87,B119)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":533795.4442800004},0,{"$f":"TREND(E86:E87,B86:B87,B119)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B119)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B119)","v":1},{"$f":"TREND(H86:H87,B86:B87,B119)","v":1},836279.5293720006,0,{"$f":"TREND(K86:K87,B86:B87,B119)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B119)","v":0.1},15206349.442414211,0,15206349.442414211,1630648.3027087692,null,836279.5293720006,null,null,2053,0,{"$f":"OFFSET($R42,MATCH(W$82,$A:$A),0)","v":0},0,0,0,188269.40777890928,188269.40777890928,63773.965079999994,0,0,0,0,0,0,346011.04364858149,346011.04364858149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9819.6713181818486,12711.610450000037,0,0,0,0,0,0,0,0,0,461439.66476727463,105755.52406363608,0,0,364584.69300829212,0,0,0,0,0,0,52734.453401127124,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R42,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,458365.68654152914,0,0,0,0,0,0,115947.29281876366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R42,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,78405.670217017992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29162.69577360004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,590460.21543272783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R42,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,224221.82362036715,0,0,33157.29495999997,0,0,0,0,0,0,78105.609254400057,0,0,0,0,0,0,0,442751.51040545461,332269.14509181894,0,0,0,19921.641599999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C86:C87,B86:B87,B120)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B120)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B120)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B120)","v":1},{"$f":"TREND(H86:H87,B86:B87,B120)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B120)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B120)","v":0.1},0,0,0,0,null,0,null,null,2054,0,{"$f":"OFFSET($R43,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R43,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R43,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R43,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C86:C87,B86:B87,B121)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B121)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B121)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B121)","v":1},{"$f":"TREND(H86:H87,B86:B87,B121)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B121)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B121)","v":0.1},0,0,0,0,null,0,null,null,2055,0,{"$f":"OFFSET($R44,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R44,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R44,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R44,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C86:C87,B86:B87,B122)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B122)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B122)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B122)","v":1},{"$f":"TREND(H86:H87,B86:B87,B122)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B122)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B122)","v":0.1},0,0,0,0,null,0,null,null,2056,0,{"$f":"OFFSET($R45,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R45,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R45,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R45,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C86:C87,B86:B87,B123)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B123)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B123)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B123)","v":1},{"$f":"TREND(H86:H87,B86:B87,B123)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B123)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B123)","v":0.1},0,0,0,0,null,0,null,null,2057,0,{"$f":"OFFSET($R46,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R46,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R46,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R46,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C86:C87,B86:B87,B124)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B124)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B124)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B124)","v":1},{"$f":"TREND(H86:H87,B86:B87,B124)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B124)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B124)","v":0.1},0,0,0,0,null,0,null,null,2058,0,{"$f":"OFFSET($R47,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R47,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R47,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R47,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C86:C87,B86:B87,B125)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B125)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B125)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B125)","v":1},{"$f":"TREND(H86:H87,B86:B87,B125)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B125)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B125)","v":0.1},0,0,0,0,null,0,null,null,2059,0,{"$f":"OFFSET($R48,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R48,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R48,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R48,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C86:C87,B86:B87,B126)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B126)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B126)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B126)","v":1},{"$f":"TREND(H86:H87,B86:B87,B126)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B126)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B126)","v":0.1},0,0,0,0,null,0,null,null,2060,0,{"$f":"OFFSET($R49,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R49,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R49,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R49,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C86:C87,B86:B87,B127)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B127)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B127)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B127)","v":1},{"$f":"TREND(H86:H87,B86:B87,B127)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B127)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B127)","v":0.1},0,0,0,0,null,0,null,null,2061,0,{"$f":"OFFSET($R50,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R50,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R50,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R50,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C86:C87,B86:B87,B128)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B128)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B128)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B128)","v":1},{"$f":"TREND(H86:H87,B86:B87,B128)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B128)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B128)","v":0.1},0,0,0,0,null,0,null,null,2062,0,{"$f":"OFFSET($R51,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R51,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R51,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R51,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C86:C87,B86:B87,B129)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B129)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B129)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B129)","v":1},{"$f":"TREND(H86:H87,B86:B87,B129)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B129)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B129)","v":0.1},0,0,0,0,null,0,null,null,2063,0,{"$f":"OFFSET($R52,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R52,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R52,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R52,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C86:C87,B86:B87,B130)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B130)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B130)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B130)","v":1},{"$f":"TREND(H86:H87,B86:B87,B130)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B130)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B130)","v":0.1},0,0,0,0,null,0,null,null,2064,0,{"$f":"OFFSET($R53,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R53,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R53,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R53,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C86:C87,B86:B87,B131)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B131)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B131)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B131)","v":1},{"$f":"TREND(H86:H87,B86:B87,B131)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B131)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B131)","v":0.1},0,0,0,0,null,0,null,null,2065,0,{"$f":"OFFSET($R54,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R54,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R54,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R54,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C86:C87,B86:B87,B132)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B132)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B132)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B132)","v":1},{"$f":"TREND(H86:H87,B86:B87,B132)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B132)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B132)","v":0.1},0,0,0,0,null,0,null,null,2066,0,{"$f":"OFFSET($R55,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R55,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R55,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R55,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C86:C87,B86:B87,B133)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B133)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B133)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B133)","v":1},{"$f":"TREND(H86:H87,B86:B87,B133)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B133)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B133)","v":0.1},0,0,0,0,null,0,null,null,2067,0,{"$f":"OFFSET($R56,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R56,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R56,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R56,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C86:C87,B86:B87,B134)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B134)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B134)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B134)","v":1},{"$f":"TREND(H86:H87,B86:B87,B134)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B134)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B134)","v":0.1},0,0,0,0,null,0,null,null,2068,0,{"$f":"OFFSET($R57,MATCH(W$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R57,MATCH(CI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R57,MATCH(EU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R57,MATCH(HG$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C86:C87,B86:B87,B135)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B135)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B135)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B135)","v":1},{"$f":"TREND(H86:H87,B86:B87,B135)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B135)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B135)","v":0.1},0,0,0,0,null,0,null,null,"Total",{"$f":"SUM(V86:V134)","v":29194.730281309196},{"$f":"SUM(W86:W134)","v":15902333.34221003},49229.960327272638,31851.113304242466,234651.90625066764,3956212.4788363646,3956212.4788363646,970944.00977279886,246247.3676583028,760696.19013490749,2152430.3943905449,2526957.8994368352,3782655.4479476423,-6395.4541507878639,7717613.8452671804,7275376.8763810731,483839.55469818215,472785.89142424287,284921.69893263857,1405445.1740210864,3259103.7305736011,63242.4651049694,4057210.4716668893,2570286.942569261,2434465.5751350047,2589832.7161628762,2117790.2306621484,6039035.3228825452,70192.515839960339,14365.334660039407,2751.3053012945538,2068900.4718977511,142691.13616727371,195113.95030230426,3577006.889766553,278993.33312760037,2470396.4825114626,152657.72342043617,690526.94179490907,2177815.9816005528,2074922.1708063609,11140129.132206563,2930111.3909663386,1640798.3501227591,35094.074046548107,2448909.5652037659,4462374.4675587388,6663541.096983307,478203.12336533249,705124.10396503634,11160468.16152655,8757626.2617633641,1015552.3888799984,109567.18076562426,1141665.3639065439,6797576.7206254732,-2483.6818350544272,210821.16640545387,450054.73477563669,450054.73477563669,450054.73477563669,737591.14199781744,949506.20691290533,710641.11778908735,2178812.5282127187,{"$f":"SUM(CI86:CI134)","v":362136.05031316262},1028924.8235146386,176391.47432242459,2429694.7319072806,61329.297748969526,11669.951275696829,4726126.9110908238,792288.90036409104,9168502.226254845,889508.36540618597,9637097.096347684,2760135.5240029078,1671105.720850094,10285618.903636334,2925661.2176776389,156276.15448460655,45398.331018181867,2553384.4328801581,25786108.239650752,29639396.292182986,3905009.518914341,703842.16264636326,169.28227490917314,13386371.182710551,1165439.2988858207,112470.57926312742,1717356.5788974429,4170806.7056421819,98922.064205576506,1029311.0207170821,1070937.9478509021,89649.33584872722,70723.767002424298,13165615.497325471,1725002.9826916354,1734766.5900363759,1365510.982613727,15843.111831599999,187792.01517381798,3475959.1537272674,2830921.6200600108,1199111.785957094,3434786.6049000039,425081.02763738151,30383.164179394098,219588.44430370798,89419.99092050959,162784.16998109189,9434169.3204365671,1314241.3168167321,172774.06799951388,664684.30701929529,2486903.0040669143,1789973.3411482035,1469739.6159345573,731858.11704727495,57330.979151514897,825840.81316944759,3206494.7328727352,1089493.1663922761,4040664.1826182003,4040664.1826182003,53211154.960079789,1273603.9474927629,{"$f":"SUM(EU86:EU134)","v":117002.4653672729},205260.6503563624,2522136.9746338921,2830921.6200600108,863793.4030721836,5447717.2420036588,1682583.8470106705,161155.09213140063,1571776.3833687226,4071090.7327592815,10088629.694382565,6572868.8516009636,90010.051050284339,29677.852597150504,18868.056107380395,123488.00052349108,123488.00052349108,1071981.5792640033,16030.953833563652,63095.540968327223,92520.70727301875,110077.99609774574,1317880.0085061796,5495846.1022385582,556393.52363636345,9084200.1272633616,6039035.3228825452,7124637.0240650438,23629.186504545451,237572.92139289045,1949614.3656663159,631626.66090254579,231986.66609260603,1046764.379415274,534298.00111592736,2117790.2306621484,2623521.8693650849,177825.32637367284,781759.1524965805,518430.30462836375,28077597.118013408,180736.1367310663,11295222.613046935,10451985.313743208,487469.41632621863,-57354.49899054566,15391451.313992763,231986.66609260603,381504.9369643628,12681108.336643113,2350812.0830907291,544808.00634447567,4637983.5531081976,1002501.8275243631,1672062.0200072653,1002501.8275243631,1002501.8275243631,2087457.5709098259,1523978.0985530175,1906058.8842577511,1074089.3588596429,3616511.8264876367,119457.53097757521,2559415.7939758562,{"$f":"SUM(HG86:HG134)","v":88779.965529989538},3022634.4654196464,229881.67692683704,-26257.690492121197,376244.84938909416,3966109.6369065493,6107332.0547805605,78323.211434472993,510606.44882753829,13648665.392574584,1228795.5140012361,474741.72930843325,46438.992140909046,52955.821816666365,53680.568139393821,1655882.2415010894,23289724.286649648,1089493.1663922761,2098794.2869321196,6485232.8128349166,2263293.8641279978,3033694.2691797898,3970015.6214970397,4340720.8866818193,3257578.3679318242,721959.4165573318,244466.70567272676,152321.33612349059,306835.12392145325,580525.27018618071,545028.85942690936,1089471.0900043678,2570286.942569261,1404254.8002245515,1393153.786624366,940243.05903182155,3451861.6352581796,1681108.1042784092,2476337.9606210901,1176644.56437,2748526.1478608884,2748526.1478608884,-5396.995783636241,-20534.702015151408,842566.32304039516,16963946.445335258,157747.90185608572,3107576.5248877215,1818846.7294617491,69378.79747180597,893983.19445019378,403335.02127010643,703030.15230060637,39947.647164217895,8265.9098367999395,4113358.6023883675,25786108.239650752]
[null,2067,{"$f":"MAX(TREND(C86:C87,B86:B87,B136)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B136)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B136)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B136)","v":1},{"$f":"TREND(H86:H87,B86:B87,B136)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B136)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B136)","v":0.1},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C86:C87,B86:B87,B137)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"TREND(E86:E87,B86:B87,B137)","v":1.5666666666666667},{"$f":"TREND(F86:F87,B86:B87,B137)","v":1.6120000000000001},{"$f":"TREND(G86:G87,B86:B87,B137)","v":1},{"$f":"TREND(H86:H87,B86:B87,B137)","v":1},0,0,{"$f":"TREND(K86:K87,B86:B87,B137)","v":0.16666666666666669},{"$f":"TREND(L86:L87,B86:B87,B137)","v":0.1},0,0,0,0,null,0,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":"* Induced Travel Not Counted"}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P89:P137)","v":64105934.682913855},null,{"$f":"SUM(R89:R137)","v":15902333.34221003}]
[]
[]
[]
[{"$f":"MAX($A$1:A141)+1","v":3},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A142,1)),\"Not Used\",INDEX(ModelGroup,A142,1))","v":"1P3252"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A142,3)*AnnualFactor","v":23302.316727272759},{"$f":"INDEX(ModelData1B,A142,3)*AnnualFactor","v":51782.926060606122},{"$f":"INDEX(ModelData1NB,A142,5)","v":1},{"$f":"INDEX(ModelData1B,A142,5)","v":1.5779999999999998},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A142,1)),INDEX(ModelData1NB,A142,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A142,1)),INDEX(ModelData1B,A142,1)*AnnualFactor,1)","v":1},{"$f":"C148*E148/G148","v":23302.316727272759},{"$f":"D148*F148/H148","v":81713.457323636452},{"$f":"INDEX(ModelData1NB,A142,6)","v":1},{"$f":"INDEX(ModelData1B,A142,6)","v":0.15},{"$f":"(I148*(K148*ValTimeTruck+(1-K148)*ValTimeAuto)-J148*(L148*ValTimeTruck+(1-L148)*ValTimeAuto))*MIN(G148,H148)*(1+TTUprater)^($B148-YearCurrent)","v":-802353.13699236431},{"$f":"IF(AND(H148>G148,Induced=\"Y\"),(I148*(K148*ValTimeTruck+(1-K148)*ValTimeAuto)-J148*(L148*ValTimeTruck+(1-L148)*ValTimeAuto))*(H148-G148)*0.5,0)*(1+TTUprater)^($B148-YearCurrent)","v":0},{"$f":"SUM(M148:N148)","v":-802353.13699236431},{"$f":"O148/(1+DiscRate)^(B148-YearCurrent)","v":-654959.16224358184},null,{"$f":"(I148-J148)*MIN(G148,H148)","v":-58411.140596363693}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A142,3)*AnnualFactor","v":29893.818545454582},{"$f":"INDEX(ModelData20B,A142,3)*AnnualFactor","v":66430.707878787929},{"$f":"INDEX(ModelData20NB,A142,5)","v":1},{"$f":"INDEX(ModelData20B,A142,5)","v":1.5779999999999998},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A142,1)),INDEX(ModelData20NB,A142,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A142,1)),INDEX(ModelData20B,A142,1)*AnnualFactor,1)","v":1},{"$f":"C149*E149/G149","v":29893.818545454582},{"$f":"D149*F149/H149","v":104827.65703272734},{"$f":"INDEX(ModelData20NB,A142,6)","v":1},{"$f":"INDEX(ModelData20B,A142,6)","v":0.15},{"$f":"(I149*(K149*ValTimeTruck+(1-K149)*ValTimeAuto)-J149*(L149*ValTimeTruck+(1-L149)*ValTimeAuto))*MIN(G149,H149)*(1+TTUprater)^($B149-YearCurrent)","v":-1029313.9247632731},{"$f":"IF(AND(H149>G149,Induced=\"Y\"),(I149*(K149*ValTimeTruck+(1-K149)*ValTimeAuto)-J149*(L149*ValTimeTruck+(1-L149)*ValTimeAuto))*(H149-G149)*0.5,0)*(1+TTUprater)^($B149-YearCurrent)","v":0},{"$f":"SUM(M149:N149)","v":-1029313.9247632731},{"$f":"O149/(1+DiscRate)^(B149-YearCurrent)","v":-217130.56441264061},null,{"$f":"(I149-J149)*MIN(G149,H149)","v":-74933.838487272762}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C148:C149,B148:B149,B151)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B151)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"TREND(E148:E149,B148:B149,B151)","v":1},{"$f":"TREND(F148:F149,B148:B149,B151)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B151)","v":1},{"$f":"TREND(H148:H149,B148:B149,B151)","v":1},{"$f":"C151*E151/G151","v":0},{"$f":"D151*F151/H151","v":0},{"$f":"TREND(K148:K149,B148:B149,B151)","v":1},{"$f":"TREND(L148:L149,B148:B149,B151)","v":0.15},{"$f":"(I151*(K151*ValTimeTruck+(1-K151)*ValTimeAuto)-J151*(L151*ValTimeTruck+(1-L151)*ValTimeAuto))*MIN(G151,H151)*(1+TTUprater)^($B151-YearCurrent)","v":0},{"$f":"IF(AND(H151>G151,Induced=\"Y\"),(I151*(K151*ValTimeTruck+(1-K151)*ValTimeAuto)-J151*(L151*ValTimeTruck+(1-L151)*ValTimeAuto))*(H151-G151)*0.5,0)*(1+TTUprater)^($B151-YearCurrent)","v":0},{"$f":"SUM(M151:N151)","v":0},{"$f":"O151/(1+DiscRate)^(B151-YearCurrent)","v":0},null,{"$f":"(I151-J151)*MIN(G151,H151)","v":0}]
[null,{"$f":"B151+1","v":2021},{"$f":"MAX(TREND(C148:C149,B148:B149,B152)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B152)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":52515.315151515417},{"$f":"TREND(E148:E149,B148:B149,B152)","v":1},{"$f":"TREND(F148:F149,B148:B149,B152)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B152)","v":1},{"$f":"TREND(H148:H149,B148:B149,B152)","v":1},{"$f":"C152*E152/G152","v":0},{"$f":"D152*F152/H152","v":82869.167309091325},{"$f":"TREND(K148:K149,B148:B149,B152)","v":1},{"$f":"TREND(L148:L149,B148:B149,B152)","v":0.15},-1489573.2823809166,0,{"$f":"SUM(M152:N152)","v":-1489573.2823809166},-1136388.3251223175,null,-82869.167309091325]
[null,{"$f":"B152+1","v":2022},{"$f":"MAX(TREND(C148:C149,B148:B149,B153)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B153)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"TREND(E148:E149,B148:B149,B153)","v":1},{"$f":"TREND(F148:F149,B148:B149,B153)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B153)","v":1},{"$f":"TREND(H148:H149,B148:B149,B153)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B153)","v":1},{"$f":"TREND(L148:L149,B148:B149,B153)","v":0.15},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C148:C149,B148:B149,B154)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B154)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"TREND(E148:E149,B148:B149,B154)","v":1},{"$f":"TREND(F148:F149,B148:B149,B154)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B154)","v":1},{"$f":"TREND(H148:H149,B148:B149,B154)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B154)","v":1},{"$f":"TREND(L148:L149,B148:B149,B154)","v":0.15},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C148:C149,B148:B149,B155)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B155)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"TREND(E148:E149,B148:B149,B155)","v":1},{"$f":"TREND(F148:F149,B148:B149,B155)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B155)","v":1},{"$f":"TREND(H148:H149,B148:B149,B155)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B155)","v":1},{"$f":"TREND(L148:L149,B148:B149,B155)","v":0.15},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C148:C149,B148:B149,B156)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B156)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"TREND(E148:E149,B148:B149,B156)","v":1},{"$f":"TREND(F148:F149,B148:B149,B156)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B156)","v":1},{"$f":"TREND(H148:H149,B148:B149,B156)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B156)","v":1},{"$f":"TREND(L148:L149,B148:B149,B156)","v":0.15},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C148:C149,B148:B149,B157)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B157)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"TREND(E148:E149,B148:B149,B157)","v":1},{"$f":"TREND(F148:F149,B148:B149,B157)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B157)","v":1},{"$f":"TREND(H148:H149,B148:B149,B157)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B157)","v":1},{"$f":"TREND(L148:L149,B148:B149,B157)","v":0.15},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C148:C149,B148:B149,B158)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B158)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"TREND(E148:E149,B148:B149,B158)","v":1},{"$f":"TREND(F148:F149,B148:B149,B158)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B158)","v":1},{"$f":"TREND(H148:H149,B148:B149,B158)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B158)","v":1},{"$f":"TREND(L148:L149,B148:B149,B158)","v":0.15},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C148:C149,B148:B149,B159)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B159)","v":1},{"$f":"TREND(F148:F149,B148:B149,B159)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B159)","v":1},{"$f":"TREND(H148:H149,B148:B149,B159)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B159)","v":1},{"$f":"TREND(L148:L149,B148:B149,B159)","v":0.15},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C148:C149,B148:B149,B160)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B160)","v":1},{"$f":"TREND(F148:F149,B148:B149,B160)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B160)","v":1},{"$f":"TREND(H148:H149,B148:B149,B160)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B160)","v":1},{"$f":"TREND(L148:L149,B148:B149,B160)","v":0.15},0,0,0,0,null,0]
[null,2030,{"$f":"MAX(TREND(C148:C149,B148:B149,B161)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B161)","v":1},{"$f":"TREND(F148:F149,B148:B149,B161)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B161)","v":1},{"$f":"TREND(H148:H149,B148:B149,B161)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B161)","v":1},{"$f":"TREND(L148:L149,B148:B149,B161)","v":0.15},{"$f":"(I161*(K161*ValTimeTruck+(1-K161)*ValTimeAuto)-J161*(L161*ValTimeTruck+(1-L161)*ValTimeAuto))*MIN(G161,H161)*(1+TTUprater)^(B161-YearCurrent)","v":0},{"$f":"IF(AND(H161>G161,Induced=\"Y\"),(I161*(K161*ValTimeTruck+(1-K161)*ValTimeAuto)-J161*(L161*ValTimeTruck+(1-L161)*ValTimeAuto))*(H161-G161)*0.5,0)*(1+TTUprater)^(B161-YearCurrent)","v":0},0,0,null,0]
[null,2031,{"$f":"MAX(TREND(C148:C149,B148:B149,B162)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B162)","v":1},{"$f":"TREND(F148:F149,B148:B149,B162)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B162)","v":1},{"$f":"TREND(H148:H149,B148:B149,B162)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B162)","v":1},{"$f":"TREND(L148:L149,B148:B149,B162)","v":0.15},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C148:C149,B148:B149,B163)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B163)","v":1},{"$f":"TREND(F148:F149,B148:B149,B163)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B163)","v":1},{"$f":"TREND(H148:H149,B148:B149,B163)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B163)","v":1},{"$f":"TREND(L148:L149,B148:B149,B163)","v":0.15},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C148:C149,B148:B149,B164)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B164)","v":1},{"$f":"TREND(F148:F149,B148:B149,B164)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B164)","v":1},{"$f":"TREND(H148:H149,B148:B149,B164)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B164)","v":1},{"$f":"TREND(L148:L149,B148:B149,B164)","v":0.15},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C148:C149,B148:B149,B165)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B165)","v":1},{"$f":"TREND(F148:F149,B148:B149,B165)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B165)","v":1},{"$f":"TREND(H148:H149,B148:B149,B165)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B165)","v":1},{"$f":"TREND(L148:L149,B148:B149,B165)","v":0.15},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C148:C149,B148:B149,B166)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B166)","v":1},{"$f":"TREND(F148:F149,B148:B149,B166)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B166)","v":1},{"$f":"TREND(H148:H149,B148:B149,B166)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B166)","v":1},{"$f":"TREND(L148:L149,B148:B149,B166)","v":0.15},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C148:C149,B148:B149,B167)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B167)","v":1},{"$f":"TREND(F148:F149,B148:B149,B167)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B167)","v":1},{"$f":"TREND(H148:H149,B148:B149,B167)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B167)","v":1},{"$f":"TREND(L148:L149,B148:B149,B167)","v":0.15},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C148:C149,B148:B149,B168)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B168)","v":1},{"$f":"TREND(F148:F149,B148:B149,B168)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B168)","v":1},{"$f":"TREND(H148:H149,B148:B149,B168)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B168)","v":1},{"$f":"TREND(L148:L149,B148:B149,B168)","v":0.15},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C148:C149,B148:B149,B169)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B169)","v":1},{"$f":"TREND(F148:F149,B148:B149,B169)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B169)","v":1},{"$f":"TREND(H148:H149,B148:B149,B169)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B169)","v":1},{"$f":"TREND(L148:L149,B148:B149,B169)","v":0.15},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C148:C149,B148:B149,B170)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B170)","v":1},{"$f":"TREND(F148:F149,B148:B149,B170)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B170)","v":1},{"$f":"TREND(H148:H149,B148:B149,B170)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B170)","v":1},{"$f":"TREND(L148:L149,B148:B149,B170)","v":0.15},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C148:C149,B148:B149,B171)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B171)","v":1},{"$f":"TREND(F148:F149,B148:B149,B171)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B171)","v":1},{"$f":"TREND(H148:H149,B148:B149,B171)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B171)","v":1},{"$f":"TREND(L148:L149,B148:B149,B171)","v":0.15},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C148:C149,B148:B149,B172)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B172)","v":1},{"$f":"TREND(F148:F149,B148:B149,B172)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B172)","v":1},{"$f":"TREND(H148:H149,B148:B149,B172)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B172)","v":1},{"$f":"TREND(L148:L149,B148:B149,B172)","v":0.15},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C148:C149,B148:B149,B173)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B173)","v":1},{"$f":"TREND(F148:F149,B148:B149,B173)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B173)","v":1},{"$f":"TREND(H148:H149,B148:B149,B173)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B173)","v":1},{"$f":"TREND(L148:L149,B148:B149,B173)","v":0.15},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C148:C149,B148:B149,B174)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B174)","v":1},{"$f":"TREND(F148:F149,B148:B149,B174)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B174)","v":1},{"$f":"TREND(H148:H149,B148:B149,B174)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B174)","v":1},{"$f":"TREND(L148:L149,B148:B149,B174)","v":0.15},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C148:C149,B148:B149,B175)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B175)","v":1},{"$f":"TREND(F148:F149,B148:B149,B175)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B175)","v":1},{"$f":"TREND(H148:H149,B148:B149,B175)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B175)","v":1},{"$f":"TREND(L148:L149,B148:B149,B175)","v":0.15},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C148:C149,B148:B149,B176)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B176)","v":1},{"$f":"TREND(F148:F149,B148:B149,B176)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B176)","v":1},{"$f":"TREND(H148:H149,B148:B149,B176)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B176)","v":1},{"$f":"TREND(L148:L149,B148:B149,B176)","v":0.15},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C148:C149,B148:B149,B177)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B177)","v":1},{"$f":"TREND(F148:F149,B148:B149,B177)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B177)","v":1},{"$f":"TREND(H148:H149,B148:B149,B177)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B177)","v":1},{"$f":"TREND(L148:L149,B148:B149,B177)","v":0.15},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C148:C149,B148:B149,B178)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B178)","v":1},{"$f":"TREND(F148:F149,B148:B149,B178)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B178)","v":1},{"$f":"TREND(H148:H149,B148:B149,B178)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B178)","v":1},{"$f":"TREND(L148:L149,B148:B149,B178)","v":0.15},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C148:C149,B148:B149,B179)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":32530.419272727333},0,{"$f":"TREND(E148:E149,B148:B149,B179)","v":1},{"$f":"TREND(F148:F149,B148:B149,B179)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B179)","v":1},{"$f":"TREND(H148:H149,B148:B149,B179)","v":1},32530.419272727333,0,{"$f":"TREND(K148:K149,B148:B149,B179)","v":1},{"$f":"TREND(L148:L149,B148:B149,B179)","v":0.15},930369.99120000179,0,930369.99120000179,114224.32115054701,null,32530.419272727333]
[null,2049,{"$f":"MAX(TREND(C148:C149,B148:B149,B180)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":32859.994363636477},0,{"$f":"TREND(E148:E149,B148:B149,B180)","v":1},{"$f":"TREND(F148:F149,B148:B149,B180)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B180)","v":1},{"$f":"TREND(H148:H149,B148:B149,B180)","v":1},32859.994363636477,0,{"$f":"TREND(K148:K149,B148:B149,B180)","v":1},{"$f":"TREND(L148:L149,B148:B149,B180)","v":0.15},939795.83880000329,0,939795.83880000329,107833.23439342827,null,32859.994363636477]
[null,2050,{"$f":"MAX(TREND(C148:C149,B148:B149,B181)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":33189.569454545504},0,{"$f":"TREND(E148:E149,B148:B149,B181)","v":1},{"$f":"TREND(F148:F149,B148:B149,B181)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B181)","v":1},{"$f":"TREND(H148:H149,B148:B149,B181)","v":1},33189.569454545504,0,{"$f":"TREND(K148:K149,B148:B149,B181)","v":1},{"$f":"TREND(L148:L149,B148:B149,B181)","v":0.15},949221.68640000152,0,949221.68640000152,101789.50166074684,null,33189.569454545504]
[null,2051,{"$f":"MAX(TREND(C148:C149,B148:B149,B182)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":33519.144545454648},0,{"$f":"TREND(E148:E149,B148:B149,B182)","v":1},{"$f":"TREND(F148:F149,B148:B149,B182)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B182)","v":1},{"$f":"TREND(H148:H149,B148:B149,B182)","v":1},33519.144545454648,0,{"$f":"TREND(K148:K149,B148:B149,B182)","v":1},{"$f":"TREND(L148:L149,B148:B149,B182)","v":0.15},958647.53400000301,0,958647.53400000301,96075.027653568308,null,33519.144545454648]
[null,2052,{"$f":"MAX(TREND(C148:C149,B148:B149,B183)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B183)","v":1},{"$f":"TREND(F148:F149,B148:B149,B183)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B183)","v":1},{"$f":"TREND(H148:H149,B148:B149,B183)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B183)","v":1},{"$f":"TREND(L148:L149,B148:B149,B183)","v":0.15},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C148:C149,B148:B149,B184)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B184)","v":1},{"$f":"TREND(F148:F149,B148:B149,B184)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B184)","v":1},{"$f":"TREND(H148:H149,B148:B149,B184)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B184)","v":1},{"$f":"TREND(L148:L149,B148:B149,B184)","v":0.15},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C148:C149,B148:B149,B185)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B185)","v":1},{"$f":"TREND(F148:F149,B148:B149,B185)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B185)","v":1},{"$f":"TREND(H148:H149,B148:B149,B185)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B185)","v":1},{"$f":"TREND(L148:L149,B148:B149,B185)","v":0.15},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C148:C149,B148:B149,B186)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B186)","v":1},{"$f":"TREND(F148:F149,B148:B149,B186)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B186)","v":1},{"$f":"TREND(H148:H149,B148:B149,B186)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B186)","v":1},{"$f":"TREND(L148:L149,B148:B149,B186)","v":0.15},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C148:C149,B148:B149,B187)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B187)","v":1},{"$f":"TREND(F148:F149,B148:B149,B187)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B187)","v":1},{"$f":"TREND(H148:H149,B148:B149,B187)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B187)","v":1},{"$f":"TREND(L148:L149,B148:B149,B187)","v":0.15},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C148:C149,B148:B149,B188)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B188)","v":1},{"$f":"TREND(F148:F149,B148:B149,B188)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B188)","v":1},{"$f":"TREND(H148:H149,B148:B149,B188)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B188)","v":1},{"$f":"TREND(L148:L149,B148:B149,B188)","v":0.15},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C148:C149,B148:B149,B189)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B189)","v":1},{"$f":"TREND(F148:F149,B148:B149,B189)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B189)","v":1},{"$f":"TREND(H148:H149,B148:B149,B189)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B189)","v":1},{"$f":"TREND(L148:L149,B148:B149,B189)","v":0.15},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C148:C149,B148:B149,B190)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B190)","v":1},{"$f":"TREND(F148:F149,B148:B149,B190)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B190)","v":1},{"$f":"TREND(H148:H149,B148:B149,B190)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B190)","v":1},{"$f":"TREND(L148:L149,B148:B149,B190)","v":0.15},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C148:C149,B148:B149,B191)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B191)","v":1},{"$f":"TREND(F148:F149,B148:B149,B191)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B191)","v":1},{"$f":"TREND(H148:H149,B148:B149,B191)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B191)","v":1},{"$f":"TREND(L148:L149,B148:B149,B191)","v":0.15},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C148:C149,B148:B149,B192)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B192)","v":1},{"$f":"TREND(F148:F149,B148:B149,B192)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B192)","v":1},{"$f":"TREND(H148:H149,B148:B149,B192)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B192)","v":1},{"$f":"TREND(L148:L149,B148:B149,B192)","v":0.15},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C148:C149,B148:B149,B193)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B193)","v":1},{"$f":"TREND(F148:F149,B148:B149,B193)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B193)","v":1},{"$f":"TREND(H148:H149,B148:B149,B193)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B193)","v":1},{"$f":"TREND(L148:L149,B148:B149,B193)","v":0.15},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C148:C149,B148:B149,B194)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B194)","v":1},{"$f":"TREND(F148:F149,B148:B149,B194)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B194)","v":1},{"$f":"TREND(H148:H149,B148:B149,B194)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B194)","v":1},{"$f":"TREND(L148:L149,B148:B149,B194)","v":0.15},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C148:C149,B148:B149,B195)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B195)","v":1},{"$f":"TREND(F148:F149,B148:B149,B195)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B195)","v":1},{"$f":"TREND(H148:H149,B148:B149,B195)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B195)","v":1},{"$f":"TREND(L148:L149,B148:B149,B195)","v":0.15},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C148:C149,B148:B149,B196)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B196)","v":1},{"$f":"TREND(F148:F149,B148:B149,B196)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B196)","v":1},{"$f":"TREND(H148:H149,B148:B149,B196)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B196)","v":1},{"$f":"TREND(L148:L149,B148:B149,B196)","v":0.15},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C148:C149,B148:B149,B197)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B197)","v":1},{"$f":"TREND(F148:F149,B148:B149,B197)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B197)","v":1},{"$f":"TREND(H148:H149,B148:B149,B197)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B197)","v":1},{"$f":"TREND(L148:L149,B148:B149,B197)","v":0.15},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C148:C149,B148:B149,B198)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B198)","v":1},{"$f":"TREND(F148:F149,B148:B149,B198)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B198)","v":1},{"$f":"TREND(H148:H149,B148:B149,B198)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B198)","v":1},{"$f":"TREND(L148:L149,B148:B149,B198)","v":0.15},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C148:C149,B148:B149,B199)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"TREND(E148:E149,B148:B149,B199)","v":1},{"$f":"TREND(F148:F149,B148:B149,B199)","v":1.5779999999999998},{"$f":"TREND(G148:G149,B148:B149,B199)","v":1},{"$f":"TREND(H148:H149,B148:B149,B199)","v":1},0,0,{"$f":"TREND(K148:K149,B148:B149,B199)","v":1},{"$f":"TREND(L148:L149,B148:B149,B199)","v":0.15},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P151:P199)","v":-716466.24026402703},null,{"$f":"SUM(R151:R199)","v":49229.960327272638}]
[]
[]
[]
[{"$f":"MAX($A$1:A203)+1","v":4},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A204,1)),\"Not Used\",INDEX(ModelGroup,A204,1))","v":"1S3253"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A204,3)*AnnualFactor","v":1086.8983272727312},{"$f":"INDEX(ModelData1B,A204,3)*AnnualFactor","v":3622.9944242424367},{"$f":"INDEX(ModelData1NB,A204,5)","v":1},{"$f":"INDEX(ModelData1B,A204,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A204,1)),INDEX(ModelData1NB,A204,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A204,1)),INDEX(ModelData1B,A204,1)*AnnualFactor,1)","v":1},{"$f":"C210*E210/G210","v":1086.8983272727312},{"$f":"D210*F210/H210","v":5840.2670118788083},{"$f":"INDEX(ModelData1NB,A204,6)","v":1},{"$f":"INDEX(ModelData1B,A204,6)","v":0.1},{"$f":"(I210*(K210*ValTimeTruck+(1-K210)*ValTimeAuto)-J210*(L210*ValTimeTruck+(1-L210)*ValTimeAuto))*MIN(G210,H210)*(1+TTUprater)^($B210-YearCurrent)","v":-70243.340496097211},{"$f":"IF(AND(H210>G210,Induced=\"Y\"),(I210*(K210*ValTimeTruck+(1-K210)*ValTimeAuto)-J210*(L210*ValTimeTruck+(1-L210)*ValTimeAuto))*(H210-G210)*0.5,0)*(1+TTUprater)^($B210-YearCurrent)","v":0},{"$f":"SUM(M210:N210)","v":-70243.340496097211},{"$f":"O210/(1+DiscRate)^(B210-YearCurrent)","v":-57339.489712685354},null,{"$f":"(I210-J210)*MIN(G210,H210)","v":-4753.3686846060773}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A204,3)*AnnualFactor","v":1386.4372363636403},{"$f":"INDEX(ModelData20B,A204,3)*AnnualFactor","v":4621.457454545467},{"$f":"INDEX(ModelData20NB,A204,5)","v":1},{"$f":"INDEX(ModelData20B,A204,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A204,1)),INDEX(ModelData20NB,A204,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A204,1)),INDEX(ModelData20B,A204,1)*AnnualFactor,1)","v":1},{"$f":"C211*E211/G211","v":1386.4372363636403},{"$f":"D211*F211/H211","v":7449.7894167272934},{"$f":"INDEX(ModelData20NB,A204,6)","v":1},{"$f":"INDEX(ModelData20B,A204,6)","v":0.1},{"$f":"(I211*(K211*ValTimeTruck+(1-K211)*ValTimeAuto)-J211*(L211*ValTimeTruck+(1-L211)*ValTimeAuto))*MIN(G211,H211)*(1+TTUprater)^($B211-YearCurrent)","v":-89601.741420218445},{"$f":"IF(AND(H211>G211,Induced=\"Y\"),(I211*(K211*ValTimeTruck+(1-K211)*ValTimeAuto)-J211*(L211*ValTimeTruck+(1-L211)*ValTimeAuto))*(H211-G211)*0.5,0)*(1+TTUprater)^($B211-YearCurrent)","v":0},{"$f":"SUM(M211:N211)","v":-89601.741420218445},{"$f":"O211/(1+DiscRate)^(B211-YearCurrent)","v":-18901.20809489868},null,{"$f":"(I211-J211)*MIN(G211,H211)","v":-6063.3521803636531}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C210:C211,B210:B211,B213)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B213)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"TREND(E210:E211,B210:B211,B213)","v":1},{"$f":"TREND(F210:F211,B210:B211,B213)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B213)","v":1},{"$f":"TREND(H210:H211,B210:B211,B213)","v":1},{"$f":"C213*E213/G213","v":0},{"$f":"D213*F213/H213","v":0},{"$f":"TREND(K210:K211,B210:B211,B213)","v":1},{"$f":"TREND(L210:L211,B210:B211,B213)","v":0.1},{"$f":"(I213*(K213*ValTimeTruck+(1-K213)*ValTimeAuto)-J213*(L213*ValTimeTruck+(1-L213)*ValTimeAuto))*MIN(G213,H213)*(1+TTUprater)^($B213-YearCurrent)","v":0},{"$f":"IF(AND(H213>G213,Induced=\"Y\"),(I213*(K213*ValTimeTruck+(1-K213)*ValTimeAuto)-J213*(L213*ValTimeTruck+(1-L213)*ValTimeAuto))*(H213-G213)*0.5,0)*(1+TTUprater)^($B213-YearCurrent)","v":0},{"$f":"SUM(M213:N213)","v":0},{"$f":"O213/(1+DiscRate)^(B213-YearCurrent)","v":0},null,{"$f":"(I213-J213)*MIN(G213,H213)","v":0}]
[null,{"$f":"B213+1","v":2021},{"$f":"MAX(TREND(C210:C211,B210:B211,B214)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B214)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":3672.9175757575867},{"$f":"TREND(E210:E211,B210:B211,B214)","v":1},{"$f":"TREND(F210:F211,B210:B211,B214)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B214)","v":1},{"$f":"TREND(H210:H211,B210:B211,B214)","v":1},{"$f":"C214*E214/G214","v":0},{"$f":"D214*F214/H214","v":5920.7431321212298},{"$f":"TREND(K210:K211,B210:B211,B214)","v":1},{"$f":"TREND(L210:L211,B210:B211,B214)","v":0.1},-102724.89334230334,0,{"$f":"SUM(M214:N214)","v":-102724.89334230334},-78368.329288935929,null,-5920.7431321212298]
[null,{"$f":"B214+1","v":2022},{"$f":"MAX(TREND(C210:C211,B210:B211,B215)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B215)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"TREND(E210:E211,B210:B211,B215)","v":1},{"$f":"TREND(F210:F211,B210:B211,B215)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B215)","v":1},{"$f":"TREND(H210:H211,B210:B211,B215)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B215)","v":1},{"$f":"TREND(L210:L211,B210:B211,B215)","v":0.1},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C210:C211,B210:B211,B216)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B216)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"TREND(E210:E211,B210:B211,B216)","v":1},{"$f":"TREND(F210:F211,B210:B211,B216)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B216)","v":1},{"$f":"TREND(H210:H211,B210:B211,B216)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B216)","v":1},{"$f":"TREND(L210:L211,B210:B211,B216)","v":0.1},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C210:C211,B210:B211,B217)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1146.8061090909105},{"$f":"MAX(TREND(D210:D211,B210:B211,B217)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"TREND(E210:E211,B210:B211,B217)","v":1},{"$f":"TREND(F210:F211,B210:B211,B217)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B217)","v":1},{"$f":"TREND(H210:H211,B210:B211,B217)","v":1},1146.8061090909105,0,{"$f":"TREND(K210:K211,B210:B211,B217)","v":1},{"$f":"TREND(L210:L211,B210:B211,B217)","v":0.1},32798.654720000042,0,32798.654720000042,20425.353761041853,null,1146.8061090909105]
[null,2025,{"$f":"MAX(TREND(C210:C211,B210:B211,B218)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1161.7830545454563},{"$f":"MAX(TREND(D210:D211,B210:B211,B218)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"TREND(E210:E211,B210:B211,B218)","v":1},{"$f":"TREND(F210:F211,B210:B211,B218)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B218)","v":1},{"$f":"TREND(H210:H211,B210:B211,B218)","v":1},1161.7830545454563,0,{"$f":"TREND(K210:K211,B210:B211,B218)","v":1},{"$f":"TREND(L210:L211,B210:B211,B218)","v":0.1},33226.995360000052,0,33226.995360000052,19338.413816860317,null,1161.7830545454563]
[null,2026,{"$f":"MAX(TREND(C210:C211,B210:B211,B219)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1176.760000000002},{"$f":"MAX(TREND(D210:D211,B210:B211,B219)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"TREND(E210:E211,B210:B211,B219)","v":1},{"$f":"TREND(F210:F211,B210:B211,B219)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B219)","v":1},{"$f":"TREND(H210:H211,B210:B211,B219)","v":1},1176.760000000002,0,{"$f":"TREND(K210:K211,B210:B211,B219)","v":1},{"$f":"TREND(L210:L211,B210:B211,B219)","v":0.1},33655.336000000061,0,33655.336000000061,18306.272868407043,null,1176.760000000002]
[null,2027,{"$f":"MAX(TREND(C210:C211,B210:B211,B220)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1191.7369454545478},{"$f":"MAX(TREND(D210:D211,B210:B211,B220)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"TREND(E210:E211,B210:B211,B220)","v":1},{"$f":"TREND(F210:F211,B210:B211,B220)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B220)","v":1},{"$f":"TREND(H210:H211,B210:B211,B220)","v":1},1191.7369454545478,0,{"$f":"TREND(K210:K211,B210:B211,B220)","v":1},{"$f":"TREND(L210:L211,B210:B211,B220)","v":0.1},34083.676640000071,0,34083.676640000071,17326.412893292654,null,1191.7369454545478]
[null,2028,{"$f":"MAX(TREND(C210:C211,B210:B211,B221)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1206.7138909090936},0,{"$f":"TREND(E210:E211,B210:B211,B221)","v":1},{"$f":"TREND(F210:F211,B210:B211,B221)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B221)","v":1},{"$f":"TREND(H210:H211,B210:B211,B221)","v":1},1206.7138909090936,0,{"$f":"TREND(K210:K211,B210:B211,B221)","v":1},{"$f":"TREND(L210:L211,B210:B211,B221)","v":0.1},34512.01728000008,0,34512.01728000008,16396.41079853195,null,1206.7138909090936]
[null,2029,{"$f":"MAX(TREND(C210:C211,B210:B211,B222)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1221.6908363636394},0,{"$f":"TREND(E210:E211,B210:B211,B222)","v":1},{"$f":"TREND(F210:F211,B210:B211,B222)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B222)","v":1},{"$f":"TREND(H210:H211,B210:B211,B222)","v":1},1221.6908363636394,0,{"$f":"TREND(K210:K211,B210:B211,B222)","v":1},{"$f":"TREND(L210:L211,B210:B211,B222)","v":0.1},34940.35792000009,0,34940.35792000009,15513.936776631783,null,1221.6908363636394]
[null,2030,{"$f":"MAX(TREND(C210:C211,B210:B211,B223)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1236.6677818181852},0,{"$f":"TREND(E210:E211,B210:B211,B223)","v":1},{"$f":"TREND(F210:F211,B210:B211,B223)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B223)","v":1},{"$f":"TREND(H210:H211,B210:B211,B223)","v":1},1236.6677818181852,0,{"$f":"TREND(K210:K211,B210:B211,B223)","v":1},{"$f":"TREND(L210:L211,B210:B211,B223)","v":0.1},{"$f":"(I223*(K223*ValTimeTruck+(1-K223)*ValTimeAuto)-J223*(L223*ValTimeTruck+(1-L223)*ValTimeAuto))*MIN(G223,H223)*(1+TTUprater)^(B223-YearCurrent)","v":35368.698560000099},{"$f":"IF(AND(H223>G223,Induced=\"Y\"),(I223*(K223*ValTimeTruck+(1-K223)*ValTimeAuto)-J223*(L223*ValTimeTruck+(1-L223)*ValTimeAuto))*(H223-G223)*0.5,0)*(1+TTUprater)^(B223-YearCurrent)","v":0},35368.698560000099,14676.752470486557,null,1236.6677818181852]
[null,2031,{"$f":"MAX(TREND(C210:C211,B210:B211,B224)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1251.644727272731},0,{"$f":"TREND(E210:E211,B210:B211,B224)","v":1},{"$f":"TREND(F210:F211,B210:B211,B224)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B224)","v":1},{"$f":"TREND(H210:H211,B210:B211,B224)","v":1},1251.644727272731,0,{"$f":"TREND(K210:K211,B210:B211,B224)","v":1},{"$f":"TREND(L210:L211,B210:B211,B224)","v":0.1},35797.039200000108,0,35797.039200000108,13882.708979133069,null,1251.644727272731]
[null,2032,{"$f":"MAX(TREND(C210:C211,B210:B211,B225)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1266.6216727272731},0,{"$f":"TREND(E210:E211,B210:B211,B225)","v":1},{"$f":"TREND(F210:F211,B210:B211,B225)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B225)","v":1},{"$f":"TREND(H210:H211,B210:B211,B225)","v":1},1266.6216727272731,0,{"$f":"TREND(K210:K211,B210:B211,B225)","v":1},{"$f":"TREND(L210:L211,B210:B211,B225)","v":0.1},36225.379840000016,0,36225.379840000016,13129.744733040587,null,1266.6216727272731]
[null,2033,{"$f":"MAX(TREND(C210:C211,B210:B211,B226)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1281.5986181818189},0,{"$f":"TREND(E210:E211,B210:B211,B226)","v":1},{"$f":"TREND(F210:F211,B210:B211,B226)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B226)","v":1},{"$f":"TREND(H210:H211,B210:B211,B226)","v":1},1281.5986181818189,0,{"$f":"TREND(K210:K211,B210:B211,B226)","v":1},{"$f":"TREND(L210:L211,B210:B211,B226)","v":0.1},36653.720480000025,0,36653.720480000025,12415.883264541731,null,1281.5986181818189]
[null,2034,{"$f":"MAX(TREND(C210:C211,B210:B211,B227)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1296.5755636363647},0,{"$f":"TREND(E210:E211,B210:B211,B227)","v":1},{"$f":"TREND(F210:F211,B210:B211,B227)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B227)","v":1},{"$f":"TREND(H210:H211,B210:B211,B227)","v":1},1296.5755636363647,0,{"$f":"TREND(K210:K211,B210:B211,B227)","v":1},{"$f":"TREND(L210:L211,B210:B211,B227)","v":0.1},37082.061120000035,0,37082.061120000035,11739.230896216888,null,1296.5755636363647]
[null,2035,{"$f":"MAX(TREND(C210:C211,B210:B211,B228)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1311.5525090909105},0,{"$f":"TREND(E210:E211,B210:B211,B228)","v":1},{"$f":"TREND(F210:F211,B210:B211,B228)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B228)","v":1},{"$f":"TREND(H210:H211,B210:B211,B228)","v":1},1311.5525090909105,0,{"$f":"TREND(K210:K211,B210:B211,B228)","v":1},{"$f":"TREND(L210:L211,B210:B211,B228)","v":0.1},37510.401760000044,0,37510.401760000044,11097.974367510185,null,1311.5525090909105]
[null,2036,{"$f":"MAX(TREND(C210:C211,B210:B211,B229)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1326.5294545454562},0,{"$f":"TREND(E210:E211,B210:B211,B229)","v":1},{"$f":"TREND(F210:F211,B210:B211,B229)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B229)","v":1},{"$f":"TREND(H210:H211,B210:B211,B229)","v":1},1326.5294545454562,0,{"$f":"TREND(K210:K211,B210:B211,B229)","v":1},{"$f":"TREND(L210:L211,B210:B211,B229)","v":0.1},37938.742400000054,0,37938.742400000054,10490.37841755167,null,1326.5294545454562]
[null,2037,{"$f":"MAX(TREND(C210:C211,B210:B211,B230)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1341.506400000002},0,{"$f":"TREND(E210:E211,B210:B211,B230)","v":1},{"$f":"TREND(F210:F211,B210:B211,B230)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B230)","v":1},{"$f":"TREND(H210:H211,B210:B211,B230)","v":1},1341.506400000002,0,{"$f":"TREND(K210:K211,B210:B211,B230)","v":1},{"$f":"TREND(L210:L211,B210:B211,B230)","v":0.1},38367.083040000063,0,38367.083040000063,9914.7833400737109,null,1341.506400000002]
[null,2038,{"$f":"MAX(TREND(C210:C211,B210:B211,B231)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1356.4833454545478},0,{"$f":"TREND(E210:E211,B210:B211,B231)","v":1},{"$f":"TREND(F210:F211,B210:B211,B231)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B231)","v":1},{"$f":"TREND(H210:H211,B210:B211,B231)","v":1},1356.4833454545478,0,{"$f":"TREND(K210:K211,B210:B211,B231)","v":1},{"$f":"TREND(L210:L211,B210:B211,B231)","v":0.1},38795.423680000073,0,38795.423680000073,9369.6025244179127,null,1356.4833454545478]
[null,2039,{"$f":"MAX(TREND(C210:C211,B210:B211,B232)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1371.4602909090936},0,{"$f":"TREND(E210:E211,B210:B211,B232)","v":1},{"$f":"TREND(F210:F211,B210:B211,B232)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B232)","v":1},{"$f":"TREND(H210:H211,B210:B211,B232)","v":1},1371.4602909090936,0,{"$f":"TREND(K210:K211,B210:B211,B232)","v":1},{"$f":"TREND(L210:L211,B210:B211,B232)","v":0.1},39223.764320000082,0,39223.764320000082,8853.3199949171303,null,1371.4602909090936]
[null,2040,{"$f":"MAX(TREND(C210:C211,B210:B211,B233)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1386.4372363636394},0,{"$f":"TREND(E210:E211,B210:B211,B233)","v":1},{"$f":"TREND(F210:F211,B210:B211,B233)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B233)","v":1},{"$f":"TREND(H210:H211,B210:B211,B233)","v":1},1386.4372363636394,0,{"$f":"TREND(K210:K211,B210:B211,B233)","v":1},{"$f":"TREND(L210:L211,B210:B211,B233)","v":0.1},39652.104960000092,0,39652.104960000092,8364.4879593892456,null,1386.4372363636394]
[null,2041,{"$f":"MAX(TREND(C210:C211,B210:B211,B234)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1401.4141818181852},0,{"$f":"TREND(E210:E211,B210:B211,B234)","v":1},{"$f":"TREND(F210:F211,B210:B211,B234)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B234)","v":1},{"$f":"TREND(H210:H211,B210:B211,B234)","v":1},1401.4141818181852,0,{"$f":"TREND(K210:K211,B210:B211,B234)","v":1},{"$f":"TREND(L210:L211,B210:B211,B234)","v":0.1},40080.445600000101,0,40080.445600000101,7901.7243760816273,null,1401.4141818181852]
[null,2042,{"$f":"MAX(TREND(C210:C211,B210:B211,B235)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1416.391127272731},0,{"$f":"TREND(E210:E211,B210:B211,B235)","v":1},{"$f":"TREND(F210:F211,B210:B211,B235)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B235)","v":1},{"$f":"TREND(H210:H211,B210:B211,B235)","v":1},1416.391127272731,0,{"$f":"TREND(K210:K211,B210:B211,B235)","v":1},{"$f":"TREND(L210:L211,B210:B211,B235)","v":0.1},40508.78624000011,0,40508.78624000011,7463.7105471442364,null,1416.391127272731]
[null,2043,{"$f":"MAX(TREND(C210:C211,B210:B211,B236)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1431.3680727272731},0,{"$f":"TREND(E210:E211,B210:B211,B236)","v":1},{"$f":"TREND(F210:F211,B210:B211,B236)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B236)","v":1},{"$f":"TREND(H210:H211,B210:B211,B236)","v":1},1431.3680727272731,0,{"$f":"TREND(K210:K211,B210:B211,B236)","v":1},{"$f":"TREND(L210:L211,B210:B211,B236)","v":0.1},40937.126880000011,0,40937.126880000011,7049.1887455734286,null,1431.3680727272731]
[null,2044,{"$f":"MAX(TREND(C210:C211,B210:B211,B237)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1446.3450181818189},0,{"$f":"TREND(E210:E211,B210:B211,B237)","v":1},{"$f":"TREND(F210:F211,B210:B211,B237)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B237)","v":1},{"$f":"TREND(H210:H211,B210:B211,B237)","v":1},1446.3450181818189,0,{"$f":"TREND(K210:K211,B210:B211,B237)","v":1},{"$f":"TREND(L210:L211,B210:B211,B237)","v":0.1},41365.46752000002,0,41365.46752000002,6656.9598815467889,null,1446.3450181818189]
[null,2045,{"$f":"MAX(TREND(C210:C211,B210:B211,B238)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1461.3219636363647},0,{"$f":"TREND(E210:E211,B210:B211,B238)","v":1},{"$f":"TREND(F210:F211,B210:B211,B238)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B238)","v":1},{"$f":"TREND(H210:H211,B210:B211,B238)","v":1},1461.3219636363647,0,{"$f":"TREND(K210:K211,B210:B211,B238)","v":1},{"$f":"TREND(L210:L211,B210:B211,B238)","v":0.1},41793.80816000003,0,41793.80816000003,6285.8812131511067,null,1461.3219636363647]
[null,2046,{"$f":"MAX(TREND(C210:C211,B210:B211,B239)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1476.2989090909105},0,{"$f":"TREND(E210:E211,B210:B211,B239)","v":1},{"$f":"TREND(F210:F211,B210:B211,B239)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B239)","v":1},{"$f":"TREND(H210:H211,B210:B211,B239)","v":1},1476.2989090909105,0,{"$f":"TREND(K210:K211,B210:B211,B239)","v":1},{"$f":"TREND(L210:L211,B210:B211,B239)","v":0.1},42222.148800000039,0,42222.148800000039,5934.8641056830975,null,1476.2989090909105]
[null,2047,{"$f":"MAX(TREND(C210:C211,B210:B211,B240)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1491.2758545454562},0,{"$f":"TREND(E210:E211,B210:B211,B240)","v":1},{"$f":"TREND(F210:F211,B210:B211,B240)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B240)","v":1},{"$f":"TREND(H210:H211,B210:B211,B240)","v":1},1491.2758545454562,0,{"$f":"TREND(K210:K211,B210:B211,B240)","v":1},{"$f":"TREND(L210:L211,B210:B211,B240)","v":0.1},42650.489440000048,0,42650.489440000048,5602.8718429650817,null,1491.2758545454562]
[null,2048,{"$f":"MAX(TREND(C210:C211,B210:B211,B241)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1506.252800000002},0,{"$f":"TREND(E210:E211,B210:B211,B241)","v":1},{"$f":"TREND(F210:F211,B210:B211,B241)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B241)","v":1},{"$f":"TREND(H210:H211,B210:B211,B241)","v":1},1506.252800000002,0,{"$f":"TREND(K210:K211,B210:B211,B241)","v":1},{"$f":"TREND(L210:L211,B210:B211,B241)","v":0.1},43078.830080000058,0,43078.830080000058,5288.917493459845,null,1506.252800000002]
[null,2049,{"$f":"MAX(TREND(C210:C211,B210:B211,B242)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1521.2297454545478},0,{"$f":"TREND(E210:E211,B210:B211,B242)","v":1},{"$f":"TREND(F210:F211,B210:B211,B242)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B242)","v":1},{"$f":"TREND(H210:H211,B210:B211,B242)","v":1},1521.2297454545478,0,{"$f":"TREND(K210:K211,B210:B211,B242)","v":1},{"$f":"TREND(L210:L211,B210:B211,B242)","v":0.1},43507.170720000067,0,43507.170720000067,4992.0618333819439,null,1521.2297454545478]
[null,2050,{"$f":"MAX(TREND(C210:C211,B210:B211,B243)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1536.2066909090936},0,{"$f":"TREND(E210:E211,B210:B211,B243)","v":1},{"$f":"TREND(F210:F211,B210:B211,B243)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B243)","v":1},{"$f":"TREND(H210:H211,B210:B211,B243)","v":1},1536.2066909090936,0,{"$f":"TREND(K210:K211,B210:B211,B243)","v":1},{"$f":"TREND(L210:L211,B210:B211,B243)","v":0.1},43935.511360000077,0,43935.511360000077,4711.4113284806663,null,1536.2066909090936]
[null,2051,{"$f":"MAX(TREND(C210:C211,B210:B211,B244)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1551.1836363636394},0,{"$f":"TREND(E210:E211,B210:B211,B244)","v":1},{"$f":"TREND(F210:F211,B210:B211,B244)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B244)","v":1},{"$f":"TREND(H210:H211,B210:B211,B244)","v":1},1551.1836363636394,0,{"$f":"TREND(K210:K211,B210:B211,B244)","v":1},{"$f":"TREND(L210:L211,B210:B211,B244)","v":0.1},44363.852000000086,0,44363.852000000086,4446.1161757067712,null,1551.1836363636394]
[null,2052,{"$f":"MAX(TREND(C210:C211,B210:B211,B245)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B245)","v":1},{"$f":"TREND(F210:F211,B210:B211,B245)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B245)","v":1},{"$f":"TREND(H210:H211,B210:B211,B245)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B245)","v":1},{"$f":"TREND(L210:L211,B210:B211,B245)","v":0.1},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C210:C211,B210:B211,B246)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B246)","v":1},{"$f":"TREND(F210:F211,B210:B211,B246)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B246)","v":1},{"$f":"TREND(H210:H211,B210:B211,B246)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B246)","v":1},{"$f":"TREND(L210:L211,B210:B211,B246)","v":0.1},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C210:C211,B210:B211,B247)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B247)","v":1},{"$f":"TREND(F210:F211,B210:B211,B247)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B247)","v":1},{"$f":"TREND(H210:H211,B210:B211,B247)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B247)","v":1},{"$f":"TREND(L210:L211,B210:B211,B247)","v":0.1},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C210:C211,B210:B211,B248)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B248)","v":1},{"$f":"TREND(F210:F211,B210:B211,B248)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B248)","v":1},{"$f":"TREND(H210:H211,B210:B211,B248)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B248)","v":1},{"$f":"TREND(L210:L211,B210:B211,B248)","v":0.1},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C210:C211,B210:B211,B249)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B249)","v":1},{"$f":"TREND(F210:F211,B210:B211,B249)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B249)","v":1},{"$f":"TREND(H210:H211,B210:B211,B249)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B249)","v":1},{"$f":"TREND(L210:L211,B210:B211,B249)","v":0.1},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C210:C211,B210:B211,B250)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B250)","v":1},{"$f":"TREND(F210:F211,B210:B211,B250)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B250)","v":1},{"$f":"TREND(H210:H211,B210:B211,B250)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B250)","v":1},{"$f":"TREND(L210:L211,B210:B211,B250)","v":0.1},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C210:C211,B210:B211,B251)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B251)","v":1},{"$f":"TREND(F210:F211,B210:B211,B251)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B251)","v":1},{"$f":"TREND(H210:H211,B210:B211,B251)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B251)","v":1},{"$f":"TREND(L210:L211,B210:B211,B251)","v":0.1},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C210:C211,B210:B211,B252)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B252)","v":1},{"$f":"TREND(F210:F211,B210:B211,B252)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B252)","v":1},{"$f":"TREND(H210:H211,B210:B211,B252)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B252)","v":1},{"$f":"TREND(L210:L211,B210:B211,B252)","v":0.1},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C210:C211,B210:B211,B253)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B253)","v":1},{"$f":"TREND(F210:F211,B210:B211,B253)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B253)","v":1},{"$f":"TREND(H210:H211,B210:B211,B253)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B253)","v":1},{"$f":"TREND(L210:L211,B210:B211,B253)","v":0.1},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C210:C211,B210:B211,B254)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B254)","v":1},{"$f":"TREND(F210:F211,B210:B211,B254)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B254)","v":1},{"$f":"TREND(H210:H211,B210:B211,B254)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B254)","v":1},{"$f":"TREND(L210:L211,B210:B211,B254)","v":0.1},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C210:C211,B210:B211,B255)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B255)","v":1},{"$f":"TREND(F210:F211,B210:B211,B255)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B255)","v":1},{"$f":"TREND(H210:H211,B210:B211,B255)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B255)","v":1},{"$f":"TREND(L210:L211,B210:B211,B255)","v":0.1},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C210:C211,B210:B211,B256)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B256)","v":1},{"$f":"TREND(F210:F211,B210:B211,B256)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B256)","v":1},{"$f":"TREND(H210:H211,B210:B211,B256)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B256)","v":1},{"$f":"TREND(L210:L211,B210:B211,B256)","v":0.1},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C210:C211,B210:B211,B257)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B257)","v":1},{"$f":"TREND(F210:F211,B210:B211,B257)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B257)","v":1},{"$f":"TREND(H210:H211,B210:B211,B257)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B257)","v":1},{"$f":"TREND(L210:L211,B210:B211,B257)","v":0.1},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C210:C211,B210:B211,B258)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B258)","v":1},{"$f":"TREND(F210:F211,B210:B211,B258)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B258)","v":1},{"$f":"TREND(H210:H211,B210:B211,B258)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B258)","v":1},{"$f":"TREND(L210:L211,B210:B211,B258)","v":0.1},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C210:C211,B210:B211,B259)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B259)","v":1},{"$f":"TREND(F210:F211,B210:B211,B259)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B259)","v":1},{"$f":"TREND(H210:H211,B210:B211,B259)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B259)","v":1},{"$f":"TREND(L210:L211,B210:B211,B259)","v":0.1},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C210:C211,B210:B211,B260)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B260)","v":1},{"$f":"TREND(F210:F211,B210:B211,B260)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B260)","v":1},{"$f":"TREND(H210:H211,B210:B211,B260)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B260)","v":1},{"$f":"TREND(L210:L211,B210:B211,B260)","v":0.1},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C210:C211,B210:B211,B261)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"TREND(E210:E211,B210:B211,B261)","v":1},{"$f":"TREND(F210:F211,B210:B211,B261)","v":1.6120000000000001},{"$f":"TREND(G210:G211,B210:B211,B261)","v":1},{"$f":"TREND(H210:H211,B210:B211,B261)","v":1},0,0,{"$f":"TREND(K210:K211,B210:B211,B261)","v":1},{"$f":"TREND(L210:L211,B210:B211,B261)","v":0.1},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P213:P261)","v":219207.04611628296},null,{"$f":"SUM(R213:R261)","v":31851.113304242466}]
[]
[]
[]
[{"$f":"MAX($A$1:A265)+1","v":5},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A266,1)),\"Not Used\",INDEX(ModelGroup,A266,1))","v":"1P3254"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A266,3)*AnnualFactor","v":90252.060799999992},{"$f":"INDEX(ModelData1B,A266,3)*AnnualFactor","v":188025.12666666662},{"$f":"INDEX(ModelData1NB,A266,5)","v":1},{"$f":"INDEX(ModelData1B,A266,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A266,1)),INDEX(ModelData1NB,A266,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A266,1)),INDEX(ModelData1B,A266,1)*AnnualFactor,1)","v":1},{"$f":"C272*E272/G272","v":90252.060799999992},{"$f":"D272*F272/H272","v":295425.07901866653},{"$f":"INDEX(ModelData1NB,A266,6)","v":1},{"$f":"INDEX(ModelData1B,A266,6)","v":0.16},{"$f":"(I272*(K272*ValTimeTruck+(1-K272)*ValTimeAuto)-J272*(L272*ValTimeTruck+(1-L272)*ValTimeAuto))*MIN(G272,H272)*(1+TTUprater)^($B272-YearCurrent)","v":-2765984.9913578643},{"$f":"IF(AND(H272>G272,Induced=\"Y\"),(I272*(K272*ValTimeTruck+(1-K272)*ValTimeAuto)-J272*(L272*ValTimeTruck+(1-L272)*ValTimeAuto))*(H272-G272)*0.5,0)*(1+TTUprater)^($B272-YearCurrent)","v":0},{"$f":"SUM(M272:N272)","v":-2765984.9913578643},{"$f":"O272/(1+DiscRate)^(B272-YearCurrent)","v":-2257867.6759573859},null,{"$f":"(I272-J272)*MIN(G272,H272)","v":-205173.01821866655}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A266,3)*AnnualFactor","v":119725.3728},{"$f":"INDEX(ModelData20B,A266,3)*AnnualFactor","v":249427.85999999993},{"$f":"INDEX(ModelData20NB,A266,5)","v":1},{"$f":"INDEX(ModelData20B,A266,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A266,1)),INDEX(ModelData20NB,A266,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A266,1)),INDEX(ModelData20B,A266,1)*AnnualFactor,1)","v":1},{"$f":"C273*E273/G273","v":119725.3728},{"$f":"D273*F273/H273","v":391901.05363199982},{"$f":"INDEX(ModelData20NB,A266,6)","v":1},{"$f":"INDEX(ModelData20B,A266,6)","v":0.16},{"$f":"(I273*(K273*ValTimeTruck+(1-K273)*ValTimeAuto)-J273*(L273*ValTimeTruck+(1-L273)*ValTimeAuto))*MIN(G273,H273)*(1+TTUprater)^($B273-YearCurrent)","v":-3669263.4086591974},{"$f":"IF(AND(H273>G273,Induced=\"Y\"),(I273*(K273*ValTimeTruck+(1-K273)*ValTimeAuto)-J273*(L273*ValTimeTruck+(1-L273)*ValTimeAuto))*(H273-G273)*0.5,0)*(1+TTUprater)^($B273-YearCurrent)","v":0},{"$f":"SUM(M273:N273)","v":-3669263.4086591974},{"$f":"O273/(1+DiscRate)^(B273-YearCurrent)","v":-774019.68022928713},null,{"$f":"(I273-J273)*MIN(G273,H273)","v":-272175.68083199981}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C272:C273,B272:B273,B275)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B275)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"TREND(E272:E273,B272:B273,B275)","v":1},{"$f":"TREND(F272:F273,B272:B273,B275)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B275)","v":1},{"$f":"TREND(H272:H273,B272:B273,B275)","v":1},{"$f":"C275*E275/G275","v":0},{"$f":"D275*F275/H275","v":0},{"$f":"TREND(K272:K273,B272:B273,B275)","v":1},{"$f":"TREND(L272:L273,B272:B273,B275)","v":0.16},{"$f":"(I275*(K275*ValTimeTruck+(1-K275)*ValTimeAuto)-J275*(L275*ValTimeTruck+(1-L275)*ValTimeAuto))*MIN(G275,H275)*(1+TTUprater)^($B275-YearCurrent)","v":0},{"$f":"IF(AND(H275>G275,Induced=\"Y\"),(I275*(K275*ValTimeTruck+(1-K275)*ValTimeAuto)-J275*(L275*ValTimeTruck+(1-L275)*ValTimeAuto))*(H275-G275)*0.5,0)*(1+TTUprater)^($B275-YearCurrent)","v":0},{"$f":"SUM(M275:N275)","v":0},{"$f":"O275/(1+DiscRate)^(B275-YearCurrent)","v":0},null,{"$f":"(I275-J275)*MIN(G275,H275)","v":0}]
[null,{"$f":"B275+1","v":2021},{"$f":"MAX(TREND(C272:C273,B272:B273,B276)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B276)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":191095.26333333272},{"$f":"TREND(E272:E273,B272:B273,B276)","v":1},{"$f":"TREND(F272:F273,B272:B273,B276)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B276)","v":1},{"$f":"TREND(H272:H273,B272:B273,B276)","v":1},{"$f":"C276*E276/G276","v":0},{"$f":"D276*F276/H276","v":300248.87774933234},{"$f":"TREND(K272:K273,B272:B273,B276)","v":1},{"$f":"TREND(L272:L273,B272:B273,B276)","v":0.16},-5434504.687262916,0,{"$f":"SUM(M276:N276)","v":-5434504.687262916},-4145957.6057627122,null,-300248.87774933234]
[null,{"$f":"B276+1","v":2022},{"$f":"MAX(TREND(C272:C273,B272:B273,B277)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B277)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"TREND(E272:E273,B272:B273,B277)","v":1},{"$f":"TREND(F272:F273,B272:B273,B277)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B277)","v":1},{"$f":"TREND(H272:H273,B272:B273,B277)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B277)","v":1},{"$f":"TREND(L272:L273,B272:B273,B277)","v":0.16},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C272:C273,B272:B273,B278)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B278)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"TREND(E272:E273,B272:B273,B278)","v":1},{"$f":"TREND(F272:F273,B272:B273,B278)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B278)","v":1},{"$f":"TREND(H272:H273,B272:B273,B278)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B278)","v":1},{"$f":"TREND(L272:L273,B272:B273,B278)","v":0.16},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C272:C273,B272:B273,B279)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B279)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"TREND(E272:E273,B272:B273,B279)","v":1},{"$f":"TREND(F272:F273,B272:B273,B279)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B279)","v":1},{"$f":"TREND(H272:H273,B272:B273,B279)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B279)","v":1},{"$f":"TREND(L272:L273,B272:B273,B279)","v":0.16},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C272:C273,B272:B273,B280)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B280)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"TREND(E272:E273,B272:B273,B280)","v":1},{"$f":"TREND(F272:F273,B272:B273,B280)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B280)","v":1},{"$f":"TREND(H272:H273,B272:B273,B280)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B280)","v":1},{"$f":"TREND(L272:L273,B272:B273,B280)","v":0.16},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C272:C273,B272:B273,B281)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B281)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"TREND(E272:E273,B272:B273,B281)","v":1},{"$f":"TREND(F272:F273,B272:B273,B281)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B281)","v":1},{"$f":"TREND(H272:H273,B272:B273,B281)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B281)","v":1},{"$f":"TREND(L272:L273,B272:B273,B281)","v":0.16},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C272:C273,B272:B273,B282)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B282)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"TREND(E272:E273,B272:B273,B282)","v":1},{"$f":"TREND(F272:F273,B272:B273,B282)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B282)","v":1},{"$f":"TREND(H272:H273,B272:B273,B282)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B282)","v":1},{"$f":"TREND(L272:L273,B272:B273,B282)","v":0.16},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C272:C273,B272:B273,B283)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B283)","v":1},{"$f":"TREND(F272:F273,B272:B273,B283)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B283)","v":1},{"$f":"TREND(H272:H273,B272:B273,B283)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B283)","v":1},{"$f":"TREND(L272:L273,B272:B273,B283)","v":0.16},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C272:C273,B272:B273,B284)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B284)","v":1},{"$f":"TREND(F272:F273,B272:B273,B284)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B284)","v":1},{"$f":"TREND(H272:H273,B272:B273,B284)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B284)","v":1},{"$f":"TREND(L272:L273,B272:B273,B284)","v":0.16},0,0,0,0,null,0]
[null,2030,{"$f":"MAX(TREND(C272:C273,B272:B273,B285)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B285)","v":1},{"$f":"TREND(F272:F273,B272:B273,B285)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B285)","v":1},{"$f":"TREND(H272:H273,B272:B273,B285)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B285)","v":1},{"$f":"TREND(L272:L273,B272:B273,B285)","v":0.16},{"$f":"(I285*(K285*ValTimeTruck+(1-K285)*ValTimeAuto)-J285*(L285*ValTimeTruck+(1-L285)*ValTimeAuto))*MIN(G285,H285)*(1+TTUprater)^(B285-YearCurrent)","v":0},{"$f":"IF(AND(H285>G285,Induced=\"Y\"),(I285*(K285*ValTimeTruck+(1-K285)*ValTimeAuto)-J285*(L285*ValTimeTruck+(1-L285)*ValTimeAuto))*(H285-G285)*0.5,0)*(1+TTUprater)^(B285-YearCurrent)","v":0},0,0,null,0]
[null,2031,{"$f":"MAX(TREND(C272:C273,B272:B273,B286)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B286)","v":1},{"$f":"TREND(F272:F273,B272:B273,B286)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B286)","v":1},{"$f":"TREND(H272:H273,B272:B273,B286)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B286)","v":1},{"$f":"TREND(L272:L273,B272:B273,B286)","v":0.16},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C272:C273,B272:B273,B287)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B287)","v":1},{"$f":"TREND(F272:F273,B272:B273,B287)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B287)","v":1},{"$f":"TREND(H272:H273,B272:B273,B287)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B287)","v":1},{"$f":"TREND(L272:L273,B272:B273,B287)","v":0.16},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C272:C273,B272:B273,B288)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B288)","v":1},{"$f":"TREND(F272:F273,B272:B273,B288)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B288)","v":1},{"$f":"TREND(H272:H273,B272:B273,B288)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B288)","v":1},{"$f":"TREND(L272:L273,B272:B273,B288)","v":0.16},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C272:C273,B272:B273,B289)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B289)","v":1},{"$f":"TREND(F272:F273,B272:B273,B289)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B289)","v":1},{"$f":"TREND(H272:H273,B272:B273,B289)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B289)","v":1},{"$f":"TREND(L272:L273,B272:B273,B289)","v":0.16},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C272:C273,B272:B273,B290)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B290)","v":1},{"$f":"TREND(F272:F273,B272:B273,B290)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B290)","v":1},{"$f":"TREND(H272:H273,B272:B273,B290)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B290)","v":1},{"$f":"TREND(L272:L273,B272:B273,B290)","v":0.16},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C272:C273,B272:B273,B291)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B291)","v":1},{"$f":"TREND(F272:F273,B272:B273,B291)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B291)","v":1},{"$f":"TREND(H272:H273,B272:B273,B291)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B291)","v":1},{"$f":"TREND(L272:L273,B272:B273,B291)","v":0.16},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C272:C273,B272:B273,B292)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B292)","v":1},{"$f":"TREND(F272:F273,B272:B273,B292)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B292)","v":1},{"$f":"TREND(H272:H273,B272:B273,B292)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B292)","v":1},{"$f":"TREND(L272:L273,B272:B273,B292)","v":0.16},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C272:C273,B272:B273,B293)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B293)","v":1},{"$f":"TREND(F272:F273,B272:B273,B293)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B293)","v":1},{"$f":"TREND(H272:H273,B272:B273,B293)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B293)","v":1},{"$f":"TREND(L272:L273,B272:B273,B293)","v":0.16},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C272:C273,B272:B273,B294)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B294)","v":1},{"$f":"TREND(F272:F273,B272:B273,B294)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B294)","v":1},{"$f":"TREND(H272:H273,B272:B273,B294)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B294)","v":1},{"$f":"TREND(L272:L273,B272:B273,B294)","v":0.16},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C272:C273,B272:B273,B295)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B295)","v":1},{"$f":"TREND(F272:F273,B272:B273,B295)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B295)","v":1},{"$f":"TREND(H272:H273,B272:B273,B295)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B295)","v":1},{"$f":"TREND(L272:L273,B272:B273,B295)","v":0.16},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C272:C273,B272:B273,B296)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B296)","v":1},{"$f":"TREND(F272:F273,B272:B273,B296)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B296)","v":1},{"$f":"TREND(H272:H273,B272:B273,B296)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B296)","v":1},{"$f":"TREND(L272:L273,B272:B273,B296)","v":0.16},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C272:C273,B272:B273,B297)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B297)","v":1},{"$f":"TREND(F272:F273,B272:B273,B297)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B297)","v":1},{"$f":"TREND(H272:H273,B272:B273,B297)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B297)","v":1},{"$f":"TREND(L272:L273,B272:B273,B297)","v":0.16},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C272:C273,B272:B273,B298)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B298)","v":1},{"$f":"TREND(F272:F273,B272:B273,B298)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B298)","v":1},{"$f":"TREND(H272:H273,B272:B273,B298)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B298)","v":1},{"$f":"TREND(L272:L273,B272:B273,B298)","v":0.16},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C272:C273,B272:B273,B299)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B299)","v":1},{"$f":"TREND(F272:F273,B272:B273,B299)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B299)","v":1},{"$f":"TREND(H272:H273,B272:B273,B299)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B299)","v":1},{"$f":"TREND(L272:L273,B272:B273,B299)","v":0.16},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C272:C273,B272:B273,B300)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B300)","v":1},{"$f":"TREND(F272:F273,B272:B273,B300)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B300)","v":1},{"$f":"TREND(H272:H273,B272:B273,B300)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B300)","v":1},{"$f":"TREND(L272:L273,B272:B273,B300)","v":0.16},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C272:C273,B272:B273,B301)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B301)","v":1},{"$f":"TREND(F272:F273,B272:B273,B301)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B301)","v":1},{"$f":"TREND(H272:H273,B272:B273,B301)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B301)","v":1},{"$f":"TREND(L272:L273,B272:B273,B301)","v":0.16},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C272:C273,B272:B273,B302)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B302)","v":1},{"$f":"TREND(F272:F273,B272:B273,B302)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B302)","v":1},{"$f":"TREND(H272:H273,B272:B273,B302)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B302)","v":1},{"$f":"TREND(L272:L273,B272:B273,B302)","v":0.16},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C272:C273,B272:B273,B303)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":131514.69760000007},0,{"$f":"TREND(E272:E273,B272:B273,B303)","v":1},{"$f":"TREND(F272:F273,B272:B273,B303)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B303)","v":1},{"$f":"TREND(H272:H273,B272:B273,B303)","v":1},131514.69760000007,0,{"$f":"TREND(K272:K273,B272:B273,B303)","v":1},{"$f":"TREND(L272:L273,B272:B273,B303)","v":0.16},3761320.3513600021,0,3761320.3513600021,461788.60864771233,null,131514.69760000007]
[null,2049,{"$f":"MAX(TREND(C272:C273,B272:B273,B304)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":132988.36320000002},0,{"$f":"TREND(E272:E273,B272:B273,B304)","v":1},{"$f":"TREND(F272:F273,B272:B273,B304)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B304)","v":1},{"$f":"TREND(H272:H273,B272:B273,B304)","v":1},132988.36320000002,0,{"$f":"TREND(K272:K273,B272:B273,B304)","v":1},{"$f":"TREND(L272:L273,B272:B273,B304)","v":0.16},3803467.1875200006,0,3803467.1875200006,436414.11443495337,null,132988.36320000002]
[null,2050,{"$f":"MAX(TREND(C272:C273,B272:B273,B305)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":134462.02879999997},0,{"$f":"TREND(E272:E273,B272:B273,B305)","v":1},{"$f":"TREND(F272:F273,B272:B273,B305)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B305)","v":1},{"$f":"TREND(H272:H273,B272:B273,B305)","v":1},134462.02879999997,0,{"$f":"TREND(K272:K273,B272:B273,B305)","v":1},{"$f":"TREND(L272:L273,B272:B273,B305)","v":0.16},3845614.0236799992,0,3845614.0236799992,412383.26163253363,null,134462.02879999997]
[null,2051,{"$f":"MAX(TREND(C272:C273,B272:B273,B306)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":135935.69439999992},0,{"$f":"TREND(E272:E273,B272:B273,B306)","v":1},{"$f":"TREND(F272:F273,B272:B273,B306)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B306)","v":1},{"$f":"TREND(H272:H273,B272:B273,B306)","v":1},135935.69439999992,0,{"$f":"TREND(K272:K273,B272:B273,B306)","v":1},{"$f":"TREND(L272:L273,B272:B273,B306)","v":0.16},3887760.8598399977,0,3887760.8598399977,389628.8457146202,null,135935.69439999992]
[null,2052,{"$f":"MAX(TREND(C272:C273,B272:B273,B307)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B307)","v":1},{"$f":"TREND(F272:F273,B272:B273,B307)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B307)","v":1},{"$f":"TREND(H272:H273,B272:B273,B307)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B307)","v":1},{"$f":"TREND(L272:L273,B272:B273,B307)","v":0.16},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C272:C273,B272:B273,B308)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B308)","v":1},{"$f":"TREND(F272:F273,B272:B273,B308)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B308)","v":1},{"$f":"TREND(H272:H273,B272:B273,B308)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B308)","v":1},{"$f":"TREND(L272:L273,B272:B273,B308)","v":0.16},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C272:C273,B272:B273,B309)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B309)","v":1},{"$f":"TREND(F272:F273,B272:B273,B309)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B309)","v":1},{"$f":"TREND(H272:H273,B272:B273,B309)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B309)","v":1},{"$f":"TREND(L272:L273,B272:B273,B309)","v":0.16},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C272:C273,B272:B273,B310)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B310)","v":1},{"$f":"TREND(F272:F273,B272:B273,B310)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B310)","v":1},{"$f":"TREND(H272:H273,B272:B273,B310)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B310)","v":1},{"$f":"TREND(L272:L273,B272:B273,B310)","v":0.16},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C272:C273,B272:B273,B311)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B311)","v":1},{"$f":"TREND(F272:F273,B272:B273,B311)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B311)","v":1},{"$f":"TREND(H272:H273,B272:B273,B311)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B311)","v":1},{"$f":"TREND(L272:L273,B272:B273,B311)","v":0.16},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C272:C273,B272:B273,B312)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B312)","v":1},{"$f":"TREND(F272:F273,B272:B273,B312)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B312)","v":1},{"$f":"TREND(H272:H273,B272:B273,B312)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B312)","v":1},{"$f":"TREND(L272:L273,B272:B273,B312)","v":0.16},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C272:C273,B272:B273,B313)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B313)","v":1},{"$f":"TREND(F272:F273,B272:B273,B313)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B313)","v":1},{"$f":"TREND(H272:H273,B272:B273,B313)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B313)","v":1},{"$f":"TREND(L272:L273,B272:B273,B313)","v":0.16},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C272:C273,B272:B273,B314)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B314)","v":1},{"$f":"TREND(F272:F273,B272:B273,B314)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B314)","v":1},{"$f":"TREND(H272:H273,B272:B273,B314)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B314)","v":1},{"$f":"TREND(L272:L273,B272:B273,B314)","v":0.16},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C272:C273,B272:B273,B315)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B315)","v":1},{"$f":"TREND(F272:F273,B272:B273,B315)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B315)","v":1},{"$f":"TREND(H272:H273,B272:B273,B315)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B315)","v":1},{"$f":"TREND(L272:L273,B272:B273,B315)","v":0.16},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C272:C273,B272:B273,B316)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B316)","v":1},{"$f":"TREND(F272:F273,B272:B273,B316)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B316)","v":1},{"$f":"TREND(H272:H273,B272:B273,B316)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B316)","v":1},{"$f":"TREND(L272:L273,B272:B273,B316)","v":0.16},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C272:C273,B272:B273,B317)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B317)","v":1},{"$f":"TREND(F272:F273,B272:B273,B317)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B317)","v":1},{"$f":"TREND(H272:H273,B272:B273,B317)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B317)","v":1},{"$f":"TREND(L272:L273,B272:B273,B317)","v":0.16},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C272:C273,B272:B273,B318)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B318)","v":1},{"$f":"TREND(F272:F273,B272:B273,B318)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B318)","v":1},{"$f":"TREND(H272:H273,B272:B273,B318)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B318)","v":1},{"$f":"TREND(L272:L273,B272:B273,B318)","v":0.16},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C272:C273,B272:B273,B319)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B319)","v":1},{"$f":"TREND(F272:F273,B272:B273,B319)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B319)","v":1},{"$f":"TREND(H272:H273,B272:B273,B319)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B319)","v":1},{"$f":"TREND(L272:L273,B272:B273,B319)","v":0.16},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C272:C273,B272:B273,B320)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B320)","v":1},{"$f":"TREND(F272:F273,B272:B273,B320)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B320)","v":1},{"$f":"TREND(H272:H273,B272:B273,B320)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B320)","v":1},{"$f":"TREND(L272:L273,B272:B273,B320)","v":0.16},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C272:C273,B272:B273,B321)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B321)","v":1},{"$f":"TREND(F272:F273,B272:B273,B321)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B321)","v":1},{"$f":"TREND(H272:H273,B272:B273,B321)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B321)","v":1},{"$f":"TREND(L272:L273,B272:B273,B321)","v":0.16},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C272:C273,B272:B273,B322)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B322)","v":1},{"$f":"TREND(F272:F273,B272:B273,B322)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B322)","v":1},{"$f":"TREND(H272:H273,B272:B273,B322)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B322)","v":1},{"$f":"TREND(L272:L273,B272:B273,B322)","v":0.16},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C272:C273,B272:B273,B323)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"TREND(E272:E273,B272:B273,B323)","v":1},{"$f":"TREND(F272:F273,B272:B273,B323)","v":1.5711999999999997},{"$f":"TREND(G272:G273,B272:B273,B323)","v":1},{"$f":"TREND(H272:H273,B272:B273,B323)","v":1},0,0,{"$f":"TREND(K272:K273,B272:B273,B323)","v":1},{"$f":"TREND(L272:L273,B272:B273,B323)","v":0.16},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P275:P323)","v":-2445742.7753328923},null,{"$f":"SUM(R275:R323)","v":234651.90625066764}]
[]
[]
[]
[{"$f":"MAX($A$1:A327)+1","v":6},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A328,1)),\"Not Used\",INDEX(ModelGroup,A328,1))","v":"9S3540"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A328,3)*AnnualFactor","v":66612.186763636375},{"$f":"INDEX(ModelData1B,A328,3)*AnnualFactor","v":61224.436363636371},{"$f":"INDEX(ModelData1NB,A328,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A328,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A328,1)),INDEX(ModelData1NB,A328,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A328,1)),INDEX(ModelData1B,A328,1)*AnnualFactor,1)","v":1},{"$f":"C334*E334/G334","v":103665.2156509091},{"$f":"D334*F334/H334","v":98277.465250909096},{"$f":"INDEX(ModelData1NB,A328,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A328,6)","v":0.11},{"$f":"(I334*(K334*ValTimeTruck+(1-K334)*ValTimeAuto)-J334*(L334*ValTimeTruck+(1-L334)*ValTimeAuto))*MIN(G334,H334)*(1+TTUprater)^($B334-YearCurrent)","v":187430.57621999993},{"$f":"IF(AND(H334>G334,Induced=\"Y\"),(I334*(K334*ValTimeTruck+(1-K334)*ValTimeAuto)-J334*(L334*ValTimeTruck+(1-L334)*ValTimeAuto))*(H334-G334)*0.5,0)*(1+TTUprater)^($B334-YearCurrent)","v":0},{"$f":"SUM(M334:N334)","v":187430.57621999993},{"$f":"O334/(1+DiscRate)^(B334-YearCurrent)","v":152999.18143281495},null,{"$f":"(I334-J334)*MIN(G334,H334)","v":5387.7504000000044}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A328,3)*AnnualFactor","v":99560.150109090915},{"$f":"INDEX(ModelData20B,A328,3)*AnnualFactor","v":91507.490909090906},{"$f":"INDEX(ModelData20NB,A328,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData20B,A328,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A328,1)),INDEX(ModelData20NB,A328,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A328,1)),INDEX(ModelData20B,A328,1)*AnnualFactor,1)","v":1},{"$f":"C335*E335/G335","v":154940.48360727273},{"$f":"D335*F335/H335","v":146887.82440727271},{"$f":"INDEX(ModelData20NB,A328,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A328,6)","v":0.11},{"$f":"(I335*(K335*ValTimeTruck+(1-K335)*ValTimeAuto)-J335*(L335*ValTimeTruck+(1-L335)*ValTimeAuto))*MIN(G335,H335)*(1+TTUprater)^($B335-YearCurrent)","v":280138.17305999994},{"$f":"IF(AND(H335>G335,Induced=\"Y\"),(I335*(K335*ValTimeTruck+(1-K335)*ValTimeAuto)-J335*(L335*ValTimeTruck+(1-L335)*ValTimeAuto))*(H335-G335)*0.5,0)*(1+TTUprater)^($B335-YearCurrent)","v":0},{"$f":"SUM(M335:N335)","v":280138.17305999994},{"$f":"O335/(1+DiscRate)^(B335-YearCurrent)","v":59094.274513028649},null,{"$f":"(I335-J335)*MIN(G335,H335)","v":8052.6592000000237}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C334:C335,B334:B335,B337)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B337)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"TREND(E334:E335,B334:B335,B337)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B337)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B337)","v":1},{"$f":"TREND(H334:H335,B334:B335,B337)","v":1},{"$f":"C337*E337/G337","v":0},{"$f":"D337*F337/H337","v":0},{"$f":"TREND(K334:K335,B334:B335,B337)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B337)","v":0.11},{"$f":"(I337*(K337*ValTimeTruck+(1-K337)*ValTimeAuto)-J337*(L337*ValTimeTruck+(1-L337)*ValTimeAuto))*MIN(G337,H337)*(1+TTUprater)^($B337-YearCurrent)","v":0},{"$f":"IF(AND(H337>G337,Induced=\"Y\"),(I337*(K337*ValTimeTruck+(1-K337)*ValTimeAuto)-J337*(L337*ValTimeTruck+(1-L337)*ValTimeAuto))*(H337-G337)*0.5,0)*(1+TTUprater)^($B337-YearCurrent)","v":0},{"$f":"SUM(M337:N337)","v":0},{"$f":"O337/(1+DiscRate)^(B337-YearCurrent)","v":0},null,{"$f":"(I337-J337)*MIN(G337,H337)","v":0}]
[null,{"$f":"B337+1","v":2021},{"$f":"MAX(TREND(C334:C335,B334:B335,B338)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B338)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"TREND(E334:E335,B334:B335,B338)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B338)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B338)","v":1},{"$f":"TREND(H334:H335,B334:B335,B338)","v":1},{"$f":"C338*E338/G338","v":0},{"$f":"D338*F338/H338","v":0},{"$f":"TREND(K334:K335,B334:B335,B338)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B338)","v":0.11},0,0,{"$f":"SUM(M338:N338)","v":0},0,null,0]
[null,{"$f":"B338+1","v":2022},{"$f":"MAX(TREND(C334:C335,B334:B335,B339)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B339)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"TREND(E334:E335,B334:B335,B339)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B339)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B339)","v":1},{"$f":"TREND(H334:H335,B334:B335,B339)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B339)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B339)","v":0.11},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C334:C335,B334:B335,B340)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B340)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":65766.894545454532},{"$f":"TREND(E334:E335,B334:B335,B340)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B340)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B340)","v":1},{"$f":"TREND(H334:H335,B334:B335,B340)","v":1},0,105569.01912436361,{"$f":"TREND(K334:K335,B334:B335,B340)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B340)","v":0.11},-1844818.6091982543,0,-1844818.6091982543,-1229280.5345912506,null,-105569.01912436361]
[null,2024,{"$f":"MAX(TREND(C334:C335,B334:B335,B341)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B341)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"TREND(E334:E335,B334:B335,B341)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B341)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B341)","v":1},{"$f":"TREND(H334:H335,B334:B335,B341)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B341)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B341)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C334:C335,B334:B335,B342)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B342)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"TREND(E334:E335,B334:B335,B342)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B342)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B342)","v":1},{"$f":"TREND(H334:H335,B334:B335,B342)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B342)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B342)","v":0.11},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C334:C335,B334:B335,B343)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B343)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"TREND(E334:E335,B334:B335,B343)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B343)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B343)","v":1},{"$f":"TREND(H334:H335,B334:B335,B343)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B343)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B343)","v":0.11},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C334:C335,B334:B335,B344)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B344)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"TREND(E334:E335,B334:B335,B344)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B344)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B344)","v":1},{"$f":"TREND(H334:H335,B334:B335,B344)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B344)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B344)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C334:C335,B334:B335,B345)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":79791.372101818211},0,{"$f":"TREND(E334:E335,B334:B335,B345)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B345)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B345)","v":1},{"$f":"TREND(H334:H335,B334:B335,B345)","v":1},124175.32283345459,0,{"$f":"TREND(K334:K335,B334:B335,B345)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B345)","v":0.11},2281698.7307186187,0,2281698.7307186187,1084018.6304911156,null,124175.32283345459]
[null,2029,{"$f":"MAX(TREND(C334:C335,B334:B335,B346)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":81438.770269090775},0,{"$f":"TREND(E334:E335,B334:B335,B346)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B346)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B346)","v":1},{"$f":"TREND(H334:H335,B334:B335,B346)","v":1},126739.08623127251,0,{"$f":"TREND(K334:K335,B334:B335,B346)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B346)","v":0.11},2328807.4118734868,0,2328807.4118734868,1034018.3416402929,null,126739.08623127251]
[null,2030,{"$f":"MAX(TREND(C334:C335,B334:B335,B347)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":83086.168436363805},0,{"$f":"TREND(E334:E335,B334:B335,B347)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B347)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B347)","v":1},{"$f":"TREND(H334:H335,B334:B335,B347)","v":1},129302.84962909116,0,{"$f":"TREND(K334:K335,B334:B335,B347)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B347)","v":0.11},{"$f":"(I347*(K347*ValTimeTruck+(1-K347)*ValTimeAuto)-J347*(L347*ValTimeTruck+(1-L347)*ValTimeAuto))*MIN(G347,H347)*(1+TTUprater)^(B347-YearCurrent)","v":2375916.0930283684},{"$f":"IF(AND(H347>G347,Induced=\"Y\"),(I347*(K347*ValTimeTruck+(1-K347)*ValTimeAuto)-J347*(L347*ValTimeTruck+(1-L347)*ValTimeAuto))*(H347-G347)*0.5,0)*(1+TTUprater)^(B347-YearCurrent)","v":0},2375916.0930283684,985920.70977300825,null,129302.84962909116]
[null,2031,{"$f":"MAX(TREND(C334:C335,B334:B335,B348)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":84733.566603636369},0,{"$f":"TREND(E334:E335,B334:B335,B348)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B348)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B348)","v":1},{"$f":"TREND(H334:H335,B334:B335,B348)","v":1},131866.61302690909,0,{"$f":"TREND(K334:K335,B334:B335,B348)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B348)","v":0.11},2423024.7741832365,0,2423024.7741832365,939690.7828403695,null,131866.61302690909]
[null,2032,{"$f":"MAX(TREND(C334:C335,B334:B335,B349)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":86380.964770908933},0,{"$f":"TREND(E334:E335,B334:B335,B349)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B349)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B349)","v":1},{"$f":"TREND(H334:H335,B334:B335,B349)","v":1},134430.37642472703,0,{"$f":"TREND(K334:K335,B334:B335,B349)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B349)","v":0.11},2470133.4553381046,0,2470133.4553381046,895290.0388727244,null,134430.37642472703]
[null,2033,{"$f":"MAX(TREND(C334:C335,B334:B335,B350)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":88028.362938181963},0,{"$f":"TREND(E334:E335,B334:B335,B350)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B350)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B350)","v":1},{"$f":"TREND(H334:H335,B334:B335,B350)","v":1},136994.13982254567,0,{"$f":"TREND(K334:K335,B334:B335,B350)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B350)","v":0.11},2517242.1364929858,0,2517242.1364929858,852677.00266160024,null,136994.13982254567]
[null,2034,{"$f":"MAX(TREND(C334:C335,B334:B335,B351)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":89675.761105454527},0,{"$f":"TREND(E334:E335,B334:B335,B351)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B351)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B351)","v":1},{"$f":"TREND(H334:H335,B334:B335,B351)","v":1},139557.9032203636,0,{"$f":"TREND(K334:K335,B334:B335,B351)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B351)","v":0.11},2564350.8176478539,0,2564350.8176478539,811807.7970330118,null,139557.9032203636]
[null,2035,{"$f":"MAX(TREND(C334:C335,B334:B335,B352)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":91323.159272727091},0,{"$f":"TREND(E334:E335,B334:B335,B352)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B352)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B352)","v":1},{"$f":"TREND(H334:H335,B334:B335,B352)","v":1},142121.66661818154,0,{"$f":"TREND(K334:K335,B334:B335,B352)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B352)","v":0.11},2611459.498802722,0,2611459.498802722,772636.63463101152,null,142121.66661818154]
[null,2036,{"$f":"MAX(TREND(C334:C335,B334:B335,B353)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":92970.557440000121},0,{"$f":"TREND(E334:E335,B334:B335,B353)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B353)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B353)","v":1},{"$f":"TREND(H334:H335,B334:B335,B353)","v":1},144685.43001600017,0,{"$f":"TREND(K334:K335,B334:B335,B353)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B353)","v":0.11},2658568.1799576031,0,2658568.1799576031,735116.25563573837,null,144685.43001600017]
[null,2037,{"$f":"MAX(TREND(C334:C335,B334:B335,B354)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":94617.955607272685},0,{"$f":"TREND(E334:E335,B334:B335,B354)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B354)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B354)","v":1},{"$f":"TREND(H334:H335,B334:B335,B354)","v":1},147249.19341381811,0,{"$f":"TREND(K334:K335,B334:B335,B354)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B354)","v":0.11},2705676.8611124712,0,2705676.8611124712,699198.31638524309,null,147249.19341381811]
[null,2038,{"$f":"MAX(TREND(C334:C335,B334:B335,B355)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":96265.353774545714},0,{"$f":"TREND(E334:E335,B334:B335,B355)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B355)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B355)","v":1},{"$f":"TREND(H334:H335,B334:B335,B355)","v":1},149812.95681163677,0,{"$f":"TREND(K334:K335,B334:B335,B355)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B355)","v":0.11},2752785.5422673528,0,2752785.5422673528,664833.73345155525,null,149812.95681163677]
[null,2039,{"$f":"MAX(TREND(C334:C335,B334:B335,B356)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":97912.751941818278},0,{"$f":"TREND(E334:E335,B334:B335,B356)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B356)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B356)","v":1},{"$f":"TREND(H334:H335,B334:B335,B356)","v":1},152376.72020945468,0,{"$f":"TREND(K334:K335,B334:B335,B356)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B356)","v":0.11},2799894.2234222209,0,2799894.2234222209,631972.9873360832,null,152376.72020945468]
[null,2040,{"$f":"MAX(TREND(C334:C335,B334:B335,B357)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":99560.150109090842},0,{"$f":"TREND(E334:E335,B334:B335,B357)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B357)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B357)","v":1},{"$f":"TREND(H334:H335,B334:B335,B357)","v":1},154940.48360727262,0,{"$f":"TREND(K334:K335,B334:B335,B357)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B357)","v":0.11},2847002.904577089,0,2847002.904577089,600566.38959530322,null,154940.48360727262]
[null,2041,{"$f":"MAX(TREND(C334:C335,B334:B335,B358)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":101207.54827636387},0,{"$f":"TREND(E334:E335,B334:B335,B358)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B358)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B358)","v":1},{"$f":"TREND(H334:H335,B334:B335,B358)","v":1},157504.24700509125,0,{"$f":"TREND(K334:K335,B334:B335,B358)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B358)","v":0.11},2894111.5857319701,0,2894111.5857319701,570564.31688170903,null,157504.24700509125]
[null,2042,{"$f":"MAX(TREND(C334:C335,B334:B335,B359)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":102854.94644363644},0,{"$f":"TREND(E334:E335,B334:B335,B359)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B359)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B359)","v":1},{"$f":"TREND(H334:H335,B334:B335,B359)","v":1},160068.01040290919,0,{"$f":"TREND(K334:K335,B334:B335,B359)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B359)","v":0.11},2941220.2668868382,0,2941220.2668868382,541917.4150856419,null,160068.01040290919]
[null,2043,{"$f":"MAX(TREND(C334:C335,B334:B335,B360)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":104502.344610909},0,{"$f":"TREND(E334:E335,B334:B335,B360)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B360)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B360)","v":1},{"$f":"TREND(H334:H335,B334:B335,B360)","v":1},162631.77380072713,0,{"$f":"TREND(K334:K335,B334:B335,B360)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B360)","v":0.11},2988328.9480417063,0,2988328.9480417063,514576.77648839611,null,162631.77380072713]
[null,2044,{"$f":"MAX(TREND(C334:C335,B334:B335,B361)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":106149.74277818203},0,{"$f":"TREND(E334:E335,B334:B335,B361)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B361)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B361)","v":1},{"$f":"TREND(H334:H335,B334:B335,B361)","v":1},165195.53719854576,0,{"$f":"TREND(K334:K335,B334:B335,B361)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B361)","v":0.11},3035437.6291965875,0,3035437.6291965875,488494.09258409293,null,165195.53719854576]
[null,2045,{"$f":"MAX(TREND(C334:C335,B334:B335,B362)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":107797.14094545459},0,{"$f":"TREND(E334:E335,B334:B335,B362)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B362)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B362)","v":1},{"$f":"TREND(H334:H335,B334:B335,B362)","v":1},167759.3005963637,0,{"$f":"TREND(K334:K335,B334:B335,B362)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B362)","v":0.11},3082546.3103514556,0,3082546.3103514556,463621.78499568586,null,167759.3005963637]
[null,2046,{"$f":"MAX(TREND(C334:C335,B334:B335,B363)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":109444.53911272716},0,{"$f":"TREND(E334:E335,B334:B335,B363)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B363)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B363)","v":1},{"$f":"TREND(H334:H335,B334:B335,B363)","v":1},170323.06399418163,0,{"$f":"TREND(K334:K335,B334:B335,B363)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B363)","v":0.11},3129654.9915063237,0,3129654.9915063237,439913.11669724406,null,170323.06399418163]
[null,2047,{"$f":"MAX(TREND(C334:C335,B334:B335,B364)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":111091.93728000019},0,{"$f":"TREND(E334:E335,B334:B335,B364)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B364)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B364)","v":1},{"$f":"TREND(H334:H335,B334:B335,B364)","v":1},172886.82739200027,0,{"$f":"TREND(K334:K335,B334:B335,B364)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B364)","v":0.11},3176763.6726612048,0,3176763.6726612048,417322.28555892949,null,172886.82739200027]
[null,2048,{"$f":"MAX(TREND(C334:C335,B334:B335,B365)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":112739.33544727275},0,{"$f":"TREND(E334:E335,B334:B335,B365)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B365)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B365)","v":1},{"$f":"TREND(H334:H335,B334:B335,B365)","v":1},175450.5907898182,0,{"$f":"TREND(K334:K335,B334:B335,B365)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B365)","v":0.11},3223872.3538160734,0,3223872.3538160734,395804.50205158809,null,175450.5907898182]
[null,2049,{"$f":"MAX(TREND(C334:C335,B334:B335,B366)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":114386.73361454532},0,{"$f":"TREND(E334:E335,B334:B335,B366)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B366)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B366)","v":1},{"$f":"TREND(H334:H335,B334:B335,B366)","v":1},178014.35418763614,0,{"$f":"TREND(K334:K335,B334:B335,B366)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B366)","v":0.11},3270981.0349709415,0,3270981.0349709415,375316.0527831855,null,178014.35418763614]
[null,2050,{"$f":"MAX(TREND(C334:C335,B334:B335,B367)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":116034.13178181835},0,{"$f":"TREND(E334:E335,B334:B335,B367)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B367)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B367)","v":1},{"$f":"TREND(H334:H335,B334:B335,B367)","v":1},180578.11758545478,0,{"$f":"TREND(K334:K335,B334:B335,B367)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B367)","v":0.11},3318089.7161258226,0,3318089.7161258226,355814.35138827009,null,180578.11758545478]
[null,2051,{"$f":"MAX(TREND(C334:C335,B334:B335,B368)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":117681.52994909091},0,{"$f":"TREND(E334:E335,B334:B335,B368)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B368)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B368)","v":1},{"$f":"TREND(H334:H335,B334:B335,B368)","v":1},183141.88098327271,0,{"$f":"TREND(K334:K335,B334:B335,B368)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B368)","v":0.11},3365198.3972806907,0,3365198.3972806907,337257.97815329809,null,183141.88098327271]
[null,2052,{"$f":"MAX(TREND(C334:C335,B334:B335,B369)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":119328.92811636347},0,{"$f":"TREND(E334:E335,B334:B335,B369)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B369)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B369)","v":1},{"$f":"TREND(H334:H335,B334:B335,B369)","v":1},185705.64438109065,0,{"$f":"TREND(K334:K335,B334:B335,B369)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B369)","v":0.11},3412307.0784355588,0,3412307.0784355588,319606.70963384386,null,185705.64438109065]
[null,2053,{"$f":"MAX(TREND(C334:C335,B334:B335,B370)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":120976.3262836365},0,{"$f":"TREND(E334:E335,B334:B335,B370)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B370)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B370)","v":1},{"$f":"TREND(H334:H335,B334:B335,B370)","v":1},188269.40777890928,0,{"$f":"TREND(K334:K335,B334:B335,B370)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B370)","v":0.11},3459415.75959044,0,3459415.75959044,302821.53940355411,null,188269.40777890928]
[null,2054,{"$f":"MAX(TREND(C334:C335,B334:B335,B371)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B371)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B371)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B371)","v":1},{"$f":"TREND(H334:H335,B334:B335,B371)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B371)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B371)","v":0.11},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C334:C335,B334:B335,B372)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B372)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B372)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B372)","v":1},{"$f":"TREND(H334:H335,B334:B335,B372)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B372)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B372)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C334:C335,B334:B335,B373)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B373)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B373)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B373)","v":1},{"$f":"TREND(H334:H335,B334:B335,B373)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B373)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B373)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C334:C335,B334:B335,B374)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B374)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B374)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B374)","v":1},{"$f":"TREND(H334:H335,B334:B335,B374)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B374)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B374)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C334:C335,B334:B335,B375)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B375)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B375)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B375)","v":1},{"$f":"TREND(H334:H335,B334:B335,B375)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B375)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B375)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C334:C335,B334:B335,B376)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B376)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B376)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B376)","v":1},{"$f":"TREND(H334:H335,B334:B335,B376)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B376)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B376)","v":0.11},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C334:C335,B334:B335,B377)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B377)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B377)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B377)","v":1},{"$f":"TREND(H334:H335,B334:B335,B377)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B377)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B377)","v":0.11},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C334:C335,B334:B335,B378)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B378)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B378)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B378)","v":1},{"$f":"TREND(H334:H335,B334:B335,B378)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B378)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B378)","v":0.11},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C334:C335,B334:B335,B379)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B379)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B379)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B379)","v":1},{"$f":"TREND(H334:H335,B334:B335,B379)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B379)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B379)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C334:C335,B334:B335,B380)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B380)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B380)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B380)","v":1},{"$f":"TREND(H334:H335,B334:B335,B380)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B380)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B380)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C334:C335,B334:B335,B381)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B381)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B381)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B381)","v":1},{"$f":"TREND(H334:H335,B334:B335,B381)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B381)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B381)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C334:C335,B334:B335,B382)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B382)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B382)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B382)","v":1},{"$f":"TREND(H334:H335,B334:B335,B382)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B382)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B382)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C334:C335,B334:B335,B383)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B383)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B383)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B383)","v":1},{"$f":"TREND(H334:H335,B334:B335,B383)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B383)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B383)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C334:C335,B334:B335,B384)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B384)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B384)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B384)","v":1},{"$f":"TREND(H334:H335,B334:B335,B384)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B384)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B384)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C334:C335,B334:B335,B385)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"TREND(E334:E335,B334:B335,B385)","v":1.5562499999999999},{"$f":"TREND(F334:F335,B334:B335,B385)","v":1.6052},{"$f":"TREND(G334:G335,B334:B335,B385)","v":1},{"$f":"TREND(H334:H335,B334:B335,B385)","v":1},0,0,{"$f":"TREND(K334:K335,B334:B335,B385)","v":0.18198529411764705},{"$f":"TREND(L334:L335,B334:B335,B385)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P337:P385)","v":15001498.007461246},null,{"$f":"SUM(R337:R385)","v":3956212.4788363646}]
[]
[]
[]
[{"$f":"MAX($A$1:A389)+1","v":7},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A390,1)),\"Not Used\",INDEX(ModelGroup,A390,1))","v":"9S3540"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A390,3)*AnnualFactor","v":66612.186763636375},{"$f":"INDEX(ModelData1B,A390,3)*AnnualFactor","v":61224.436363636371},{"$f":"INDEX(ModelData1NB,A390,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A390,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A390,1)),INDEX(ModelData1NB,A390,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A390,1)),INDEX(ModelData1B,A390,1)*AnnualFactor,1)","v":1},{"$f":"C396*E396/G396","v":103665.2156509091},{"$f":"D396*F396/H396","v":98277.465250909096},{"$f":"INDEX(ModelData1NB,A390,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A390,6)","v":0.11},{"$f":"(I396*(K396*ValTimeTruck+(1-K396)*ValTimeAuto)-J396*(L396*ValTimeTruck+(1-L396)*ValTimeAuto))*MIN(G396,H396)*(1+TTUprater)^($B396-YearCurrent)","v":187430.57621999993},{"$f":"IF(AND(H396>G396,Induced=\"Y\"),(I396*(K396*ValTimeTruck+(1-K396)*ValTimeAuto)-J396*(L396*ValTimeTruck+(1-L396)*ValTimeAuto))*(H396-G396)*0.5,0)*(1+TTUprater)^($B396-YearCurrent)","v":0},{"$f":"SUM(M396:N396)","v":187430.57621999993},{"$f":"O396/(1+DiscRate)^(B396-YearCurrent)","v":152999.18143281495},null,{"$f":"(I396-J396)*MIN(G396,H396)","v":5387.7504000000044}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A390,3)*AnnualFactor","v":99560.150109090915},{"$f":"INDEX(ModelData20B,A390,3)*AnnualFactor","v":91507.490909090906},{"$f":"INDEX(ModelData20NB,A390,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData20B,A390,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A390,1)),INDEX(ModelData20NB,A390,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A390,1)),INDEX(ModelData20B,A390,1)*AnnualFactor,1)","v":1},{"$f":"C397*E397/G397","v":154940.48360727273},{"$f":"D397*F397/H397","v":146887.82440727271},{"$f":"INDEX(ModelData20NB,A390,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A390,6)","v":0.11},{"$f":"(I397*(K397*ValTimeTruck+(1-K397)*ValTimeAuto)-J397*(L397*ValTimeTruck+(1-L397)*ValTimeAuto))*MIN(G397,H397)*(1+TTUprater)^($B397-YearCurrent)","v":280138.17305999994},{"$f":"IF(AND(H397>G397,Induced=\"Y\"),(I397*(K397*ValTimeTruck+(1-K397)*ValTimeAuto)-J397*(L397*ValTimeTruck+(1-L397)*ValTimeAuto))*(H397-G397)*0.5,0)*(1+TTUprater)^($B397-YearCurrent)","v":0},{"$f":"SUM(M397:N397)","v":280138.17305999994},{"$f":"O397/(1+DiscRate)^(B397-YearCurrent)","v":59094.274513028649},null,{"$f":"(I397-J397)*MIN(G397,H397)","v":8052.6592000000237}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C396:C397,B396:B397,B399)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B399)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"TREND(E396:E397,B396:B397,B399)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B399)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B399)","v":1},{"$f":"TREND(H396:H397,B396:B397,B399)","v":1},{"$f":"C399*E399/G399","v":0},{"$f":"D399*F399/H399","v":0},{"$f":"TREND(K396:K397,B396:B397,B399)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B399)","v":0.11},{"$f":"(I399*(K399*ValTimeTruck+(1-K399)*ValTimeAuto)-J399*(L399*ValTimeTruck+(1-L399)*ValTimeAuto))*MIN(G399,H399)*(1+TTUprater)^($B399-YearCurrent)","v":0},{"$f":"IF(AND(H399>G399,Induced=\"Y\"),(I399*(K399*ValTimeTruck+(1-K399)*ValTimeAuto)-J399*(L399*ValTimeTruck+(1-L399)*ValTimeAuto))*(H399-G399)*0.5,0)*(1+TTUprater)^($B399-YearCurrent)","v":0},{"$f":"SUM(M399:N399)","v":0},{"$f":"O399/(1+DiscRate)^(B399-YearCurrent)","v":0},null,{"$f":"(I399-J399)*MIN(G399,H399)","v":0}]
[null,{"$f":"B399+1","v":2021},{"$f":"MAX(TREND(C396:C397,B396:B397,B400)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B400)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"TREND(E396:E397,B396:B397,B400)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B400)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B400)","v":1},{"$f":"TREND(H396:H397,B396:B397,B400)","v":1},{"$f":"C400*E400/G400","v":0},{"$f":"D400*F400/H400","v":0},{"$f":"TREND(K396:K397,B396:B397,B400)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B400)","v":0.11},0,0,{"$f":"SUM(M400:N400)","v":0},0,null,0]
[null,{"$f":"B400+1","v":2022},{"$f":"MAX(TREND(C396:C397,B396:B397,B401)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B401)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"TREND(E396:E397,B396:B397,B401)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B401)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B401)","v":1},{"$f":"TREND(H396:H397,B396:B397,B401)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B401)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B401)","v":0.11},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C396:C397,B396:B397,B402)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B402)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":65766.894545454532},{"$f":"TREND(E396:E397,B396:B397,B402)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B402)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B402)","v":1},{"$f":"TREND(H396:H397,B396:B397,B402)","v":1},0,105569.01912436361,{"$f":"TREND(K396:K397,B396:B397,B402)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B402)","v":0.11},-1844818.6091982543,0,-1844818.6091982543,-1229280.5345912506,null,-105569.01912436361]
[null,2024,{"$f":"MAX(TREND(C396:C397,B396:B397,B403)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B403)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"TREND(E396:E397,B396:B397,B403)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B403)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B403)","v":1},{"$f":"TREND(H396:H397,B396:B397,B403)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B403)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B403)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C396:C397,B396:B397,B404)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B404)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"TREND(E396:E397,B396:B397,B404)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B404)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B404)","v":1},{"$f":"TREND(H396:H397,B396:B397,B404)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B404)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B404)","v":0.11},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C396:C397,B396:B397,B405)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B405)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"TREND(E396:E397,B396:B397,B405)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B405)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B405)","v":1},{"$f":"TREND(H396:H397,B396:B397,B405)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B405)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B405)","v":0.11},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C396:C397,B396:B397,B406)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B406)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"TREND(E396:E397,B396:B397,B406)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B406)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B406)","v":1},{"$f":"TREND(H396:H397,B396:B397,B406)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B406)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B406)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C396:C397,B396:B397,B407)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":79791.372101818211},0,{"$f":"TREND(E396:E397,B396:B397,B407)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B407)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B407)","v":1},{"$f":"TREND(H396:H397,B396:B397,B407)","v":1},124175.32283345459,0,{"$f":"TREND(K396:K397,B396:B397,B407)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B407)","v":0.11},2281698.7307186187,0,2281698.7307186187,1084018.6304911156,null,124175.32283345459]
[null,2029,{"$f":"MAX(TREND(C396:C397,B396:B397,B408)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":81438.770269090775},0,{"$f":"TREND(E396:E397,B396:B397,B408)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B408)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B408)","v":1},{"$f":"TREND(H396:H397,B396:B397,B408)","v":1},126739.08623127251,0,{"$f":"TREND(K396:K397,B396:B397,B408)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B408)","v":0.11},2328807.4118734868,0,2328807.4118734868,1034018.3416402929,null,126739.08623127251]
[null,2030,{"$f":"MAX(TREND(C396:C397,B396:B397,B409)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":83086.168436363805},0,{"$f":"TREND(E396:E397,B396:B397,B409)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B409)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B409)","v":1},{"$f":"TREND(H396:H397,B396:B397,B409)","v":1},129302.84962909116,0,{"$f":"TREND(K396:K397,B396:B397,B409)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B409)","v":0.11},{"$f":"(I409*(K409*ValTimeTruck+(1-K409)*ValTimeAuto)-J409*(L409*ValTimeTruck+(1-L409)*ValTimeAuto))*MIN(G409,H409)*(1+TTUprater)^(B409-YearCurrent)","v":2375916.0930283684},{"$f":"IF(AND(H409>G409,Induced=\"Y\"),(I409*(K409*ValTimeTruck+(1-K409)*ValTimeAuto)-J409*(L409*ValTimeTruck+(1-L409)*ValTimeAuto))*(H409-G409)*0.5,0)*(1+TTUprater)^(B409-YearCurrent)","v":0},2375916.0930283684,985920.70977300825,null,129302.84962909116]
[null,2031,{"$f":"MAX(TREND(C396:C397,B396:B397,B410)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":84733.566603636369},0,{"$f":"TREND(E396:E397,B396:B397,B410)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B410)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B410)","v":1},{"$f":"TREND(H396:H397,B396:B397,B410)","v":1},131866.61302690909,0,{"$f":"TREND(K396:K397,B396:B397,B410)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B410)","v":0.11},2423024.7741832365,0,2423024.7741832365,939690.7828403695,null,131866.61302690909]
[null,2032,{"$f":"MAX(TREND(C396:C397,B396:B397,B411)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":86380.964770908933},0,{"$f":"TREND(E396:E397,B396:B397,B411)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B411)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B411)","v":1},{"$f":"TREND(H396:H397,B396:B397,B411)","v":1},134430.37642472703,0,{"$f":"TREND(K396:K397,B396:B397,B411)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B411)","v":0.11},2470133.4553381046,0,2470133.4553381046,895290.0388727244,null,134430.37642472703]
[null,2033,{"$f":"MAX(TREND(C396:C397,B396:B397,B412)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":88028.362938181963},0,{"$f":"TREND(E396:E397,B396:B397,B412)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B412)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B412)","v":1},{"$f":"TREND(H396:H397,B396:B397,B412)","v":1},136994.13982254567,0,{"$f":"TREND(K396:K397,B396:B397,B412)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B412)","v":0.11},2517242.1364929858,0,2517242.1364929858,852677.00266160024,null,136994.13982254567]
[null,2034,{"$f":"MAX(TREND(C396:C397,B396:B397,B413)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":89675.761105454527},0,{"$f":"TREND(E396:E397,B396:B397,B413)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B413)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B413)","v":1},{"$f":"TREND(H396:H397,B396:B397,B413)","v":1},139557.9032203636,0,{"$f":"TREND(K396:K397,B396:B397,B413)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B413)","v":0.11},2564350.8176478539,0,2564350.8176478539,811807.7970330118,null,139557.9032203636]
[null,2035,{"$f":"MAX(TREND(C396:C397,B396:B397,B414)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":91323.159272727091},0,{"$f":"TREND(E396:E397,B396:B397,B414)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B414)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B414)","v":1},{"$f":"TREND(H396:H397,B396:B397,B414)","v":1},142121.66661818154,0,{"$f":"TREND(K396:K397,B396:B397,B414)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B414)","v":0.11},2611459.498802722,0,2611459.498802722,772636.63463101152,null,142121.66661818154]
[null,2036,{"$f":"MAX(TREND(C396:C397,B396:B397,B415)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":92970.557440000121},0,{"$f":"TREND(E396:E397,B396:B397,B415)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B415)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B415)","v":1},{"$f":"TREND(H396:H397,B396:B397,B415)","v":1},144685.43001600017,0,{"$f":"TREND(K396:K397,B396:B397,B415)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B415)","v":0.11},2658568.1799576031,0,2658568.1799576031,735116.25563573837,null,144685.43001600017]
[null,2037,{"$f":"MAX(TREND(C396:C397,B396:B397,B416)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":94617.955607272685},0,{"$f":"TREND(E396:E397,B396:B397,B416)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B416)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B416)","v":1},{"$f":"TREND(H396:H397,B396:B397,B416)","v":1},147249.19341381811,0,{"$f":"TREND(K396:K397,B396:B397,B416)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B416)","v":0.11},2705676.8611124712,0,2705676.8611124712,699198.31638524309,null,147249.19341381811]
[null,2038,{"$f":"MAX(TREND(C396:C397,B396:B397,B417)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":96265.353774545714},0,{"$f":"TREND(E396:E397,B396:B397,B417)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B417)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B417)","v":1},{"$f":"TREND(H396:H397,B396:B397,B417)","v":1},149812.95681163677,0,{"$f":"TREND(K396:K397,B396:B397,B417)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B417)","v":0.11},2752785.5422673528,0,2752785.5422673528,664833.73345155525,null,149812.95681163677]
[null,2039,{"$f":"MAX(TREND(C396:C397,B396:B397,B418)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":97912.751941818278},0,{"$f":"TREND(E396:E397,B396:B397,B418)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B418)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B418)","v":1},{"$f":"TREND(H396:H397,B396:B397,B418)","v":1},152376.72020945468,0,{"$f":"TREND(K396:K397,B396:B397,B418)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B418)","v":0.11},2799894.2234222209,0,2799894.2234222209,631972.9873360832,null,152376.72020945468]
[null,2040,{"$f":"MAX(TREND(C396:C397,B396:B397,B419)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":99560.150109090842},0,{"$f":"TREND(E396:E397,B396:B397,B419)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B419)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B419)","v":1},{"$f":"TREND(H396:H397,B396:B397,B419)","v":1},154940.48360727262,0,{"$f":"TREND(K396:K397,B396:B397,B419)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B419)","v":0.11},2847002.904577089,0,2847002.904577089,600566.38959530322,null,154940.48360727262]
[null,2041,{"$f":"MAX(TREND(C396:C397,B396:B397,B420)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":101207.54827636387},0,{"$f":"TREND(E396:E397,B396:B397,B420)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B420)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B420)","v":1},{"$f":"TREND(H396:H397,B396:B397,B420)","v":1},157504.24700509125,0,{"$f":"TREND(K396:K397,B396:B397,B420)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B420)","v":0.11},2894111.5857319701,0,2894111.5857319701,570564.31688170903,null,157504.24700509125]
[null,2042,{"$f":"MAX(TREND(C396:C397,B396:B397,B421)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":102854.94644363644},0,{"$f":"TREND(E396:E397,B396:B397,B421)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B421)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B421)","v":1},{"$f":"TREND(H396:H397,B396:B397,B421)","v":1},160068.01040290919,0,{"$f":"TREND(K396:K397,B396:B397,B421)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B421)","v":0.11},2941220.2668868382,0,2941220.2668868382,541917.4150856419,null,160068.01040290919]
[null,2043,{"$f":"MAX(TREND(C396:C397,B396:B397,B422)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":104502.344610909},0,{"$f":"TREND(E396:E397,B396:B397,B422)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B422)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B422)","v":1},{"$f":"TREND(H396:H397,B396:B397,B422)","v":1},162631.77380072713,0,{"$f":"TREND(K396:K397,B396:B397,B422)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B422)","v":0.11},2988328.9480417063,0,2988328.9480417063,514576.77648839611,null,162631.77380072713]
[null,2044,{"$f":"MAX(TREND(C396:C397,B396:B397,B423)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":106149.74277818203},0,{"$f":"TREND(E396:E397,B396:B397,B423)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B423)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B423)","v":1},{"$f":"TREND(H396:H397,B396:B397,B423)","v":1},165195.53719854576,0,{"$f":"TREND(K396:K397,B396:B397,B423)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B423)","v":0.11},3035437.6291965875,0,3035437.6291965875,488494.09258409293,null,165195.53719854576]
[null,2045,{"$f":"MAX(TREND(C396:C397,B396:B397,B424)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":107797.14094545459},0,{"$f":"TREND(E396:E397,B396:B397,B424)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B424)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B424)","v":1},{"$f":"TREND(H396:H397,B396:B397,B424)","v":1},167759.3005963637,0,{"$f":"TREND(K396:K397,B396:B397,B424)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B424)","v":0.11},3082546.3103514556,0,3082546.3103514556,463621.78499568586,null,167759.3005963637]
[null,2046,{"$f":"MAX(TREND(C396:C397,B396:B397,B425)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":109444.53911272716},0,{"$f":"TREND(E396:E397,B396:B397,B425)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B425)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B425)","v":1},{"$f":"TREND(H396:H397,B396:B397,B425)","v":1},170323.06399418163,0,{"$f":"TREND(K396:K397,B396:B397,B425)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B425)","v":0.11},3129654.9915063237,0,3129654.9915063237,439913.11669724406,null,170323.06399418163]
[null,2047,{"$f":"MAX(TREND(C396:C397,B396:B397,B426)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":111091.93728000019},0,{"$f":"TREND(E396:E397,B396:B397,B426)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B426)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B426)","v":1},{"$f":"TREND(H396:H397,B396:B397,B426)","v":1},172886.82739200027,0,{"$f":"TREND(K396:K397,B396:B397,B426)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B426)","v":0.11},3176763.6726612048,0,3176763.6726612048,417322.28555892949,null,172886.82739200027]
[null,2048,{"$f":"MAX(TREND(C396:C397,B396:B397,B427)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":112739.33544727275},0,{"$f":"TREND(E396:E397,B396:B397,B427)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B427)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B427)","v":1},{"$f":"TREND(H396:H397,B396:B397,B427)","v":1},175450.5907898182,0,{"$f":"TREND(K396:K397,B396:B397,B427)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B427)","v":0.11},3223872.3538160734,0,3223872.3538160734,395804.50205158809,null,175450.5907898182]
[null,2049,{"$f":"MAX(TREND(C396:C397,B396:B397,B428)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":114386.73361454532},0,{"$f":"TREND(E396:E397,B396:B397,B428)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B428)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B428)","v":1},{"$f":"TREND(H396:H397,B396:B397,B428)","v":1},178014.35418763614,0,{"$f":"TREND(K396:K397,B396:B397,B428)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B428)","v":0.11},3270981.0349709415,0,3270981.0349709415,375316.0527831855,null,178014.35418763614]
[null,2050,{"$f":"MAX(TREND(C396:C397,B396:B397,B429)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":116034.13178181835},0,{"$f":"TREND(E396:E397,B396:B397,B429)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B429)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B429)","v":1},{"$f":"TREND(H396:H397,B396:B397,B429)","v":1},180578.11758545478,0,{"$f":"TREND(K396:K397,B396:B397,B429)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B429)","v":0.11},3318089.7161258226,0,3318089.7161258226,355814.35138827009,null,180578.11758545478]
[null,2051,{"$f":"MAX(TREND(C396:C397,B396:B397,B430)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":117681.52994909091},0,{"$f":"TREND(E396:E397,B396:B397,B430)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B430)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B430)","v":1},{"$f":"TREND(H396:H397,B396:B397,B430)","v":1},183141.88098327271,0,{"$f":"TREND(K396:K397,B396:B397,B430)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B430)","v":0.11},3365198.3972806907,0,3365198.3972806907,337257.97815329809,null,183141.88098327271]
[null,2052,{"$f":"MAX(TREND(C396:C397,B396:B397,B431)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":119328.92811636347},0,{"$f":"TREND(E396:E397,B396:B397,B431)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B431)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B431)","v":1},{"$f":"TREND(H396:H397,B396:B397,B431)","v":1},185705.64438109065,0,{"$f":"TREND(K396:K397,B396:B397,B431)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B431)","v":0.11},3412307.0784355588,0,3412307.0784355588,319606.70963384386,null,185705.64438109065]
[null,2053,{"$f":"MAX(TREND(C396:C397,B396:B397,B432)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":120976.3262836365},0,{"$f":"TREND(E396:E397,B396:B397,B432)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B432)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B432)","v":1},{"$f":"TREND(H396:H397,B396:B397,B432)","v":1},188269.40777890928,0,{"$f":"TREND(K396:K397,B396:B397,B432)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B432)","v":0.11},3459415.75959044,0,3459415.75959044,302821.53940355411,null,188269.40777890928]
[null,2054,{"$f":"MAX(TREND(C396:C397,B396:B397,B433)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B433)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B433)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B433)","v":1},{"$f":"TREND(H396:H397,B396:B397,B433)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B433)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B433)","v":0.11},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C396:C397,B396:B397,B434)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B434)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B434)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B434)","v":1},{"$f":"TREND(H396:H397,B396:B397,B434)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B434)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B434)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C396:C397,B396:B397,B435)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B435)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B435)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B435)","v":1},{"$f":"TREND(H396:H397,B396:B397,B435)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B435)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B435)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C396:C397,B396:B397,B436)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B436)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B436)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B436)","v":1},{"$f":"TREND(H396:H397,B396:B397,B436)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B436)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B436)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C396:C397,B396:B397,B437)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B437)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B437)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B437)","v":1},{"$f":"TREND(H396:H397,B396:B397,B437)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B437)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B437)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C396:C397,B396:B397,B438)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B438)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B438)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B438)","v":1},{"$f":"TREND(H396:H397,B396:B397,B438)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B438)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B438)","v":0.11},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C396:C397,B396:B397,B439)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B439)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B439)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B439)","v":1},{"$f":"TREND(H396:H397,B396:B397,B439)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B439)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B439)","v":0.11},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C396:C397,B396:B397,B440)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B440)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B440)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B440)","v":1},{"$f":"TREND(H396:H397,B396:B397,B440)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B440)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B440)","v":0.11},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C396:C397,B396:B397,B441)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B441)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B441)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B441)","v":1},{"$f":"TREND(H396:H397,B396:B397,B441)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B441)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B441)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C396:C397,B396:B397,B442)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B442)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B442)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B442)","v":1},{"$f":"TREND(H396:H397,B396:B397,B442)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B442)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B442)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C396:C397,B396:B397,B443)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B443)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B443)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B443)","v":1},{"$f":"TREND(H396:H397,B396:B397,B443)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B443)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B443)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C396:C397,B396:B397,B444)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B444)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B444)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B444)","v":1},{"$f":"TREND(H396:H397,B396:B397,B444)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B444)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B444)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C396:C397,B396:B397,B445)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B445)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B445)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B445)","v":1},{"$f":"TREND(H396:H397,B396:B397,B445)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B445)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B445)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C396:C397,B396:B397,B446)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B446)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B446)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B446)","v":1},{"$f":"TREND(H396:H397,B396:B397,B446)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B446)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B446)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C396:C397,B396:B397,B447)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"TREND(E396:E397,B396:B397,B447)","v":1.5562499999999999},{"$f":"TREND(F396:F397,B396:B397,B447)","v":1.6052},{"$f":"TREND(G396:G397,B396:B397,B447)","v":1},{"$f":"TREND(H396:H397,B396:B397,B447)","v":1},0,0,{"$f":"TREND(K396:K397,B396:B397,B447)","v":0.18198529411764705},{"$f":"TREND(L396:L397,B396:B397,B447)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P399:P447)","v":15001498.007461246},null,{"$f":"SUM(R399:R447)","v":3956212.4788363646}]
[]
[]
[]
[{"$f":"MAX($A$1:A451)+1","v":8},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A452,1)),\"Not Used\",INDEX(ModelGroup,A452,1))","v":"9S3566"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A452,3)*AnnualFactor","v":33851.583359999779},{"$f":"INDEX(ModelData1B,A452,3)*AnnualFactor","v":102580.55563636294},{"$f":"INDEX(ModelData1NB,A452,5)","v":1},{"$f":"INDEX(ModelData1B,A452,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A452,1)),INDEX(ModelData1NB,A452,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A452,1)),INDEX(ModelData1B,A452,1)*AnnualFactor,1)","v":1},{"$f":"C458*E458/G458","v":33851.583359999779},{"$f":"D458*F458/H458","v":164662.3079074898},{"$f":"INDEX(ModelData1NB,A452,6)","v":1},{"$f":"INDEX(ModelData1B,A452,6)","v":0.11},{"$f":"(I458*(K458*ValTimeTruck+(1-K458)*ValTimeAuto)-J458*(L458*ValTimeTruck+(1-L458)*ValTimeAuto))*MIN(G458,H458)*(1+TTUprater)^($B458-YearCurrent)","v":-1909318.5465873908},{"$f":"IF(AND(H458>G458,Induced=\"Y\"),(I458*(K458*ValTimeTruck+(1-K458)*ValTimeAuto)-J458*(L458*ValTimeTruck+(1-L458)*ValTimeAuto))*(H458-G458)*0.5,0)*(1+TTUprater)^($B458-YearCurrent)","v":0},{"$f":"SUM(M458:N458)","v":-1909318.5465873908},{"$f":"O458/(1+DiscRate)^(B458-YearCurrent)","v":-1558572.6758876143},null,{"$f":"(I458-J458)*MIN(G458,H458)","v":-130810.72454749001}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A452,3)*AnnualFactor","v":51986.360159999778},{"$f":"INDEX(ModelData20B,A452,3)*AnnualFactor","v":157534.42472727204},{"$f":"INDEX(ModelData20NB,A452,5)","v":1},{"$f":"INDEX(ModelData20B,A452,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A452,1)),INDEX(ModelData20NB,A452,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A452,1)),INDEX(ModelData20B,A452,1)*AnnualFactor,1)","v":1},{"$f":"C459*E459/G459","v":51986.360159999778},{"$f":"D459*F459/H459","v":252874.25857221708},{"$f":"INDEX(ModelData20NB,A452,6)","v":1},{"$f":"INDEX(ModelData20B,A452,6)","v":0.11},{"$f":"(I459*(K459*ValTimeTruck+(1-K459)*ValTimeAuto)-J459*(L459*ValTimeTruck+(1-L459)*ValTimeAuto))*MIN(G459,H459)*(1+TTUprater)^($B459-YearCurrent)","v":-2932167.7679735003},{"$f":"IF(AND(H459>G459,Induced=\"Y\"),(I459*(K459*ValTimeTruck+(1-K459)*ValTimeAuto)-J459*(L459*ValTimeTruck+(1-L459)*ValTimeAuto))*(H459-G459)*0.5,0)*(1+TTUprater)^($B459-YearCurrent)","v":0},{"$f":"SUM(M459:N459)","v":-2932167.7679735003},{"$f":"O459/(1+DiscRate)^(B459-YearCurrent)","v":-618531.65209929692},null,{"$f":"(I459-J459)*MIN(G459,H459)","v":-200887.8984122173}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C458:C459,B458:B459,B461)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B461)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"TREND(E458:E459,B458:B459,B461)","v":1},{"$f":"TREND(F458:F459,B458:B459,B461)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B461)","v":1},{"$f":"TREND(H458:H459,B458:B459,B461)","v":1},{"$f":"C461*E461/G461","v":0},{"$f":"D461*F461/H461","v":0},{"$f":"TREND(K458:K459,B458:B459,B461)","v":1},{"$f":"TREND(L458:L459,B458:B459,B461)","v":0.11},{"$f":"(I461*(K461*ValTimeTruck+(1-K461)*ValTimeAuto)-J461*(L461*ValTimeTruck+(1-L461)*ValTimeAuto))*MIN(G461,H461)*(1+TTUprater)^($B461-YearCurrent)","v":0},{"$f":"IF(AND(H461>G461,Induced=\"Y\"),(I461*(K461*ValTimeTruck+(1-K461)*ValTimeAuto)-J461*(L461*ValTimeTruck+(1-L461)*ValTimeAuto))*(H461-G461)*0.5,0)*(1+TTUprater)^($B461-YearCurrent)","v":0},{"$f":"SUM(M461:N461)","v":0},{"$f":"O461/(1+DiscRate)^(B461-YearCurrent)","v":0},null,{"$f":"(I461-J461)*MIN(G461,H461)","v":0}]
[null,{"$f":"B461+1","v":2021},{"$f":"MAX(TREND(C458:C459,B458:B459,B462)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B462)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"TREND(E458:E459,B458:B459,B462)","v":1},{"$f":"TREND(F458:F459,B458:B459,B462)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B462)","v":1},{"$f":"TREND(H458:H459,B458:B459,B462)","v":1},{"$f":"C462*E462/G462","v":0},{"$f":"D462*F462/H462","v":0},{"$f":"TREND(K458:K459,B458:B459,B462)","v":1},{"$f":"TREND(L458:L459,B458:B459,B462)","v":0.11},0,0,{"$f":"SUM(M462:N462)","v":0},0,null,0]
[null,{"$f":"B462+1","v":2022},{"$f":"MAX(TREND(C458:C459,B458:B459,B463)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B463)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"TREND(E458:E459,B458:B459,B463)","v":1},{"$f":"TREND(F458:F459,B458:B459,B463)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B463)","v":1},{"$f":"TREND(H458:H459,B458:B459,B463)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B463)","v":1},{"$f":"TREND(L458:L459,B458:B459,B463)","v":0.11},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C458:C459,B458:B459,B464)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B464)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":110823.63599999994},{"$f":"TREND(E458:E459,B458:B459,B464)","v":1},{"$f":"TREND(F458:F459,B458:B459,B464)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B464)","v":1},{"$f":"TREND(H458:H459,B458:B459,B464)","v":1},0,177894.10050719991,{"$f":"TREND(K458:K459,B458:B459,B464)","v":1},{"$f":"TREND(L458:L459,B458:B459,B464)","v":0.11},-3108699.4063633187,0,-3108699.4063633187,-2071457.6756132061,null,-177894.10050719991]
[null,2024,{"$f":"MAX(TREND(C458:C459,B458:B459,B465)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B465)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"TREND(E458:E459,B458:B459,B465)","v":1},{"$f":"TREND(F458:F459,B458:B459,B465)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B465)","v":1},{"$f":"TREND(H458:H459,B458:B459,B465)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B465)","v":1},{"$f":"TREND(L458:L459,B458:B459,B465)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C458:C459,B458:B459,B466)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B466)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"TREND(E458:E459,B458:B459,B466)","v":1},{"$f":"TREND(F458:F459,B458:B459,B466)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B466)","v":1},{"$f":"TREND(H458:H459,B458:B459,B466)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B466)","v":1},{"$f":"TREND(L458:L459,B458:B459,B466)","v":0.11},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C458:C459,B458:B459,B467)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B467)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"TREND(E458:E459,B458:B459,B467)","v":1},{"$f":"TREND(F458:F459,B458:B459,B467)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B467)","v":1},{"$f":"TREND(H458:H459,B458:B459,B467)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B467)","v":1},{"$f":"TREND(L458:L459,B458:B459,B467)","v":0.11},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C458:C459,B458:B459,B468)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B468)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"TREND(E458:E459,B458:B459,B468)","v":1},{"$f":"TREND(F458:F459,B458:B459,B468)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B468)","v":1},{"$f":"TREND(H458:H459,B458:B459,B468)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B468)","v":1},{"$f":"TREND(L458:L459,B458:B459,B468)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C458:C459,B458:B459,B469)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B469)","v":1},{"$f":"TREND(F458:F459,B458:B459,B469)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B469)","v":1},{"$f":"TREND(H458:H459,B458:B459,B469)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B469)","v":1},{"$f":"TREND(L458:L459,B458:B459,B469)","v":0.11},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C458:C459,B458:B459,B470)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B470)","v":1},{"$f":"TREND(F458:F459,B458:B459,B470)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B470)","v":1},{"$f":"TREND(H458:H459,B458:B459,B470)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B470)","v":1},{"$f":"TREND(L458:L459,B458:B459,B470)","v":0.11},0,0,0,0,null,0]
[null,2030,{"$f":"MAX(TREND(C458:C459,B458:B459,B471)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B471)","v":1},{"$f":"TREND(F458:F459,B458:B459,B471)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B471)","v":1},{"$f":"TREND(H458:H459,B458:B459,B471)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B471)","v":1},{"$f":"TREND(L458:L459,B458:B459,B471)","v":0.11},{"$f":"(I471*(K471*ValTimeTruck+(1-K471)*ValTimeAuto)-J471*(L471*ValTimeTruck+(1-L471)*ValTimeAuto))*MIN(G471,H471)*(1+TTUprater)^(B471-YearCurrent)","v":0},{"$f":"IF(AND(H471>G471,Induced=\"Y\"),(I471*(K471*ValTimeTruck+(1-K471)*ValTimeAuto)-J471*(L471*ValTimeTruck+(1-L471)*ValTimeAuto))*(H471-G471)*0.5,0)*(1+TTUprater)^(B471-YearCurrent)","v":0},0,0,null,0]
[null,2031,{"$f":"MAX(TREND(C458:C459,B458:B459,B472)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B472)","v":1},{"$f":"TREND(F458:F459,B458:B459,B472)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B472)","v":1},{"$f":"TREND(H458:H459,B458:B459,B472)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B472)","v":1},{"$f":"TREND(L458:L459,B458:B459,B472)","v":0.11},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C458:C459,B458:B459,B473)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B473)","v":1},{"$f":"TREND(F458:F459,B458:B459,B473)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B473)","v":1},{"$f":"TREND(H458:H459,B458:B459,B473)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B473)","v":1},{"$f":"TREND(L458:L459,B458:B459,B473)","v":0.11},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C458:C459,B458:B459,B474)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":45639.188279999886},0,{"$f":"TREND(E458:E459,B458:B459,B474)","v":1},{"$f":"TREND(F458:F459,B458:B459,B474)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B474)","v":1},{"$f":"TREND(H458:H459,B458:B459,B474)","v":1},45639.188279999886,0,{"$f":"TREND(K458:K459,B458:B459,B474)","v":1},{"$f":"TREND(L458:L459,B458:B459,B474)","v":0.11},1305280.7848079968,0,1305280.7848079968,442143.7616535644,null,45639.188279999886]
[null,2034,{"$f":"MAX(TREND(C458:C459,B458:B459,B475)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":46545.927119999891},0,{"$f":"TREND(E458:E459,B458:B459,B475)","v":1},{"$f":"TREND(F458:F459,B458:B459,B475)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B475)","v":1},{"$f":"TREND(H458:H459,B458:B459,B475)","v":1},46545.927119999891,0,{"$f":"TREND(K458:K459,B458:B459,B475)","v":1},{"$f":"TREND(L458:L459,B458:B459,B475)","v":0.11},1331213.515631997,0,1331213.515631997,421428.10728878464,null,46545.927119999891]
[null,2035,{"$f":"MAX(TREND(C458:C459,B458:B459,B476)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":47452.665959999897},0,{"$f":"TREND(E458:E459,B458:B459,B476)","v":1},{"$f":"TREND(F458:F459,B458:B459,B476)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B476)","v":1},{"$f":"TREND(H458:H459,B458:B459,B476)","v":1},47452.665959999897,0,{"$f":"TREND(K458:K459,B458:B459,B476)","v":1},{"$f":"TREND(L458:L459,B458:B459,B476)","v":0.11},1357146.246455997,0,1357146.246455997,401530.6034976283,null,47452.665959999897]
[null,2036,{"$f":"MAX(TREND(C458:C459,B458:B459,B477)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":48359.404799999902},0,{"$f":"TREND(E458:E459,B458:B459,B477)","v":1},{"$f":"TREND(F458:F459,B458:B459,B477)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B477)","v":1},{"$f":"TREND(H458:H459,B458:B459,B477)","v":1},48359.404799999902,0,{"$f":"TREND(K458:K459,B458:B459,B477)","v":1},{"$f":"TREND(L458:L459,B458:B459,B477)","v":0.11},1383078.9772799972,0,1383078.9772799972,382432.86243002879,null,48359.404799999902]
[null,2037,{"$f":"MAX(TREND(C458:C459,B458:B459,B478)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":49266.143639999907},0,{"$f":"TREND(E458:E459,B458:B459,B478)","v":1},{"$f":"TREND(F458:F459,B458:B459,B478)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B478)","v":1},{"$f":"TREND(H458:H459,B458:B459,B478)","v":1},49266.143639999907,0,{"$f":"TREND(K458:K459,B458:B459,B478)","v":1},{"$f":"TREND(L458:L459,B458:B459,B478)","v":0.11},1409011.7081039974,0,1409011.7081039974,364115.40056130086,null,49266.143639999907]
[null,2038,{"$f":"MAX(TREND(C458:C459,B458:B459,B479)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":50172.882479999913},0,{"$f":"TREND(E458:E459,B458:B459,B479)","v":1},{"$f":"TREND(F458:F459,B458:B459,B479)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B479)","v":1},{"$f":"TREND(H458:H459,B458:B459,B479)","v":1},50172.882479999913,0,{"$f":"TREND(K458:K459,B458:B459,B479)","v":1},{"$f":"TREND(L458:L459,B458:B459,B479)","v":0.11},1434944.4389279976,0,1434944.4389279976,346557.86074867239,null,50172.882479999913]
[null,2039,{"$f":"MAX(TREND(C458:C459,B458:B459,B480)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":51079.621319999918},0,{"$f":"TREND(E458:E459,B458:B459,B480)","v":1},{"$f":"TREND(F458:F459,B458:B459,B480)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B480)","v":1},{"$f":"TREND(H458:H459,B458:B459,B480)","v":1},51079.621319999918,0,{"$f":"TREND(K458:K459,B458:B459,B480)","v":1},{"$f":"TREND(L458:L459,B458:B459,B480)","v":0.11},1460877.1697519978,0,1460877.1697519978,329739.2099230134,null,51079.621319999918]
[null,2040,{"$f":"MAX(TREND(C458:C459,B458:B459,B481)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":51986.360159999924},0,{"$f":"TREND(E458:E459,B458:B459,B481)","v":1},{"$f":"TREND(F458:F459,B458:B459,B481)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B481)","v":1},{"$f":"TREND(H458:H459,B458:B459,B481)","v":1},51986.360159999924,0,{"$f":"TREND(K458:K459,B458:B459,B481)","v":1},{"$f":"TREND(L458:L459,B458:B459,B481)","v":0.11},1486809.900575998,0,1486809.900575998,313637.91465331148,null,51986.360159999924]
[null,2041,{"$f":"MAX(TREND(C458:C459,B458:B459,B482)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":52893.098999999929},0,{"$f":"TREND(E458:E459,B458:B459,B482)","v":1},{"$f":"TREND(F458:F459,B458:B459,B482)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B482)","v":1},{"$f":"TREND(H458:H459,B458:B459,B482)","v":1},52893.098999999929,0,{"$f":"TREND(K458:K459,B458:B459,B482)","v":1},{"$f":"TREND(L458:L459,B458:B459,B482)","v":0.11},1512742.631399998,0,1512742.631399998,298232.09663295752,null,52893.098999999929]
[null,2042,{"$f":"MAX(TREND(C458:C459,B458:B459,B483)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":53799.837839999935},0,{"$f":"TREND(E458:E459,B458:B459,B483)","v":1},{"$f":"TREND(F458:F459,B458:B459,B483)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B483)","v":1},{"$f":"TREND(H458:H459,B458:B459,B483)","v":1},53799.837839999935,0,{"$f":"TREND(K458:K459,B458:B459,B483)","v":1},{"$f":"TREND(L458:L459,B458:B459,B483)","v":0.11},1538675.3622239982,0,1538675.3622239982,283499.6699635057,null,53799.837839999935]
[null,2043,{"$f":"MAX(TREND(C458:C459,B458:B459,B484)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":54706.57667999994},0,{"$f":"TREND(E458:E459,B458:B459,B484)","v":1},{"$f":"TREND(F458:F459,B458:B459,B484)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B484)","v":1},{"$f":"TREND(H458:H459,B458:B459,B484)","v":1},54706.57667999994,0,{"$f":"TREND(K458:K459,B458:B459,B484)","v":1},{"$f":"TREND(L458:L459,B458:B459,B484)","v":0.11},1564608.0930479984,0,1564608.0930479984,269418.46195208729,null,54706.57667999994]
[null,2044,{"$f":"MAX(TREND(C458:C459,B458:B459,B485)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":55613.315519999946},0,{"$f":"TREND(E458:E459,B458:B459,B485)","v":1},{"$f":"TREND(F458:F459,B458:B459,B485)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B485)","v":1},{"$f":"TREND(H458:H459,B458:B459,B485)","v":1},55613.315519999946,0,{"$f":"TREND(K458:K459,B458:B459,B485)","v":1},{"$f":"TREND(L458:L459,B458:B459,B485)","v":0.11},1590540.8238719986,0,1590540.8238719986,255966.31899201765,null,55613.315519999946]
[null,2045,{"$f":"MAX(TREND(C458:C459,B458:B459,B486)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":56520.054359999951},0,{"$f":"TREND(E458:E459,B458:B459,B486)","v":1},{"$f":"TREND(F458:F459,B458:B459,B486)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B486)","v":1},{"$f":"TREND(H458:H459,B458:B459,B486)","v":1},56520.054359999951,0,{"$f":"TREND(K458:K459,B458:B459,B486)","v":1},{"$f":"TREND(L458:L459,B458:B459,B486)","v":0.11},1616473.5546959988,0,1616473.5546959988,243121.1989613334,null,56520.054359999951]
[null,2046,{"$f":"MAX(TREND(C458:C459,B458:B459,B487)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":57426.793199999956},0,{"$f":"TREND(E458:E459,B458:B459,B487)","v":1},{"$f":"TREND(F458:F459,B458:B459,B487)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B487)","v":1},{"$f":"TREND(H458:H459,B458:B459,B487)","v":1},57426.793199999956,0,{"$f":"TREND(K458:K459,B458:B459,B487)","v":1},{"$f":"TREND(L458:L459,B458:B459,B487)","v":0.11},1642406.2855199988,0,1642406.2855199988,230861.25145011416,null,57426.793199999956]
[null,2047,{"$f":"MAX(TREND(C458:C459,B458:B459,B488)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":58333.532039999962},0,{"$f":"TREND(E458:E459,B458:B459,B488)","v":1},{"$f":"TREND(F458:F459,B458:B459,B488)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B488)","v":1},{"$f":"TREND(H458:H459,B458:B459,B488)","v":1},58333.532039999962,0,{"$f":"TREND(K458:K459,B458:B459,B488)","v":1},{"$f":"TREND(L458:L459,B458:B459,B488)","v":0.11},1668339.016343999,0,1668339.016343999,219164.88701363522,null,58333.532039999962]
[null,2048,{"$f":"MAX(TREND(C458:C459,B458:B459,B489)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":59240.270879999967},0,{"$f":"TREND(E458:E459,B458:B459,B489)","v":1},{"$f":"TREND(F458:F459,B458:B459,B489)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B489)","v":1},{"$f":"TREND(H458:H459,B458:B459,B489)","v":1},59240.270879999967,0,{"$f":"TREND(K458:K459,B458:B459,B489)","v":1},{"$f":"TREND(L458:L459,B458:B459,B489)","v":0.11},1694271.7471679992,0,1694271.7471679992,208010.83654385988,null,59240.270879999967]
[null,2049,{"$f":"MAX(TREND(C458:C459,B458:B459,B490)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":60147.009719999973},0,{"$f":"TREND(E458:E459,B458:B459,B490)","v":1},{"$f":"TREND(F458:F459,B458:B459,B490)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B490)","v":1},{"$f":"TREND(H458:H459,B458:B459,B490)","v":1},60147.009719999973,0,{"$f":"TREND(K458:K459,B458:B459,B490)","v":1},{"$f":"TREND(L458:L459,B458:B459,B490)","v":0.11},1720204.4779919994,0,1720204.4779919994,197378.20175580835,null,60147.009719999973]
[null,2050,{"$f":"MAX(TREND(C458:C459,B458:B459,B491)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":61053.748559999978},0,{"$f":"TREND(E458:E459,B458:B459,B491)","v":1},{"$f":"TREND(F458:F459,B458:B459,B491)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B491)","v":1},{"$f":"TREND(H458:H459,B458:B459,B491)","v":1},61053.748559999978,0,{"$f":"TREND(K458:K459,B458:B459,B491)","v":1},{"$f":"TREND(L458:L459,B458:B459,B491)","v":0.11},1746137.2088159996,0,1746137.2088159996,187246.49769723989,null,61053.748559999978]
[null,2051,{"$f":"MAX(TREND(C458:C459,B458:B459,B492)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":61960.487399999984},0,{"$f":"TREND(E458:E459,B458:B459,B492)","v":1},{"$f":"TREND(F458:F459,B458:B459,B492)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B492)","v":1},{"$f":"TREND(H458:H459,B458:B459,B492)","v":1},61960.487399999984,0,{"$f":"TREND(K458:K459,B458:B459,B492)","v":1},{"$f":"TREND(L458:L459,B458:B459,B492)","v":0.11},1772069.9396399995,0,1772069.9396399995,177595.68810925409,null,61960.487399999984]
[null,2052,{"$f":"MAX(TREND(C458:C459,B458:B459,B493)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":62867.226239999989},0,{"$f":"TREND(E458:E459,B458:B459,B493)","v":1},{"$f":"TREND(F458:F459,B458:B459,B493)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B493)","v":1},{"$f":"TREND(H458:H459,B458:B459,B493)","v":1},62867.226239999989,0,{"$f":"TREND(K458:K459,B458:B459,B493)","v":1},{"$f":"TREND(L458:L459,B458:B459,B493)","v":0.11},1798002.6704639997,0,1798002.6704639997,168406.21439126899,null,62867.226239999989]
[null,2053,{"$f":"MAX(TREND(C458:C459,B458:B459,B494)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":63773.965079999994},0,{"$f":"TREND(E458:E459,B458:B459,B494)","v":1},{"$f":"TREND(F458:F459,B458:B459,B494)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B494)","v":1},{"$f":"TREND(H458:H459,B458:B459,B494)","v":1},63773.965079999994,0,{"$f":"TREND(K458:K459,B458:B459,B494)","v":1},{"$f":"TREND(L458:L459,B458:B459,B494)","v":0.11},1823935.4012879999,0,1823935.4012879999,159659.01885584902,null,63773.965079999994]
[null,2054,{"$f":"MAX(TREND(C458:C459,B458:B459,B495)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B495)","v":1},{"$f":"TREND(F458:F459,B458:B459,B495)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B495)","v":1},{"$f":"TREND(H458:H459,B458:B459,B495)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B495)","v":1},{"$f":"TREND(L458:L459,B458:B459,B495)","v":0.11},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C458:C459,B458:B459,B496)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B496)","v":1},{"$f":"TREND(F458:F459,B458:B459,B496)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B496)","v":1},{"$f":"TREND(H458:H459,B458:B459,B496)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B496)","v":1},{"$f":"TREND(L458:L459,B458:B459,B496)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C458:C459,B458:B459,B497)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B497)","v":1},{"$f":"TREND(F458:F459,B458:B459,B497)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B497)","v":1},{"$f":"TREND(H458:H459,B458:B459,B497)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B497)","v":1},{"$f":"TREND(L458:L459,B458:B459,B497)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C458:C459,B458:B459,B498)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B498)","v":1},{"$f":"TREND(F458:F459,B458:B459,B498)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B498)","v":1},{"$f":"TREND(H458:H459,B458:B459,B498)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B498)","v":1},{"$f":"TREND(L458:L459,B458:B459,B498)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C458:C459,B458:B459,B499)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B499)","v":1},{"$f":"TREND(F458:F459,B458:B459,B499)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B499)","v":1},{"$f":"TREND(H458:H459,B458:B459,B499)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B499)","v":1},{"$f":"TREND(L458:L459,B458:B459,B499)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C458:C459,B458:B459,B500)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B500)","v":1},{"$f":"TREND(F458:F459,B458:B459,B500)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B500)","v":1},{"$f":"TREND(H458:H459,B458:B459,B500)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B500)","v":1},{"$f":"TREND(L458:L459,B458:B459,B500)","v":0.11},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C458:C459,B458:B459,B501)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B501)","v":1},{"$f":"TREND(F458:F459,B458:B459,B501)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B501)","v":1},{"$f":"TREND(H458:H459,B458:B459,B501)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B501)","v":1},{"$f":"TREND(L458:L459,B458:B459,B501)","v":0.11},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C458:C459,B458:B459,B502)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B502)","v":1},{"$f":"TREND(F458:F459,B458:B459,B502)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B502)","v":1},{"$f":"TREND(H458:H459,B458:B459,B502)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B502)","v":1},{"$f":"TREND(L458:L459,B458:B459,B502)","v":0.11},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C458:C459,B458:B459,B503)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B503)","v":1},{"$f":"TREND(F458:F459,B458:B459,B503)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B503)","v":1},{"$f":"TREND(H458:H459,B458:B459,B503)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B503)","v":1},{"$f":"TREND(L458:L459,B458:B459,B503)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C458:C459,B458:B459,B504)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B504)","v":1},{"$f":"TREND(F458:F459,B458:B459,B504)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B504)","v":1},{"$f":"TREND(H458:H459,B458:B459,B504)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B504)","v":1},{"$f":"TREND(L458:L459,B458:B459,B504)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C458:C459,B458:B459,B505)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B505)","v":1},{"$f":"TREND(F458:F459,B458:B459,B505)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B505)","v":1},{"$f":"TREND(H458:H459,B458:B459,B505)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B505)","v":1},{"$f":"TREND(L458:L459,B458:B459,B505)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C458:C459,B458:B459,B506)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B506)","v":1},{"$f":"TREND(F458:F459,B458:B459,B506)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B506)","v":1},{"$f":"TREND(H458:H459,B458:B459,B506)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B506)","v":1},{"$f":"TREND(L458:L459,B458:B459,B506)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C458:C459,B458:B459,B507)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B507)","v":1},{"$f":"TREND(F458:F459,B458:B459,B507)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B507)","v":1},{"$f":"TREND(H458:H459,B458:B459,B507)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B507)","v":1},{"$f":"TREND(L458:L459,B458:B459,B507)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C458:C459,B458:B459,B508)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B508)","v":1},{"$f":"TREND(F458:F459,B458:B459,B508)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B508)","v":1},{"$f":"TREND(H458:H459,B458:B459,B508)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B508)","v":1},{"$f":"TREND(L458:L459,B458:B459,B508)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C458:C459,B458:B459,B509)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"TREND(E458:E459,B458:B459,B509)","v":1},{"$f":"TREND(F458:F459,B458:B459,B509)","v":1.6052},{"$f":"TREND(G458:G459,B458:B459,B509)","v":1},{"$f":"TREND(H458:H459,B458:B459,B509)","v":1},0,0,{"$f":"TREND(K458:K459,B458:B459,B509)","v":1},{"$f":"TREND(L458:L459,B458:B459,B509)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P461:P509)","v":3828688.3874620278},null,{"$f":"SUM(R461:R509)","v":970944.00977279886}]
[]
[]
[]
[{"$f":"MAX($A$1:A513)+1","v":9},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A514,1)),\"Not Used\",INDEX(ModelGroup,A514,1))","v":"5S3251"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A514,3)*AnnualFactor","v":8919.2750499999893},{"$f":"INDEX(ModelData1B,A514,3)*AnnualFactor","v":27028.106212121173},{"$f":"INDEX(ModelData1NB,A514,5)","v":1},{"$f":"INDEX(ModelData1B,A514,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A514,1)),INDEX(ModelData1NB,A514,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A514,1)),INDEX(ModelData1B,A514,1)*AnnualFactor,1)","v":1},{"$f":"C520*E520/G520","v":8919.2750499999893},{"$f":"D520*F520/H520","v":43385.516091696903},{"$f":"INDEX(ModelData1NB,A514,6)","v":1},{"$f":"INDEX(ModelData1B,A514,6)","v":0.11},{"$f":"(I520*(K520*ValTimeTruck+(1-K520)*ValTimeAuto)-J520*(L520*ValTimeTruck+(1-L520)*ValTimeAuto))*MIN(G520,H520)*(1+TTUprater)^($B520-YearCurrent)","v":-503070.62727240368},{"$f":"IF(AND(H520>G520,Induced=\"Y\"),(I520*(K520*ValTimeTruck+(1-K520)*ValTimeAuto)-J520*(L520*ValTimeTruck+(1-L520)*ValTimeAuto))*(H520-G520)*0.5,0)*(1+TTUprater)^($B520-YearCurrent)","v":0},{"$f":"SUM(M520:N520)","v":-503070.62727240368},{"$f":"O520/(1+DiscRate)^(B520-YearCurrent)","v":-410655.48496861226},null,{"$f":"(I520-J520)*MIN(G520,H520)","v":-34466.241041696914}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A514,3)*AnnualFactor","v":11881.542049999989},{"$f":"INDEX(ModelData20B,A514,3)*AnnualFactor","v":36004.672878787831},{"$f":"INDEX(ModelData20NB,A514,5)","v":1},{"$f":"INDEX(ModelData20B,A514,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A514,1)),INDEX(ModelData20NB,A514,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A514,1)),INDEX(ModelData20B,A514,1)*AnnualFactor,1)","v":1},{"$f":"C521*E521/G521","v":11881.542049999989},{"$f":"D521*F521/H521","v":57794.700905030222},{"$f":"INDEX(ModelData20NB,A514,6)","v":1},{"$f":"INDEX(ModelData20B,A514,6)","v":0.11},{"$f":"(I521*(K521*ValTimeTruck+(1-K521)*ValTimeAuto)-J521*(L521*ValTimeTruck+(1-L521)*ValTimeAuto))*MIN(G521,H521)*(1+TTUprater)^($B521-YearCurrent)","v":-670150.29568540351},{"$f":"IF(AND(H521>G521,Induced=\"Y\"),(I521*(K521*ValTimeTruck+(1-K521)*ValTimeAuto)-J521*(L521*ValTimeTruck+(1-L521)*ValTimeAuto))*(H521-G521)*0.5,0)*(1+TTUprater)^($B521-YearCurrent)","v":0},{"$f":"SUM(M521:N521)","v":-670150.29568540351},{"$f":"O521/(1+DiscRate)^(B521-YearCurrent)","v":-141366.11624770821},null,{"$f":"(I521-J521)*MIN(G521,H521)","v":-45913.158855030233}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C520:C521,B520:B521,B523)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B523)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":27028.106212121202},{"$f":"TREND(E520:E521,B520:B521,B523)","v":1},{"$f":"TREND(F520:F521,B520:B521,B523)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B523)","v":1},{"$f":"TREND(H520:H521,B520:B521,B523)","v":1},{"$f":"C523*E523/G523","v":0},{"$f":"D523*F523/H523","v":43385.516091696954},{"$f":"TREND(K520:K521,B520:B521,B523)","v":1},{"$f":"TREND(L520:L521,B520:B521,B523)","v":0.11},{"$f":"(I523*(K523*ValTimeTruck+(1-K523)*ValTimeAuto)-J523*(L523*ValTimeTruck+(1-L523)*ValTimeAuto))*MIN(G523,H523)*(1+TTUprater)^($B523-YearCurrent)","v":-758161.89370240434},{"$f":"IF(AND(H523>G523,Induced=\"Y\"),(I523*(K523*ValTimeTruck+(1-K523)*ValTimeAuto)-J523*(L523*ValTimeTruck+(1-L523)*ValTimeAuto))*(H523-G523)*0.5,0)*(1+TTUprater)^($B523-YearCurrent)","v":0},{"$f":"SUM(M523:N523)","v":-758161.89370240434},{"$f":"O523/(1+DiscRate)^(B523-YearCurrent)","v":-618885.9441688204},null,{"$f":"(I523-J523)*MIN(G523,H523)","v":-43385.516091696954}]
[null,{"$f":"B523+1","v":2021},{"$f":"MAX(TREND(C520:C521,B520:B521,B524)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B524)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"TREND(E520:E521,B520:B521,B524)","v":1},{"$f":"TREND(F520:F521,B520:B521,B524)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B524)","v":1},{"$f":"TREND(H520:H521,B520:B521,B524)","v":1},{"$f":"C524*E524/G524","v":0},{"$f":"D524*F524/H524","v":0},{"$f":"TREND(K520:K521,B520:B521,B524)","v":1},{"$f":"TREND(L520:L521,B520:B521,B524)","v":0.11},0,0,{"$f":"SUM(M524:N524)","v":0},0,null,0]
[null,{"$f":"B524+1","v":2022},{"$f":"MAX(TREND(C520:C521,B520:B521,B525)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B525)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"TREND(E520:E521,B520:B521,B525)","v":1},{"$f":"TREND(F520:F521,B520:B521,B525)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B525)","v":1},{"$f":"TREND(H520:H521,B520:B521,B525)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B525)","v":1},{"$f":"TREND(L520:L521,B520:B521,B525)","v":0.11},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C520:C521,B520:B521,B526)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B526)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"TREND(E520:E521,B520:B521,B526)","v":1},{"$f":"TREND(F520:F521,B520:B521,B526)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B526)","v":1},{"$f":"TREND(H520:H521,B520:B521,B526)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B526)","v":1},{"$f":"TREND(L520:L521,B520:B521,B526)","v":0.11},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C520:C521,B520:B521,B527)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B527)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"TREND(E520:E521,B520:B521,B527)","v":1},{"$f":"TREND(F520:F521,B520:B521,B527)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B527)","v":1},{"$f":"TREND(H520:H521,B520:B521,B527)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B527)","v":1},{"$f":"TREND(L520:L521,B520:B521,B527)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C520:C521,B520:B521,B528)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B528)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"TREND(E520:E521,B520:B521,B528)","v":1},{"$f":"TREND(F520:F521,B520:B521,B528)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B528)","v":1},{"$f":"TREND(H520:H521,B520:B521,B528)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B528)","v":1},{"$f":"TREND(L520:L521,B520:B521,B528)","v":0.11},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C520:C521,B520:B521,B529)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":9807.9551499999943},{"$f":"MAX(TREND(D520:D521,B520:B521,B529)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"TREND(E520:E521,B520:B521,B529)","v":1},{"$f":"TREND(F520:F521,B520:B521,B529)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B529)","v":1},{"$f":"TREND(H520:H521,B520:B521,B529)","v":1},9807.9551499999943,0,{"$f":"TREND(K520:K521,B520:B521,B529)","v":1},{"$f":"TREND(L520:L521,B520:B521,B529)","v":0.11},280507.51728999987,0,280507.51728999987,152577.50370253724,null,9807.9551499999943]
[null,2027,{"$f":"MAX(TREND(C520:C521,B520:B521,B530)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":9956.0684999999939},{"$f":"MAX(TREND(D520:D521,B520:B521,B530)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"TREND(E520:E521,B520:B521,B530)","v":1},{"$f":"TREND(F520:F521,B520:B521,B530)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B530)","v":1},{"$f":"TREND(H520:H521,B520:B521,B530)","v":1},9956.0684999999939,0,{"$f":"TREND(K520:K521,B520:B521,B530)","v":1},{"$f":"TREND(L520:L521,B520:B521,B530)","v":0.11},284743.55909999984,0,284743.55909999984,144749.18670840509,null,9956.0684999999939]
[null,2028,{"$f":"MAX(TREND(C520:C521,B520:B521,B531)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10104.181849999994},0,{"$f":"TREND(E520:E521,B520:B521,B531)","v":1},{"$f":"TREND(F520:F521,B520:B521,B531)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B531)","v":1},{"$f":"TREND(H520:H521,B520:B521,B531)","v":1},10104.181849999994,0,{"$f":"TREND(K520:K521,B520:B521,B531)","v":1},{"$f":"TREND(L520:L521,B520:B521,B531)","v":0.11},288979.6009099998,0,288979.6009099998,137292.1266953006,null,10104.181849999994]
[null,2029,{"$f":"MAX(TREND(C520:C521,B520:B521,B532)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10252.295199999993},0,{"$f":"TREND(E520:E521,B520:B521,B532)","v":1},{"$f":"TREND(F520:F521,B520:B521,B532)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B532)","v":1},{"$f":"TREND(H520:H521,B520:B521,B532)","v":1},10252.295199999993,0,{"$f":"TREND(K520:K521,B520:B521,B532)","v":1},{"$f":"TREND(L520:L521,B520:B521,B532)","v":0.11},293215.64271999983,0,293215.64271999983,130191.25200413856,null,10252.295199999993]
[null,2030,{"$f":"MAX(TREND(C520:C521,B520:B521,B533)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10400.408549999993},0,{"$f":"TREND(E520:E521,B520:B521,B533)","v":1},{"$f":"TREND(F520:F521,B520:B521,B533)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B533)","v":1},{"$f":"TREND(H520:H521,B520:B521,B533)","v":1},10400.408549999993,0,{"$f":"TREND(K520:K521,B520:B521,B533)","v":1},{"$f":"TREND(L520:L521,B520:B521,B533)","v":0.11},{"$f":"(I533*(K533*ValTimeTruck+(1-K533)*ValTimeAuto)-J533*(L533*ValTimeTruck+(1-L533)*ValTimeAuto))*MIN(G533,H533)*(1+TTUprater)^(B533-YearCurrent)","v":297451.68452999979},{"$f":"IF(AND(H533>G533,Induced=\"Y\"),(I533*(K533*ValTimeTruck+(1-K533)*ValTimeAuto)-J533*(L533*ValTimeTruck+(1-L533)*ValTimeAuto))*(H533-G533)*0.5,0)*(1+TTUprater)^(B533-YearCurrent)","v":0},297451.68452999979,123431.87404450683,null,10400.408549999993]
[null,2031,{"$f":"MAX(TREND(C520:C521,B520:B521,B534)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10548.521899999992},0,{"$f":"TREND(E520:E521,B520:B521,B534)","v":1},{"$f":"TREND(F520:F521,B520:B521,B534)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B534)","v":1},{"$f":"TREND(H520:H521,B520:B521,B534)","v":1},10548.521899999992,0,{"$f":"TREND(K520:K521,B520:B521,B534)","v":1},{"$f":"TREND(L520:L521,B520:B521,B534)","v":0.11},301687.72633999982,0,301687.72633999982,116999.70167796846,null,10548.521899999992]
[null,2032,{"$f":"MAX(TREND(C520:C521,B520:B521,B535)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10696.635249999992},0,{"$f":"TREND(E520:E521,B520:B521,B535)","v":1},{"$f":"TREND(F520:F521,B520:B521,B535)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B535)","v":1},{"$f":"TREND(H520:H521,B520:B521,B535)","v":1},10696.635249999992,0,{"$f":"TREND(K520:K521,B520:B521,B535)","v":1},{"$f":"TREND(L520:L521,B520:B521,B535)","v":0.11},305923.76814999979,0,305923.76814999979,110880.85207995951,null,10696.635249999992]
[null,2033,{"$f":"MAX(TREND(C520:C521,B520:B521,B536)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10844.748599999992},0,{"$f":"TREND(E520:E521,B520:B521,B536)","v":1},{"$f":"TREND(F520:F521,B520:B521,B536)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B536)","v":1},{"$f":"TREND(H520:H521,B520:B521,B536)","v":1},10844.748599999992,0,{"$f":"TREND(K520:K521,B520:B521,B536)","v":1},{"$f":"TREND(L520:L521,B520:B521,B536)","v":0.11},310159.80995999975,0,310159.80995999975,105061.85847946975,null,10844.748599999992]
[null,2034,{"$f":"MAX(TREND(C520:C521,B520:B521,B537)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10992.861949999991},0,{"$f":"TREND(E520:E521,B520:B521,B537)","v":1},{"$f":"TREND(F520:F521,B520:B521,B537)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B537)","v":1},{"$f":"TREND(H520:H521,B520:B521,B537)","v":1},10992.861949999991,0,{"$f":"TREND(K520:K521,B520:B521,B537)","v":1},{"$f":"TREND(L520:L521,B520:B521,B537)","v":0.11},314395.85176999978,0,314395.85176999978,99529.675138532402,null,10992.861949999991]
[null,2035,{"$f":"MAX(TREND(C520:C521,B520:B521,B538)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11140.975299999991},0,{"$f":"TREND(E520:E521,B520:B521,B538)","v":1},{"$f":"TREND(F520:F521,B520:B521,B538)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B538)","v":1},{"$f":"TREND(H520:H521,B520:B521,B538)","v":1},11140.975299999991,0,{"$f":"TREND(K520:K521,B520:B521,B538)","v":1},{"$f":"TREND(L520:L521,B520:B521,B538)","v":0.11},318631.89357999974,0,318631.89357999974,94271.679899545445,null,11140.975299999991]
[null,2036,{"$f":"MAX(TREND(C520:C521,B520:B521,B539)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11289.088649999991},0,{"$f":"TREND(E520:E521,B520:B521,B539)","v":1},{"$f":"TREND(F520:F521,B520:B521,B539)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B539)","v":1},{"$f":"TREND(H520:H521,B520:B521,B539)","v":1},11289.088649999991,0,{"$f":"TREND(K520:K521,B520:B521,B539)","v":1},{"$f":"TREND(L520:L521,B520:B521,B539)","v":0.11},322867.93538999977,0,322867.93538999977,89275.674597340258,null,11289.088649999991]
[null,2037,{"$f":"MAX(TREND(C520:C521,B520:B521,B540)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11437.20199999999},0,{"$f":"TREND(E520:E521,B520:B521,B540)","v":1},{"$f":"TREND(F520:F521,B520:B521,B540)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B540)","v":1},{"$f":"TREND(H520:H521,B520:B521,B540)","v":1},11437.20199999999,0,{"$f":"TREND(K520:K521,B520:B521,B540)","v":1},{"$f":"TREND(L520:L521,B520:B521,B540)","v":0.11},327103.97719999973,0,327103.97719999973,84529.88360447438,null,11437.20199999999]
[null,2038,{"$f":"MAX(TREND(C520:C521,B520:B521,B541)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11585.31534999999},0,{"$f":"TREND(E520:E521,B520:B521,B541)","v":1},{"$f":"TREND(F520:F521,B520:B521,B541)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B541)","v":1},{"$f":"TREND(H520:H521,B520:B521,B541)","v":1},11585.31534999999,0,{"$f":"TREND(K520:K521,B520:B521,B541)","v":1},{"$f":"TREND(L520:L521,B520:B521,B541)","v":0.11},331340.0190099997,0,331340.0190099997,80022.950752235905,null,11585.31534999999]
[null,2039,{"$f":"MAX(TREND(C520:C521,B520:B521,B542)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11733.428699999989},0,{"$f":"TREND(E520:E521,B520:B521,B542)","v":1},{"$f":"TREND(F520:F521,B520:B521,B542)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B542)","v":1},{"$f":"TREND(H520:H521,B520:B521,B542)","v":1},11733.428699999989,0,{"$f":"TREND(K520:K521,B520:B521,B542)","v":1},{"$f":"TREND(L520:L521,B520:B521,B542)","v":0.11},335576.06081999972,0,335576.06081999972,75743.934846109245,null,11733.428699999989]
[null,2040,{"$f":"MAX(TREND(C520:C521,B520:B521,B543)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11881.542049999989},0,{"$f":"TREND(E520:E521,B520:B521,B543)","v":1},{"$f":"TREND(F520:F521,B520:B521,B543)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B543)","v":1},{"$f":"TREND(H520:H521,B520:B521,B543)","v":1},11881.542049999989,0,{"$f":"TREND(K520:K521,B520:B521,B543)","v":1},{"$f":"TREND(L520:L521,B520:B521,B543)","v":0.11},339812.10262999969,0,339812.10262999969,71682.303972781796,null,11881.542049999989]
[null,2041,{"$f":"MAX(TREND(C520:C521,B520:B521,B544)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12029.655399999989},0,{"$f":"TREND(E520:E521,B520:B521,B544)","v":1},{"$f":"TREND(F520:F521,B520:B521,B544)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B544)","v":1},{"$f":"TREND(H520:H521,B520:B521,B544)","v":1},12029.655399999989,0,{"$f":"TREND(K520:K521,B520:B521,B544)","v":1},{"$f":"TREND(L520:L521,B520:B521,B544)","v":0.11},344048.14443999971,0,344048.14443999971,67827.928776001223,null,12029.655399999989]
[null,2042,{"$f":"MAX(TREND(C520:C521,B520:B521,B545)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12177.768749999988},0,{"$f":"TREND(E520:E521,B520:B521,B545)","v":1},{"$f":"TREND(F520:F521,B520:B521,B545)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B545)","v":1},{"$f":"TREND(H520:H521,B520:B521,B545)","v":1},12177.768749999988,0,{"$f":"TREND(K520:K521,B520:B521,B545)","v":1},{"$f":"TREND(L520:L521,B520:B521,B545)","v":0.11},348284.18624999968,0,348284.18624999968,64171.074860564942,null,12177.768749999988]
[null,2043,{"$f":"MAX(TREND(C520:C521,B520:B521,B546)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12325.882099999988},0,{"$f":"TREND(E520:E521,B520:B521,B546)","v":1},{"$f":"TREND(F520:F521,B520:B521,B546)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B546)","v":1},{"$f":"TREND(H520:H521,B520:B521,B546)","v":1},12325.882099999988,0,{"$f":"TREND(K520:K521,B520:B521,B546)","v":1},{"$f":"TREND(L520:L521,B520:B521,B546)","v":0.11},352520.2280599997,0,352520.2280599997,60702.394467296515,null,12325.882099999988]
[null,2044,{"$f":"MAX(TREND(C520:C521,B520:B521,B547)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12473.995449999988},0,{"$f":"TREND(E520:E521,B520:B521,B547)","v":1},{"$f":"TREND(F520:F521,B520:B521,B547)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B547)","v":1},{"$f":"TREND(H520:H521,B520:B521,B547)","v":1},12473.995449999988,0,{"$f":"TREND(K520:K521,B520:B521,B547)","v":1},{"$f":"TREND(L520:L521,B520:B521,B547)","v":0.11},356756.26986999967,0,356756.26986999967,57412.917546903285,null,12473.995449999988]
[null,2045,{"$f":"MAX(TREND(C520:C521,B520:B521,B548)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12622.108799999987},0,{"$f":"TREND(E520:E521,B520:B521,B548)","v":1},{"$f":"TREND(F520:F521,B520:B521,B548)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B548)","v":1},{"$f":"TREND(H520:H521,B520:B521,B548)","v":1},12622.108799999987,0,{"$f":"TREND(K520:K521,B520:B521,B548)","v":1},{"$f":"TREND(L520:L521,B520:B521,B548)","v":0.11},360992.31167999964,0,360992.31167999964,54294.042346996714,null,12622.108799999987]
[null,2046,{"$f":"MAX(TREND(C520:C521,B520:B521,B549)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12770.222149999987},0,{"$f":"TREND(E520:E521,B520:B521,B549)","v":1},{"$f":"TREND(F520:F521,B520:B521,B549)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B549)","v":1},{"$f":"TREND(H520:H521,B520:B521,B549)","v":1},12770.222149999987,0,{"$f":"TREND(K520:K521,B520:B521,B549)","v":1},{"$f":"TREND(L520:L521,B520:B521,B549)","v":0.11},365228.35348999966,0,365228.35348999966,51337.525614175633,null,12770.222149999987]
[null,2047,{"$f":"MAX(TREND(C520:C521,B520:B521,B550)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12918.335499999986},0,{"$f":"TREND(E520:E521,B520:B521,B550)","v":1},{"$f":"TREND(F520:F521,B520:B521,B550)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B550)","v":1},{"$f":"TREND(H520:H521,B520:B521,B550)","v":1},12918.335499999986,0,{"$f":"TREND(K520:K521,B520:B521,B550)","v":1},{"$f":"TREND(L520:L521,B520:B521,B550)","v":0.11},369464.39529999963,0,369464.39529999963,48535.472501824734,null,12918.335499999986]
[null,2048,{"$f":"MAX(TREND(C520:C521,B520:B521,B551)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":13066.448849999986},0,{"$f":"TREND(E520:E521,B520:B521,B551)","v":1},{"$f":"TREND(F520:F521,B520:B521,B551)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B551)","v":1},{"$f":"TREND(H520:H521,B520:B521,B551)","v":1},13066.448849999986,0,{"$f":"TREND(K520:K521,B520:B521,B551)","v":1},{"$f":"TREND(L520:L521,B520:B521,B551)","v":0.11},373700.43710999965,0,373700.43710999965,45880.326264066105,null,13066.448849999986]
[null,2049,{"$f":"MAX(TREND(C520:C521,B520:B521,B552)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":13214.562199999986},0,{"$f":"TREND(E520:E521,B520:B521,B552)","v":1},{"$f":"TREND(F520:F521,B520:B521,B552)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B552)","v":1},{"$f":"TREND(H520:H521,B520:B521,B552)","v":1},13214.562199999986,0,{"$f":"TREND(K520:K521,B520:B521,B552)","v":1},{"$f":"TREND(L520:L521,B520:B521,B552)","v":0.11},377936.47891999962,0,377936.47891999962,43364.857807037079,null,13214.562199999986]
[null,2050,{"$f":"MAX(TREND(C520:C521,B520:B521,B553)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":13362.675549999985},0,{"$f":"TREND(E520:E521,B520:B521,B553)","v":1},{"$f":"TREND(F520:F521,B520:B521,B553)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B553)","v":1},{"$f":"TREND(H520:H521,B520:B521,B553)","v":1},13362.675549999985,0,{"$f":"TREND(K520:K521,B520:B521,B553)","v":1},{"$f":"TREND(L520:L521,B520:B521,B553)","v":0.11},382172.52072999958,0,382172.52072999958,40982.155160270093,null,13362.675549999985]
[null,2051,{"$f":"MAX(TREND(C520:C521,B520:B521,B554)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B554)","v":1},{"$f":"TREND(F520:F521,B520:B521,B554)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B554)","v":1},{"$f":"TREND(H520:H521,B520:B521,B554)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B554)","v":1},{"$f":"TREND(L520:L521,B520:B521,B554)","v":0.11},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C520:C521,B520:B521,B555)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B555)","v":1},{"$f":"TREND(F520:F521,B520:B521,B555)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B555)","v":1},{"$f":"TREND(H520:H521,B520:B521,B555)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B555)","v":1},{"$f":"TREND(L520:L521,B520:B521,B555)","v":0.11},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C520:C521,B520:B521,B556)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B556)","v":1},{"$f":"TREND(F520:F521,B520:B521,B556)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B556)","v":1},{"$f":"TREND(H520:H521,B520:B521,B556)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B556)","v":1},{"$f":"TREND(L520:L521,B520:B521,B556)","v":0.11},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C520:C521,B520:B521,B557)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B557)","v":1},{"$f":"TREND(F520:F521,B520:B521,B557)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B557)","v":1},{"$f":"TREND(H520:H521,B520:B521,B557)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B557)","v":1},{"$f":"TREND(L520:L521,B520:B521,B557)","v":0.11},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C520:C521,B520:B521,B558)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B558)","v":1},{"$f":"TREND(F520:F521,B520:B521,B558)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B558)","v":1},{"$f":"TREND(H520:H521,B520:B521,B558)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B558)","v":1},{"$f":"TREND(L520:L521,B520:B521,B558)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C520:C521,B520:B521,B559)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B559)","v":1},{"$f":"TREND(F520:F521,B520:B521,B559)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B559)","v":1},{"$f":"TREND(H520:H521,B520:B521,B559)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B559)","v":1},{"$f":"TREND(L520:L521,B520:B521,B559)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C520:C521,B520:B521,B560)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B560)","v":1},{"$f":"TREND(F520:F521,B520:B521,B560)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B560)","v":1},{"$f":"TREND(H520:H521,B520:B521,B560)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B560)","v":1},{"$f":"TREND(L520:L521,B520:B521,B560)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C520:C521,B520:B521,B561)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B561)","v":1},{"$f":"TREND(F520:F521,B520:B521,B561)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B561)","v":1},{"$f":"TREND(H520:H521,B520:B521,B561)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B561)","v":1},{"$f":"TREND(L520:L521,B520:B521,B561)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C520:C521,B520:B521,B562)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B562)","v":1},{"$f":"TREND(F520:F521,B520:B521,B562)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B562)","v":1},{"$f":"TREND(H520:H521,B520:B521,B562)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B562)","v":1},{"$f":"TREND(L520:L521,B520:B521,B562)","v":0.11},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C520:C521,B520:B521,B563)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B563)","v":1},{"$f":"TREND(F520:F521,B520:B521,B563)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B563)","v":1},{"$f":"TREND(H520:H521,B520:B521,B563)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B563)","v":1},{"$f":"TREND(L520:L521,B520:B521,B563)","v":0.11},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C520:C521,B520:B521,B564)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B564)","v":1},{"$f":"TREND(F520:F521,B520:B521,B564)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B564)","v":1},{"$f":"TREND(H520:H521,B520:B521,B564)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B564)","v":1},{"$f":"TREND(L520:L521,B520:B521,B564)","v":0.11},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C520:C521,B520:B521,B565)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B565)","v":1},{"$f":"TREND(F520:F521,B520:B521,B565)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B565)","v":1},{"$f":"TREND(H520:H521,B520:B521,B565)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B565)","v":1},{"$f":"TREND(L520:L521,B520:B521,B565)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C520:C521,B520:B521,B566)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B566)","v":1},{"$f":"TREND(F520:F521,B520:B521,B566)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B566)","v":1},{"$f":"TREND(H520:H521,B520:B521,B566)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B566)","v":1},{"$f":"TREND(L520:L521,B520:B521,B566)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C520:C521,B520:B521,B567)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B567)","v":1},{"$f":"TREND(F520:F521,B520:B521,B567)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B567)","v":1},{"$f":"TREND(H520:H521,B520:B521,B567)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B567)","v":1},{"$f":"TREND(L520:L521,B520:B521,B567)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C520:C521,B520:B521,B568)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B568)","v":1},{"$f":"TREND(F520:F521,B520:B521,B568)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B568)","v":1},{"$f":"TREND(H520:H521,B520:B521,B568)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B568)","v":1},{"$f":"TREND(L520:L521,B520:B521,B568)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C520:C521,B520:B521,B569)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B569)","v":1},{"$f":"TREND(F520:F521,B520:B521,B569)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B569)","v":1},{"$f":"TREND(H520:H521,B520:B521,B569)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B569)","v":1},{"$f":"TREND(L520:L521,B520:B521,B569)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C520:C521,B520:B521,B570)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B570)","v":1},{"$f":"TREND(F520:F521,B520:B521,B570)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B570)","v":1},{"$f":"TREND(H520:H521,B520:B521,B570)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B570)","v":1},{"$f":"TREND(L520:L521,B520:B521,B570)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C520:C521,B520:B521,B571)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"TREND(E520:E521,B520:B521,B571)","v":1},{"$f":"TREND(F520:F521,B520:B521,B571)","v":1.6052},{"$f":"TREND(G520:G521,B520:B521,B571)","v":1},{"$f":"TREND(H520:H521,B520:B521,B571)","v":1},0,0,{"$f":"TREND(K520:K521,B520:B521,B571)","v":1},{"$f":"TREND(L520:L521,B520:B521,B571)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P523:P571)","v":1531863.209379622},null,{"$f":"SUM(R523:R571)","v":246247.3676583028}]
[]
[]
[]
[{"$f":"MAX($A$1:A575)+1","v":10},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A576,1)),\"Not Used\",INDEX(ModelGroup,A576,1))","v":"5S3250"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A576,3)*AnnualFactor","v":14572.255221818225},{"$f":"INDEX(ModelData1B,A576,3)*AnnualFactor","v":13492.828909090947},{"$f":"INDEX(ModelData1NB,A576,5)","v":1.5666666666666667},{"$f":"INDEX(ModelData1B,A576,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A576,1)),INDEX(ModelData1NB,A576,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A576,1)),INDEX(ModelData1B,A576,1)*AnnualFactor,1)","v":1},{"$f":"C582*E582/G582","v":22829.866514181886},{"$f":"D582*F582/H582","v":21750.44020145461},{"$f":"INDEX(ModelData1NB,A576,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData1B,A576,6)","v":0.1},{"$f":"(I582*(K582*ValTimeTruck+(1-K582)*ValTimeAuto)-J582*(L582*ValTimeTruck+(1-L582)*ValTimeAuto))*MIN(G582,H582)*(1+TTUprater)^($B582-YearCurrent)","v":37752.935287636414},{"$f":"IF(AND(H582>G582,Induced=\"Y\"),(I582*(K582*ValTimeTruck+(1-K582)*ValTimeAuto)-J582*(L582*ValTimeTruck+(1-L582)*ValTimeAuto))*(H582-G582)*0.5,0)*(1+TTUprater)^($B582-YearCurrent)","v":0},{"$f":"SUM(M582:N582)","v":37752.935287636414},{"$f":"O582/(1+DiscRate)^(B582-YearCurrent)","v":30817.640921695329},null,{"$f":"(I582-J582)*MIN(G582,H582)","v":1079.4263127272752}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A576,3)*AnnualFactor","v":20577.928058181864},{"$f":"INDEX(ModelData20B,A576,3)*AnnualFactor","v":19053.637090909127},{"$f":"INDEX(ModelData20NB,A576,5)","v":1.5666666666666667},{"$f":"INDEX(ModelData20B,A576,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A576,1)),INDEX(ModelData20NB,A576,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A576,1)),INDEX(ModelData20B,A576,1)*AnnualFactor,1)","v":1},{"$f":"C583*E583/G583","v":32238.753957818251},{"$f":"D583*F583/H583","v":30714.462990545515},{"$f":"INDEX(ModelData20NB,A576,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData20B,A576,6)","v":0.1},{"$f":"(I583*(K583*ValTimeTruck+(1-K583)*ValTimeAuto)-J583*(L583*ValTimeTruck+(1-L583)*ValTimeAuto))*MIN(G583,H583)*(1+TTUprater)^($B583-YearCurrent)","v":53312.076580363791},{"$f":"IF(AND(H583>G583,Induced=\"Y\"),(I583*(K583*ValTimeTruck+(1-K583)*ValTimeAuto)-J583*(L583*ValTimeTruck+(1-L583)*ValTimeAuto))*(H583-G583)*0.5,0)*(1+TTUprater)^($B583-YearCurrent)","v":0},{"$f":"SUM(M583:N583)","v":53312.076580363791},{"$f":"O583/(1+DiscRate)^(B583-YearCurrent)","v":11246.016399289016},null,{"$f":"(I583-J583)*MIN(G583,H583)","v":1524.2909672727365}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C582:C583,B582:B583,B585)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B585)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":13492.828909090953},{"$f":"TREND(E582:E583,B582:B583,B585)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B585)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B585)","v":1},{"$f":"TREND(H582:H583,B582:B583,B585)","v":1},{"$f":"C585*E585/G585","v":0},{"$f":"D585*F585/H585","v":21750.440201454618},{"$f":"TREND(K582:K583,B582:B583,B585)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B585)","v":0.1},{"$f":"(I585*(K585*ValTimeTruck+(1-K585)*ValTimeAuto)-J585*(L585*ValTimeTruck+(1-L585)*ValTimeAuto))*MIN(G585,H585)*(1+TTUprater)^($B585-YearCurrent)","v":-377370.13749523764},{"$f":"IF(AND(H585>G585,Induced=\"Y\"),(I585*(K585*ValTimeTruck+(1-K585)*ValTimeAuto)-J585*(L585*ValTimeTruck+(1-L585)*ValTimeAuto))*(H585-G585)*0.5,0)*(1+TTUprater)^($B585-YearCurrent)","v":0},{"$f":"SUM(M585:N585)","v":-377370.13749523764},{"$f":"O585/(1+DiscRate)^(B585-YearCurrent)","v":-308046.44203937135},null,{"$f":"(I585-J585)*MIN(G585,H585)","v":-21750.440201454618}]
[null,{"$f":"B585+1","v":2021},{"$f":"MAX(TREND(C582:C583,B582:B583,B586)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B586)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"TREND(E582:E583,B582:B583,B586)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B586)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B586)","v":1},{"$f":"TREND(H582:H583,B582:B583,B586)","v":1},{"$f":"C586*E586/G586","v":0},{"$f":"D586*F586/H586","v":0},{"$f":"TREND(K582:K583,B582:B583,B586)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B586)","v":0.1},0,0,{"$f":"SUM(M586:N586)","v":0},0,null,0]
[null,{"$f":"B586+1","v":2022},{"$f":"MAX(TREND(C582:C583,B582:B583,B587)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B587)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"TREND(E582:E583,B582:B583,B587)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B587)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B587)","v":1},{"$f":"TREND(H582:H583,B582:B583,B587)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B587)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B587)","v":0.1},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C582:C583,B582:B583,B588)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B588)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"TREND(E582:E583,B582:B583,B588)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B588)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B588)","v":1},{"$f":"TREND(H582:H583,B582:B583,B588)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B588)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B588)","v":0.1},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C582:C583,B582:B583,B589)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B589)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"TREND(E582:E583,B582:B583,B589)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B589)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B589)","v":1},{"$f":"TREND(H582:H583,B582:B583,B589)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B589)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B589)","v":0.1},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C582:C583,B582:B583,B590)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B590)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"TREND(E582:E583,B582:B583,B590)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B590)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B590)","v":1},{"$f":"TREND(H582:H583,B582:B583,B590)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B590)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B590)","v":0.1},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C582:C583,B582:B583,B591)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":16373.957072727266},{"$f":"MAX(TREND(D582:D583,B582:B583,B591)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"TREND(E582:E583,B582:B583,B591)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B591)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B591)","v":1},{"$f":"TREND(H582:H583,B582:B583,B591)","v":1},25652.532747272715,0,{"$f":"TREND(K582:K583,B582:B583,B591)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B591)","v":0.1},466448.55378790887,0,466448.55378790887,253717.10758482054,null,25652.532747272715]
[null,2027,{"$f":"MAX(TREND(C582:C583,B582:B583,B592)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":16674.240714545362},{"$f":"MAX(TREND(D582:D583,B582:B583,B592)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"TREND(E582:E583,B582:B583,B592)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B592)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B592)","v":1},{"$f":"TREND(H582:H583,B582:B583,B592)","v":1},26122.977119454401,0,{"$f":"TREND(K582:K583,B582:B583,B592)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B592)","v":0.1},475002.80062207917,0,475002.80062207917,241467.33745824243,null,26122.977119454401]
[null,2028,{"$f":"MAX(TREND(C582:C583,B582:B583,B593)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":16974.524356363574},0,{"$f":"TREND(E582:E583,B582:B583,B593)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B593)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B593)","v":1},{"$f":"TREND(H582:H583,B582:B583,B593)","v":1},26593.421491636265,0,{"$f":"TREND(K582:K583,B582:B583,B593)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B593)","v":0.1},483557.04745625274,0,483557.04745625274,229734.46988891606,null,26593.421491636265]
[null,2029,{"$f":"MAX(TREND(C582:C583,B582:B583,B594)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":17274.807998181786},0,{"$f":"TREND(E582:E583,B582:B583,B594)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B594)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B594)","v":1},{"$f":"TREND(H582:H583,B582:B583,B594)","v":1},27063.865863818133,0,{"$f":"TREND(K582:K583,B582:B583,B594)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B594)","v":0.1},492111.29429042642,0,492111.29429042642,218503.29994238631,null,27063.865863818133]
[null,2030,{"$f":"MAX(TREND(C582:C583,B582:B583,B595)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":17575.091639999999},0,{"$f":"TREND(E582:E583,B582:B583,B595)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B595)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B595)","v":1},{"$f":"TREND(H582:H583,B582:B583,B595)","v":1},27534.310235999998,0,{"$f":"TREND(K582:K583,B582:B583,B595)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B595)","v":0.1},{"$f":"(I595*(K595*ValTimeTruck+(1-K595)*ValTimeAuto)-J595*(L595*ValTimeTruck+(1-L595)*ValTimeAuto))*MIN(G595,H595)*(1+TTUprater)^(B595-YearCurrent)","v":500665.54112459999},{"$f":"IF(AND(H595>G595,Induced=\"Y\"),(I595*(K595*ValTimeTruck+(1-K595)*ValTimeAuto)-J595*(L595*ValTimeTruck+(1-L595)*ValTimeAuto))*(H595-G595)*0.5,0)*(1+TTUprater)^(B595-YearCurrent)","v":0},500665.54112459999,207758.39984958555,null,27534.310235999998]
[null,2031,{"$f":"MAX(TREND(C582:C583,B582:B583,B596)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":17875.375281818095},0,{"$f":"TREND(E582:E583,B582:B583,B596)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B596)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B596)","v":1},{"$f":"TREND(H582:H583,B582:B583,B596)","v":1},28004.75460818168,0,{"$f":"TREND(K582:K583,B582:B583,B596)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B596)","v":0.1},509219.78795877023,0,509219.78795877023,197484.21323759746,null,28004.75460818168]
[null,2032,{"$f":"MAX(TREND(C582:C583,B582:B583,B597)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":18175.658923636307},0,{"$f":"TREND(E582:E583,B582:B583,B597)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B597)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B597)","v":1},{"$f":"TREND(H582:H583,B582:B583,B597)","v":1},28475.198980363548,0,{"$f":"TREND(K582:K583,B582:B583,B597)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B597)","v":0.1},517774.03479294386,0,517774.03479294386,187665.13798486715,null,28475.198980363548]
[null,2033,{"$f":"MAX(TREND(C582:C583,B582:B583,B598)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":18475.942565454519},0,{"$f":"TREND(E582:E583,B582:B583,B598)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B598)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B598)","v":1},{"$f":"TREND(H582:H583,B582:B583,B598)","v":1},28945.643352545412,0,{"$f":"TREND(K582:K583,B582:B583,B598)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B598)","v":0.1},526328.28162711742,0,526328.28162711742,178285.5987859361,null,28945.643352545412]
[null,2034,{"$f":"MAX(TREND(C582:C583,B582:B583,B599)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":18776.226207272732},0,{"$f":"TREND(E582:E583,B582:B583,B599)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B599)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B599)","v":1},{"$f":"TREND(H582:H583,B582:B583,B599)","v":1},29416.08772472728,0,{"$f":"TREND(K582:K583,B582:B583,B599)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B599)","v":0.1},534882.52846129111,0,534882.52846129111,169330.1104175353,null,29416.08772472728]
[null,2035,{"$f":"MAX(TREND(C582:C583,B582:B583,B600)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19076.509849090828},0,{"$f":"TREND(E582:E583,B582:B583,B600)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B600)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B600)","v":1},{"$f":"TREND(H582:H583,B582:B583,B600)","v":1},29886.532096908963,0,{"$f":"TREND(K582:K583,B582:B583,B600)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B600)","v":0.1},543436.7752954613,0,543436.7752954613,160783.33261209558,null,29886.532096908963]
[null,2036,{"$f":"MAX(TREND(C582:C583,B582:B583,B601)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19376.79349090904},0,{"$f":"TREND(E582:E583,B582:B583,B601)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B601)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B601)","v":1},{"$f":"TREND(H582:H583,B582:B583,B601)","v":1},30356.976469090831,0,{"$f":"TREND(K582:K583,B582:B583,B601)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B601)","v":0.1},551991.02212963498,0,551991.02212963498,152630.11736601478,null,30356.976469090831]
[null,2037,{"$f":"MAX(TREND(C582:C583,B582:B583,B602)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19677.077132727252},0,{"$f":"TREND(E582:E583,B582:B583,B602)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B602)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B602)","v":1},{"$f":"TREND(H582:H583,B582:B583,B602)","v":1},30827.420841272695,0,{"$f":"TREND(K582:K583,B582:B583,B602)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B602)","v":0.1},560545.26896380854,0,560545.26896380854,144855.54943765924,null,30827.420841272695]
[null,2038,{"$f":"MAX(TREND(C582:C583,B582:B583,B603)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19977.360774545465},0,{"$f":"TREND(E582:E583,B582:B583,B603)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B603)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B603)","v":1},{"$f":"TREND(H582:H583,B582:B583,B603)","v":1},31297.865213454563,0,{"$f":"TREND(K582:K583,B582:B583,B603)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B603)","v":0.1},569099.51579798211,0,569099.51579798211,137444.98072371032,null,31297.865213454563]
[null,2039,{"$f":"MAX(TREND(C582:C583,B582:B583,B604)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":20277.644416363561},0,{"$f":"TREND(E582:E583,B582:B583,B604)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B604)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B604)","v":1},{"$f":"TREND(H582:H583,B582:B583,B604)","v":1},31768.309585636245,0,{"$f":"TREND(K582:K583,B582:B583,B604)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B604)","v":0.1},577653.76263215241,0,577653.76263215241,130384.05914147964,null,31768.309585636245]
[null,2040,{"$f":"MAX(TREND(C582:C583,B582:B583,B605)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":20577.928058181773},0,{"$f":"TREND(E582:E583,B582:B583,B605)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B605)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B605)","v":1},{"$f":"TREND(H582:H583,B582:B583,B605)","v":1},32238.753957818109,0,{"$f":"TREND(K582:K583,B582:B583,B605)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B605)","v":0.1},586208.00946632598,0,586208.00946632598,123658.75258892207,null,32238.753957818109]
[null,2041,{"$f":"MAX(TREND(C582:C583,B582:B583,B606)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":20878.211699999985},0,{"$f":"TREND(E582:E583,B582:B583,B606)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B606)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B606)","v":1},{"$f":"TREND(H582:H583,B582:B583,B606)","v":1},32709.198329999977,0,{"$f":"TREND(K582:K583,B582:B583,B606)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B606)","v":0.1},594762.25630049955,0,594762.25630049955,117255.3685027632,null,32709.198329999977]
[null,2042,{"$f":"MAX(TREND(C582:C583,B582:B583,B607)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":21178.495341818198},0,{"$f":"TREND(E582:E583,B582:B583,B607)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B607)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B607)","v":1},{"$f":"TREND(H582:H583,B582:B583,B607)","v":1},33179.642702181845,0,{"$f":"TREND(K582:K583,B582:B583,B607)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B607)","v":0.1},603316.50313467323,0,603316.50313467323,111160.56948815721,null,33179.642702181845]
[null,2043,{"$f":"MAX(TREND(C582:C583,B582:B583,B608)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":21478.778983636294},0,{"$f":"TREND(E582:E583,B582:B583,B608)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B608)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B608)","v":1},{"$f":"TREND(H582:H583,B582:B583,B608)","v":1},33650.087074363524,0,{"$f":"TREND(K582:K583,B582:B583,B608)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B608)","v":0.1},611870.74996884342,0,611870.74996884342,105361.38545016384,null,33650.087074363524]
[null,2044,{"$f":"MAX(TREND(C582:C583,B582:B583,B609)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":21779.062625454506},0,{"$f":"TREND(E582:E583,B582:B583,B609)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B609)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B609)","v":1},{"$f":"TREND(H582:H583,B582:B583,B609)","v":1},34120.531446545392,0,{"$f":"TREND(K582:K583,B582:B583,B609)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B609)","v":0.1},620424.9968030171,0,620424.9968030171,99845.222617865322,null,34120.531446545392]
[null,2045,{"$f":"MAX(TREND(C582:C583,B582:B583,B610)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22079.346267272718},0,{"$f":"TREND(E582:E583,B582:B583,B610)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B610)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B610)","v":1},{"$f":"TREND(H582:H583,B582:B583,B610)","v":1},34590.97581872726,0,{"$f":"TREND(K582:K583,B582:B583,B610)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B610)","v":0.1},628979.24363719067,0,628979.24363719067,94599.869815763799,null,34590.97581872726]
[null,2046,{"$f":"MAX(TREND(C582:C583,B582:B583,B611)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22379.629909090931},0,{"$f":"TREND(E582:E583,B582:B583,B611)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B611)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B611)","v":1},{"$f":"TREND(H582:H583,B582:B583,B611)","v":1},35061.420190909121,0,{"$f":"TREND(K582:K583,B582:B583,B611)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B611)","v":0.1},637533.49047136423,0,637533.49047136423,89613.502304017107,null,35061.420190909121]
[null,2047,{"$f":"MAX(TREND(C582:C583,B582:B583,B612)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22679.913550909027},0,{"$f":"TREND(E582:E583,B582:B583,B612)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B612)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B612)","v":1},{"$f":"TREND(H582:H583,B582:B583,B612)","v":1},35531.864563090807,0,{"$f":"TREND(K582:K583,B582:B583,B612)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B612)","v":0.1},646087.73730553454,0,646087.73730553454,84874.683478759995,null,35531.864563090807]
[null,2048,{"$f":"MAX(TREND(C582:C583,B582:B583,B613)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22980.197192727239},0,{"$f":"TREND(E582:E583,B582:B583,B613)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B613)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B613)","v":1},{"$f":"TREND(H582:H583,B582:B583,B613)","v":1},36002.308935272675,0,{"$f":"TREND(K582:K583,B582:B583,B613)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B613)","v":0.1},654641.9841397081,0,654641.9841397081,80372.364696069286,null,36002.308935272675]
[null,2049,{"$f":"MAX(TREND(C582:C583,B582:B583,B614)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":23280.480834545451},0,{"$f":"TREND(E582:E583,B582:B583,B614)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B614)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B614)","v":1},{"$f":"TREND(H582:H583,B582:B583,B614)","v":1},36472.753307454543,0,{"$f":"TREND(K582:K583,B582:B583,B614)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B614)","v":0.1},663196.23097388179,0,663196.23097388179,76095.883457793971,null,36472.753307454543]
[null,2050,{"$f":"MAX(TREND(C582:C583,B582:B583,B615)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":23580.764476363547},0,{"$f":"TREND(E582:E583,B582:B583,B615)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B615)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B615)","v":1},{"$f":"TREND(H582:H583,B582:B583,B615)","v":1},36943.197679636221,0,{"$f":"TREND(K582:K583,B582:B583,B615)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B615)","v":0.1},671750.47780805198,0,671750.47780805198,72034.960174346561,null,36943.197679636221]
[null,2051,{"$f":"MAX(TREND(C582:C583,B582:B583,B616)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B616)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B616)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B616)","v":1},{"$f":"TREND(H582:H583,B582:B583,B616)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B616)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B616)","v":0.1},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C582:C583,B582:B583,B617)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B617)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B617)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B617)","v":1},{"$f":"TREND(H582:H583,B582:B583,B617)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B617)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B617)","v":0.1},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C582:C583,B582:B583,B618)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B618)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B618)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B618)","v":1},{"$f":"TREND(H582:H583,B582:B583,B618)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B618)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B618)","v":0.1},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C582:C583,B582:B583,B619)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B619)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B619)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B619)","v":1},{"$f":"TREND(H582:H583,B582:B583,B619)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B619)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B619)","v":0.1},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C582:C583,B582:B583,B620)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B620)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B620)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B620)","v":1},{"$f":"TREND(H582:H583,B582:B583,B620)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B620)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B620)","v":0.1},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C582:C583,B582:B583,B621)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B621)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B621)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B621)","v":1},{"$f":"TREND(H582:H583,B582:B583,B621)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B621)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B621)","v":0.1},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C582:C583,B582:B583,B622)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B622)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B622)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B622)","v":1},{"$f":"TREND(H582:H583,B582:B583,B622)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B622)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B622)","v":0.1},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C582:C583,B582:B583,B623)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B623)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B623)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B623)","v":1},{"$f":"TREND(H582:H583,B582:B583,B623)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B623)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B623)","v":0.1},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C582:C583,B582:B583,B624)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B624)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B624)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B624)","v":1},{"$f":"TREND(H582:H583,B582:B583,B624)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B624)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B624)","v":0.1},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C582:C583,B582:B583,B625)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B625)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B625)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B625)","v":1},{"$f":"TREND(H582:H583,B582:B583,B625)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B625)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B625)","v":0.1},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C582:C583,B582:B583,B626)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B626)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B626)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B626)","v":1},{"$f":"TREND(H582:H583,B582:B583,B626)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B626)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B626)","v":0.1},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C582:C583,B582:B583,B627)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B627)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B627)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B627)","v":1},{"$f":"TREND(H582:H583,B582:B583,B627)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B627)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B627)","v":0.1},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C582:C583,B582:B583,B628)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B628)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B628)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B628)","v":1},{"$f":"TREND(H582:H583,B582:B583,B628)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B628)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B628)","v":0.1},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C582:C583,B582:B583,B629)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B629)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B629)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B629)","v":1},{"$f":"TREND(H582:H583,B582:B583,B629)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B629)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B629)","v":0.1},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C582:C583,B582:B583,B630)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B630)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B630)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B630)","v":1},{"$f":"TREND(H582:H583,B582:B583,B630)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B630)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B630)","v":0.1},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C582:C583,B582:B583,B631)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B631)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B631)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B631)","v":1},{"$f":"TREND(H582:H583,B582:B583,B631)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B631)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B631)","v":0.1},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C582:C583,B582:B583,B632)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B632)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B632)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B632)","v":1},{"$f":"TREND(H582:H583,B582:B583,B632)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B632)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B632)","v":0.1},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C582:C583,B582:B583,B633)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"TREND(E582:E583,B582:B583,B633)","v":1.5666666666666667},{"$f":"TREND(F582:F583,B582:B583,B633)","v":1.6120000000000001},{"$f":"TREND(G582:G583,B582:B583,B633)","v":1},{"$f":"TREND(H582:H583,B582:B583,B633)","v":1},0,0,{"$f":"TREND(K582:K583,B582:B583,B633)","v":0.16666666666666669},{"$f":"TREND(L582:L583,B582:B583,B633)","v":0.1},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P585:P633)","v":3356869.8349660975},null,{"$f":"SUM(R585:R633)","v":760696.19013490749}]
[]
[]
[]
[{"$f":"MAX($A$1:A637)+1","v":11},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A638,1)),\"Not Used\",INDEX(ModelGroup,A638,1))","v":"9S3263"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A638,3)*AnnualFactor","v":45881.829608727363},{"$f":"INDEX(ModelData1B,A638,3)*AnnualFactor","v":42170.799272727352},{"$f":"INDEX(ModelData1NB,A638,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A638,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A638,1)),INDEX(ModelData1NB,A638,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A638,1)),INDEX(ModelData1B,A638,1)*AnnualFactor,1)","v":1},{"$f":"C644*E644/G644","v":71403.597328581949},{"$f":"D644*F644/H644","v":67692.566992581938},{"$f":"INDEX(ModelData1NB,A638,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A638,6)","v":0.11},{"$f":"(I644*(K644*ValTimeTruck+(1-K644)*ValTimeAuto)-J644*(L644*ValTimeTruck+(1-L644)*ValTimeAuto))*MIN(G644,H644)*(1+TTUprater)^($B644-YearCurrent)","v":129100.36705605034},{"$f":"IF(AND(H644>G644,Induced=\"Y\"),(I644*(K644*ValTimeTruck+(1-K644)*ValTimeAuto)-J644*(L644*ValTimeTruck+(1-L644)*ValTimeAuto))*(H644-G644)*0.5,0)*(1+TTUprater)^($B644-YearCurrent)","v":0},{"$f":"SUM(M644:N644)","v":129100.36705605034},{"$f":"O644/(1+DiscRate)^(B644-YearCurrent)","v":105384.35553368357},null,{"$f":"(I644-J644)*MIN(G644,H644)","v":3711.0303360000107}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A638,3)*AnnualFactor","v":62875.099834181914},{"$f":"INDEX(ModelData20B,A638,3)*AnnualFactor","v":57789.613818181897},{"$f":"INDEX(ModelData20NB,A638,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData20B,A638,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A638,1)),INDEX(ModelData20NB,A638,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A638,1)),INDEX(ModelData20B,A638,1)*AnnualFactor,1)","v":1},{"$f":"C645*E645/G645","v":97849.374116945604},{"$f":"D645*F645/H645","v":92763.88810094558},{"$f":"INDEX(ModelData20NB,A638,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A638,6)","v":0.11},{"$f":"(I645*(K645*ValTimeTruck+(1-K645)*ValTimeAuto)-J645*(L645*ValTimeTruck+(1-L645)*ValTimeAuto))*MIN(G645,H645)*(1+TTUprater)^($B645-YearCurrent)","v":176915.31781755039},{"$f":"IF(AND(H645>G645,Induced=\"Y\"),(I645*(K645*ValTimeTruck+(1-K645)*ValTimeAuto)-J645*(L645*ValTimeTruck+(1-L645)*ValTimeAuto))*(H645-G645)*0.5,0)*(1+TTUprater)^($B645-YearCurrent)","v":0},{"$f":"SUM(M645:N645)","v":176915.31781755039},{"$f":"O645/(1+DiscRate)^(B645-YearCurrent)","v":37319.734909639927},null,{"$f":"(I645-J645)*MIN(G645,H645)","v":5085.4860160000244}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C644:C645,B644:B645,B647)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B647)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":42170.799272727454},{"$f":"TREND(E644:E645,B644:B645,B647)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B647)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B647)","v":1},{"$f":"TREND(H644:H645,B644:B645,B647)","v":1},{"$f":"C647*E647/G647","v":0},{"$f":"D647*F647/H647","v":67692.566992582113},{"$f":"TREND(K644:K645,B644:B645,B647)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B647)","v":0.11},{"$f":"(I647*(K647*ValTimeTruck+(1-K647)*ValTimeAuto)-J647*(L647*ValTimeTruck+(1-L647)*ValTimeAuto))*MIN(G647,H647)*(1+TTUprater)^($B647-YearCurrent)","v":-1182927.6081953726},{"$f":"IF(AND(H647>G647,Induced=\"Y\"),(I647*(K647*ValTimeTruck+(1-K647)*ValTimeAuto)-J647*(L647*ValTimeTruck+(1-L647)*ValTimeAuto))*(H647-G647)*0.5,0)*(1+TTUprater)^($B647-YearCurrent)","v":0},{"$f":"SUM(M647:N647)","v":-1182927.6081953726},{"$f":"O647/(1+DiscRate)^(B647-YearCurrent)","v":-965621.29508545622},null,{"$f":"(I647-J647)*MIN(G647,H647)","v":-67692.566992582113}]
[null,{"$f":"B647+1","v":2021},{"$f":"MAX(TREND(C644:C645,B644:B645,B648)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B648)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"TREND(E644:E645,B644:B645,B648)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B648)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B648)","v":1},{"$f":"TREND(H644:H645,B644:B645,B648)","v":1},{"$f":"C648*E648/G648","v":0},{"$f":"D648*F648/H648","v":0},{"$f":"TREND(K644:K645,B644:B645,B648)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B648)","v":0.11},0,0,{"$f":"SUM(M648:N648)","v":0},0,null,0]
[null,{"$f":"B648+1","v":2022},{"$f":"MAX(TREND(C644:C645,B644:B645,B649)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B649)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"TREND(E644:E645,B644:B645,B649)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B649)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B649)","v":1},{"$f":"TREND(H644:H645,B644:B645,B649)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B649)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B649)","v":0.11},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C644:C645,B644:B645,B650)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B650)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"TREND(E644:E645,B644:B645,B650)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B650)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B650)","v":1},{"$f":"TREND(H644:H645,B644:B645,B650)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B650)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B650)","v":0.11},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C644:C645,B644:B645,B651)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B651)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"TREND(E644:E645,B644:B645,B651)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B651)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B651)","v":1},{"$f":"TREND(H644:H645,B644:B645,B651)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B651)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B651)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C644:C645,B644:B645,B652)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B652)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"TREND(E644:E645,B644:B645,B652)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B652)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B652)","v":1},{"$f":"TREND(H644:H645,B644:B645,B652)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B652)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B652)","v":0.11},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C644:C645,B644:B645,B653)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B653)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"TREND(E644:E645,B644:B645,B653)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B653)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B653)","v":1},{"$f":"TREND(H644:H645,B644:B645,B653)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B653)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B653)","v":0.11},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C644:C645,B644:B645,B654)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B654)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"TREND(E644:E645,B644:B645,B654)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B654)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B654)","v":1},{"$f":"TREND(H644:H645,B644:B645,B654)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B654)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B654)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C644:C645,B644:B645,B655)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":52679.137698909035},0,{"$f":"TREND(E644:E645,B644:B645,B655)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B655)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B655)","v":1},{"$f":"TREND(H644:H645,B644:B645,B655)","v":1},81981.908043927178,0,{"$f":"TREND(K644:K645,B644:B645,B655)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B655)","v":0.11},1506402.4901034774,0,1506402.4901034774,715680.97150848492,null,81981.908043927178]
[null,2029,{"$f":"MAX(TREND(C644:C645,B644:B645,B656)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":53528.801210181788},0,{"$f":"TREND(E644:E645,B644:B645,B656)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B656)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B656)","v":1},{"$f":"TREND(H644:H645,B644:B645,B656)","v":1},83304.196883345401,0,{"$f":"TREND(K644:K645,B644:B645,B656)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B656)","v":0.11},1530699.3044599858,0,1530699.3044599858,679648.79718170909,null,83304.196883345401]
[null,2030,{"$f":"MAX(TREND(C644:C645,B644:B645,B657)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":54378.46472145454},0,{"$f":"TREND(E644:E645,B644:B645,B657)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B657)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B657)","v":1},{"$f":"TREND(H644:H645,B644:B645,B657)","v":1},84626.485722763624,0,{"$f":"TREND(K644:K645,B644:B645,B657)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B657)","v":0.11},{"$f":"(I657*(K657*ValTimeTruck+(1-K657)*ValTimeAuto)-J657*(L657*ValTimeTruck+(1-L657)*ValTimeAuto))*MIN(G657,H657)*(1+TTUprater)^(B657-YearCurrent)","v":1554996.1188164942},{"$f":"IF(AND(H657>G657,Induced=\"Y\"),(I657*(K657*ValTimeTruck+(1-K657)*ValTimeAuto)-J657*(L657*ValTimeTruck+(1-L657)*ValTimeAuto))*(H657-G657)*0.5,0)*(1+TTUprater)^(B657-YearCurrent)","v":0},1554996.1188164942,645268.10591350542,null,84626.485722763624]
[null,2031,{"$f":"MAX(TREND(C644:C645,B644:B645,B658)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":55228.128232727293},0,{"$f":"TREND(E644:E645,B644:B645,B658)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B658)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B658)","v":1},{"$f":"TREND(H644:H645,B644:B645,B658)","v":1},85948.774562181847,0,{"$f":"TREND(K644:K645,B644:B645,B658)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B658)","v":0.11},1579292.9331730029,0,1579292.9331730029,612477.02810131246,null,85948.774562181847]
[null,2032,{"$f":"MAX(TREND(C644:C645,B644:B645,B659)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":56077.791744000046},0,{"$f":"TREND(E644:E645,B644:B645,B659)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B659)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B659)","v":1},{"$f":"TREND(H644:H645,B644:B645,B659)","v":1},87271.063401600069,0,{"$f":"TREND(K644:K645,B644:B645,B659)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B659)","v":0.11},1603589.7475295113,0,1603589.7475295113,581214.72113136784,null,87271.063401600069]
[null,2033,{"$f":"MAX(TREND(C644:C645,B644:B645,B660)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":56927.455255272798},0,{"$f":"TREND(E644:E645,B644:B645,B660)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B660)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B660)","v":1},{"$f":"TREND(H644:H645,B644:B645,B660)","v":1},88593.352241018292,0,{"$f":"TREND(K644:K645,B644:B645,B660)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B660)","v":0.11},1627886.5618860198,0,1627886.5618860198,551421.49979894748,null,88593.352241018292]
[null,2034,{"$f":"MAX(TREND(C644:C645,B644:B645,B661)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":57777.118766545551},0,{"$f":"TREND(E644:E645,B644:B645,B661)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B661)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B661)","v":1},{"$f":"TREND(H644:H645,B644:B645,B661)","v":1},89915.641080436515,0,{"$f":"TREND(K644:K645,B644:B645,B661)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B661)","v":0.11},1652183.3762425282,0,1652183.3762425282,523038.94526891393,null,89915.641080436515]
[null,2035,{"$f":"MAX(TREND(C644:C645,B644:B645,B662)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":58626.782277818071},0,{"$f":"TREND(E644:E645,B644:B645,B662)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B662)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B662)","v":1},{"$f":"TREND(H644:H645,B644:B645,B662)","v":1},91237.929919854374,0,{"$f":"TREND(K644:K645,B644:B645,B662)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B662)","v":0.11},1676480.1905990301,0,1676480.1905990301,496009.99482620857,null,91237.929919854374]
[null,2036,{"$f":"MAX(TREND(C644:C645,B644:B645,B663)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":59476.445789090823},0,{"$f":"TREND(E644:E645,B644:B645,B663)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B663)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B663)","v":1},{"$f":"TREND(H644:H645,B644:B645,B663)","v":1},92560.218759272582,0,{"$f":"TREND(K644:K645,B644:B645,B663)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B663)","v":0.11},1700777.0049555383,0,1700777.0049555383,470279.01446342422,null,92560.218759272582]
[null,2037,{"$f":"MAX(TREND(C644:C645,B644:B645,B664)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":60326.109300363576},0,{"$f":"TREND(E644:E645,B644:B645,B664)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B664)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B664)","v":1},{"$f":"TREND(H644:H645,B644:B645,B664)","v":1},93882.507598690805,0,{"$f":"TREND(K644:K645,B644:B645,B664)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B664)","v":0.11},1725073.8193120467,0,1725073.8193120467,445791.85616693104,null,93882.507598690805]
[null,2038,{"$f":"MAX(TREND(C644:C645,B644:B645,B665)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":61175.772811636329},0,{"$f":"TREND(E644:E645,B644:B645,B665)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B665)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B665)","v":1},{"$f":"TREND(H644:H645,B644:B645,B665)","v":1},95204.796438109028,0,{"$f":"TREND(K644:K645,B644:B645,B665)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B665)","v":0.11},1749370.6336685552,0,1749370.6336685552,422495.90159298468,null,95204.796438109028]
[null,2039,{"$f":"MAX(TREND(C644:C645,B644:B645,B666)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":62025.436322909081},0,{"$f":"TREND(E644:E645,B644:B645,B666)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B666)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B666)","v":1},{"$f":"TREND(H644:H645,B644:B645,B666)","v":1},96527.085277527251,0,{"$f":"TREND(K644:K645,B644:B645,B666)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B666)","v":0.11},1773667.4480250636,0,1773667.4480250636,400340.09366936522,null,96527.085277527251]
[null,2040,{"$f":"MAX(TREND(C644:C645,B644:B645,B667)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":62875.099834181834},0,{"$f":"TREND(E644:E645,B644:B645,B667)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B667)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B667)","v":1},{"$f":"TREND(H644:H645,B644:B645,B667)","v":1},97849.374116945473,0,{"$f":"TREND(K644:K645,B644:B645,B667)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B667)","v":0.11},1797964.2623815723,0,1797964.2623815723,379274.95751546585,null,97849.374116945473]
[null,2041,{"$f":"MAX(TREND(C644:C645,B644:B645,B668)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":63724.763345454587},0,{"$f":"TREND(E644:E645,B644:B645,B668)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B668)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B668)","v":1},{"$f":"TREND(H644:H645,B644:B645,B668)","v":1},99171.662956363696,0,{"$f":"TREND(K644:K645,B644:B645,B668)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B668)","v":0.11},1822261.0767380807,0,1822261.0767380807,359252.61194316682,null,99171.662956363696]
[null,2042,{"$f":"MAX(TREND(C644:C645,B644:B645,B669)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":64574.426856727339},0,{"$f":"TREND(E644:E645,B644:B645,B669)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B669)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B669)","v":1},{"$f":"TREND(H644:H645,B644:B645,B669)","v":1},100493.95179578192,0,{"$f":"TREND(K644:K645,B644:B645,B669)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B669)","v":0.11},1846557.8910945891,0,1846557.8910945891,340226.77268137928,null,100493.95179578192]
[null,2043,{"$f":"MAX(TREND(C644:C645,B644:B645,B670)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":65424.090368000092},0,{"$f":"TREND(E644:E645,B644:B645,B670)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B670)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B670)","v":1},{"$f":"TREND(H644:H645,B644:B645,B670)","v":1},101816.24063520014,0,{"$f":"TREND(K644:K645,B644:B645,B670)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B670)","v":0.11},1870854.7054510976,0,1870854.7054510976,322152.74835792201,null,101816.24063520014]
[null,2044,{"$f":"MAX(TREND(C644:C645,B644:B645,B671)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":66273.753879272612},0,{"$f":"TREND(E644:E645,B644:B645,B671)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B671)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B671)","v":1},{"$f":"TREND(H644:H645,B644:B645,B671)","v":1},103138.529474618,0,{"$f":"TREND(K644:K645,B644:B645,B671)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B671)","v":0.11},1895151.5198075995,0,1895151.5198075995,304987.43017256749,null,103138.529474618]
[null,2045,{"$f":"MAX(TREND(C644:C645,B644:B645,B672)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":67123.417390545364},0,{"$f":"TREND(E644:E645,B644:B645,B672)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B672)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B672)","v":1},{"$f":"TREND(H644:H645,B644:B645,B672)","v":1},104460.81831403622,0,{"$f":"TREND(K644:K645,B644:B645,B672)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B672)","v":0.11},1919448.3341641079,0,1919448.3341641079,288689.27610391617,null,104460.81831403622]
[null,2046,{"$f":"MAX(TREND(C644:C645,B644:B645,B673)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":67973.080901818117},0,{"$f":"TREND(E644:E645,B644:B645,B673)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B673)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B673)","v":1},{"$f":"TREND(H644:H645,B644:B645,B673)","v":1},105783.10715345443,0,{"$f":"TREND(K644:K645,B644:B645,B673)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B673)","v":0.11},1943745.1485206161,0,1943745.1485206161,273218.29040947946,null,105783.10715345443]
[null,2047,{"$f":"MAX(TREND(C644:C645,B644:B645,B674)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":68822.74441309087},0,{"$f":"TREND(E644:E645,B644:B645,B674)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B674)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B674)","v":1},{"$f":"TREND(H644:H645,B644:B645,B674)","v":1},107105.39599287265,0,{"$f":"TREND(K644:K645,B644:B645,B674)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B674)","v":0.11},1968041.9628771245,0,1968041.9628771245,258535.99910242812,null,107105.39599287265]
[null,2048,{"$f":"MAX(TREND(C644:C645,B644:B645,B675)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":69672.407924363622},0,{"$f":"TREND(E644:E645,B644:B645,B675)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B675)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B675)","v":1},{"$f":"TREND(H644:H645,B644:B645,B675)","v":1},108427.68483229088,0,{"$f":"TREND(K644:K645,B644:B645,B675)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B675)","v":0.11},1992338.777233633,0,1992338.777233633,244605.42201914283,null,108427.68483229088]
[null,2049,{"$f":"MAX(TREND(C644:C645,B644:B645,B676)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":70522.071435636375},0,{"$f":"TREND(E644:E645,B644:B645,B676)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B676)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B676)","v":1},{"$f":"TREND(H644:H645,B644:B645,B676)","v":1},109749.9736717091,0,{"$f":"TREND(K644:K645,B644:B645,B676)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B676)","v":0.11},2016635.5915901416,0,2016635.5915901416,231391.04202859433,null,109749.9736717091]
[null,2050,{"$f":"MAX(TREND(C644:C645,B644:B645,B677)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":71371.734946909128},0,{"$f":"TREND(E644:E645,B644:B645,B677)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B677)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B677)","v":1},{"$f":"TREND(H644:H645,B644:B645,B677)","v":1},111072.26251112732,0,{"$f":"TREND(K644:K645,B644:B645,B677)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B677)","v":0.11},2040932.4059466501,0,2040932.4059466501,218858.77187706259,null,111072.26251112732]
[null,2051,{"$f":"MAX(TREND(C644:C645,B644:B645,B678)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B678)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B678)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B678)","v":1},{"$f":"TREND(H644:H645,B644:B645,B678)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B678)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B678)","v":0.11},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C644:C645,B644:B645,B679)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B679)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B679)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B679)","v":1},{"$f":"TREND(H644:H645,B644:B645,B679)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B679)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B679)","v":0.11},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C644:C645,B644:B645,B680)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B680)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B680)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B680)","v":1},{"$f":"TREND(H644:H645,B644:B645,B680)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B680)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B680)","v":0.11},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C644:C645,B644:B645,B681)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B681)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B681)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B681)","v":1},{"$f":"TREND(H644:H645,B644:B645,B681)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B681)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B681)","v":0.11},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C644:C645,B644:B645,B682)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B682)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B682)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B682)","v":1},{"$f":"TREND(H644:H645,B644:B645,B682)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B682)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B682)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C644:C645,B644:B645,B683)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B683)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B683)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B683)","v":1},{"$f":"TREND(H644:H645,B644:B645,B683)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B683)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B683)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C644:C645,B644:B645,B684)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B684)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B684)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B684)","v":1},{"$f":"TREND(H644:H645,B644:B645,B684)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B684)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B684)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C644:C645,B644:B645,B685)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B685)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B685)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B685)","v":1},{"$f":"TREND(H644:H645,B644:B645,B685)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B685)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B685)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C644:C645,B644:B645,B686)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B686)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B686)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B686)","v":1},{"$f":"TREND(H644:H645,B644:B645,B686)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B686)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B686)","v":0.11},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C644:C645,B644:B645,B687)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B687)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B687)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B687)","v":1},{"$f":"TREND(H644:H645,B644:B645,B687)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B687)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B687)","v":0.11},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C644:C645,B644:B645,B688)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B688)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B688)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B688)","v":1},{"$f":"TREND(H644:H645,B644:B645,B688)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B688)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B688)","v":0.11},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C644:C645,B644:B645,B689)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B689)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B689)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B689)","v":1},{"$f":"TREND(H644:H645,B644:B645,B689)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B689)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B689)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C644:C645,B644:B645,B690)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B690)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B690)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B690)","v":1},{"$f":"TREND(H644:H645,B644:B645,B690)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B690)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B690)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C644:C645,B644:B645,B691)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B691)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B691)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B691)","v":1},{"$f":"TREND(H644:H645,B644:B645,B691)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B691)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B691)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C644:C645,B644:B645,B692)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B692)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B692)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B692)","v":1},{"$f":"TREND(H644:H645,B644:B645,B692)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B692)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B692)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C644:C645,B644:B645,B693)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B693)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B693)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B693)","v":1},{"$f":"TREND(H644:H645,B644:B645,B693)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B693)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B693)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C644:C645,B644:B645,B694)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B694)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B694)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B694)","v":1},{"$f":"TREND(H644:H645,B644:B645,B694)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B694)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B694)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C644:C645,B644:B645,B695)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"TREND(E644:E645,B644:B645,B695)","v":1.5562499999999999},{"$f":"TREND(F644:F645,B644:B645,B695)","v":1.6052},{"$f":"TREND(G644:G645,B644:B645,B695)","v":1},{"$f":"TREND(H644:H645,B644:B645,B695)","v":1},0,0,{"$f":"TREND(K644:K645,B644:B645,B695)","v":0.18198529411764705},{"$f":"TREND(L644:L645,B644:B645,B695)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P647:P695)","v":8799238.9567488246},null,{"$f":"SUM(R647:R695)","v":2152430.3943905449}]
[]
[]
[]
[{"$f":"MAX($A$1:A699)+1","v":12},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A700,1)),\"Not Used\",INDEX(ModelGroup,A700,1))","v":"5P3270"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A700,3)*AnnualFactor","v":695440.5550181818},{"$f":"INDEX(ModelData1B,A700,3)*AnnualFactor","v":1783180.9103030299},{"$f":"INDEX(ModelData1NB,A700,5)","v":1},{"$f":"INDEX(ModelData1B,A700,5)","v":1.5916000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A700,1)),INDEX(ModelData1NB,A700,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A700,1)),INDEX(ModelData1B,A700,1)*AnnualFactor,1)","v":1},{"$f":"C706*E706/G706","v":695440.5550181818},{"$f":"D706*F706/H706","v":2838110.7368383026},{"$f":"INDEX(ModelData1NB,A700,6)","v":1},{"$f":"INDEX(ModelData1B,A700,6)","v":0.13},{"$f":"(I706*(K706*ValTimeTruck+(1-K706)*ValTimeAuto)-J706*(L706*ValTimeTruck+(1-L706)*ValTimeAuto))*MIN(G706,H706)*(1+TTUprater)^($B706-YearCurrent)","v":-30415912.936938919},{"$f":"IF(AND(H706>G706,Induced=\"Y\"),(I706*(K706*ValTimeTruck+(1-K706)*ValTimeAuto)-J706*(L706*ValTimeTruck+(1-L706)*ValTimeAuto))*(H706-G706)*0.5,0)*(1+TTUprater)^($B706-YearCurrent)","v":0},{"$f":"SUM(M706:N706)","v":-30415912.936938919},{"$f":"O706/(1+DiscRate)^(B706-YearCurrent)","v":-24828445.154120237},null,{"$f":"(I706-J706)*MIN(G706,H706)","v":-2142670.1818201207}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A700,3)*AnnualFactor","v":1148974.5568363636},{"$f":"INDEX(ModelData20B,A700,3)*AnnualFactor","v":2946088.6072727269},{"$f":"INDEX(ModelData20NB,A700,5)","v":1},{"$f":"INDEX(ModelData20B,A700,5)","v":1.5916000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A700,1)),INDEX(ModelData20NB,A700,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A700,1)),INDEX(ModelData20B,A700,1)*AnnualFactor,1)","v":1},{"$f":"C707*E707/G707","v":1148974.5568363636},{"$f":"D707*F707/H707","v":4688994.6273352727},{"$f":"INDEX(ModelData20NB,A700,6)","v":1},{"$f":"INDEX(ModelData20B,A700,6)","v":0.13},{"$f":"(I707*(K707*ValTimeTruck+(1-K707)*ValTimeAuto)-J707*(L707*ValTimeTruck+(1-L707)*ValTimeAuto))*MIN(G707,H707)*(1+TTUprater)^($B707-YearCurrent)","v":-50251757.443997718},{"$f":"IF(AND(H707>G707,Induced=\"Y\"),(I707*(K707*ValTimeTruck+(1-K707)*ValTimeAuto)-J707*(L707*ValTimeTruck+(1-L707)*ValTimeAuto))*(H707-G707)*0.5,0)*(1+TTUprater)^($B707-YearCurrent)","v":0},{"$f":"SUM(M707:N707)","v":-50251757.443997718},{"$f":"O707/(1+DiscRate)^(B707-YearCurrent)","v":-10600451.61543088},null,{"$f":"(I707-J707)*MIN(G707,H707)","v":-3540020.0704989089}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C706:C707,B706:B707,B709)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B709)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"TREND(E706:E707,B706:B707,B709)","v":1},{"$f":"TREND(F706:F707,B706:B707,B709)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B709)","v":1},{"$f":"TREND(H706:H707,B706:B707,B709)","v":1},{"$f":"C709*E709/G709","v":0},{"$f":"D709*F709/H709","v":0},{"$f":"TREND(K706:K707,B706:B707,B709)","v":1},{"$f":"TREND(L706:L707,B706:B707,B709)","v":0.13},{"$f":"(I709*(K709*ValTimeTruck+(1-K709)*ValTimeAuto)-J709*(L709*ValTimeTruck+(1-L709)*ValTimeAuto))*MIN(G709,H709)*(1+TTUprater)^($B709-YearCurrent)","v":0},{"$f":"IF(AND(H709>G709,Induced=\"Y\"),(I709*(K709*ValTimeTruck+(1-K709)*ValTimeAuto)-J709*(L709*ValTimeTruck+(1-L709)*ValTimeAuto))*(H709-G709)*0.5,0)*(1+TTUprater)^($B709-YearCurrent)","v":0},{"$f":"SUM(M709:N709)","v":0},{"$f":"O709/(1+DiscRate)^(B709-YearCurrent)","v":0},null,{"$f":"(I709-J709)*MIN(G709,H709)","v":0}]
[null,{"$f":"B709+1","v":2021},{"$f":"MAX(TREND(C706:C707,B706:B707,B710)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B710)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":1841326.2951515168},{"$f":"TREND(E706:E707,B706:B707,B710)","v":1},{"$f":"TREND(F706:F707,B706:B707,B710)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B710)","v":1},{"$f":"TREND(H706:H707,B706:B707,B710)","v":1},{"$f":"C710*E710/G710","v":0},{"$f":"D710*F710/H710","v":2930654.9313631542},{"$f":"TREND(K706:K707,B706:B707,B710)","v":1},{"$f":"TREND(L706:L707,B706:B707,B710)","v":0.13},-51945858.658411913,0,{"$f":"SUM(M710:N710)","v":-51945858.658411913},-39629246.856199928,null,-2930654.9313631542]
[null,{"$f":"B710+1","v":2022},{"$f":"MAX(TREND(C706:C707,B706:B707,B711)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B711)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"TREND(E706:E707,B706:B707,B711)","v":1},{"$f":"TREND(F706:F707,B706:B707,B711)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B711)","v":1},{"$f":"TREND(H706:H707,B706:B707,B711)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B711)","v":1},{"$f":"TREND(L706:L707,B706:B707,B711)","v":0.13},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C706:C707,B706:B707,B712)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B712)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"TREND(E706:E707,B706:B707,B712)","v":1},{"$f":"TREND(F706:F707,B706:B707,B712)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B712)","v":1},{"$f":"TREND(H706:H707,B706:B707,B712)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B712)","v":1},{"$f":"TREND(L706:L707,B706:B707,B712)","v":0.13},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C706:C707,B706:B707,B713)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B713)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"TREND(E706:E707,B706:B707,B713)","v":1},{"$f":"TREND(F706:F707,B706:B707,B713)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B713)","v":1},{"$f":"TREND(H706:H707,B706:B707,B713)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B713)","v":1},{"$f":"TREND(L706:L707,B706:B707,B713)","v":0.13},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C706:C707,B706:B707,B714)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B714)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"TREND(E706:E707,B706:B707,B714)","v":1},{"$f":"TREND(F706:F707,B706:B707,B714)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B714)","v":1},{"$f":"TREND(H706:H707,B706:B707,B714)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B714)","v":1},{"$f":"TREND(L706:L707,B706:B707,B714)","v":0.13},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C706:C707,B706:B707,B715)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B715)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"TREND(E706:E707,B706:B707,B715)","v":1},{"$f":"TREND(F706:F707,B706:B707,B715)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B715)","v":1},{"$f":"TREND(H706:H707,B706:B707,B715)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B715)","v":1},{"$f":"TREND(L706:L707,B706:B707,B715)","v":0.13},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C706:C707,B706:B707,B716)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B716)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"TREND(E706:E707,B706:B707,B716)","v":1},{"$f":"TREND(F706:F707,B706:B707,B716)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B716)","v":1},{"$f":"TREND(H706:H707,B706:B707,B716)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B716)","v":1},{"$f":"TREND(L706:L707,B706:B707,B716)","v":0.13},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C706:C707,B706:B707,B717)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B717)","v":1},{"$f":"TREND(F706:F707,B706:B707,B717)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B717)","v":1},{"$f":"TREND(H706:H707,B706:B707,B717)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B717)","v":1},{"$f":"TREND(L706:L707,B706:B707,B717)","v":0.13},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C706:C707,B706:B707,B718)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B718)","v":1},{"$f":"TREND(F706:F707,B706:B707,B718)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B718)","v":1},{"$f":"TREND(H706:H707,B706:B707,B718)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B718)","v":1},{"$f":"TREND(L706:L707,B706:B707,B718)","v":0.13},0,0,0,0,null,0]
[null,2030,{"$f":"MAX(TREND(C706:C707,B706:B707,B719)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B719)","v":1},{"$f":"TREND(F706:F707,B706:B707,B719)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B719)","v":1},{"$f":"TREND(H706:H707,B706:B707,B719)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B719)","v":1},{"$f":"TREND(L706:L707,B706:B707,B719)","v":0.13},{"$f":"(I719*(K719*ValTimeTruck+(1-K719)*ValTimeAuto)-J719*(L719*ValTimeTruck+(1-L719)*ValTimeAuto))*MIN(G719,H719)*(1+TTUprater)^(B719-YearCurrent)","v":0},{"$f":"IF(AND(H719>G719,Induced=\"Y\"),(I719*(K719*ValTimeTruck+(1-K719)*ValTimeAuto)-J719*(L719*ValTimeTruck+(1-L719)*ValTimeAuto))*(H719-G719)*0.5,0)*(1+TTUprater)^(B719-YearCurrent)","v":0},0,0,null,0]
[null,2031,{"$f":"MAX(TREND(C706:C707,B706:B707,B720)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B720)","v":1},{"$f":"TREND(F706:F707,B706:B707,B720)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B720)","v":1},{"$f":"TREND(H706:H707,B706:B707,B720)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B720)","v":1},{"$f":"TREND(L706:L707,B706:B707,B720)","v":0.13},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C706:C707,B706:B707,B721)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B721)","v":1},{"$f":"TREND(F706:F707,B706:B707,B721)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B721)","v":1},{"$f":"TREND(H706:H707,B706:B707,B721)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B721)","v":1},{"$f":"TREND(L706:L707,B706:B707,B721)","v":0.13},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C706:C707,B706:B707,B722)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B722)","v":1},{"$f":"TREND(F706:F707,B706:B707,B722)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B722)","v":1},{"$f":"TREND(H706:H707,B706:B707,B722)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B722)","v":1},{"$f":"TREND(L706:L707,B706:B707,B722)","v":0.13},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C706:C707,B706:B707,B723)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B723)","v":1},{"$f":"TREND(F706:F707,B706:B707,B723)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B723)","v":1},{"$f":"TREND(H706:H707,B706:B707,B723)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B723)","v":1},{"$f":"TREND(L706:L707,B706:B707,B723)","v":0.13},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C706:C707,B706:B707,B724)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B724)","v":1},{"$f":"TREND(F706:F707,B706:B707,B724)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B724)","v":1},{"$f":"TREND(H706:H707,B706:B707,B724)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B724)","v":1},{"$f":"TREND(L706:L707,B706:B707,B724)","v":0.13},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C706:C707,B706:B707,B725)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B725)","v":1},{"$f":"TREND(F706:F707,B706:B707,B725)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B725)","v":1},{"$f":"TREND(H706:H707,B706:B707,B725)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B725)","v":1},{"$f":"TREND(L706:L707,B706:B707,B725)","v":0.13},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C706:C707,B706:B707,B726)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B726)","v":1},{"$f":"TREND(F706:F707,B706:B707,B726)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B726)","v":1},{"$f":"TREND(H706:H707,B706:B707,B726)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B726)","v":1},{"$f":"TREND(L706:L707,B706:B707,B726)","v":0.13},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C706:C707,B706:B707,B727)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B727)","v":1},{"$f":"TREND(F706:F707,B706:B707,B727)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B727)","v":1},{"$f":"TREND(H706:H707,B706:B707,B727)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B727)","v":1},{"$f":"TREND(L706:L707,B706:B707,B727)","v":0.13},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C706:C707,B706:B707,B728)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B728)","v":1},{"$f":"TREND(F706:F707,B706:B707,B728)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B728)","v":1},{"$f":"TREND(H706:H707,B706:B707,B728)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B728)","v":1},{"$f":"TREND(L706:L707,B706:B707,B728)","v":0.13},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C706:C707,B706:B707,B729)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B729)","v":1},{"$f":"TREND(F706:F707,B706:B707,B729)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B729)","v":1},{"$f":"TREND(H706:H707,B706:B707,B729)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B729)","v":1},{"$f":"TREND(L706:L707,B706:B707,B729)","v":0.13},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C706:C707,B706:B707,B730)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B730)","v":1},{"$f":"TREND(F706:F707,B706:B707,B730)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B730)","v":1},{"$f":"TREND(H706:H707,B706:B707,B730)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B730)","v":1},{"$f":"TREND(L706:L707,B706:B707,B730)","v":0.13},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C706:C707,B706:B707,B731)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B731)","v":1},{"$f":"TREND(F706:F707,B706:B707,B731)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B731)","v":1},{"$f":"TREND(H706:H707,B706:B707,B731)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B731)","v":1},{"$f":"TREND(L706:L707,B706:B707,B731)","v":0.13},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C706:C707,B706:B707,B732)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B732)","v":1},{"$f":"TREND(F706:F707,B706:B707,B732)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B732)","v":1},{"$f":"TREND(H706:H707,B706:B707,B732)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B732)","v":1},{"$f":"TREND(L706:L707,B706:B707,B732)","v":0.13},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C706:C707,B706:B707,B733)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B733)","v":1},{"$f":"TREND(F706:F707,B706:B707,B733)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B733)","v":1},{"$f":"TREND(H706:H707,B706:B707,B733)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B733)","v":1},{"$f":"TREND(L706:L707,B706:B707,B733)","v":0.13},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C706:C707,B706:B707,B734)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B734)","v":1},{"$f":"TREND(F706:F707,B706:B707,B734)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B734)","v":1},{"$f":"TREND(H706:H707,B706:B707,B734)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B734)","v":1},{"$f":"TREND(L706:L707,B706:B707,B734)","v":0.13},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C706:C707,B706:B707,B735)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B735)","v":1},{"$f":"TREND(F706:F707,B706:B707,B735)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B735)","v":1},{"$f":"TREND(H706:H707,B706:B707,B735)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B735)","v":1},{"$f":"TREND(L706:L707,B706:B707,B735)","v":0.13},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C706:C707,B706:B707,B736)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B736)","v":1},{"$f":"TREND(F706:F707,B706:B707,B736)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B736)","v":1},{"$f":"TREND(H706:H707,B706:B707,B736)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B736)","v":1},{"$f":"TREND(L706:L707,B706:B707,B736)","v":0.13},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C706:C707,B706:B707,B737)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1330388.1575636342},0,{"$f":"TREND(E706:E707,B706:B707,B737)","v":1},{"$f":"TREND(F706:F707,B706:B707,B737)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B737)","v":1},{"$f":"TREND(H706:H707,B706:B707,B737)","v":1},1330388.1575636342,0,{"$f":"TREND(K706:K707,B706:B707,B737)","v":1},{"$f":"TREND(L706:L707,B706:B707,B737)","v":0.13},38049101.306319937,0,38049101.306319937,4671402.5690973699,null,1330388.1575636342]
[null,2049,{"$f":"MAX(TREND(C706:C707,B706:B707,B738)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1353064.8576545417},0,{"$f":"TREND(E706:E707,B706:B707,B738)","v":1},{"$f":"TREND(F706:F707,B706:B707,B738)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B738)","v":1},{"$f":"TREND(H706:H707,B706:B707,B738)","v":1},1353064.8576545417,0,{"$f":"TREND(K706:K707,B706:B707,B738)","v":1},{"$f":"TREND(L706:L707,B706:B707,B738)","v":0.13},38697654.928919896,0,38697654.928919896,4440212.5676087951,null,1353064.8576545417]
[null,2050,{"$f":"MAX(TREND(C706:C707,B706:B707,B739)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1375741.5577454492},0,{"$f":"TREND(E706:E707,B706:B707,B739)","v":1},{"$f":"TREND(F706:F707,B706:B707,B739)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B739)","v":1},{"$f":"TREND(H706:H707,B706:B707,B739)","v":1},1375741.5577454492,0,{"$f":"TREND(K706:K707,B706:B707,B739)","v":1},{"$f":"TREND(L706:L707,B706:B707,B739)","v":0.13},39346208.551519848,0,39346208.551519848,4219278.8239893867,null,1375741.5577454492]
[null,2051,{"$f":"MAX(TREND(C706:C707,B706:B707,B740)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1398418.2578363642},0,{"$f":"TREND(E706:E707,B706:B707,B740)","v":1},{"$f":"TREND(F706:F707,B706:B707,B740)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B740)","v":1},{"$f":"TREND(H706:H707,B706:B707,B740)","v":1},1398418.2578363642,0,{"$f":"TREND(K706:K707,B706:B707,B740)","v":1},{"$f":"TREND(L706:L707,B706:B707,B740)","v":0.13},39994762.174120016,0,39994762.174120016,4008248.8564315825,null,1398418.2578363642]
[null,2052,{"$f":"MAX(TREND(C706:C707,B706:B707,B741)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B741)","v":1},{"$f":"TREND(F706:F707,B706:B707,B741)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B741)","v":1},{"$f":"TREND(H706:H707,B706:B707,B741)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B741)","v":1},{"$f":"TREND(L706:L707,B706:B707,B741)","v":0.13},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C706:C707,B706:B707,B742)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B742)","v":1},{"$f":"TREND(F706:F707,B706:B707,B742)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B742)","v":1},{"$f":"TREND(H706:H707,B706:B707,B742)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B742)","v":1},{"$f":"TREND(L706:L707,B706:B707,B742)","v":0.13},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C706:C707,B706:B707,B743)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B743)","v":1},{"$f":"TREND(F706:F707,B706:B707,B743)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B743)","v":1},{"$f":"TREND(H706:H707,B706:B707,B743)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B743)","v":1},{"$f":"TREND(L706:L707,B706:B707,B743)","v":0.13},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C706:C707,B706:B707,B744)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B744)","v":1},{"$f":"TREND(F706:F707,B706:B707,B744)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B744)","v":1},{"$f":"TREND(H706:H707,B706:B707,B744)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B744)","v":1},{"$f":"TREND(L706:L707,B706:B707,B744)","v":0.13},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C706:C707,B706:B707,B745)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B745)","v":1},{"$f":"TREND(F706:F707,B706:B707,B745)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B745)","v":1},{"$f":"TREND(H706:H707,B706:B707,B745)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B745)","v":1},{"$f":"TREND(L706:L707,B706:B707,B745)","v":0.13},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C706:C707,B706:B707,B746)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B746)","v":1},{"$f":"TREND(F706:F707,B706:B707,B746)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B746)","v":1},{"$f":"TREND(H706:H707,B706:B707,B746)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B746)","v":1},{"$f":"TREND(L706:L707,B706:B707,B746)","v":0.13},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C706:C707,B706:B707,B747)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B747)","v":1},{"$f":"TREND(F706:F707,B706:B707,B747)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B747)","v":1},{"$f":"TREND(H706:H707,B706:B707,B747)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B747)","v":1},{"$f":"TREND(L706:L707,B706:B707,B747)","v":0.13},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C706:C707,B706:B707,B748)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B748)","v":1},{"$f":"TREND(F706:F707,B706:B707,B748)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B748)","v":1},{"$f":"TREND(H706:H707,B706:B707,B748)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B748)","v":1},{"$f":"TREND(L706:L707,B706:B707,B748)","v":0.13},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C706:C707,B706:B707,B749)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B749)","v":1},{"$f":"TREND(F706:F707,B706:B707,B749)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B749)","v":1},{"$f":"TREND(H706:H707,B706:B707,B749)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B749)","v":1},{"$f":"TREND(L706:L707,B706:B707,B749)","v":0.13},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C706:C707,B706:B707,B750)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B750)","v":1},{"$f":"TREND(F706:F707,B706:B707,B750)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B750)","v":1},{"$f":"TREND(H706:H707,B706:B707,B750)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B750)","v":1},{"$f":"TREND(L706:L707,B706:B707,B750)","v":0.13},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C706:C707,B706:B707,B751)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B751)","v":1},{"$f":"TREND(F706:F707,B706:B707,B751)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B751)","v":1},{"$f":"TREND(H706:H707,B706:B707,B751)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B751)","v":1},{"$f":"TREND(L706:L707,B706:B707,B751)","v":0.13},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C706:C707,B706:B707,B752)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B752)","v":1},{"$f":"TREND(F706:F707,B706:B707,B752)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B752)","v":1},{"$f":"TREND(H706:H707,B706:B707,B752)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B752)","v":1},{"$f":"TREND(L706:L707,B706:B707,B752)","v":0.13},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C706:C707,B706:B707,B753)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B753)","v":1},{"$f":"TREND(F706:F707,B706:B707,B753)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B753)","v":1},{"$f":"TREND(H706:H707,B706:B707,B753)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B753)","v":1},{"$f":"TREND(L706:L707,B706:B707,B753)","v":0.13},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C706:C707,B706:B707,B754)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B754)","v":1},{"$f":"TREND(F706:F707,B706:B707,B754)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B754)","v":1},{"$f":"TREND(H706:H707,B706:B707,B754)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B754)","v":1},{"$f":"TREND(L706:L707,B706:B707,B754)","v":0.13},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C706:C707,B706:B707,B755)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B755)","v":1},{"$f":"TREND(F706:F707,B706:B707,B755)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B755)","v":1},{"$f":"TREND(H706:H707,B706:B707,B755)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B755)","v":1},{"$f":"TREND(L706:L707,B706:B707,B755)","v":0.13},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C706:C707,B706:B707,B756)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B756)","v":1},{"$f":"TREND(F706:F707,B706:B707,B756)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B756)","v":1},{"$f":"TREND(H706:H707,B706:B707,B756)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B756)","v":1},{"$f":"TREND(L706:L707,B706:B707,B756)","v":0.13},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C706:C707,B706:B707,B757)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"TREND(E706:E707,B706:B707,B757)","v":1},{"$f":"TREND(F706:F707,B706:B707,B757)","v":1.5916000000000001},{"$f":"TREND(G706:G707,B706:B707,B757)","v":1},{"$f":"TREND(H706:H707,B706:B707,B757)","v":1},0,0,{"$f":"TREND(K706:K707,B706:B707,B757)","v":1},{"$f":"TREND(L706:L707,B706:B707,B757)","v":0.13},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P709:P757)","v":-22290104.039072793},null,{"$f":"SUM(R709:R757)","v":2526957.8994368352}]
[]
[]
[]
[{"$f":"MAX($A$1:A761)+1","v":13},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A762,1)),\"Not Used\",INDEX(ModelGroup,A762,1))","v":"5S3243"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A762,3)*AnnualFactor","v":72915.275403636362},{"$f":"INDEX(ModelData1B,A762,3)*AnnualFactor","v":67017.716363636369},{"$f":"INDEX(ModelData1NB,A762,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A762,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A762,1)),INDEX(ModelData1NB,A762,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A762,1)),INDEX(ModelData1B,A762,1)*AnnualFactor,1)","v":1},{"$f":"C768*E768/G768","v":113474.39734690909},{"$f":"D768*F768/H768","v":107576.83830690909},{"$f":"INDEX(ModelData1NB,A762,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A762,6)","v":0.11},{"$f":"(I768*(K768*ValTimeTruck+(1-K768)*ValTimeAuto)-J768*(L768*ValTimeTruck+(1-L768)*ValTimeAuto))*MIN(G768,H768)*(1+TTUprater)^($B768-YearCurrent)","v":205165.94257199974},{"$f":"IF(AND(H768>G768,Induced=\"Y\"),(I768*(K768*ValTimeTruck+(1-K768)*ValTimeAuto)-J768*(L768*ValTimeTruck+(1-L768)*ValTimeAuto))*(H768-G768)*0.5,0)*(1+TTUprater)^($B768-YearCurrent)","v":0},{"$f":"SUM(M768:N768)","v":205165.94257199974},{"$f":"O768/(1+DiscRate)^(B768-YearCurrent)","v":167476.52333183383},null,{"$f":"(I768-J768)*MIN(G768,H768)","v":5897.5590399999928}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A762,3)*AnnualFactor","v":102998.19845818183},{"$f":"INDEX(ModelData20B,A762,3)*AnnualFactor","v":94667.461818181808},{"$f":"INDEX(ModelData20NB,A762,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData20B,A762,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A762,1)),INDEX(ModelData20NB,A762,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A762,1)),INDEX(ModelData20B,A762,1)*AnnualFactor,1)","v":1},{"$f":"C769*E769/G769","v":160290.94635054545},{"$f":"D769*F769/H769","v":151960.20971054543},{"$f":"INDEX(ModelData20NB,A762,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A762,6)","v":0.11},{"$f":"(I769*(K769*ValTimeTruck+(1-K769)*ValTimeAuto)-J769*(L769*ValTimeTruck+(1-L769)*ValTimeAuto))*MIN(G769,H769)*(1+TTUprater)^($B769-YearCurrent)","v":289812.00925200013},{"$f":"IF(AND(H769>G769,Induced=\"Y\"),(I769*(K769*ValTimeTruck+(1-K769)*ValTimeAuto)-J769*(L769*ValTimeTruck+(1-L769)*ValTimeAuto))*(H769-G769)*0.5,0)*(1+TTUprater)^($B769-YearCurrent)","v":0},{"$f":"SUM(M769:N769)","v":289812.00925200013},{"$f":"O769/(1+DiscRate)^(B769-YearCurrent)","v":61134.940107723203},null,{"$f":"(I769-J769)*MIN(G769,H769)","v":8330.7366400000174}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C768:C769,B768:B769,B771)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B771)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":67017.716363636311},{"$f":"TREND(E768:E769,B768:B769,B771)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B771)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B771)","v":1},{"$f":"TREND(H768:H769,B768:B769,B771)","v":1},{"$f":"C771*E771/G771","v":0},{"$f":"D771*F771/H771","v":107576.83830690901},{"$f":"TREND(K768:K769,B768:B769,B771)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B771)","v":0.11},{"$f":"(I771*(K771*ValTimeTruck+(1-K771)*ValTimeAuto)-J771*(L771*ValTimeTruck+(1-L771)*ValTimeAuto))*MIN(G771,H771)*(1+TTUprater)^($B771-YearCurrent)","v":-1879905.2494132351},{"$f":"IF(AND(H771>G771,Induced=\"Y\"),(I771*(K771*ValTimeTruck+(1-K771)*ValTimeAuto)-J771*(L771*ValTimeTruck+(1-L771)*ValTimeAuto))*(H771-G771)*0.5,0)*(1+TTUprater)^($B771-YearCurrent)","v":0},{"$f":"SUM(M771:N771)","v":-1879905.2494132351},{"$f":"O771/(1+DiscRate)^(B771-YearCurrent)","v":-1534562.6638519913},null,{"$f":"(I771-J771)*MIN(G771,H771)","v":-107576.83830690901}]
[null,{"$f":"B771+1","v":2021},{"$f":"MAX(TREND(C768:C769,B768:B769,B772)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B772)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"TREND(E768:E769,B768:B769,B772)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B772)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B772)","v":1},{"$f":"TREND(H768:H769,B768:B769,B772)","v":1},{"$f":"C772*E772/G772","v":0},{"$f":"D772*F772/H772","v":0},{"$f":"TREND(K768:K769,B768:B769,B772)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B772)","v":0.11},0,0,{"$f":"SUM(M772:N772)","v":0},0,null,0]
[null,{"$f":"B772+1","v":2022},{"$f":"MAX(TREND(C768:C769,B768:B769,B773)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B773)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"TREND(E768:E769,B768:B769,B773)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B773)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B773)","v":1},{"$f":"TREND(H768:H769,B768:B769,B773)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B773)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B773)","v":0.11},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C768:C769,B768:B769,B774)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B774)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"TREND(E768:E769,B768:B769,B774)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B774)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B774)","v":1},{"$f":"TREND(H768:H769,B768:B769,B774)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B774)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B774)","v":0.11},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C768:C769,B768:B769,B775)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B775)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"TREND(E768:E769,B768:B769,B775)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B775)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B775)","v":1},{"$f":"TREND(H768:H769,B768:B769,B775)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B775)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B775)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C768:C769,B768:B769,B776)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B776)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"TREND(E768:E769,B768:B769,B776)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B776)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B776)","v":1},{"$f":"TREND(H768:H769,B768:B769,B776)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B776)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B776)","v":0.11},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C768:C769,B768:B769,B777)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":81940.152320000343},{"$f":"MAX(TREND(D768:D769,B768:B769,B777)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"TREND(E768:E769,B768:B769,B777)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B777)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B777)","v":1},{"$f":"TREND(H768:H769,B768:B769,B777)","v":1},127519.36204800053,0,{"$f":"TREND(K768:K769,B768:B769,B777)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B777)","v":0.11},2343144.8365728096,0,2343144.8365728096,1274515.5403737703,null,127519.36204800053]
[null,2027,{"$f":"MAX(TREND(C768:C769,B768:B769,B778)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":83444.298472727649},{"$f":"MAX(TREND(D768:D769,B768:B769,B778)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"TREND(E768:E769,B768:B769,B778)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B778)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B778)","v":1},{"$f":"TREND(H768:H769,B768:B769,B778)","v":1},129860.1894981824,0,{"$f":"TREND(K768:K769,B768:B769,B778)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B778)","v":0.11},2386157.1106707379,0,2386157.1106707379,1213001.2781316931,null,129860.1894981824]
[null,2028,{"$f":"MAX(TREND(C768:C769,B768:B769,B779)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":84948.444625454489},0,{"$f":"TREND(E768:E769,B768:B769,B779)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B779)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B779)","v":1},{"$f":"TREND(H768:H769,B768:B769,B779)","v":1},132201.01694836354,0,{"$f":"TREND(K768:K769,B768:B769,B779)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B779)","v":0.11},2429169.3847686527,0,2429169.3847686527,1154080.8759088528,null,132201.01694836354]
[null,2029,{"$f":"MAX(TREND(C768:C769,B768:B769,B780)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":86452.590778181795},0,{"$f":"TREND(E768:E769,B768:B769,B780)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B780)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B780)","v":1},{"$f":"TREND(H768:H769,B768:B769,B780)","v":1},134541.84439854542,0,{"$f":"TREND(K768:K769,B768:B769,B780)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B780)","v":0.11},2472181.658866581,0,2472181.658866581,1097678.2219523618,null,134541.84439854542]
[null,2030,{"$f":"MAX(TREND(C768:C769,B768:B769,B781)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":87956.736930909101},0,{"$f":"TREND(E768:E769,B768:B769,B781)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B781)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B781)","v":1},{"$f":"TREND(H768:H769,B768:B769,B781)","v":1},136882.67184872727,0,{"$f":"TREND(K768:K769,B768:B769,B781)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B781)","v":0.11},{"$f":"(I781*(K781*ValTimeTruck+(1-K781)*ValTimeAuto)-J781*(L781*ValTimeTruck+(1-L781)*ValTimeAuto))*MIN(G781,H781)*(1+TTUprater)^(B781-YearCurrent)","v":2515193.9329645094},{"$f":"IF(AND(H781>G781,Induced=\"Y\"),(I781*(K781*ValTimeTruck+(1-K781)*ValTimeAuto)-J781*(L781*ValTimeTruck+(1-L781)*ValTimeAuto))*(H781-G781)*0.5,0)*(1+TTUprater)^(B781-YearCurrent)","v":0},2515193.9329645094,1043716.0617252172,null,136882.67184872727]
[null,2031,{"$f":"MAX(TREND(C768:C769,B768:B769,B782)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":89460.883083636407},0,{"$f":"TREND(E768:E769,B768:B769,B782)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B782)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B782)","v":1},{"$f":"TREND(H768:H769,B768:B769,B782)","v":1},139223.49929890916,0,{"$f":"TREND(K768:K769,B768:B769,B782)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B782)","v":0.11},2558206.2070624377,0,2558206.2070624377,992116.47317635,null,139223.49929890916]
[null,2032,{"$f":"MAX(TREND(C768:C769,B768:B769,B783)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":90965.029236363713},0,{"$f":"TREND(E768:E769,B768:B769,B783)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B783)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B783)","v":1},{"$f":"TREND(H768:H769,B768:B769,B783)","v":1},141564.32674909101,0,{"$f":"TREND(K768:K769,B768:B769,B783)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B783)","v":0.11},2601218.4811603655,0,2601218.4811603655,942801.28471671883,null,141564.32674909101]
[null,2033,{"$f":"MAX(TREND(C768:C769,B768:B769,B784)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":92469.175389091019},0,{"$f":"TREND(E768:E769,B768:B769,B784)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B784)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B784)","v":1},{"$f":"TREND(H768:H769,B768:B769,B784)","v":1},143905.15419927289,0,{"$f":"TREND(K768:K769,B768:B769,B784)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B784)","v":0.11},2644230.7552582938,0,2644230.7552582938,895692.44136381242,null,143905.15419927289]
[null,2034,{"$f":"MAX(TREND(C768:C769,B768:B769,B785)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":93973.321541818324},0,{"$f":"TREND(E768:E769,B768:B769,B785)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B785)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B785)","v":1},{"$f":"TREND(H768:H769,B768:B769,B785)","v":1},146245.98164945477,0,{"$f":"TREND(K768:K769,B768:B769,B785)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B785)","v":0.11},2687243.0293562221,0,2687243.0293562221,850712.32404737489,null,146245.98164945477]
[null,2035,{"$f":"MAX(TREND(C768:C769,B768:B769,B786)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":95477.46769454563},0,{"$f":"TREND(E768:E769,B768:B769,B786)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B786)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B786)","v":1},{"$f":"TREND(H768:H769,B768:B769,B786)","v":1},148586.80909963662,0,{"$f":"TREND(K768:K769,B768:B769,B786)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B786)","v":0.11},2730255.3034541504,0,2730255.3034541504,807784.02663775871,null,148586.80909963662]
[null,2036,{"$f":"MAX(TREND(C768:C769,B768:B769,B787)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":96981.613847272936},0,{"$f":"TREND(E768:E769,B768:B769,B787)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B787)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B787)","v":1},{"$f":"TREND(H768:H769,B768:B769,B787)","v":1},150927.6365498185,0,{"$f":"TREND(K768:K769,B768:B769,B787)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B787)","v":0.11},2773267.5775520788,0,2773267.5775520788,766831.59486193431,null,150927.6365498185]
[null,2037,{"$f":"MAX(TREND(C768:C769,B768:B769,B788)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":98485.760000000242},0,{"$f":"TREND(E768:E769,B768:B769,B788)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B788)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B788)","v":1},{"$f":"TREND(H768:H769,B768:B769,B788)","v":1},153268.46400000036,0,{"$f":"TREND(K768:K769,B768:B769,B788)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B788)","v":0.11},2816279.8516500066,0,2816279.8516500066,727780.23090818478,null,153268.46400000036]
[null,2038,{"$f":"MAX(TREND(C768:C769,B768:B769,B789)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":99989.906152727548},0,{"$f":"TREND(E768:E769,B768:B769,B789)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B789)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B789)","v":1},{"$f":"TREND(H768:H769,B768:B769,B789)","v":1},155609.29145018224,0,{"$f":"TREND(K768:K769,B768:B769,B789)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B789)","v":0.11},2859292.1257479349,0,2859292.1257479349,690556.46718628798,null,155609.29145018224]
[null,2039,{"$f":"MAX(TREND(C768:C769,B768:B769,B790)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":101494.05230545485},0,{"$f":"TREND(E768:E769,B768:B769,B790)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B790)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B790)","v":1},{"$f":"TREND(H768:H769,B768:B769,B790)","v":1},157950.11890036412,0,{"$f":"TREND(K768:K769,B768:B769,B790)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B790)","v":0.11},2902304.3998458632,0,2902304.3998458632,655088.31240324187,null,157950.11890036412]
[null,2040,{"$f":"MAX(TREND(C768:C769,B768:B769,B791)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":102998.19845818216},0,{"$f":"TREND(E768:E769,B768:B769,B791)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B791)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B791)","v":1},{"$f":"TREND(H768:H769,B768:B769,B791)","v":1},160290.94635054597,0,{"$f":"TREND(K768:K769,B768:B769,B791)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B791)","v":0.11},2945316.6739437915,0,2945316.6739437915,621305.37283312913,null,160290.94635054597]
[null,2041,{"$f":"MAX(TREND(C768:C769,B768:B769,B792)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":104502.34461090947},0,{"$f":"TREND(E768:E769,B768:B769,B792)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B792)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B792)","v":1},{"$f":"TREND(H768:H769,B768:B769,B792)","v":1},162631.77380072785,0,{"$f":"TREND(K768:K769,B768:B769,B792)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B792)","v":0.11},2988328.9480417199,0,2988328.9480417199,589138.95140156732,null,162631.77380072785]
[null,2042,{"$f":"MAX(TREND(C768:C769,B768:B769,B793)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":106006.49076363631},0,{"$f":"TREND(E768:E769,B768:B769,B793)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B793)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B793)","v":1},{"$f":"TREND(H768:H769,B768:B769,B793)","v":1},164972.60125090898,0,{"$f":"TREND(K768:K769,B768:B769,B793)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B793)","v":0.11},3031341.2221396342,0,3031341.2221396342,558522.1269684881,null,164972.60125090898]
[null,2043,{"$f":"MAX(TREND(C768:C769,B768:B769,B794)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":107510.63691636361},0,{"$f":"TREND(E768:E769,B768:B769,B794)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B794)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B794)","v":1},{"$f":"TREND(H768:H769,B768:B769,B794)","v":1},167313.42870109086,0,{"$f":"TREND(K768:K769,B768:B769,B794)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B794)","v":0.11},3074353.496237563,0,3074353.496237563,529389.81597606791,null,167313.42870109086]
[null,2044,{"$f":"MAX(TREND(C768:C769,B768:B769,B795)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":109014.78306909092},0,{"$f":"TREND(E768:E769,B768:B769,B795)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B795)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B795)","v":1},{"$f":"TREND(H768:H769,B768:B769,B795)","v":1},169654.25615127274,0,{"$f":"TREND(K768:K769,B768:B769,B795)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B795)","v":0.11},3117365.7703354913,0,3117365.7703354913,501678.81842981657,null,169654.25615127274]
[null,2045,{"$f":"MAX(TREND(C768:C769,B768:B769,B796)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":110518.92922181822},0,{"$f":"TREND(E768:E769,B768:B769,B796)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B796)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B796)","v":1},{"$f":"TREND(H768:H769,B768:B769,B796)","v":1},171995.08360145459,0,{"$f":"TREND(K768:K769,B768:B769,B796)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B796)","v":0.11},3160378.0444334191,0,3160378.0444334191,475327.84999889915,null,171995.08360145459]
[null,2046,{"$f":"MAX(TREND(C768:C769,B768:B769,B797)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":112023.07537454553},0,{"$f":"TREND(E768:E769,B768:B769,B797)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B797)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B797)","v":1},{"$f":"TREND(H768:H769,B768:B769,B797)","v":1},174335.91105163647,0,{"$f":"TREND(K768:K769,B768:B769,B797)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B797)","v":0.11},3203390.3185313474,0,3203390.3185313474,450277.56185503327,null,174335.91105163647]
[null,2047,{"$f":"MAX(TREND(C768:C769,B768:B769,B798)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":113527.22152727284},0,{"$f":"TREND(E768:E769,B768:B769,B798)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B798)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B798)","v":1},{"$f":"TREND(H768:H769,B768:B769,B798)","v":1},176676.73850181833,0,{"$f":"TREND(K768:K769,B768:B769,B798)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B798)","v":0.11},3246402.5926292753,0,3246402.5926292753,426470.54971689411,null,176676.73850181833]
[null,2048,{"$f":"MAX(TREND(C768:C769,B768:B769,B799)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":115031.36768000014},0,{"$f":"TREND(E768:E769,B768:B769,B799)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B799)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B799)","v":1},{"$f":"TREND(H768:H769,B768:B769,B799)","v":1},179017.56595200021,0,{"$f":"TREND(K768:K769,B768:B769,B799)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B799)","v":0.11},3289414.8667272041,0,3289414.8667272041,403851.35342747846,null,179017.56595200021]
[null,2049,{"$f":"MAX(TREND(C768:C769,B768:B769,B800)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":116535.51383272745},0,{"$f":"TREND(E768:E769,B768:B769,B800)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B800)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B800)","v":1},{"$f":"TREND(H768:H769,B768:B769,B800)","v":1},181358.39340218209,0,{"$f":"TREND(K768:K769,B768:B769,B800)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B800)","v":0.11},3332427.1408251324,0,3332427.1408251324,382366.44826439855,null,181358.39340218209]
[null,2050,{"$f":"MAX(TREND(C768:C769,B768:B769,B801)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":118039.65998545475},0,{"$f":"TREND(E768:E769,B768:B769,B801)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B801)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B801)","v":1},{"$f":"TREND(H768:H769,B768:B769,B801)","v":1},183699.22085236394,0,{"$f":"TREND(K768:K769,B768:B769,B801)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B801)","v":0.11},3375439.4149230602,0,3375439.4149230602,361964.22906658595,null,183699.22085236394]
[null,2051,{"$f":"MAX(TREND(C768:C769,B768:B769,B802)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B802)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B802)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B802)","v":1},{"$f":"TREND(H768:H769,B768:B769,B802)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B802)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B802)","v":0.11},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C768:C769,B768:B769,B803)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B803)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B803)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B803)","v":1},{"$f":"TREND(H768:H769,B768:B769,B803)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B803)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B803)","v":0.11},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C768:C769,B768:B769,B804)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B804)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B804)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B804)","v":1},{"$f":"TREND(H768:H769,B768:B769,B804)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B804)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B804)","v":0.11},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C768:C769,B768:B769,B805)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B805)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B805)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B805)","v":1},{"$f":"TREND(H768:H769,B768:B769,B805)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B805)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B805)","v":0.11},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C768:C769,B768:B769,B806)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B806)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B806)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B806)","v":1},{"$f":"TREND(H768:H769,B768:B769,B806)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B806)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B806)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C768:C769,B768:B769,B807)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B807)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B807)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B807)","v":1},{"$f":"TREND(H768:H769,B768:B769,B807)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B807)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B807)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C768:C769,B768:B769,B808)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B808)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B808)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B808)","v":1},{"$f":"TREND(H768:H769,B768:B769,B808)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B808)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B808)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C768:C769,B768:B769,B809)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B809)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B809)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B809)","v":1},{"$f":"TREND(H768:H769,B768:B769,B809)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B809)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B809)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C768:C769,B768:B769,B810)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B810)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B810)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B810)","v":1},{"$f":"TREND(H768:H769,B768:B769,B810)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B810)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B810)","v":0.11},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C768:C769,B768:B769,B811)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B811)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B811)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B811)","v":1},{"$f":"TREND(H768:H769,B768:B769,B811)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B811)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B811)","v":0.11},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C768:C769,B768:B769,B812)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B812)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B812)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B812)","v":1},{"$f":"TREND(H768:H769,B768:B769,B812)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B812)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B812)","v":0.11},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C768:C769,B768:B769,B813)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B813)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B813)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B813)","v":1},{"$f":"TREND(H768:H769,B768:B769,B813)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B813)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B813)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C768:C769,B768:B769,B814)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B814)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B814)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B814)","v":1},{"$f":"TREND(H768:H769,B768:B769,B814)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B814)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B814)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C768:C769,B768:B769,B815)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B815)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B815)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B815)","v":1},{"$f":"TREND(H768:H769,B768:B769,B815)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B815)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B815)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C768:C769,B768:B769,B816)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B816)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B816)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B816)","v":1},{"$f":"TREND(H768:H769,B768:B769,B816)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B816)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B816)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C768:C769,B768:B769,B817)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B817)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B817)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B817)","v":1},{"$f":"TREND(H768:H769,B768:B769,B817)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B817)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B817)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C768:C769,B768:B769,B818)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B818)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B818)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B818)","v":1},{"$f":"TREND(H768:H769,B768:B769,B818)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B818)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B818)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C768:C769,B768:B769,B819)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"TREND(E768:E769,B768:B769,B819)","v":1.5562499999999999},{"$f":"TREND(F768:F769,B768:B769,B819)","v":1.6052},{"$f":"TREND(G768:G769,B768:B769,B819)","v":1},{"$f":"TREND(H768:H769,B768:B769,B819)","v":1},0,0,{"$f":"TREND(K768:K769,B768:B769,B819)","v":0.18198529411764705},{"$f":"TREND(L768:L769,B768:B769,B819)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P771:P819)","v":16878085.547479924},null,{"$f":"SUM(R771:R819)","v":3782655.4479476423}]
[]
[]
[]
[{"$f":"MAX($A$1:A823)+1","v":14},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A824,1)),\"Not Used\",INDEX(ModelGroup,A824,1))","v":"7S3203"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A824,3)*AnnualFactor","v":5548.3822545454295},{"$f":"INDEX(ModelData1B,A824,3)*AnnualFactor","v":18494.607515151423},{"$f":"INDEX(ModelData1NB,A824,5)","v":1},{"$f":"INDEX(ModelData1B,A824,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A824,1)),INDEX(ModelData1NB,A824,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A824,1)),INDEX(ModelData1B,A824,1)*AnnualFactor,1)","v":1},{"$f":"C830*E830/G830","v":5548.3822545454295},{"$f":"D830*F830/H830","v":29813.307314424095},{"$f":"INDEX(ModelData1NB,A824,6)","v":1},{"$f":"INDEX(ModelData1B,A824,6)","v":0.1},{"$f":"(I830*(K830*ValTimeTruck+(1-K830)*ValTimeAuto)-J830*(L830*ValTimeTruck+(1-L830)*ValTimeAuto))*MIN(G830,H830)*(1+TTUprater)^($B830-YearCurrent)","v":-358577.14942525886},{"$f":"IF(AND(H830>G830,Induced=\"Y\"),(I830*(K830*ValTimeTruck+(1-K830)*ValTimeAuto)-J830*(L830*ValTimeTruck+(1-L830)*ValTimeAuto))*(H830-G830)*0.5,0)*(1+TTUprater)^($B830-YearCurrent)","v":0},{"$f":"SUM(M830:N830)","v":-358577.14942525886},{"$f":"O830/(1+DiscRate)^(B830-YearCurrent)","v":-292705.76577741257},null,{"$f":"(I830-J830)*MIN(G830,H830)","v":-24264.925059878668}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A824,3)*AnnualFactor","v":7105.3262545454299},{"$f":"INDEX(ModelData20B,A824,3)*AnnualFactor","v":23684.420848484759},{"$f":"INDEX(ModelData20NB,A824,5)","v":1},{"$f":"INDEX(ModelData20B,A824,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A824,1)),INDEX(ModelData20NB,A824,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A824,1)),INDEX(ModelData20B,A824,1)*AnnualFactor,1)","v":1},{"$f":"C831*E831/G831","v":7105.3262545454299},{"$f":"D831*F831/H831","v":38179.286407757434},{"$f":"INDEX(ModelData20NB,A824,6)","v":1},{"$f":"INDEX(ModelData20B,A824,6)","v":0.1},{"$f":"(I831*(K831*ValTimeTruck+(1-K831)*ValTimeAuto)-J831*(L831*ValTimeTruck+(1-L831)*ValTimeAuto))*MIN(G831,H831)*(1+TTUprater)^($B831-YearCurrent)","v":-459198.28829459217},{"$f":"IF(AND(H831>G831,Induced=\"Y\"),(I831*(K831*ValTimeTruck+(1-K831)*ValTimeAuto)-J831*(L831*ValTimeTruck+(1-L831)*ValTimeAuto))*(H831-G831)*0.5,0)*(1+TTUprater)^($B831-YearCurrent)","v":0},{"$f":"SUM(M831:N831)","v":-459198.28829459217},{"$f":"O831/(1+DiscRate)^(B831-YearCurrent)","v":-96866.447753200424},null,{"$f":"(I831-J831)*MIN(G831,H831)","v":-31073.960153212003}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C830:C831,B830:B831,B833)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B833)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":18494.607515151496},{"$f":"TREND(E830:E831,B830:B831,B833)","v":1},{"$f":"TREND(F830:F831,B830:B831,B833)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B833)","v":1},{"$f":"TREND(H830:H831,B830:B831,B833)","v":1},{"$f":"C833*E833/G833","v":0},{"$f":"D833*F833/H833","v":29813.307314424212},{"$f":"TREND(K830:K831,B830:B831,B833)","v":1},{"$f":"TREND(L830:L831,B830:B831,B833)","v":0.1},{"$f":"(I833*(K833*ValTimeTruck+(1-K833)*ValTimeAuto)-J833*(L833*ValTimeTruck+(1-L833)*ValTimeAuto))*MIN(G833,H833)*(1+TTUprater)^($B833-YearCurrent)","v":-517260.88190526009},{"$f":"IF(AND(H833>G833,Induced=\"Y\"),(I833*(K833*ValTimeTruck+(1-K833)*ValTimeAuto)-J833*(L833*ValTimeTruck+(1-L833)*ValTimeAuto))*(H833-G833)*0.5,0)*(1+TTUprater)^($B833-YearCurrent)","v":0},{"$f":"SUM(M833:N833)","v":-517260.88190526009},{"$f":"O833/(1+DiscRate)^(B833-YearCurrent)","v":-422238.95969795348},null,{"$f":"(I833-J833)*MIN(G833,H833)","v":-29813.307314424212}]
[null,{"$f":"B833+1","v":2021},{"$f":"MAX(TREND(C830:C831,B830:B831,B834)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B834)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"TREND(E830:E831,B830:B831,B834)","v":1},{"$f":"TREND(F830:F831,B830:B831,B834)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B834)","v":1},{"$f":"TREND(H830:H831,B830:B831,B834)","v":1},{"$f":"C834*E834/G834","v":0},{"$f":"D834*F834/H834","v":0},{"$f":"TREND(K830:K831,B830:B831,B834)","v":1},{"$f":"TREND(L830:L831,B830:B831,B834)","v":0.1},0,0,{"$f":"SUM(M834:N834)","v":0},0,null,0]
[null,{"$f":"B834+1","v":2022},{"$f":"MAX(TREND(C830:C831,B830:B831,B835)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B835)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"TREND(E830:E831,B830:B831,B835)","v":1},{"$f":"TREND(F830:F831,B830:B831,B835)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B835)","v":1},{"$f":"TREND(H830:H831,B830:B831,B835)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B835)","v":1},{"$f":"TREND(L830:L831,B830:B831,B835)","v":0.1},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C830:C831,B830:B831,B836)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B836)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"TREND(E830:E831,B830:B831,B836)","v":1},{"$f":"TREND(F830:F831,B830:B831,B836)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B836)","v":1},{"$f":"TREND(H830:H831,B830:B831,B836)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B836)","v":1},{"$f":"TREND(L830:L831,B830:B831,B836)","v":0.1},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C830:C831,B830:B831,B837)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B837)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"TREND(E830:E831,B830:B831,B837)","v":1},{"$f":"TREND(F830:F831,B830:B831,B837)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B837)","v":1},{"$f":"TREND(H830:H831,B830:B831,B837)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B837)","v":1},{"$f":"TREND(L830:L831,B830:B831,B837)","v":0.1},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C830:C831,B830:B831,B838)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B838)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"TREND(E830:E831,B830:B831,B838)","v":1},{"$f":"TREND(F830:F831,B830:B831,B838)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B838)","v":1},{"$f":"TREND(H830:H831,B830:B831,B838)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B838)","v":1},{"$f":"TREND(L830:L831,B830:B831,B838)","v":0.1},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C830:C831,B830:B831,B839)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B839)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"TREND(E830:E831,B830:B831,B839)","v":1},{"$f":"TREND(F830:F831,B830:B831,B839)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B839)","v":1},{"$f":"TREND(H830:H831,B830:B831,B839)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B839)","v":1},{"$f":"TREND(L830:L831,B830:B831,B839)","v":0.1},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C830:C831,B830:B831,B840)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B840)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"TREND(E830:E831,B830:B831,B840)","v":1},{"$f":"TREND(F830:F831,B830:B831,B840)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B840)","v":1},{"$f":"TREND(H830:H831,B830:B831,B840)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B840)","v":1},{"$f":"TREND(L830:L831,B830:B831,B840)","v":0.1},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C830:C831,B830:B831,B841)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B841)","v":1},{"$f":"TREND(F830:F831,B830:B831,B841)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B841)","v":1},{"$f":"TREND(H830:H831,B830:B831,B841)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B841)","v":1},{"$f":"TREND(L830:L831,B830:B831,B841)","v":0.1},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C830:C831,B830:B831,B842)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B842)","v":1},{"$f":"TREND(F830:F831,B830:B831,B842)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B842)","v":1},{"$f":"TREND(H830:H831,B830:B831,B842)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B842)","v":1},{"$f":"TREND(L830:L831,B830:B831,B842)","v":0.1},0,0,0,0,null,0]
[null,2030,{"$f":"MAX(TREND(C830:C831,B830:B831,B843)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B843)","v":1},{"$f":"TREND(F830:F831,B830:B831,B843)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B843)","v":1},{"$f":"TREND(H830:H831,B830:B831,B843)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B843)","v":1},{"$f":"TREND(L830:L831,B830:B831,B843)","v":0.1},{"$f":"(I843*(K843*ValTimeTruck+(1-K843)*ValTimeAuto)-J843*(L843*ValTimeTruck+(1-L843)*ValTimeAuto))*MIN(G843,H843)*(1+TTUprater)^(B843-YearCurrent)","v":0},{"$f":"IF(AND(H843>G843,Induced=\"Y\"),(I843*(K843*ValTimeTruck+(1-K843)*ValTimeAuto)-J843*(L843*ValTimeTruck+(1-L843)*ValTimeAuto))*(H843-G843)*0.5,0)*(1+TTUprater)^(B843-YearCurrent)","v":0},0,0,null,0]
[null,2031,{"$f":"MAX(TREND(C830:C831,B830:B831,B844)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B844)","v":1},{"$f":"TREND(F830:F831,B830:B831,B844)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B844)","v":1},{"$f":"TREND(H830:H831,B830:B831,B844)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B844)","v":1},{"$f":"TREND(L830:L831,B830:B831,B844)","v":0.1},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C830:C831,B830:B831,B845)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B845)","v":1},{"$f":"TREND(F830:F831,B830:B831,B845)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B845)","v":1},{"$f":"TREND(H830:H831,B830:B831,B845)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B845)","v":1},{"$f":"TREND(L830:L831,B830:B831,B845)","v":0.1},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C830:C831,B830:B831,B846)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B846)","v":1},{"$f":"TREND(F830:F831,B830:B831,B846)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B846)","v":1},{"$f":"TREND(H830:H831,B830:B831,B846)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B846)","v":1},{"$f":"TREND(L830:L831,B830:B831,B846)","v":0.1},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C830:C831,B830:B831,B847)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B847)","v":1},{"$f":"TREND(F830:F831,B830:B831,B847)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B847)","v":1},{"$f":"TREND(H830:H831,B830:B831,B847)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B847)","v":1},{"$f":"TREND(L830:L831,B830:B831,B847)","v":0.1},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C830:C831,B830:B831,B848)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B848)","v":1},{"$f":"TREND(F830:F831,B830:B831,B848)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B848)","v":1},{"$f":"TREND(H830:H831,B830:B831,B848)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B848)","v":1},{"$f":"TREND(L830:L831,B830:B831,B848)","v":0.1},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C830:C831,B830:B831,B849)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B849)","v":1},{"$f":"TREND(F830:F831,B830:B831,B849)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B849)","v":1},{"$f":"TREND(H830:H831,B830:B831,B849)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B849)","v":1},{"$f":"TREND(L830:L831,B830:B831,B849)","v":0.1},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C830:C831,B830:B831,B850)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B850)","v":1},{"$f":"TREND(F830:F831,B830:B831,B850)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B850)","v":1},{"$f":"TREND(H830:H831,B830:B831,B850)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B850)","v":1},{"$f":"TREND(L830:L831,B830:B831,B850)","v":0.1},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C830:C831,B830:B831,B851)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B851)","v":1},{"$f":"TREND(F830:F831,B830:B831,B851)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B851)","v":1},{"$f":"TREND(H830:H831,B830:B831,B851)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B851)","v":1},{"$f":"TREND(L830:L831,B830:B831,B851)","v":0.1},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C830:C831,B830:B831,B852)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B852)","v":1},{"$f":"TREND(F830:F831,B830:B831,B852)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B852)","v":1},{"$f":"TREND(H830:H831,B830:B831,B852)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B852)","v":1},{"$f":"TREND(L830:L831,B830:B831,B852)","v":0.1},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C830:C831,B830:B831,B853)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B853)","v":1},{"$f":"TREND(F830:F831,B830:B831,B853)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B853)","v":1},{"$f":"TREND(H830:H831,B830:B831,B853)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B853)","v":1},{"$f":"TREND(L830:L831,B830:B831,B853)","v":0.1},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C830:C831,B830:B831,B854)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B854)","v":1},{"$f":"TREND(F830:F831,B830:B831,B854)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B854)","v":1},{"$f":"TREND(H830:H831,B830:B831,B854)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B854)","v":1},{"$f":"TREND(L830:L831,B830:B831,B854)","v":0.1},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C830:C831,B830:B831,B855)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B855)","v":1},{"$f":"TREND(F830:F831,B830:B831,B855)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B855)","v":1},{"$f":"TREND(H830:H831,B830:B831,B855)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B855)","v":1},{"$f":"TREND(L830:L831,B830:B831,B855)","v":0.1},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C830:C831,B830:B831,B856)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B856)","v":1},{"$f":"TREND(F830:F831,B830:B831,B856)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B856)","v":1},{"$f":"TREND(H830:H831,B830:B831,B856)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B856)","v":1},{"$f":"TREND(L830:L831,B830:B831,B856)","v":0.1},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C830:C831,B830:B831,B857)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B857)","v":1},{"$f":"TREND(F830:F831,B830:B831,B857)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B857)","v":1},{"$f":"TREND(H830:H831,B830:B831,B857)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B857)","v":1},{"$f":"TREND(L830:L831,B830:B831,B857)","v":0.1},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C830:C831,B830:B831,B858)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B858)","v":1},{"$f":"TREND(F830:F831,B830:B831,B858)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B858)","v":1},{"$f":"TREND(H830:H831,B830:B831,B858)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B858)","v":1},{"$f":"TREND(L830:L831,B830:B831,B858)","v":0.1},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C830:C831,B830:B831,B859)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B859)","v":1},{"$f":"TREND(F830:F831,B830:B831,B859)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B859)","v":1},{"$f":"TREND(H830:H831,B830:B831,B859)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B859)","v":1},{"$f":"TREND(L830:L831,B830:B831,B859)","v":0.1},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C830:C831,B830:B831,B860)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B860)","v":1},{"$f":"TREND(F830:F831,B830:B831,B860)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B860)","v":1},{"$f":"TREND(H830:H831,B830:B831,B860)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B860)","v":1},{"$f":"TREND(L830:L831,B830:B831,B860)","v":0.1},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C830:C831,B830:B831,B861)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":7728.1038545454503},0,{"$f":"TREND(E830:E831,B830:B831,B861)","v":1},{"$f":"TREND(F830:F831,B830:B831,B861)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B861)","v":1},{"$f":"TREND(H830:H831,B830:B831,B861)","v":1},7728.1038545454503,0,{"$f":"TREND(K830:K831,B830:B831,B861)","v":1},{"$f":"TREND(L830:L831,B830:B831,B861)","v":0.1},221023.7702399999,0,221023.7702399999,27135.752821558133,null,7728.1038545454503]
[null,2049,{"$f":"MAX(TREND(C830:C831,B830:B831,B862)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":7805.9510545454395},0,{"$f":"TREND(E830:E831,B830:B831,B862)","v":1},{"$f":"TREND(F830:F831,B830:B831,B862)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B862)","v":1},{"$f":"TREND(H830:H831,B830:B831,B862)","v":1},7805.9510545454395,0,{"$f":"TREND(K830:K831,B830:B831,B862)","v":1},{"$f":"TREND(L830:L831,B830:B831,B862)","v":0.1},223250.20015999957,0,223250.20015999957,25615.979735526496,null,7805.9510545454395]
[null,2050,{"$f":"MAX(TREND(C830:C831,B830:B831,B863)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":7883.7982545454579},0,{"$f":"TREND(E830:E831,B830:B831,B863)","v":1},{"$f":"TREND(F830:F831,B830:B831,B863)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B863)","v":1},{"$f":"TREND(H830:H831,B830:B831,B863)","v":1},7883.7982545454579,0,{"$f":"TREND(K830:K831,B830:B831,B863)","v":1},{"$f":"TREND(L830:L831,B830:B831,B863)","v":0.1},225476.63008000012,0,225476.63008000012,24178.918519057275,null,7883.7982545454579]
[null,2051,{"$f":"MAX(TREND(C830:C831,B830:B831,B864)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B864)","v":1},{"$f":"TREND(F830:F831,B830:B831,B864)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B864)","v":1},{"$f":"TREND(H830:H831,B830:B831,B864)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B864)","v":1},{"$f":"TREND(L830:L831,B830:B831,B864)","v":0.1},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C830:C831,B830:B831,B865)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B865)","v":1},{"$f":"TREND(F830:F831,B830:B831,B865)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B865)","v":1},{"$f":"TREND(H830:H831,B830:B831,B865)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B865)","v":1},{"$f":"TREND(L830:L831,B830:B831,B865)","v":0.1},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C830:C831,B830:B831,B866)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B866)","v":1},{"$f":"TREND(F830:F831,B830:B831,B866)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B866)","v":1},{"$f":"TREND(H830:H831,B830:B831,B866)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B866)","v":1},{"$f":"TREND(L830:L831,B830:B831,B866)","v":0.1},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C830:C831,B830:B831,B867)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B867)","v":1},{"$f":"TREND(F830:F831,B830:B831,B867)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B867)","v":1},{"$f":"TREND(H830:H831,B830:B831,B867)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B867)","v":1},{"$f":"TREND(L830:L831,B830:B831,B867)","v":0.1},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C830:C831,B830:B831,B868)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B868)","v":1},{"$f":"TREND(F830:F831,B830:B831,B868)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B868)","v":1},{"$f":"TREND(H830:H831,B830:B831,B868)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B868)","v":1},{"$f":"TREND(L830:L831,B830:B831,B868)","v":0.1},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C830:C831,B830:B831,B869)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B869)","v":1},{"$f":"TREND(F830:F831,B830:B831,B869)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B869)","v":1},{"$f":"TREND(H830:H831,B830:B831,B869)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B869)","v":1},{"$f":"TREND(L830:L831,B830:B831,B869)","v":0.1},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C830:C831,B830:B831,B870)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B870)","v":1},{"$f":"TREND(F830:F831,B830:B831,B870)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B870)","v":1},{"$f":"TREND(H830:H831,B830:B831,B870)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B870)","v":1},{"$f":"TREND(L830:L831,B830:B831,B870)","v":0.1},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C830:C831,B830:B831,B871)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B871)","v":1},{"$f":"TREND(F830:F831,B830:B831,B871)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B871)","v":1},{"$f":"TREND(H830:H831,B830:B831,B871)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B871)","v":1},{"$f":"TREND(L830:L831,B830:B831,B871)","v":0.1},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C830:C831,B830:B831,B872)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B872)","v":1},{"$f":"TREND(F830:F831,B830:B831,B872)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B872)","v":1},{"$f":"TREND(H830:H831,B830:B831,B872)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B872)","v":1},{"$f":"TREND(L830:L831,B830:B831,B872)","v":0.1},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C830:C831,B830:B831,B873)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B873)","v":1},{"$f":"TREND(F830:F831,B830:B831,B873)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B873)","v":1},{"$f":"TREND(H830:H831,B830:B831,B873)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B873)","v":1},{"$f":"TREND(L830:L831,B830:B831,B873)","v":0.1},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C830:C831,B830:B831,B874)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B874)","v":1},{"$f":"TREND(F830:F831,B830:B831,B874)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B874)","v":1},{"$f":"TREND(H830:H831,B830:B831,B874)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B874)","v":1},{"$f":"TREND(L830:L831,B830:B831,B874)","v":0.1},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C830:C831,B830:B831,B875)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B875)","v":1},{"$f":"TREND(F830:F831,B830:B831,B875)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B875)","v":1},{"$f":"TREND(H830:H831,B830:B831,B875)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B875)","v":1},{"$f":"TREND(L830:L831,B830:B831,B875)","v":0.1},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C830:C831,B830:B831,B876)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B876)","v":1},{"$f":"TREND(F830:F831,B830:B831,B876)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B876)","v":1},{"$f":"TREND(H830:H831,B830:B831,B876)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B876)","v":1},{"$f":"TREND(L830:L831,B830:B831,B876)","v":0.1},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C830:C831,B830:B831,B877)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B877)","v":1},{"$f":"TREND(F830:F831,B830:B831,B877)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B877)","v":1},{"$f":"TREND(H830:H831,B830:B831,B877)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B877)","v":1},{"$f":"TREND(L830:L831,B830:B831,B877)","v":0.1},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C830:C831,B830:B831,B878)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B878)","v":1},{"$f":"TREND(F830:F831,B830:B831,B878)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B878)","v":1},{"$f":"TREND(H830:H831,B830:B831,B878)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B878)","v":1},{"$f":"TREND(L830:L831,B830:B831,B878)","v":0.1},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C830:C831,B830:B831,B879)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B879)","v":1},{"$f":"TREND(F830:F831,B830:B831,B879)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B879)","v":1},{"$f":"TREND(H830:H831,B830:B831,B879)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B879)","v":1},{"$f":"TREND(L830:L831,B830:B831,B879)","v":0.1},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C830:C831,B830:B831,B880)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B880)","v":1},{"$f":"TREND(F830:F831,B830:B831,B880)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B880)","v":1},{"$f":"TREND(H830:H831,B830:B831,B880)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B880)","v":1},{"$f":"TREND(L830:L831,B830:B831,B880)","v":0.1},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C830:C831,B830:B831,B881)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"TREND(E830:E831,B830:B831,B881)","v":1},{"$f":"TREND(F830:F831,B830:B831,B881)","v":1.6120000000000001},{"$f":"TREND(G830:G831,B830:B831,B881)","v":1},{"$f":"TREND(H830:H831,B830:B831,B881)","v":1},0,0,{"$f":"TREND(K830:K831,B830:B831,B881)","v":1},{"$f":"TREND(L830:L831,B830:B831,B881)","v":0.1},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P833:P881)","v":-345308.30862181156},null,{"$f":"SUM(R833:R881)","v":-6395.4541507878639}]
[]
[]
[]
[{"$f":"MAX($A$1:A885)+1","v":15},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A886,1)),\"Not Used\",INDEX(ModelGroup,A886,1))","v":"9S3560"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A886,3)*AnnualFactor","v":126451.54862836309},{"$f":"INDEX(ModelData1B,A886,3)*AnnualFactor","v":112102.43672727223},{"$f":"INDEX(ModelData1NB,A886,5)","v":1.5063829787234042},{"$f":"INDEX(ModelData1B,A886,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A886,1)),INDEX(ModelData1NB,A886,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A886,1)),INDEX(ModelData1B,A886,1)*AnnualFactor,1)","v":1},{"$f":"C892*E892/G892","v":190484.460486981},{"$f":"D892*F892/H892","v":176135.34858589008},{"$f":"INDEX(ModelData1NB,A886,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData1B,A886,6)","v":0.16},{"$f":"(I892*(K892*ValTimeTruck+(1-K892)*ValTimeAuto)-J892*(L892*ValTimeTruck+(1-L892)*ValTimeAuto))*MIN(G892,H892)*(1+TTUprater)^($B892-YearCurrent)","v":486679.13364955317},{"$f":"IF(AND(H892>G892,Induced=\"Y\"),(I892*(K892*ValTimeTruck+(1-K892)*ValTimeAuto)-J892*(L892*ValTimeTruck+(1-L892)*ValTimeAuto))*(H892-G892)*0.5,0)*(1+TTUprater)^($B892-YearCurrent)","v":0},{"$f":"SUM(M892:N892)","v":486679.13364955317},{"$f":"O892/(1+DiscRate)^(B892-YearCurrent)","v":397275.14352520945},null,{"$f":"(I892-J892)*MIN(G892,H892)","v":14349.111901090917}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A886,3)*AnnualFactor","v":189024.30507927216},{"$f":"INDEX(ModelData20B,A886,3)*AnnualFactor","v":167574.73854545405},{"$f":"INDEX(ModelData20NB,A886,5)","v":1.5063829787234042},{"$f":"INDEX(ModelData20B,A886,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A886,1)),INDEX(ModelData20NB,A886,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A886,1)),INDEX(ModelData20B,A886,1)*AnnualFactor,1)","v":1},{"$f":"C893*E893/G893","v":284742.99573643552},{"$f":"D893*F893/H893","v":263293.42920261738},{"$f":"INDEX(ModelData20NB,A886,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData20B,A886,6)","v":0.16},{"$f":"(I893*(K893*ValTimeTruck+(1-K893)*ValTimeAuto)-J893*(L893*ValTimeTruck+(1-L893)*ValTimeAuto))*MIN(G893,H893)*(1+TTUprater)^($B893-YearCurrent)","v":727505.40450126585},{"$f":"IF(AND(H893>G893,Induced=\"Y\"),(I893*(K893*ValTimeTruck+(1-K893)*ValTimeAuto)-J893*(L893*ValTimeTruck+(1-L893)*ValTimeAuto))*(H893-G893)*0.5,0)*(1+TTUprater)^($B893-YearCurrent)","v":0},{"$f":"SUM(M893:N893)","v":727505.40450126585},{"$f":"O893/(1+DiscRate)^(B893-YearCurrent)","v":153464.99769633988},null,{"$f":"(I893-J893)*MIN(G893,H893)","v":21449.566533818142}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C892:C893,B892:B893,B895)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B895)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"TREND(E892:E893,B892:B893,B895)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B895)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B895)","v":1},{"$f":"TREND(H892:H893,B892:B893,B895)","v":1},{"$f":"C895*E895/G895","v":0},{"$f":"D895*F895/H895","v":0},{"$f":"TREND(K892:K893,B892:B893,B895)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B895)","v":0.16},{"$f":"(I895*(K895*ValTimeTruck+(1-K895)*ValTimeAuto)-J895*(L895*ValTimeTruck+(1-L895)*ValTimeAuto))*MIN(G895,H895)*(1+TTUprater)^($B895-YearCurrent)","v":0},{"$f":"IF(AND(H895>G895,Induced=\"Y\"),(I895*(K895*ValTimeTruck+(1-K895)*ValTimeAuto)-J895*(L895*ValTimeTruck+(1-L895)*ValTimeAuto))*(H895-G895)*0.5,0)*(1+TTUprater)^($B895-YearCurrent)","v":0},{"$f":"SUM(M895:N895)","v":0},{"$f":"O895/(1+DiscRate)^(B895-YearCurrent)","v":0},null,{"$f":"(I895-J895)*MIN(G895,H895)","v":0}]
[null,{"$f":"B895+1","v":2021},{"$f":"MAX(TREND(C892:C893,B892:B893,B896)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B896)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"TREND(E892:E893,B892:B893,B896)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B896)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B896)","v":1},{"$f":"TREND(H892:H893,B892:B893,B896)","v":1},{"$f":"C896*E896/G896","v":0},{"$f":"D896*F896/H896","v":0},{"$f":"TREND(K892:K893,B892:B893,B896)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B896)","v":0.16},0,0,{"$f":"SUM(M896:N896)","v":0},0,null,0]
[null,{"$f":"B896+1","v":2022},{"$f":"MAX(TREND(C892:C893,B892:B893,B897)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B897)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"TREND(E892:E893,B892:B893,B897)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B897)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B897)","v":1},{"$f":"TREND(H892:H893,B892:B893,B897)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B897)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B897)","v":0.16},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C892:C893,B892:B893,B898)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B898)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":120423.28199999966},{"$f":"TREND(E892:E893,B892:B893,B898)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B898)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B898)","v":1},{"$f":"TREND(H892:H893,B892:B893,B898)","v":1},0,189209.06067839943,{"$f":"TREND(K892:K893,B892:B893,B898)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B898)","v":0.16},-3424683.99827903,0,-3424683.99827903,-2282011.5512820743,null,-189209.06067839943]
[null,2024,{"$f":"MAX(TREND(C892:C893,B892:B893,B899)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B899)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"TREND(E892:E893,B892:B893,B899)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B899)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B899)","v":1},{"$f":"TREND(H892:H893,B892:B893,B899)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B899)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B899)","v":0.16},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C892:C893,B892:B893,B900)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B900)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"TREND(E892:E893,B892:B893,B900)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B900)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B900)","v":1},{"$f":"TREND(H892:H893,B892:B893,B900)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B900)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B900)","v":0.16},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C892:C893,B892:B893,B901)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":145223.37556363549},{"$f":"MAX(TREND(D892:D893,B892:B893,B901)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"TREND(E892:E893,B892:B893,B901)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B901)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B901)","v":1},{"$f":"TREND(H892:H893,B892:B893,B901)","v":1},218762.02106181686,0,{"$f":"TREND(K892:K893,B892:B893,B901)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B901)","v":0.16},4220245.2020584969,0,4220245.2020584969,2295533.7673784723,null,218762.02106181686]
[null,2027,{"$f":"MAX(TREND(C892:C893,B892:B893,B902)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":148352.01338618156},{"$f":"MAX(TREND(D892:D893,B892:B893,B902)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"TREND(E892:E893,B892:B893,B902)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B902)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B902)","v":1},{"$f":"TREND(H892:H893,B892:B893,B902)","v":1},223474.94782429052,0,{"$f":"TREND(K892:K893,B892:B893,B902)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B902)","v":0.16},4311164.5785592394,0,4311164.5785592394,2191577.4617868583,null,223474.94782429052]
[null,2028,{"$f":"MAX(TREND(C892:C893,B892:B893,B903)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":151480.65120872669},0,{"$f":"TREND(E892:E893,B892:B893,B903)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B903)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B903)","v":1},{"$f":"TREND(H892:H893,B892:B893,B903)","v":1},228187.87458676274,0,{"$f":"TREND(K892:K893,B892:B893,B903)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B903)","v":0.16},4402083.955059953,0,4402083.955059953,2091398.3761423605,null,228187.87458676274]
[null,2029,{"$f":"MAX(TREND(C892:C893,B892:B893,B904)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":154609.28903127182},0,{"$f":"TREND(E892:E893,B892:B893,B904)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B904)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B904)","v":1},{"$f":"TREND(H892:H893,B892:B893,B904)","v":1},232900.801349235,0,{"$f":"TREND(K892:K893,B892:B893,B904)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B904)","v":0.16},4493003.3315606676,0,4493003.3315606676,1994947.2121214031,null,232900.801349235]
[null,2030,{"$f":"MAX(TREND(C892:C893,B892:B893,B905)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":157737.92685381789},0,{"$f":"TREND(E892:E893,B892:B893,B905)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B905)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B905)","v":1},{"$f":"TREND(H892:H893,B892:B893,B905)","v":1},237613.72811170865,0,{"$f":"TREND(K892:K893,B892:B893,B905)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B905)","v":0.16},{"$f":"(I905*(K905*ValTimeTruck+(1-K905)*ValTimeAuto)-J905*(L905*ValTimeTruck+(1-L905)*ValTimeAuto))*MIN(G905,H905)*(1+TTUprater)^(B905-YearCurrent)","v":4583922.7080614101},{"$f":"IF(AND(H905>G905,Induced=\"Y\"),(I905*(K905*ValTimeTruck+(1-K905)*ValTimeAuto)-J905*(L905*ValTimeTruck+(1-L905)*ValTimeAuto))*(H905-G905)*0.5,0)*(1+TTUprater)^(B905-YearCurrent)","v":0},4583922.7080614101,1902164.9557144332,null,237613.72811170865]
[null,2031,{"$f":"MAX(TREND(C892:C893,B892:B893,B906)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":160866.56467636302},0,{"$f":"TREND(E892:E893,B892:B893,B906)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B906)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B906)","v":1},{"$f":"TREND(H892:H893,B892:B893,B906)","v":1},242326.65487418088,0,{"$f":"TREND(K892:K893,B892:B893,B906)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B906)","v":0.16},4674842.0845621238,0,4674842.0845621238,1812984.3594265627,null,242326.65487418088]
[null,2032,{"$f":"MAX(TREND(C892:C893,B892:B893,B907)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":163995.20249890909},0,{"$f":"TREND(E892:E893,B892:B893,B907)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B907)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B907)","v":1},{"$f":"TREND(H892:H893,B892:B893,B907)","v":1},247039.58163665453,0,{"$f":"TREND(K892:K893,B892:B893,B907)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B907)","v":0.16},4765761.4610628653,0,4765761.4610628653,1727331.272127192,null,247039.58163665453]
[null,2033,{"$f":"MAX(TREND(C892:C893,B892:B893,B908)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":167123.84032145422},0,{"$f":"TREND(E892:E893,B892:B893,B908)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B908)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B908)","v":1},{"$f":"TREND(H892:H893,B892:B893,B908)","v":1},251752.50839912676,0,{"$f":"TREND(K892:K893,B892:B893,B908)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B908)","v":0.16},4856680.8375635799,0,4856680.8375635799,1645125.8301385434,null,251752.50839912676]
[null,2034,{"$f":"MAX(TREND(C892:C893,B892:B893,B909)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":170252.47814399935},0,{"$f":"TREND(E892:E893,B892:B893,B909)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B909)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B909)","v":1},{"$f":"TREND(H892:H893,B892:B893,B909)","v":1},256465.43516159902,0,{"$f":"TREND(K892:K893,B892:B893,B909)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B909)","v":0.16},4947600.2140642945,0,4947600.2140642945,1566283.5220275049,null,256465.43516159902]
[null,2035,{"$f":"MAX(TREND(C892:C893,B892:B893,B910)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":173381.11596654542},0,{"$f":"TREND(E892:E893,B892:B893,B910)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B910)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B910)","v":1},{"$f":"TREND(H892:H893,B892:B893,B910)","v":1},261178.36192407267,0,{"$f":"TREND(K892:K893,B892:B893,B910)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B910)","v":0.16},5038519.590565037,0,5038519.590565037,1490716.1385276676,null,261178.36192407267]
[null,2036,{"$f":"MAX(TREND(C892:C893,B892:B893,B911)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":176509.75378909055},0,{"$f":"TREND(E892:E893,B892:B893,B911)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B911)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B911)","v":1},{"$f":"TREND(H892:H893,B892:B893,B911)","v":1},265891.28868654493,0,{"$f":"TREND(K892:K893,B892:B893,B911)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B911)","v":0.16},5129438.9670657516,0,5129438.9670657516,1418332.6180641933,null,265891.28868654493]
[null,2037,{"$f":"MAX(TREND(C892:C893,B892:B893,B912)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":179638.39161163568},0,{"$f":"TREND(E892:E893,B892:B893,B912)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B912)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B912)","v":1},{"$f":"TREND(H892:H893,B892:B893,B912)","v":1},270604.21544901712,0,{"$f":"TREND(K892:K893,B892:B893,B912)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B912)","v":0.16},5220358.3435664652,0,5220358.3435664652,1349039.7974755054,null,270604.21544901712]
[null,2038,{"$f":"MAX(TREND(C892:C893,B892:B893,B913)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":182767.02943418175},0,{"$f":"TREND(E892:E893,B892:B893,B913)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B913)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B913)","v":1},{"$f":"TREND(H892:H893,B892:B893,B913)","v":1},275317.14221149078,0,{"$f":"TREND(K892:K893,B892:B893,B913)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B913)","v":0.16},5311277.7200672068,0,5311277.7200672068,1282743.0767170894,null,275317.14221149078]
[null,2039,{"$f":"MAX(TREND(C892:C893,B892:B893,B914)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":185895.66725672688},0,{"$f":"TREND(E892:E893,B892:B893,B914)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B914)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B914)","v":1},{"$f":"TREND(H892:H893,B892:B893,B914)","v":1},280030.06897396303,0,{"$f":"TREND(K892:K893,B892:B893,B914)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B914)","v":0.16},5402197.0965679213,0,5402197.0965679213,1219347.005589186,null,280030.06897396303]
[null,2040,{"$f":"MAX(TREND(C892:C893,B892:B893,B915)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":189024.30507927202},0,{"$f":"TREND(E892:E893,B892:B893,B915)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B915)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B915)","v":1},{"$f":"TREND(H892:H893,B892:B893,B915)","v":1},284742.99573643529,0,{"$f":"TREND(K892:K893,B892:B893,B915)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B915)","v":0.16},5493116.4730686359,0,5493116.4730686359,1158755.7998460724,null,284742.99573643529]
[null,2041,{"$f":"MAX(TREND(C892:C893,B892:B893,B916)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":192152.94290181808},0,{"$f":"TREND(E892:E893,B892:B893,B916)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B916)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B916)","v":1},{"$f":"TREND(H892:H893,B892:B893,B916)","v":1},289455.92249890894,0,{"$f":"TREND(K892:K893,B892:B893,B916)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B916)","v":0.16},5584035.8495693784,0,5584035.8495693784,1100873.7934155085,null,289455.92249890894]
[null,2042,{"$f":"MAX(TREND(C892:C893,B892:B893,B917)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":195281.58072436322},0,{"$f":"TREND(E892:E893,B892:B893,B917)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B917)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B917)","v":1},{"$f":"TREND(H892:H893,B892:B893,B917)","v":1},294168.8492613812,0,{"$f":"TREND(K892:K893,B892:B893,B917)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B917)","v":0.16},5674955.226070093,0,5674955.226070093,1045605.8328789498,null,294168.8492613812]
[null,2043,{"$f":"MAX(TREND(C892:C893,B892:B893,B918)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":198410.21854690835},0,{"$f":"TREND(E892:E893,B892:B893,B918)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B918)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B918)","v":1},{"$f":"TREND(H892:H893,B892:B893,B918)","v":1},298881.7760238534,0,{"$f":"TREND(K892:K893,B892:B893,B918)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B918)","v":0.16},5765874.6025708066,0,5765874.6025708066,992857.6198318142,null,298881.7760238534]
[null,2044,{"$f":"MAX(TREND(C892:C893,B892:B893,B919)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":201538.85636945441},0,{"$f":"TREND(E892:E893,B892:B893,B919)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B919)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B919)","v":1},{"$f":"TREND(H892:H893,B892:B893,B919)","v":1},303594.70278632705,0,{"$f":"TREND(K892:K893,B892:B893,B919)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B919)","v":0.16},5856793.9790715482,0,5856793.9790715482,942536.0062548148,null,303594.70278632705]
[null,2045,{"$f":"MAX(TREND(C892:C893,B892:B893,B920)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":204667.49419199955},0,{"$f":"TREND(E892:E893,B892:B893,B920)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B920)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B920)","v":1},{"$f":"TREND(H892:H893,B892:B893,B920)","v":1},308307.6295487993,0,{"$f":"TREND(K892:K893,B892:B893,B920)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B920)","v":0.16},5947713.3555722628,0,5947713.3555722628,894549.24757925165,null,308307.6295487993]
[null,2046,{"$f":"MAX(TREND(C892:C893,B892:B893,B921)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":207796.13201454468},0,{"$f":"TREND(E892:E893,B892:B893,B921)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B921)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B921)","v":1},{"$f":"TREND(H892:H893,B892:B893,B921)","v":1},313020.55631127156,0,{"$f":"TREND(K892:K893,B892:B893,B921)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B921)","v":0.16},6038632.7320729783,0,6038632.7320729783,848807.21771751565,null,313020.55631127156]
[null,2047,{"$f":"MAX(TREND(C892:C893,B892:B893,B922)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":210924.76983709075},0,{"$f":"TREND(E892:E893,B892:B893,B922)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B922)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B922)","v":1},{"$f":"TREND(H892:H893,B892:B893,B922)","v":1},317733.48307374521,0,{"$f":"TREND(K892:K893,B892:B893,B922)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B922)","v":0.16},6129552.1085737199,0,6129552.1085737199,805221.58995216689,null,317733.48307374521]
[null,2048,{"$f":"MAX(TREND(C892:C893,B892:B893,B923)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":214053.40765963588},0,{"$f":"TREND(E892:E893,B892:B893,B923)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B923)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B923)","v":1},{"$f":"TREND(H892:H893,B892:B893,B923)","v":1},322446.40983621747,0,{"$f":"TREND(K892:K893,B892:B893,B923)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B923)","v":0.16},6220471.4850744344,0,6220471.4850744344,763705.98723042838,null,322446.40983621747]
[null,2049,{"$f":"MAX(TREND(C892:C893,B892:B893,B924)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":217182.04548218101},0,{"$f":"TREND(E892:E893,B892:B893,B924)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B924)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B924)","v":1},{"$f":"TREND(H892:H893,B892:B893,B924)","v":1},327159.33659868967,0,{"$f":"TREND(K892:K893,B892:B893,B924)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B924)","v":0.16},6311390.8615751481,0,6311390.8615751481,724176.10509297752,null,327159.33659868967]
[null,2050,{"$f":"MAX(TREND(C892:C893,B892:B893,B925)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":220310.68330472708},0,{"$f":"TREND(E892:E893,B892:B893,B925)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B925)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B925)","v":1},{"$f":"TREND(H892:H893,B892:B893,B925)","v":1},331872.26336116332,0,{"$f":"TREND(K892:K893,B892:B893,B925)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B925)","v":0.16},6402310.2380758896,0,6402310.2380758896,686549.81017429184,null,331872.26336116332]
[null,2051,{"$f":"MAX(TREND(C892:C893,B892:B893,B926)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":223439.32112727221},0,{"$f":"TREND(E892:E893,B892:B893,B926)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B926)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B926)","v":1},{"$f":"TREND(H892:H893,B892:B893,B926)","v":1},336585.19012363558,0,{"$f":"TREND(K892:K893,B892:B893,B926)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B926)","v":0.16},6493229.6145766042,0,6493229.6145766042,650747.21694471489,null,336585.19012363558]
[null,2052,{"$f":"MAX(TREND(C892:C893,B892:B893,B927)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":226567.95894981734},0,{"$f":"TREND(E892:E893,B892:B893,B927)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B927)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B927)","v":1},{"$f":"TREND(H892:H893,B892:B893,B927)","v":1},341298.11688610783,0,{"$f":"TREND(K892:K893,B892:B893,B927)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B927)","v":0.16},6584148.9910773197,0,6584148.9910773197,616690.74511957215,null,341298.11688610783]
[null,2053,{"$f":"MAX(TREND(C892:C893,B892:B893,B928)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":229696.59677236341},0,{"$f":"TREND(E892:E893,B892:B893,B928)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B928)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B928)","v":1},{"$f":"TREND(H892:H893,B892:B893,B928)","v":1},346011.04364858149,0,{"$f":"TREND(K892:K893,B892:B893,B928)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B928)","v":0.16},6675068.3675780613,0,6675068.3675780613,584305.15993638919,null,346011.04364858149]
[null,2054,{"$f":"MAX(TREND(C892:C893,B892:B893,B929)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B929)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B929)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B929)","v":1},{"$f":"TREND(H892:H893,B892:B893,B929)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B929)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B929)","v":0.16},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C892:C893,B892:B893,B930)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B930)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B930)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B930)","v":1},{"$f":"TREND(H892:H893,B892:B893,B930)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B930)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B930)","v":0.16},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C892:C893,B892:B893,B931)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B931)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B931)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B931)","v":1},{"$f":"TREND(H892:H893,B892:B893,B931)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B931)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B931)","v":0.16},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C892:C893,B892:B893,B932)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B932)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B932)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B932)","v":1},{"$f":"TREND(H892:H893,B892:B893,B932)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B932)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B932)","v":0.16},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C892:C893,B892:B893,B933)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B933)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B933)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B933)","v":1},{"$f":"TREND(H892:H893,B892:B893,B933)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B933)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B933)","v":0.16},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C892:C893,B892:B893,B934)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B934)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B934)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B934)","v":1},{"$f":"TREND(H892:H893,B892:B893,B934)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B934)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B934)","v":0.16},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C892:C893,B892:B893,B935)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B935)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B935)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B935)","v":1},{"$f":"TREND(H892:H893,B892:B893,B935)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B935)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B935)","v":0.16},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C892:C893,B892:B893,B936)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B936)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B936)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B936)","v":1},{"$f":"TREND(H892:H893,B892:B893,B936)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B936)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B936)","v":0.16},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C892:C893,B892:B893,B937)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B937)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B937)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B937)","v":1},{"$f":"TREND(H892:H893,B892:B893,B937)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B937)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B937)","v":0.16},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C892:C893,B892:B893,B938)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B938)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B938)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B938)","v":1},{"$f":"TREND(H892:H893,B892:B893,B938)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B938)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B938)","v":0.16},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C892:C893,B892:B893,B939)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B939)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B939)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B939)","v":1},{"$f":"TREND(H892:H893,B892:B893,B939)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B939)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B939)","v":0.16},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C892:C893,B892:B893,B940)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B940)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B940)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B940)","v":1},{"$f":"TREND(H892:H893,B892:B893,B940)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B940)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B940)","v":0.16},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C892:C893,B892:B893,B941)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B941)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B941)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B941)","v":1},{"$f":"TREND(H892:H893,B892:B893,B941)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B941)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B941)","v":0.16},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C892:C893,B892:B893,B942)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B942)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B942)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B942)","v":1},{"$f":"TREND(H892:H893,B892:B893,B942)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B942)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B942)","v":0.16},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C892:C893,B892:B893,B943)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"TREND(E892:E893,B892:B893,B943)","v":1.5063829787234042},{"$f":"TREND(F892:F893,B892:B893,B943)","v":1.5711999999999997},{"$f":"TREND(G892:G893,B892:B893,B943)","v":1},{"$f":"TREND(H892:H893,B892:B893,B943)","v":1},0,0,{"$f":"TREND(K892:K893,B892:B893,B943)","v":0.25531914893617019},{"$f":"TREND(L892:L893,B892:B893,B943)","v":0.16},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P895:P943)","v":33520895.973929368},null,{"$f":"SUM(R895:R943)","v":7717613.8452671804}]
[]
[]
[]
[{"$f":"MAX($A$1:A947)+1","v":16},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A948,1)),\"Not Used\",INDEX(ModelGroup,A948,1))","v":"9S3560"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A948,3)*AnnualFactor","v":126451.54862836309},{"$f":"INDEX(ModelData1B,A948,3)*AnnualFactor","v":112102.43672727223},{"$f":"INDEX(ModelData1NB,A948,5)","v":1.5063829787234042},{"$f":"INDEX(ModelData1B,A948,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A948,1)),INDEX(ModelData1NB,A948,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A948,1)),INDEX(ModelData1B,A948,1)*AnnualFactor,1)","v":1},{"$f":"C954*E954/G954","v":190484.460486981},{"$f":"D954*F954/H954","v":176135.34858589008},{"$f":"INDEX(ModelData1NB,A948,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData1B,A948,6)","v":0.16},{"$f":"(I954*(K954*ValTimeTruck+(1-K954)*ValTimeAuto)-J954*(L954*ValTimeTruck+(1-L954)*ValTimeAuto))*MIN(G954,H954)*(1+TTUprater)^($B954-YearCurrent)","v":486679.13364955317},{"$f":"IF(AND(H954>G954,Induced=\"Y\"),(I954*(K954*ValTimeTruck+(1-K954)*ValTimeAuto)-J954*(L954*ValTimeTruck+(1-L954)*ValTimeAuto))*(H954-G954)*0.5,0)*(1+TTUprater)^($B954-YearCurrent)","v":0},{"$f":"SUM(M954:N954)","v":486679.13364955317},{"$f":"O954/(1+DiscRate)^(B954-YearCurrent)","v":397275.14352520945},null,{"$f":"(I954-J954)*MIN(G954,H954)","v":14349.111901090917}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A948,3)*AnnualFactor","v":189024.30507927216},{"$f":"INDEX(ModelData20B,A948,3)*AnnualFactor","v":167574.73854545405},{"$f":"INDEX(ModelData20NB,A948,5)","v":1.5063829787234042},{"$f":"INDEX(ModelData20B,A948,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A948,1)),INDEX(ModelData20NB,A948,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A948,1)),INDEX(ModelData20B,A948,1)*AnnualFactor,1)","v":1},{"$f":"C955*E955/G955","v":284742.99573643552},{"$f":"D955*F955/H955","v":263293.42920261738},{"$f":"INDEX(ModelData20NB,A948,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData20B,A948,6)","v":0.16},{"$f":"(I955*(K955*ValTimeTruck+(1-K955)*ValTimeAuto)-J955*(L955*ValTimeTruck+(1-L955)*ValTimeAuto))*MIN(G955,H955)*(1+TTUprater)^($B955-YearCurrent)","v":727505.40450126585},{"$f":"IF(AND(H955>G955,Induced=\"Y\"),(I955*(K955*ValTimeTruck+(1-K955)*ValTimeAuto)-J955*(L955*ValTimeTruck+(1-L955)*ValTimeAuto))*(H955-G955)*0.5,0)*(1+TTUprater)^($B955-YearCurrent)","v":0},{"$f":"SUM(M955:N955)","v":727505.40450126585},{"$f":"O955/(1+DiscRate)^(B955-YearCurrent)","v":153464.99769633988},null,{"$f":"(I955-J955)*MIN(G955,H955)","v":21449.566533818142}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C954:C955,B954:B955,B957)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B957)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"TREND(E954:E955,B954:B955,B957)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B957)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B957)","v":1},{"$f":"TREND(H954:H955,B954:B955,B957)","v":1},{"$f":"C957*E957/G957","v":0},{"$f":"D957*F957/H957","v":0},{"$f":"TREND(K954:K955,B954:B955,B957)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B957)","v":0.16},{"$f":"(I957*(K957*ValTimeTruck+(1-K957)*ValTimeAuto)-J957*(L957*ValTimeTruck+(1-L957)*ValTimeAuto))*MIN(G957,H957)*(1+TTUprater)^($B957-YearCurrent)","v":0},{"$f":"IF(AND(H957>G957,Induced=\"Y\"),(I957*(K957*ValTimeTruck+(1-K957)*ValTimeAuto)-J957*(L957*ValTimeTruck+(1-L957)*ValTimeAuto))*(H957-G957)*0.5,0)*(1+TTUprater)^($B957-YearCurrent)","v":0},{"$f":"SUM(M957:N957)","v":0},{"$f":"O957/(1+DiscRate)^(B957-YearCurrent)","v":0},null,{"$f":"(I957-J957)*MIN(G957,H957)","v":0}]
[null,{"$f":"B957+1","v":2021},{"$f":"MAX(TREND(C954:C955,B954:B955,B958)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B958)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"TREND(E954:E955,B954:B955,B958)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B958)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B958)","v":1},{"$f":"TREND(H954:H955,B954:B955,B958)","v":1},{"$f":"C958*E958/G958","v":0},{"$f":"D958*F958/H958","v":0},{"$f":"TREND(K954:K955,B954:B955,B958)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B958)","v":0.16},0,0,{"$f":"SUM(M958:N958)","v":0},0,null,0]
[null,{"$f":"B958+1","v":2022},{"$f":"MAX(TREND(C954:C955,B954:B955,B959)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B959)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"TREND(E954:E955,B954:B955,B959)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B959)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B959)","v":1},{"$f":"TREND(H954:H955,B954:B955,B959)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B959)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B959)","v":0.16},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C954:C955,B954:B955,B960)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B960)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":120423.28199999966},{"$f":"TREND(E954:E955,B954:B955,B960)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B960)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B960)","v":1},{"$f":"TREND(H954:H955,B954:B955,B960)","v":1},0,189209.06067839943,{"$f":"TREND(K954:K955,B954:B955,B960)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B960)","v":0.16},-3424683.99827903,0,-3424683.99827903,-2282011.5512820743,null,-189209.06067839943]
[null,2024,{"$f":"MAX(TREND(C954:C955,B954:B955,B961)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B961)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"TREND(E954:E955,B954:B955,B961)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B961)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B961)","v":1},{"$f":"TREND(H954:H955,B954:B955,B961)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B961)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B961)","v":0.16},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C954:C955,B954:B955,B962)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B962)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"TREND(E954:E955,B954:B955,B962)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B962)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B962)","v":1},{"$f":"TREND(H954:H955,B954:B955,B962)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B962)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B962)","v":0.16},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C954:C955,B954:B955,B963)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B963)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"TREND(E954:E955,B954:B955,B963)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B963)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B963)","v":1},{"$f":"TREND(H954:H955,B954:B955,B963)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B963)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B963)","v":0.16},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C954:C955,B954:B955,B964)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B964)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"TREND(E954:E955,B954:B955,B964)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B964)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B964)","v":1},{"$f":"TREND(H954:H955,B954:B955,B964)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B964)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B964)","v":0.16},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C954:C955,B954:B955,B965)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":151480.65120872669},0,{"$f":"TREND(E954:E955,B954:B955,B965)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B965)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B965)","v":1},{"$f":"TREND(H954:H955,B954:B955,B965)","v":1},228187.87458676274,0,{"$f":"TREND(K954:K955,B954:B955,B965)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B965)","v":0.16},4402083.955059953,0,4402083.955059953,2091398.3761423605,null,228187.87458676274]
[null,2029,{"$f":"MAX(TREND(C954:C955,B954:B955,B966)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":154609.28903127182},0,{"$f":"TREND(E954:E955,B954:B955,B966)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B966)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B966)","v":1},{"$f":"TREND(H954:H955,B954:B955,B966)","v":1},232900.801349235,0,{"$f":"TREND(K954:K955,B954:B955,B966)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B966)","v":0.16},4493003.3315606676,0,4493003.3315606676,1994947.2121214031,null,232900.801349235]
[null,2030,{"$f":"MAX(TREND(C954:C955,B954:B955,B967)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":157737.92685381789},0,{"$f":"TREND(E954:E955,B954:B955,B967)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B967)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B967)","v":1},{"$f":"TREND(H954:H955,B954:B955,B967)","v":1},237613.72811170865,0,{"$f":"TREND(K954:K955,B954:B955,B967)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B967)","v":0.16},{"$f":"(I967*(K967*ValTimeTruck+(1-K967)*ValTimeAuto)-J967*(L967*ValTimeTruck+(1-L967)*ValTimeAuto))*MIN(G967,H967)*(1+TTUprater)^(B967-YearCurrent)","v":4583922.7080614101},{"$f":"IF(AND(H967>G967,Induced=\"Y\"),(I967*(K967*ValTimeTruck+(1-K967)*ValTimeAuto)-J967*(L967*ValTimeTruck+(1-L967)*ValTimeAuto))*(H967-G967)*0.5,0)*(1+TTUprater)^(B967-YearCurrent)","v":0},4583922.7080614101,1902164.9557144332,null,237613.72811170865]
[null,2031,{"$f":"MAX(TREND(C954:C955,B954:B955,B968)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":160866.56467636302},0,{"$f":"TREND(E954:E955,B954:B955,B968)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B968)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B968)","v":1},{"$f":"TREND(H954:H955,B954:B955,B968)","v":1},242326.65487418088,0,{"$f":"TREND(K954:K955,B954:B955,B968)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B968)","v":0.16},4674842.0845621238,0,4674842.0845621238,1812984.3594265627,null,242326.65487418088]
[null,2032,{"$f":"MAX(TREND(C954:C955,B954:B955,B969)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":163995.20249890909},0,{"$f":"TREND(E954:E955,B954:B955,B969)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B969)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B969)","v":1},{"$f":"TREND(H954:H955,B954:B955,B969)","v":1},247039.58163665453,0,{"$f":"TREND(K954:K955,B954:B955,B969)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B969)","v":0.16},4765761.4610628653,0,4765761.4610628653,1727331.272127192,null,247039.58163665453]
[null,2033,{"$f":"MAX(TREND(C954:C955,B954:B955,B970)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":167123.84032145422},0,{"$f":"TREND(E954:E955,B954:B955,B970)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B970)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B970)","v":1},{"$f":"TREND(H954:H955,B954:B955,B970)","v":1},251752.50839912676,0,{"$f":"TREND(K954:K955,B954:B955,B970)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B970)","v":0.16},4856680.8375635799,0,4856680.8375635799,1645125.8301385434,null,251752.50839912676]
[null,2034,{"$f":"MAX(TREND(C954:C955,B954:B955,B971)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":170252.47814399935},0,{"$f":"TREND(E954:E955,B954:B955,B971)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B971)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B971)","v":1},{"$f":"TREND(H954:H955,B954:B955,B971)","v":1},256465.43516159902,0,{"$f":"TREND(K954:K955,B954:B955,B971)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B971)","v":0.16},4947600.2140642945,0,4947600.2140642945,1566283.5220275049,null,256465.43516159902]
[null,2035,{"$f":"MAX(TREND(C954:C955,B954:B955,B972)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":173381.11596654542},0,{"$f":"TREND(E954:E955,B954:B955,B972)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B972)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B972)","v":1},{"$f":"TREND(H954:H955,B954:B955,B972)","v":1},261178.36192407267,0,{"$f":"TREND(K954:K955,B954:B955,B972)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B972)","v":0.16},5038519.590565037,0,5038519.590565037,1490716.1385276676,null,261178.36192407267]
[null,2036,{"$f":"MAX(TREND(C954:C955,B954:B955,B973)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":176509.75378909055},0,{"$f":"TREND(E954:E955,B954:B955,B973)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B973)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B973)","v":1},{"$f":"TREND(H954:H955,B954:B955,B973)","v":1},265891.28868654493,0,{"$f":"TREND(K954:K955,B954:B955,B973)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B973)","v":0.16},5129438.9670657516,0,5129438.9670657516,1418332.6180641933,null,265891.28868654493]
[null,2037,{"$f":"MAX(TREND(C954:C955,B954:B955,B974)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":179638.39161163568},0,{"$f":"TREND(E954:E955,B954:B955,B974)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B974)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B974)","v":1},{"$f":"TREND(H954:H955,B954:B955,B974)","v":1},270604.21544901712,0,{"$f":"TREND(K954:K955,B954:B955,B974)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B974)","v":0.16},5220358.3435664652,0,5220358.3435664652,1349039.7974755054,null,270604.21544901712]
[null,2038,{"$f":"MAX(TREND(C954:C955,B954:B955,B975)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":182767.02943418175},0,{"$f":"TREND(E954:E955,B954:B955,B975)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B975)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B975)","v":1},{"$f":"TREND(H954:H955,B954:B955,B975)","v":1},275317.14221149078,0,{"$f":"TREND(K954:K955,B954:B955,B975)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B975)","v":0.16},5311277.7200672068,0,5311277.7200672068,1282743.0767170894,null,275317.14221149078]
[null,2039,{"$f":"MAX(TREND(C954:C955,B954:B955,B976)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":185895.66725672688},0,{"$f":"TREND(E954:E955,B954:B955,B976)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B976)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B976)","v":1},{"$f":"TREND(H954:H955,B954:B955,B976)","v":1},280030.06897396303,0,{"$f":"TREND(K954:K955,B954:B955,B976)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B976)","v":0.16},5402197.0965679213,0,5402197.0965679213,1219347.005589186,null,280030.06897396303]
[null,2040,{"$f":"MAX(TREND(C954:C955,B954:B955,B977)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":189024.30507927202},0,{"$f":"TREND(E954:E955,B954:B955,B977)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B977)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B977)","v":1},{"$f":"TREND(H954:H955,B954:B955,B977)","v":1},284742.99573643529,0,{"$f":"TREND(K954:K955,B954:B955,B977)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B977)","v":0.16},5493116.4730686359,0,5493116.4730686359,1158755.7998460724,null,284742.99573643529]
[null,2041,{"$f":"MAX(TREND(C954:C955,B954:B955,B978)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":192152.94290181808},0,{"$f":"TREND(E954:E955,B954:B955,B978)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B978)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B978)","v":1},{"$f":"TREND(H954:H955,B954:B955,B978)","v":1},289455.92249890894,0,{"$f":"TREND(K954:K955,B954:B955,B978)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B978)","v":0.16},5584035.8495693784,0,5584035.8495693784,1100873.7934155085,null,289455.92249890894]
[null,2042,{"$f":"MAX(TREND(C954:C955,B954:B955,B979)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":195281.58072436322},0,{"$f":"TREND(E954:E955,B954:B955,B979)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B979)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B979)","v":1},{"$f":"TREND(H954:H955,B954:B955,B979)","v":1},294168.8492613812,0,{"$f":"TREND(K954:K955,B954:B955,B979)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B979)","v":0.16},5674955.226070093,0,5674955.226070093,1045605.8328789498,null,294168.8492613812]
[null,2043,{"$f":"MAX(TREND(C954:C955,B954:B955,B980)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":198410.21854690835},0,{"$f":"TREND(E954:E955,B954:B955,B980)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B980)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B980)","v":1},{"$f":"TREND(H954:H955,B954:B955,B980)","v":1},298881.7760238534,0,{"$f":"TREND(K954:K955,B954:B955,B980)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B980)","v":0.16},5765874.6025708066,0,5765874.6025708066,992857.6198318142,null,298881.7760238534]
[null,2044,{"$f":"MAX(TREND(C954:C955,B954:B955,B981)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":201538.85636945441},0,{"$f":"TREND(E954:E955,B954:B955,B981)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B981)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B981)","v":1},{"$f":"TREND(H954:H955,B954:B955,B981)","v":1},303594.70278632705,0,{"$f":"TREND(K954:K955,B954:B955,B981)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B981)","v":0.16},5856793.9790715482,0,5856793.9790715482,942536.0062548148,null,303594.70278632705]
[null,2045,{"$f":"MAX(TREND(C954:C955,B954:B955,B982)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":204667.49419199955},0,{"$f":"TREND(E954:E955,B954:B955,B982)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B982)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B982)","v":1},{"$f":"TREND(H954:H955,B954:B955,B982)","v":1},308307.6295487993,0,{"$f":"TREND(K954:K955,B954:B955,B982)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B982)","v":0.16},5947713.3555722628,0,5947713.3555722628,894549.24757925165,null,308307.6295487993]
[null,2046,{"$f":"MAX(TREND(C954:C955,B954:B955,B983)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":207796.13201454468},0,{"$f":"TREND(E954:E955,B954:B955,B983)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B983)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B983)","v":1},{"$f":"TREND(H954:H955,B954:B955,B983)","v":1},313020.55631127156,0,{"$f":"TREND(K954:K955,B954:B955,B983)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B983)","v":0.16},6038632.7320729783,0,6038632.7320729783,848807.21771751565,null,313020.55631127156]
[null,2047,{"$f":"MAX(TREND(C954:C955,B954:B955,B984)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":210924.76983709075},0,{"$f":"TREND(E954:E955,B954:B955,B984)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B984)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B984)","v":1},{"$f":"TREND(H954:H955,B954:B955,B984)","v":1},317733.48307374521,0,{"$f":"TREND(K954:K955,B954:B955,B984)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B984)","v":0.16},6129552.1085737199,0,6129552.1085737199,805221.58995216689,null,317733.48307374521]
[null,2048,{"$f":"MAX(TREND(C954:C955,B954:B955,B985)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":214053.40765963588},0,{"$f":"TREND(E954:E955,B954:B955,B985)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B985)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B985)","v":1},{"$f":"TREND(H954:H955,B954:B955,B985)","v":1},322446.40983621747,0,{"$f":"TREND(K954:K955,B954:B955,B985)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B985)","v":0.16},6220471.4850744344,0,6220471.4850744344,763705.98723042838,null,322446.40983621747]
[null,2049,{"$f":"MAX(TREND(C954:C955,B954:B955,B986)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":217182.04548218101},0,{"$f":"TREND(E954:E955,B954:B955,B986)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B986)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B986)","v":1},{"$f":"TREND(H954:H955,B954:B955,B986)","v":1},327159.33659868967,0,{"$f":"TREND(K954:K955,B954:B955,B986)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B986)","v":0.16},6311390.8615751481,0,6311390.8615751481,724176.10509297752,null,327159.33659868967]
[null,2050,{"$f":"MAX(TREND(C954:C955,B954:B955,B987)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":220310.68330472708},0,{"$f":"TREND(E954:E955,B954:B955,B987)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B987)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B987)","v":1},{"$f":"TREND(H954:H955,B954:B955,B987)","v":1},331872.26336116332,0,{"$f":"TREND(K954:K955,B954:B955,B987)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B987)","v":0.16},6402310.2380758896,0,6402310.2380758896,686549.81017429184,null,331872.26336116332]
[null,2051,{"$f":"MAX(TREND(C954:C955,B954:B955,B988)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":223439.32112727221},0,{"$f":"TREND(E954:E955,B954:B955,B988)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B988)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B988)","v":1},{"$f":"TREND(H954:H955,B954:B955,B988)","v":1},336585.19012363558,0,{"$f":"TREND(K954:K955,B954:B955,B988)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B988)","v":0.16},6493229.6145766042,0,6493229.6145766042,650747.21694471489,null,336585.19012363558]
[null,2052,{"$f":"MAX(TREND(C954:C955,B954:B955,B989)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":226567.95894981734},0,{"$f":"TREND(E954:E955,B954:B955,B989)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B989)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B989)","v":1},{"$f":"TREND(H954:H955,B954:B955,B989)","v":1},341298.11688610783,0,{"$f":"TREND(K954:K955,B954:B955,B989)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B989)","v":0.16},6584148.9910773197,0,6584148.9910773197,616690.74511957215,null,341298.11688610783]
[null,2053,{"$f":"MAX(TREND(C954:C955,B954:B955,B990)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":229696.59677236341},0,{"$f":"TREND(E954:E955,B954:B955,B990)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B990)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B990)","v":1},{"$f":"TREND(H954:H955,B954:B955,B990)","v":1},346011.04364858149,0,{"$f":"TREND(K954:K955,B954:B955,B990)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B990)","v":0.16},6675068.3675780613,0,6675068.3675780613,584305.15993638919,null,346011.04364858149]
[null,2054,{"$f":"MAX(TREND(C954:C955,B954:B955,B991)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B991)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B991)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B991)","v":1},{"$f":"TREND(H954:H955,B954:B955,B991)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B991)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B991)","v":0.16},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C954:C955,B954:B955,B992)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B992)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B992)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B992)","v":1},{"$f":"TREND(H954:H955,B954:B955,B992)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B992)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B992)","v":0.16},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C954:C955,B954:B955,B993)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B993)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B993)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B993)","v":1},{"$f":"TREND(H954:H955,B954:B955,B993)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B993)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B993)","v":0.16},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C954:C955,B954:B955,B994)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B994)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B994)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B994)","v":1},{"$f":"TREND(H954:H955,B954:B955,B994)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B994)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B994)","v":0.16},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C954:C955,B954:B955,B995)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B995)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B995)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B995)","v":1},{"$f":"TREND(H954:H955,B954:B955,B995)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B995)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B995)","v":0.16},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C954:C955,B954:B955,B996)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B996)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B996)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B996)","v":1},{"$f":"TREND(H954:H955,B954:B955,B996)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B996)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B996)","v":0.16},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C954:C955,B954:B955,B997)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B997)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B997)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B997)","v":1},{"$f":"TREND(H954:H955,B954:B955,B997)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B997)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B997)","v":0.16},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C954:C955,B954:B955,B998)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B998)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B998)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B998)","v":1},{"$f":"TREND(H954:H955,B954:B955,B998)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B998)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B998)","v":0.16},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C954:C955,B954:B955,B999)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B999)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B999)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B999)","v":1},{"$f":"TREND(H954:H955,B954:B955,B999)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B999)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B999)","v":0.16},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C954:C955,B954:B955,B1000)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"TREND(E954:E955,B954:B955,B1000)","v":1.5063829787234042},{"$f":"TREND(F954:F955,B954:B955,B1000)","v":1.5711999999999997},{"$f":"TREND(G954:G955,B954:B955,B1000)","v":1},{"$f":"TREND(H954:H955,B954:B955,B1000)","v":1},0,0,{"$f":"TREND(K954:K955,B954:B955,B1000)","v":0.25531914893617019},{"$f":"TREND(L954:L955,B954:B955,B1000)","v":0.16},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1010,3)*AnnualFactor","v":32827.736327272854},{"$f":"INDEX(ModelData20B,A1010,3)*AnnualFactor","v":31264.510787878909},{"$f":"INDEX(ModelData20NB,A1010,5)","v":1},{"$f":"INDEX(ModelData20B,A1010,5)","v":1.4420000000000002},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1010,1)),INDEX(ModelData20NB,A1010,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1010,1)),INDEX(ModelData20B,A1010,1)*AnnualFactor,1)","v":1},{"$f":"C1017*E1017/G1017","v":32827.736327272854},{"$f":"D1017*F1017/H1017","v":45083.42455612139},{"$f":"INDEX(ModelData20NB,A1010,6)","v":1},{"$f":"INDEX(ModelData20B,A1010,6)","v":0.35},{"$f":"(I1017*(K1017*ValTimeTruck+(1-K1017)*ValTimeAuto)-J1017*(L1017*ValTimeTruck+(1-L1017)*ValTimeAuto))*MIN(G1017,H1017)*(1+TTUprater)^($B1017-YearCurrent)","v":15790.141173418146},{"$f":"IF(AND(H1017>G1017,Induced=\"Y\"),(I1017*(K1017*ValTimeTruck+(1-K1017)*ValTimeAuto)-J1017*(L1017*ValTimeTruck+(1-L1017)*ValTimeAuto))*(H1017-G1017)*0.5,0)*(1+TTUprater)^($B1017-YearCurrent)","v":0},{"$f":"SUM(M1017:N1017)","v":15790.141173418146},{"$f":"O1017/(1+DiscRate)^(B1017-YearCurrent)","v":3330.8810681134682},null,{"$f":"(I1017-J1017)*MIN(G1017,H1017)","v":-12255.688228848536}]
[null,2033,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1032)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"TREND(E1016:E1017,B1016:B1017,B1032)","v":1},{"$f":"TREND(F1016:F1017,B1016:B1017,B1032)","v":1.4420000000000002},{"$f":"TREND(G1016:G1017,B1016:B1017,B1032)","v":1},{"$f":"TREND(H1016:H1017,B1016:B1017,B1032)","v":1},0,0,{"$f":"TREND(K1016:K1017,B1016:B1017,B1032)","v":1},{"$f":"TREND(L1016:L1017,B1016:B1017,B1032)","v":0.35},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1045)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":37497.087090909015},0,{"$f":"TREND(E1016:E1017,B1016:B1017,B1045)","v":1},{"$f":"TREND(F1016:F1017,B1016:B1017,B1045)","v":1.4420000000000002},{"$f":"TREND(G1016:G1017,B1016:B1017,B1045)","v":1},{"$f":"TREND(H1016:H1017,B1016:B1017,B1045)","v":1},37497.087090909015,0,{"$f":"TREND(K1016:K1017,B1016:B1017,B1045)","v":1},{"$f":"TREND(L1016:L1017,B1016:B1017,B1045)","v":0.35},1072416.6907999979,0,1072416.6907999979,150741.90929298109,null,37497.087090909015]
[null,2068,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1067)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"TREND(E1016:E1017,B1016:B1017,B1067)","v":1},{"$f":"TREND(F1016:F1017,B1016:B1017,B1067)","v":1.4420000000000002},{"$f":"TREND(G1016:G1017,B1016:B1017,B1067)","v":1},{"$f":"TREND(H1016:H1017,B1016:B1017,B1067)","v":1},0,0,{"$f":"TREND(K1016:K1017,B1016:B1017,B1067)","v":1},{"$f":"TREND(L1016:L1017,B1016:B1017,B1067)","v":0.35},0,0,0,0,null,0]
[null,{"$f":"B1081+1","v":2021},{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1082)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1082)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":17313.664393939776},{"$f":"TREND(E1078:E1079,B1078:B1079,B1082)","v":1},{"$f":"TREND(F1078:F1079,B1078:B1079,B1082)","v":1.4487999999999999},{"$f":"TREND(G1078:G1079,B1078:B1079,B1082)","v":1},{"$f":"TREND(H1078:H1079,B1078:B1079,B1082)","v":1},{"$f":"C1082*E1082/G1082","v":0},{"$f":"D1082*F1082/H1082","v":25084.036973939947},{"$f":"TREND(K1078:K1079,B1078:B1079,B1082)","v":1},{"$f":"TREND(L1078:L1079,B1078:B1079,B1082)","v":0.34},-510460.15241967794,0,{"$f":"SUM(M1082:N1082)","v":-510460.15241967794},-389427.60622202227,null,-25084.036973939947]
[null,2026,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1087)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1087)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"TREND(E1078:E1079,B1078:B1079,B1087)","v":1},{"$f":"TREND(F1078:F1079,B1078:B1079,B1087)","v":1.4487999999999999},{"$f":"TREND(G1078:G1079,B1078:B1079,B1087)","v":1},{"$f":"TREND(H1078:H1079,B1078:B1079,B1087)","v":1},0,0,{"$f":"TREND(K1078:K1079,B1078:B1079,B1087)","v":1},{"$f":"TREND(L1078:L1079,B1078:B1079,B1087)","v":0.34},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1103)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":33657.648374545621},0,{"$f":"TREND(E1078:E1079,B1078:B1079,B1103)","v":1},{"$f":"TREND(F1078:F1079,B1078:B1079,B1103)","v":1.4487999999999999},{"$f":"TREND(G1078:G1079,B1078:B1079,B1103)","v":1},{"$f":"TREND(H1078:H1079,B1078:B1079,B1103)","v":1},33657.648374545621,0,{"$f":"TREND(K1078:K1079,B1078:B1079,B1103)","v":1},{"$f":"TREND(L1078:L1079,B1078:B1079,B1103)","v":0.34},962608.74351200485,0,962608.74351200485,177359.86926780335,null,33657.648374545621]
[null,2061,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1122)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"TREND(E1078:E1079,B1078:B1079,B1122)","v":1},{"$f":"TREND(F1078:F1079,B1078:B1079,B1122)","v":1.4487999999999999},{"$f":"TREND(G1078:G1079,B1078:B1079,B1122)","v":1},{"$f":"TREND(H1078:H1079,B1078:B1079,B1122)","v":1},0,0,{"$f":"TREND(K1078:K1079,B1078:B1079,B1122)","v":1},{"$f":"TREND(L1078:L1079,B1078:B1079,B1122)","v":0.34},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2029,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1152)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"TREND(E1140:E1141,B1140:B1141,B1152)","v":1},{"$f":"TREND(F1140:F1141,B1140:B1141,B1152)","v":1.6052},{"$f":"TREND(G1140:G1141,B1140:B1141,B1152)","v":1},{"$f":"TREND(H1140:H1141,B1140:B1141,B1152)","v":1},0,0,{"$f":"TREND(K1140:K1141,B1140:B1141,B1152)","v":1},{"$f":"TREND(L1140:L1141,B1140:B1141,B1152)","v":0.11},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1162)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":23635.823521199869},0,{"$f":"TREND(E1140:E1141,B1140:B1141,B1162)","v":1},{"$f":"TREND(F1140:F1141,B1140:B1141,B1162)","v":1.6052},{"$f":"TREND(G1140:G1141,B1140:B1141,B1162)","v":1},{"$f":"TREND(H1140:H1141,B1140:B1141,B1162)","v":1},23635.823521199869,0,{"$f":"TREND(K1140:K1141,B1140:B1141,B1162)","v":1},{"$f":"TREND(L1140:L1141,B1140:B1141,B1162)","v":0.11},675984.55270631623,0,675984.55270631623,152578.61300370801,null,23635.823521199869]
[null,2050,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1173)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":28247.592885599937},0,{"$f":"TREND(E1140:E1141,B1140:B1141,B1173)","v":1},{"$f":"TREND(F1140:F1141,B1140:B1141,B1173)","v":1.6052},{"$f":"TREND(G1140:G1141,B1140:B1141,B1173)","v":1},{"$f":"TREND(H1140:H1141,B1140:B1141,B1173)","v":1},28247.592885599937,0,{"$f":"TREND(K1140:K1141,B1140:B1141,B1173)","v":1},{"$f":"TREND(L1140:L1141,B1140:B1141,B1173)","v":0.11},807881.15652815823,0,807881.15652815823,86632.892507952827,null,28247.592885599937]
[null,2065,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1188)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"TREND(E1140:E1141,B1140:B1141,B1188)","v":1},{"$f":"TREND(F1140:F1141,B1140:B1141,B1188)","v":1.6052},{"$f":"TREND(G1140:G1141,B1140:B1141,B1188)","v":1},{"$f":"TREND(H1140:H1141,B1140:B1141,B1188)","v":1},0,0,{"$f":"TREND(K1140:K1141,B1140:B1141,B1188)","v":1},{"$f":"TREND(L1140:L1141,B1140:B1141,B1188)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"B1206+1","v":2022},{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1207)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1207)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"TREND(E1202:E1203,B1202:B1203,B1207)","v":1.5562499999999999},{"$f":"TREND(F1202:F1203,B1202:B1203,B1207)","v":1.6052},{"$f":"TREND(G1202:G1203,B1202:B1203,B1207)","v":1},{"$f":"TREND(H1202:H1203,B1202:B1203,B1207)","v":1},0,0,{"$f":"TREND(K1202:K1203,B1202:B1203,B1207)","v":0.18198529411764705},{"$f":"TREND(L1202:L1203,B1202:B1203,B1207)","v":0.11},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1220)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":34601.181125818053},0,{"$f":"TREND(E1202:E1203,B1202:B1203,B1220)","v":1.5562499999999999},{"$f":"TREND(F1202:F1203,B1202:B1203,B1220)","v":1.6052},{"$f":"TREND(G1202:G1203,B1202:B1203,B1220)","v":1},{"$f":"TREND(H1202:H1203,B1202:B1203,B1220)","v":1},53848.08812705434,0,{"$f":"TREND(K1202:K1203,B1202:B1203,B1220)","v":0.18198529411764705},{"$f":"TREND(L1202:L1203,B1202:B1203,B1220)","v":0.11},989448.72078901192,0,989448.72078901192,292742.1735320327,null,53848.08812705434]
[null,2057,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1242)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"TREND(E1202:E1203,B1202:B1203,B1242)","v":1.5562499999999999},{"$f":"TREND(F1202:F1203,B1202:B1203,B1242)","v":1.6052},{"$f":"TREND(G1202:G1203,B1202:B1203,B1242)","v":1},{"$f":"TREND(H1202:H1203,B1202:B1203,B1242)","v":1},0,0,{"$f":"TREND(K1202:K1203,B1202:B1203,B1242)","v":0.18198529411764705},{"$f":"TREND(L1202:L1203,B1202:B1203,B1242)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1243)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"TREND(E1202:E1203,B1202:B1203,B1243)","v":1.5562499999999999},{"$f":"TREND(F1202:F1203,B1202:B1203,B1243)","v":1.6052},{"$f":"TREND(G1202:G1203,B1202:B1203,B1243)","v":1},{"$f":"TREND(H1202:H1203,B1202:B1203,B1243)","v":1},0,0,{"$f":"TREND(K1202:K1203,B1202:B1203,B1243)","v":0.18198529411764705},{"$f":"TREND(L1202:L1203,B1202:B1203,B1243)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1258,3)*AnnualFactor","v":49450.846408363825},{"$f":"INDEX(ModelData1B,A1258,3)*AnnualFactor","v":45119.385409091083},{"$f":"INDEX(ModelData1NB,A1258,5)","v":1.5459854014598542},{"$f":"INDEX(ModelData1B,A1258,5)","v":1.5983999999999998},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1258,1)),INDEX(ModelData1NB,A1258,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1258,1)),INDEX(ModelData1B,A1258,1)*AnnualFactor,1)","v":1},{"$f":"C1264*E1264/G1264","v":76450.286637163939},{"$f":"D1264*F1264/H1264","v":72118.825637891176},{"$f":"INDEX(ModelData1NB,A1258,6)","v":0.1970802919708029},{"$f":"INDEX(ModelData1B,A1258,6)","v":0.12},{"$f":"(I1264*(K1264*ValTimeTruck+(1-K1264)*ValTimeAuto)-J1264*(L1264*ValTimeTruck+(1-L1264)*ValTimeAuto))*MIN(G1264,H1264)*(1+TTUprater)^($B1264-YearCurrent)","v":149893.84377775271},{"$f":"IF(AND(H1264>G1264,Induced=\"Y\"),(I1264*(K1264*ValTimeTruck+(1-K1264)*ValTimeAuto)-J1264*(L1264*ValTimeTruck+(1-L1264)*ValTimeAuto))*(H1264-G1264)*0.5,0)*(1+TTUprater)^($B1264-YearCurrent)","v":0},{"$f":"SUM(M1264:N1264)","v":149893.84377775271},{"$f":"O1264/(1+DiscRate)^(B1264-YearCurrent)","v":122358.02643478858},null,{"$f":"(I1264-J1264)*MIN(G1264,H1264)","v":4331.4609992727637}]
[null,2031,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1278)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":64395.580732363742},0,{"$f":"TREND(E1264:E1265,B1264:B1265,B1278)","v":1.5459854014598542},{"$f":"TREND(F1264:F1265,B1264:B1265,B1278)","v":1.5983999999999998},{"$f":"TREND(G1264:G1265,B1264:B1265,B1278)","v":1},{"$f":"TREND(H1264:H1265,B1264:B1265,B1278)","v":1},99554.627730763808,0,{"$f":"TREND(K1264:K1265,B1264:B1265,B1278)","v":0.1970802919708029},{"$f":"TREND(L1264:L1265,B1264:B1265,B1278)","v":0.12},1848082.6952180916,0,1848082.6952180916,716718.33203134197,null,99554.627730763808]
[null,2046,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1293)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":84774.763901454397},0,{"$f":"TREND(E1264:E1265,B1264:B1265,B1293)","v":1.5459854014598542},{"$f":"TREND(F1264:F1265,B1264:B1265,B1293)","v":1.5983999999999998},{"$f":"TREND(G1264:G1265,B1264:B1265,B1293)","v":1},{"$f":"TREND(H1264:H1265,B1264:B1265,B1293)","v":1},131060.54740385433,0,{"$f":"TREND(K1264:K1265,B1264:B1265,B1293)","v":0.1970802919708029},{"$f":"TREND(L1264:L1265,B1264:B1265,B1293)","v":0.12},2432942.9500546157,0,2432942.9500546157,341981.31065877608,null,131060.54740385433]
[null,2065,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1312)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"TREND(E1264:E1265,B1264:B1265,B1312)","v":1.5459854014598542},{"$f":"TREND(F1264:F1265,B1264:B1265,B1312)","v":1.5983999999999998},{"$f":"TREND(G1264:G1265,B1264:B1265,B1312)","v":1},{"$f":"TREND(H1264:H1265,B1264:B1265,B1312)","v":1},0,0,{"$f":"TREND(K1264:K1265,B1264:B1265,B1312)","v":0.1970802919708029},{"$f":"TREND(L1264:L1265,B1264:B1265,B1312)","v":0.12},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1329)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1329)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"TREND(E1326:E1327,B1326:B1327,B1329)","v":1},{"$f":"TREND(F1326:F1327,B1326:B1327,B1329)","v":1.4623999999999999},{"$f":"TREND(G1326:G1327,B1326:B1327,B1329)","v":1},{"$f":"TREND(H1326:H1327,B1326:B1327,B1329)","v":1},{"$f":"C1329*E1329/G1329","v":0},{"$f":"D1329*F1329/H1329","v":0},{"$f":"TREND(K1326:K1327,B1326:B1327,B1329)","v":1},{"$f":"TREND(L1326:L1327,B1326:B1327,B1329)","v":0.32},{"$f":"(I1329*(K1329*ValTimeTruck+(1-K1329)*ValTimeAuto)-J1329*(L1329*ValTimeTruck+(1-L1329)*ValTimeAuto))*MIN(G1329,H1329)*(1+TTUprater)^($B1329-YearCurrent)","v":0},{"$f":"IF(AND(H1329>G1329,Induced=\"Y\"),(I1329*(K1329*ValTimeTruck+(1-K1329)*ValTimeAuto)-J1329*(L1329*ValTimeTruck+(1-L1329)*ValTimeAuto))*(H1329-G1329)*0.5,0)*(1+TTUprater)^($B1329-YearCurrent)","v":0},{"$f":"SUM(M1329:N1329)","v":0},{"$f":"O1329/(1+DiscRate)^(B1329-YearCurrent)","v":0},null,{"$f":"(I1329-J1329)*MIN(G1329,H1329)","v":0}]
[null,2039,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1348)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"TREND(E1326:E1327,B1326:B1327,B1348)","v":1},{"$f":"TREND(F1326:F1327,B1326:B1327,B1348)","v":1.4623999999999999},{"$f":"TREND(G1326:G1327,B1326:B1327,B1348)","v":1},{"$f":"TREND(H1326:H1327,B1326:B1327,B1348)","v":1},0,0,{"$f":"TREND(K1326:K1327,B1326:B1327,B1348)","v":1},{"$f":"TREND(L1326:L1327,B1326:B1327,B1348)","v":0.32},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1363)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"TREND(E1326:E1327,B1326:B1327,B1363)","v":1},{"$f":"TREND(F1326:F1327,B1326:B1327,B1363)","v":1.4623999999999999},{"$f":"TREND(G1326:G1327,B1326:B1327,B1363)","v":1},{"$f":"TREND(H1326:H1327,B1326:B1327,B1363)","v":1},0,0,{"$f":"TREND(K1326:K1327,B1326:B1327,B1363)","v":1},{"$f":"TREND(L1326:L1327,B1326:B1327,B1363)","v":0.32},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1398)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":82051.564335999545},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1398)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"TREND(E1388:E1389,B1388:B1389,B1398)","v":1.5459854014598542},{"$f":"TREND(F1388:F1389,B1388:B1389,B1398)","v":1.5983999999999998},{"$f":"TREND(G1388:G1389,B1388:B1389,B1398)","v":1},{"$f":"TREND(H1388:H1389,B1388:B1389,B1398)","v":1},126850.5206303993,0,{"$f":"TREND(K1388:K1389,B1388:B1389,B1398)","v":0.1970802919708029},{"$f":"TREND(L1388:L1389,B1388:B1389,B1398)","v":0.12},2354790.102680522,0,2354790.102680522,1197055.8818234827,null,126850.5206303993]
[null,2042,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1413)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":104245.27439418156},0,{"$f":"TREND(E1388:E1389,B1388:B1389,B1413)","v":1.5459854014598542},{"$f":"TREND(F1388:F1389,B1388:B1389,B1413)","v":1.5983999999999998},{"$f":"TREND(G1388:G1389,B1388:B1389,B1413)","v":1},{"$f":"TREND(H1388:H1389,B1388:B1389,B1413)","v":1},161161.67238458144,0,{"$f":"TREND(K1388:K1389,B1388:B1389,B1413)","v":0.1970802919708029},{"$f":"TREND(L1388:L1389,B1388:B1389,B1413)","v":0.12},2991725.2934924639,0,2991725.2934924639,551222.92469846725,null,161161.67238458144]
[null,2047,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1418)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":111643.17774690874},0,{"$f":"TREND(E1388:E1389,B1388:B1389,B1418)","v":1.5459854014598542},{"$f":"TREND(F1388:F1389,B1388:B1389,B1418)","v":1.5983999999999998},{"$f":"TREND(G1388:G1389,B1388:B1389,B1418)","v":1},{"$f":"TREND(H1388:H1389,B1388:B1389,B1418)","v":1},172598.72296930855,0,{"$f":"TREND(K1388:K1389,B1388:B1389,B1418)","v":0.1970802919708029},{"$f":"TREND(L1388:L1389,B1388:B1389,B1418)","v":0.12},3204037.0237631062,0,3204037.0237631062,420905.10706833121,null,172598.72296930855]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1391:P1439)","v":17463305.366559528},null,{"$f":"SUM(R1391:R1439)","v":4057210.4716668893}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2035,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1468)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":69611.30198690854},0,{"$f":"TREND(E1450:E1451,B1450:B1451,B1468)","v":1.5562499999999999},{"$f":"TREND(F1450:F1451,B1450:B1451,B1468)","v":1.6052},{"$f":"TREND(G1450:G1451,B1450:B1451,B1468)","v":1},{"$f":"TREND(H1450:H1451,B1450:B1451,B1468)","v":1},108332.5887171264,0,{"$f":"TREND(K1450:K1451,B1450:B1451,B1468)","v":0.18198529411764705},{"$f":"TREND(L1450:L1451,B1450:B1451,B1468)","v":0.11},1990591.4035983894,0,1990591.4035983894,588944.16846472677,null,108332.5887171264]
[null,2050,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1483)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":86066.258001454175},0,{"$f":"TREND(E1450:E1451,B1450:B1451,B1483)","v":1.5562499999999999},{"$f":"TREND(F1450:F1451,B1450:B1451,B1483)","v":1.6052},{"$f":"TREND(G1450:G1451,B1450:B1451,B1483)","v":1},{"$f":"TREND(H1450:H1451,B1450:B1451,B1483)","v":1},133940.61401476306,0,{"$f":"TREND(K1450:K1451,B1450:B1451,B1483)","v":0.18198529411764705},{"$f":"TREND(L1450:L1451,B1450:B1451,B1483)","v":0.11},2461134.1610848717,0,2461134.1610848717,263918.98053570319,null,133940.61401476306]
[null,2065,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1498)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"TREND(E1450:E1451,B1450:B1451,B1498)","v":1.5562499999999999},{"$f":"TREND(F1450:F1451,B1450:B1451,B1498)","v":1.6052},{"$f":"TREND(G1450:G1451,B1450:B1451,B1498)","v":1},{"$f":"TREND(H1450:H1451,B1450:B1451,B1498)","v":1},0,0,{"$f":"TREND(K1450:K1451,B1450:B1451,B1498)","v":0.18198529411764705},{"$f":"TREND(L1450:L1451,B1450:B1451,B1498)","v":0.11},0,0,0,0,null,0]
[]
[null,2024,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1519)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1519)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"TREND(E1512:E1513,B1512:B1513,B1519)","v":1.5772388059701492},{"$f":"TREND(F1512:F1513,B1512:B1513,B1519)","v":1.6188},{"$f":"TREND(G1512:G1513,B1512:B1513,B1519)","v":1},{"$f":"TREND(H1512:H1513,B1512:B1513,B1519)","v":1},0,0,{"$f":"TREND(K1512:K1513,B1512:B1513,B1519)","v":0.15111940298507462},{"$f":"TREND(L1512:L1513,B1512:B1513,B1519)","v":0.09},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1528)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":64766.426360000158},0,{"$f":"TREND(E1512:E1513,B1512:B1513,B1528)","v":1.5772388059701492},{"$f":"TREND(F1512:F1513,B1512:B1513,B1528)","v":1.6188},{"$f":"TREND(G1512:G1513,B1512:B1513,B1528)","v":1},{"$f":"TREND(H1512:H1513,B1512:B1513,B1528)","v":1},102152.12097900025,0,{"$f":"TREND(K1512:K1513,B1512:B1513,B1528)","v":0.15111940298507462},{"$f":"TREND(L1512:L1513,B1512:B1513,B1528)","v":0.09},1837613.7419619744,0,1837613.7419619744,622463.35178899055,null,102152.12097900025]
[null,2059,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1554)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"TREND(E1512:E1513,B1512:B1513,B1554)","v":1.5772388059701492},{"$f":"TREND(F1512:F1513,B1512:B1513,B1554)","v":1.6188},{"$f":"TREND(G1512:G1513,B1512:B1513,B1554)","v":1},{"$f":"TREND(H1512:H1513,B1512:B1513,B1554)","v":1},0,0,{"$f":"TREND(K1512:K1513,B1512:B1513,B1554)","v":0.15111940298507462},{"$f":"TREND(L1512:L1513,B1512:B1513,B1554)","v":0.09},0,0,0,0,null,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1568,3)*AnnualFactor","v":49430.002944000276},{"$f":"INDEX(ModelData1B,A1568,3)*AnnualFactor","v":45431.988000000245},{"$f":"INDEX(ModelData1NB,A1568,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A1568,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1568,1)),INDEX(ModelData1NB,A1568,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1568,1)),INDEX(ModelData1B,A1568,1)*AnnualFactor,1)","v":1},{"$f":"C1574*E1574/G1574","v":76925.442081600428},{"$f":"D1574*F1574/H1574","v":72927.427137600389},{"$f":"INDEX(ModelData1NB,A1568,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A1568,6)","v":0.11},{"$f":"(I1574*(K1574*ValTimeTruck+(1-K1574)*ValTimeAuto)-J1574*(L1574*ValTimeTruck+(1-L1574)*ValTimeAuto))*MIN(G1574,H1574)*(1+TTUprater)^($B1574-YearCurrent)","v":139084.06831357605},{"$f":"IF(AND(H1574>G1574,Induced=\"Y\"),(I1574*(K1574*ValTimeTruck+(1-K1574)*ValTimeAuto)-J1574*(L1574*ValTimeTruck+(1-L1574)*ValTimeAuto))*(H1574-G1574)*0.5,0)*(1+TTUprater)^($B1574-YearCurrent)","v":0},{"$f":"SUM(M1574:N1574)","v":139084.06831357605},{"$f":"O1574/(1+DiscRate)^(B1574-YearCurrent)","v":113534.02967371434},null,{"$f":"(I1574-J1574)*MIN(G1574,H1574)","v":3998.0149440000387}]
[null,2029,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1586)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":59540.685364363715},0,{"$f":"TREND(E1574:E1575,B1574:B1575,B1586)","v":1.5562499999999999},{"$f":"TREND(F1574:F1575,B1574:B1575,B1586)","v":1.6052},{"$f":"TREND(G1574:G1575,B1574:B1575,B1586)","v":1},{"$f":"TREND(H1574:H1575,B1574:B1575,B1586)","v":1},92660.191598291029,0,{"$f":"TREND(K1574:K1575,B1574:B1575,B1586)","v":0.18198529411764705},{"$f":"TREND(L1574:L1575,B1574:B1575,B1586)","v":0.11},1702613.987495142,0,1702613.987495142,755980.97241839883,null,92660.191598291029]
[null,2052,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1609)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"TREND(E1574:E1575,B1574:B1575,B1609)","v":1.5562499999999999},{"$f":"TREND(F1574:F1575,B1574:B1575,B1609)","v":1.6052},{"$f":"TREND(G1574:G1575,B1574:B1575,B1609)","v":1},{"$f":"TREND(H1574:H1575,B1574:B1575,B1609)","v":1},0,0,{"$f":"TREND(K1574:K1575,B1574:B1575,B1609)","v":0.18198529411764705},{"$f":"TREND(L1574:L1575,B1574:B1575,B1609)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1624)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"TREND(E1574:E1575,B1574:B1575,B1624)","v":1.5562499999999999},{"$f":"TREND(F1574:F1575,B1574:B1575,B1624)","v":1.6052},{"$f":"TREND(G1574:G1575,B1574:B1575,B1624)","v":1},{"$f":"TREND(H1574:H1575,B1574:B1575,B1624)","v":1},0,0,{"$f":"TREND(K1574:K1575,B1574:B1575,B1624)","v":0.18198529411764705},{"$f":"TREND(L1574:L1575,B1574:B1575,B1624)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1639)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1639)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"TREND(E1636:E1637,B1636:B1637,B1639)","v":1.5562499999999999},{"$f":"TREND(F1636:F1637,B1636:B1637,B1639)","v":1.6052},{"$f":"TREND(G1636:G1637,B1636:B1637,B1639)","v":1},{"$f":"TREND(H1636:H1637,B1636:B1637,B1639)","v":1},{"$f":"C1639*E1639/G1639","v":0},{"$f":"D1639*F1639/H1639","v":0},{"$f":"TREND(K1636:K1637,B1636:B1637,B1639)","v":0.18198529411764705},{"$f":"TREND(L1636:L1637,B1636:B1637,B1639)","v":0.11},{"$f":"(I1639*(K1639*ValTimeTruck+(1-K1639)*ValTimeAuto)-J1639*(L1639*ValTimeTruck+(1-L1639)*ValTimeAuto))*MIN(G1639,H1639)*(1+TTUprater)^($B1639-YearCurrent)","v":0},{"$f":"IF(AND(H1639>G1639,Induced=\"Y\"),(I1639*(K1639*ValTimeTruck+(1-K1639)*ValTimeAuto)-J1639*(L1639*ValTimeTruck+(1-L1639)*ValTimeAuto))*(H1639-G1639)*0.5,0)*(1+TTUprater)^($B1639-YearCurrent)","v":0},{"$f":"SUM(M1639:N1639)","v":0},{"$f":"O1639/(1+DiscRate)^(B1639-YearCurrent)","v":0},null,{"$f":"(I1639-J1639)*MIN(G1639,H1639)","v":0}]
[null,2026,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1645)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1645)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"TREND(E1636:E1637,B1636:B1637,B1645)","v":1.5562499999999999},{"$f":"TREND(F1636:F1637,B1636:B1637,B1645)","v":1.6052},{"$f":"TREND(G1636:G1637,B1636:B1637,B1645)","v":1},{"$f":"TREND(H1636:H1637,B1636:B1637,B1645)","v":1},0,0,{"$f":"TREND(K1636:K1637,B1636:B1637,B1645)","v":0.18198529411764705},{"$f":"TREND(L1636:L1637,B1636:B1637,B1645)","v":0.11},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1660)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":73021.595258181915},0,{"$f":"TREND(E1636:E1637,B1636:B1637,B1660)","v":1.5562499999999999},{"$f":"TREND(F1636:F1637,B1636:B1637,B1660)","v":1.6052},{"$f":"TREND(G1636:G1637,B1636:B1637,B1660)","v":1},{"$f":"TREND(H1636:H1637,B1636:B1637,B1660)","v":1},113639.8576205456,0,{"$f":"TREND(K1636:K1637,B1636:B1637,B1660)","v":0.18198529411764705},{"$f":"TREND(L1636:L1637,B1636:B1637,B1660)","v":0.11},2088111.4940978158,0,2088111.4940978158,411664.12313761545,null,113639.8576205456]
[null,2056,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1675)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"TREND(E1636:E1637,B1636:B1637,B1675)","v":1.5562499999999999},{"$f":"TREND(F1636:F1637,B1636:B1637,B1675)","v":1.6052},{"$f":"TREND(G1636:G1637,B1636:B1637,B1675)","v":1},{"$f":"TREND(H1636:H1637,B1636:B1637,B1675)","v":1},0,0,{"$f":"TREND(K1636:K1637,B1636:B1637,B1675)","v":0.18198529411764705},{"$f":"TREND(L1636:L1637,B1636:B1637,B1675)","v":0.11},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,{"$f":"B1702+1","v":2022},{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1703)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1703)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"TREND(E1698:E1699,B1698:B1699,B1703)","v":1.6099236641221373},{"$f":"TREND(F1698:F1699,B1698:B1699,B1703)","v":1.6392},{"$f":"TREND(G1698:G1699,B1698:B1699,B1703)","v":1},{"$f":"TREND(H1698:H1699,B1698:B1699,B1703)","v":1},0,0,{"$f":"TREND(K1698:K1699,B1698:B1699,B1703)","v":0.10305343511450381},{"$f":"TREND(L1698:L1699,B1698:B1699,B1703)","v":0.06},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1715)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":147863.21032363642},0,{"$f":"TREND(E1698:E1699,B1698:B1699,B1715)","v":1.6099236641221373},{"$f":"TREND(F1698:F1699,B1698:B1699,B1715)","v":1.6392},{"$f":"TREND(G1698:G1699,B1698:B1699,B1715)","v":1},{"$f":"TREND(H1698:H1699,B1698:B1699,B1715)","v":1},238048.48135309099,0,{"$f":"TREND(K1698:K1699,B1698:B1699,B1715)","v":0.10305343511450381},{"$f":"TREND(L1698:L1699,B1698:B1699,B1715)","v":0.06},4139226.9713751012,0,4139226.9713751012,1310373.2554556774,null,238048.48135309099]
[null,2049,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1730)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":174034.62016909104},0,{"$f":"TREND(E1698:E1699,B1698:B1699,B1730)","v":1.6099236641221373},{"$f":"TREND(F1698:F1699,B1698:B1699,B1730)","v":1.6392},{"$f":"TREND(G1698:G1699,B1698:B1699,B1730)","v":1},{"$f":"TREND(H1698:H1699,B1698:B1699,B1730)","v":1},280182.45338672749,0,{"$f":"TREND(K1698:K1699,B1698:B1699,B1730)","v":0.10305343511450381},{"$f":"TREND(L1698:L1699,B1698:B1699,B1730)","v":0.06},4871859.5530302078,0,4871859.5530302078,559002.65932712622,null,280182.45338672749]
[null,2064,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1745)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"TREND(E1698:E1699,B1698:B1699,B1745)","v":1.6099236641221373},{"$f":"TREND(F1698:F1699,B1698:B1699,B1745)","v":1.6392},{"$f":"TREND(G1698:G1699,B1698:B1699,B1745)","v":1},{"$f":"TREND(H1698:H1699,B1698:B1699,B1745)","v":1},0,0,{"$f":"TREND(K1698:K1699,B1698:B1699,B1745)","v":0.10305343511450381},{"$f":"TREND(L1698:L1699,B1698:B1699,B1745)","v":0.06},0,0,0,0,null,0]
[]
[null,2037,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1780)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3215.5943605538341},0,{"$f":"TREND(E1760:E1761,B1760:B1761,B1780)","v":1},{"$f":"TREND(F1760:F1761,B1760:B1761,B1780)","v":1.5916000000000001},{"$f":"TREND(G1760:G1761,B1760:B1761,B1780)","v":1},{"$f":"TREND(H1760:H1761,B1760:B1761,B1780)","v":1},3215.5943605538341,0,{"$f":"TREND(K1760:K1761,B1760:B1761,B1780)","v":1},{"$f":"TREND(L1760:L1761,B1760:B1761,B1780)","v":0.13},91965.998711839668,0,91965.998711839668,23765.761679895139,null,3215.5943605538341]
[null,2042,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1785)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3460.6602092345129},0,{"$f":"TREND(E1760:E1761,B1760:B1761,B1785)","v":1},{"$f":"TREND(F1760:F1761,B1760:B1761,B1785)","v":1.5916000000000001},{"$f":"TREND(G1760:G1761,B1760:B1761,B1785)","v":1},{"$f":"TREND(H1760:H1761,B1760:B1761,B1785)","v":1},3460.6602092345129,0,{"$f":"TREND(K1760:K1761,B1760:B1761,B1785)","v":1},{"$f":"TREND(L1760:L1761,B1760:B1761,B1785)","v":0.13},98974.88198410708,0,98974.88198410708,18236.040600932458,null,3460.6602092345129]
[null,2063,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1806)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"TREND(E1760:E1761,B1760:B1761,B1806)","v":1},{"$f":"TREND(F1760:F1761,B1760:B1761,B1806)","v":1.5916000000000001},{"$f":"TREND(G1760:G1761,B1760:B1761,B1806)","v":1},{"$f":"TREND(H1760:H1761,B1760:B1761,B1806)","v":1},0,0,{"$f":"TREND(K1760:K1761,B1760:B1761,B1806)","v":1},{"$f":"TREND(L1760:L1761,B1760:B1761,B1806)","v":0.13},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A1815)+1","v":30},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1816,1)),\"Not Used\",INDEX(ModelGroup,A1816,1))","v":"7S3369"}]
[null,2030,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1835)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"TREND(E1822:E1823,B1822:B1823,B1835)","v":1},{"$f":"TREND(F1822:F1823,B1822:B1823,B1835)","v":1.6052},{"$f":"TREND(G1822:G1823,B1822:B1823,B1835)","v":1},{"$f":"TREND(H1822:H1823,B1822:B1823,B1835)","v":1},0,0,{"$f":"TREND(K1822:K1823,B1822:B1823,B1835)","v":1},{"$f":"TREND(L1822:L1823,B1822:B1823,B1835)","v":0.11},{"$f":"(I1835*(K1835*ValTimeTruck+(1-K1835)*ValTimeAuto)-J1835*(L1835*ValTimeTruck+(1-L1835)*ValTimeAuto))*MIN(G1835,H1835)*(1+TTUprater)^(B1835-YearCurrent)","v":0},{"$f":"IF(AND(H1835>G1835,Induced=\"Y\"),(I1835*(K1835*ValTimeTruck+(1-K1835)*ValTimeAuto)-J1835*(L1835*ValTimeTruck+(1-L1835)*ValTimeAuto))*(H1835-G1835)*0.5,0)*(1+TTUprater)^(B1835-YearCurrent)","v":0},0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1850)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1318.5406557587921},0,{"$f":"TREND(E1822:E1823,B1822:B1823,B1850)","v":1},{"$f":"TREND(F1822:F1823,B1822:B1823,B1850)","v":1.6052},{"$f":"TREND(G1822:G1823,B1822:B1823,B1850)","v":1},{"$f":"TREND(H1822:H1823,B1822:B1823,B1850)","v":1},1318.5406557587921,0,{"$f":"TREND(K1822:K1823,B1822:B1823,B1850)","v":1},{"$f":"TREND(L1822:L1823,B1822:B1823,B1850)","v":0.11},37710.262754701456,0,37710.262754701456,5671.7069496346567,null,1318.5406557587921]
[null,2059,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1864)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"TREND(E1822:E1823,B1822:B1823,B1864)","v":1},{"$f":"TREND(F1822:F1823,B1822:B1823,B1864)","v":1.6052},{"$f":"TREND(G1822:G1823,B1822:B1823,B1864)","v":1},{"$f":"TREND(H1822:H1823,B1822:B1823,B1864)","v":1},0,0,{"$f":"TREND(K1822:K1823,B1822:B1823,B1864)","v":1},{"$f":"TREND(L1822:L1823,B1822:B1823,B1864)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1871)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"TREND(E1822:E1823,B1822:B1823,B1871)","v":1},{"$f":"TREND(F1822:F1823,B1822:B1823,B1871)","v":1.6052},{"$f":"TREND(G1822:G1823,B1822:B1823,B1871)","v":1},{"$f":"TREND(H1822:H1823,B1822:B1823,B1871)","v":1},0,0,{"$f":"TREND(K1822:K1823,B1822:B1823,B1871)","v":1},{"$f":"TREND(L1822:L1823,B1822:B1823,B1871)","v":0.11},0,0,0,0,null,0]
[]
[null,2038,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1905)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"TREND(E1884:E1885,B1884:B1885,B1905)","v":1},{"$f":"TREND(F1884:F1885,B1884:B1885,B1905)","v":1.6052},{"$f":"TREND(G1884:G1885,B1884:B1885,B1905)","v":1},{"$f":"TREND(H1884:H1885,B1884:B1885,B1905)","v":1},0,0,{"$f":"TREND(K1884:K1885,B1884:B1885,B1905)","v":1},{"$f":"TREND(L1884:L1885,B1884:B1885,B1905)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1923)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"TREND(E1884:E1885,B1884:B1885,B1923)","v":1},{"$f":"TREND(F1884:F1885,B1884:B1885,B1923)","v":1.6052},{"$f":"TREND(G1884:G1885,B1884:B1885,B1923)","v":1},{"$f":"TREND(H1884:H1885,B1884:B1885,B1923)","v":1},0,0,{"$f":"TREND(K1884:K1885,B1884:B1885,B1923)","v":1},{"$f":"TREND(L1884:L1885,B1884:B1885,B1923)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1887:P1935)","v":-55671.748515805768},null,{"$f":"SUM(R1887:R1935)","v":2751.3053012945538}]
[null,2026,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1955)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1955)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"TREND(E1946:E1947,B1946:B1947,B1955)","v":1.6099236641221373},{"$f":"TREND(F1946:F1947,B1946:B1947,B1955)","v":1.6392},{"$f":"TREND(G1946:G1947,B1946:B1947,B1955)","v":1},{"$f":"TREND(H1946:H1947,B1946:B1947,B1955)","v":1},0,0,{"$f":"TREND(K1946:K1947,B1946:B1947,B1955)","v":0.10305343511450381},{"$f":"TREND(L1946:L1947,B1946:B1947,B1955)","v":0.06},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1956)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1956)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"TREND(E1946:E1947,B1946:B1947,B1956)","v":1.6099236641221373},{"$f":"TREND(F1946:F1947,B1946:B1947,B1956)","v":1.6392},{"$f":"TREND(G1946:G1947,B1946:B1947,B1956)","v":1},{"$f":"TREND(H1946:H1947,B1946:B1947,B1956)","v":1},0,0,{"$f":"TREND(K1946:K1947,B1946:B1947,B1956)","v":0.10305343511450381},{"$f":"TREND(L1946:L1947,B1946:B1947,B1956)","v":0.06},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1981)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":60051.244497454725},0,{"$f":"TREND(E1946:E1947,B1946:B1947,B1981)","v":1.6099236641221373},{"$f":"TREND(F1946:F1947,B1946:B1947,B1981)","v":1.6392},{"$f":"TREND(G1946:G1947,B1946:B1947,B1981)","v":1},{"$f":"TREND(H1946:H1947,B1946:B1947,B1981)","v":1},96677.919576436645,0,{"$f":"TREND(K1946:K1947,B1946:B1947,B1981)","v":0.10305343511450381},{"$f":"TREND(L1946:L1947,B1946:B1947,B1981)","v":0.06},1681051.901581574,0,1681051.901581574,157452.26166295912,null,96677.919576436645]
[null,2062,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1991)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"TREND(E1946:E1947,B1946:B1947,B1991)","v":1.6099236641221373},{"$f":"TREND(F1946:F1947,B1946:B1947,B1991)","v":1.6392},{"$f":"TREND(G1946:G1947,B1946:B1947,B1991)","v":1},{"$f":"TREND(H1946:H1947,B1946:B1947,B1991)","v":1},0,0,{"$f":"TREND(K1946:K1947,B1946:B1947,B1991)","v":0.10305343511450381},{"$f":"TREND(L1946:L1947,B1946:B1947,B1991)","v":0.06},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2035,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2026)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":7043.4640636363765},0,{"$f":"TREND(E2008:E2009,B2008:B2009,B2026)","v":1},{"$f":"TREND(F2008:F2009,B2008:B2009,B2026)","v":1.6188},{"$f":"TREND(G2008:G2009,B2008:B2009,B2026)","v":1},{"$f":"TREND(H2008:H2009,B2008:B2009,B2026)","v":1},7043.4640636363765,0,{"$f":"TREND(K2008:K2009,B2008:B2009,B2026)","v":1},{"$f":"TREND(L2008:L2009,B2008:B2009,B2026)","v":0.09},201443.07222000038,0,201443.07222000038,59599.736262863873,null,7043.4640636363765]
[null,2050,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2041)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":9356.9701090909657},0,{"$f":"TREND(E2008:E2009,B2008:B2009,B2041)","v":1},{"$f":"TREND(F2008:F2009,B2008:B2009,B2041)","v":1.6188},{"$f":"TREND(G2008:G2009,B2008:B2009,B2041)","v":1},{"$f":"TREND(H2008:H2009,B2008:B2009,B2041)","v":1},9356.9701090909657,0,{"$f":"TREND(K2008:K2009,B2008:B2009,B2041)","v":1},{"$f":"TREND(L2008:L2009,B2008:B2009,B2041)","v":0.09},267609.34512000164,0,267609.34512000164,28697.007527117257,null,9356.9701090909657]
[null,2051,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2042)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":9511.2038454545545},0,{"$f":"TREND(E2008:E2009,B2008:B2009,B2042)","v":1},{"$f":"TREND(F2008:F2009,B2008:B2009,B2042)","v":1.6188},{"$f":"TREND(G2008:G2009,B2008:B2009,B2042)","v":1},{"$f":"TREND(H2008:H2009,B2008:B2009,B2042)","v":1},9511.2038454545545,0,{"$f":"TREND(K2008:K2009,B2008:B2009,B2042)","v":1},{"$f":"TREND(L2008:L2009,B2008:B2009,B2042)","v":0.09},272020.42998000025,0,272020.42998000025,27261.709236988434,null,9511.2038454545545]
[]
[null,2031,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2084)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,{"$f":"TREND(E2070:E2071,B2070:B2071,B2084)","v":1},{"$f":"TREND(F2070:F2071,B2070:B2071,B2084)","v":1.6052},{"$f":"TREND(G2070:G2071,B2070:B2071,B2084)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2084)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2084)","v":1},{"$f":"TREND(L2070:L2071,B2070:B2071,B2084)","v":0.11},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2096)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":11151.271950000082},0,{"$f":"TREND(E2070:E2071,B2070:B2071,B2096)","v":1},{"$f":"TREND(F2070:F2071,B2070:B2071,B2096)","v":1.6052},{"$f":"TREND(G2070:G2071,B2070:B2071,B2096)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2096)","v":1},11151.271950000082,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2096)","v":1},{"$f":"TREND(L2070:L2071,B2070:B2071,B2096)","v":0.11},318926.37777000235,0,318926.37777000235,54917.684854457955,null,11151.271950000082]
[null,2058,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2111)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,{"$f":"TREND(E2070:E2071,B2070:B2071,B2111)","v":1},{"$f":"TREND(F2070:F2071,B2070:B2071,B2111)","v":1.6052},{"$f":"TREND(G2070:G2071,B2070:B2071,B2111)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2111)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2111)","v":1},{"$f":"TREND(L2070:L2071,B2070:B2071,B2111)","v":0.11},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A2125)+1","v":35},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2126,1)),\"Not Used\",INDEX(ModelGroup,A2126,1))","v":"1S0447"}]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2032,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2147)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":85512.137352727354},0,{"$f":"TREND(E2132:E2133,B2132:B2133,B2147)","v":1.6099236641221373},{"$f":"TREND(F2132:F2133,B2132:B2133,B2147)","v":1.6392},{"$f":"TREND(G2132:G2133,B2132:B2133,B2147)","v":1},{"$f":"TREND(H2132:H2133,B2132:B2133,B2147)","v":1},137668.01349381829,0,{"$f":"TREND(K2132:K2133,B2132:B2133,B2147)","v":0.10305343511450381},{"$f":"TREND(L2132:L2133,B2132:B2133,B2147)","v":0.06},2393794.5384495724,0,2393794.5384495724,867621.30230266706,null,137668.01349381829]
[null,2047,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2162)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":101019.32428000029},0,{"$f":"TREND(E2132:E2133,B2132:B2133,B2162)","v":1.6099236641221373},{"$f":"TREND(F2132:F2133,B2132:B2133,B2162)","v":1.6392},{"$f":"TREND(G2132:G2133,B2132:B2133,B2162)","v":1},{"$f":"TREND(H2132:H2133,B2132:B2133,B2162)","v":1},162633.40069200046,0,{"$f":"TREND(K2132:K2133,B2132:B2133,B2162)","v":0.10305343511450381},{"$f":"TREND(L2132:L2133,B2132:B2133,B2162)","v":0.06},2827896.8837120095,0,2827896.8837120095,371492.66122369497,null,162633.40069200046]
[null,2066,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2181)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},0,{"$f":"TREND(E2132:E2133,B2132:B2133,B2181)","v":1.6099236641221373},{"$f":"TREND(F2132:F2133,B2132:B2133,B2181)","v":1.6392},{"$f":"TREND(G2132:G2133,B2132:B2133,B2181)","v":1},{"$f":"TREND(H2132:H2133,B2132:B2133,B2181)","v":1},0,0,{"$f":"TREND(K2132:K2133,B2132:B2133,B2181)","v":0.10305343511450381},{"$f":"TREND(L2132:L2133,B2132:B2133,B2181)","v":0.06},0,0,0,0,null,0]
[]
[null,2025,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2202)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},{"$f":"MAX(TREND(D2194:D2195,B2194:B2195,B2202)*INDEX(matCost,ROW()-ROW($A2196),A2188),0)","v":0},{"$f":"TREND(E2194:E2195,B2194:B2195,B2202)","v":1},{"$f":"TREND(F2194:F2195,B2194:B2195,B2202)","v":1.5371999999999999},{"$f":"TREND(G2194:G2195,B2194:B2195,B2202)","v":1},{"$f":"TREND(H2194:H2195,B2194:B2195,B2202)","v":1},0,0,{"$f":"TREND(K2194:K2195,B2194:B2195,B2202)","v":1},{"$f":"TREND(L2194:L2195,B2194:B2195,B2202)","v":0.21},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2217)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":11796.029451818205},0,{"$f":"TREND(E2194:E2195,B2194:B2195,B2217)","v":1},{"$f":"TREND(F2194:F2195,B2194:B2195,B2217)","v":1.5371999999999999},{"$f":"TREND(G2194:G2195,B2194:B2195,B2217)","v":1},{"$f":"TREND(H2194:H2195,B2194:B2195,B2217)","v":1},11796.029451818205,0,{"$f":"TREND(K2194:K2195,B2194:B2195,B2217)","v":1},{"$f":"TREND(L2194:L2195,B2194:B2195,B2217)","v":0.21},337366.44232200069,0,337366.44232200069,71166.399553088311,null,11796.029451818205]
[null,2055,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2232)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,{"$f":"TREND(E2194:E2195,B2194:B2195,B2232)","v":1},{"$f":"TREND(F2194:F2195,B2194:B2195,B2232)","v":1.5371999999999999},{"$f":"TREND(G2194:G2195,B2194:B2195,B2232)","v":1},{"$f":"TREND(H2194:H2195,B2194:B2195,B2232)","v":1},0,0,{"$f":"TREND(K2194:K2195,B2194:B2195,B2232)","v":1},{"$f":"TREND(L2194:L2195,B2194:B2195,B2232)","v":0.21},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2245)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,{"$f":"TREND(E2194:E2195,B2194:B2195,B2245)","v":1},{"$f":"TREND(F2194:F2195,B2194:B2195,B2245)","v":1.5371999999999999},{"$f":"TREND(G2194:G2195,B2194:B2195,B2245)","v":1},{"$f":"TREND(H2194:H2195,B2194:B2195,B2245)","v":1},0,0,{"$f":"TREND(K2194:K2195,B2194:B2195,B2245)","v":1},{"$f":"TREND(L2194:L2195,B2194:B2195,B2245)","v":0.21},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2267)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":60465.780014545657},0,{"$f":"TREND(E2256:E2257,B2256:B2257,B2267)","v":1.5562499999999999},{"$f":"TREND(F2256:F2257,B2256:B2257,B2267)","v":1.6052},{"$f":"TREND(G2256:G2257,B2256:B2257,B2267)","v":1},{"$f":"TREND(H2256:H2257,B2256:B2257,B2267)","v":1},94099.87014763667,0,{"$f":"TREND(K2256:K2257,B2256:B2257,B2267)","v":0.18198529411764705},{"$f":"TREND(L2256:L2257,B2256:B2257,B2267)","v":0.11},1729067.8161925762,0,1729067.8161925762,821467.66393870872,null,94099.87014763667]
[null,2043,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2282)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":75087.557905454887},0,{"$f":"TREND(E2256:E2257,B2256:B2257,B2282)","v":1.5562499999999999},{"$f":"TREND(F2256:F2257,B2256:B2257,B2282)","v":1.6052},{"$f":"TREND(G2256:G2257,B2256:B2257,B2282)","v":1},{"$f":"TREND(H2256:H2257,B2256:B2257,B2282)","v":1},116855.01199036416,0,{"$f":"TREND(K2256:K2257,B2256:B2257,B2282)","v":0.18198529411764705},{"$f":"TREND(L2256:L2257,B2256:B2257,B2282)","v":0.11},2147189.3646222078,0,2147189.3646222078,369736.33123003924,null,116855.01199036416]
[null,2050,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2289)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":81911.054254545597},0,{"$f":"TREND(E2256:E2257,B2256:B2257,B2289)","v":1.5562499999999999},{"$f":"TREND(F2256:F2257,B2256:B2257,B2289)","v":1.6052},{"$f":"TREND(G2256:G2257,B2256:B2257,B2289)","v":1},{"$f":"TREND(H2256:H2257,B2256:B2257,B2289)","v":1},127474.07818363658,0,{"$f":"TREND(K2256:K2257,B2256:B2257,B2289)","v":0.18198529411764705},{"$f":"TREND(L2256:L2257,B2256:B2257,B2289)","v":0.11},2342312.7538893619,0,2342312.7538893619,251177.20272094422,null,127474.07818363658]
[null,2064,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2303)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},0,{"$f":"TREND(E2256:E2257,B2256:B2257,B2303)","v":1.5562499999999999},{"$f":"TREND(F2256:F2257,B2256:B2257,B2303)","v":1.6052},{"$f":"TREND(G2256:G2257,B2256:B2257,B2303)","v":1},{"$f":"TREND(H2256:H2257,B2256:B2257,B2303)","v":1},0,0,{"$f":"TREND(K2256:K2257,B2256:B2257,B2303)","v":0.18198529411764705},{"$f":"TREND(L2256:L2257,B2256:B2257,B2303)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"B2321+1","v":2021},{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2322)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},{"$f":"MAX(TREND(D2318:D2319,B2318:B2319,B2322)*INDEX(matCost,ROW()-ROW($A2320),A2312),0)","v":0},{"$f":"TREND(E2318:E2319,B2318:B2319,B2322)","v":1},{"$f":"TREND(F2318:F2319,B2318:B2319,B2322)","v":1.6392},{"$f":"TREND(G2318:G2319,B2318:B2319,B2322)","v":1},{"$f":"TREND(H2318:H2319,B2318:B2319,B2322)","v":1},{"$f":"C2322*E2322/G2322","v":0},{"$f":"D2322*F2322/H2322","v":0},{"$f":"TREND(K2318:K2319,B2318:B2319,B2322)","v":1},{"$f":"TREND(L2318:L2319,B2318:B2319,B2322)","v":5.9999999999999991E-2},0,0,{"$f":"SUM(M2322:N2322)","v":0},0,null,0]
[null,2036,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2337)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":9156.756327272713},0,{"$f":"TREND(E2318:E2319,B2318:B2319,B2337)","v":1},{"$f":"TREND(F2318:F2319,B2318:B2319,B2337)","v":1.6392},{"$f":"TREND(G2318:G2319,B2318:B2319,B2337)","v":1},{"$f":"TREND(H2318:H2319,B2318:B2319,B2337)","v":1},9156.756327272713,0,{"$f":"TREND(K2318:K2319,B2318:B2319,B2337)","v":1},{"$f":"TREND(L2318:L2319,B2318:B2319,B2337)","v":5.9999999999999991E-2},261883.23095999961,0,261883.23095999961,72412.89563624216,null,9156.756327272713]
[null,2046,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2347)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":10341.621981818171},0,{"$f":"TREND(E2318:E2319,B2318:B2319,B2347)","v":1},{"$f":"TREND(F2318:F2319,B2318:B2319,B2347)","v":1.6392},{"$f":"TREND(G2318:G2319,B2318:B2319,B2347)","v":1},{"$f":"TREND(H2318:H2319,B2318:B2319,B2347)","v":1},10341.621981818171,0,{"$f":"TREND(K2318:K2319,B2318:B2319,B2347)","v":1},{"$f":"TREND(L2318:L2319,B2318:B2319,B2347)","v":5.9999999999999991E-2},295770.38867999968,0,295770.38867999968,41574.318531624966,null,10341.621981818171]
[null,2057,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2358)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},0,{"$f":"TREND(E2318:E2319,B2318:B2319,B2358)","v":1},{"$f":"TREND(F2318:F2319,B2318:B2319,B2358)","v":1.6392},{"$f":"TREND(G2318:G2319,B2318:B2319,B2358)","v":1},{"$f":"TREND(H2318:H2319,B2318:B2319,B2358)","v":1},0,0,{"$f":"TREND(K2318:K2319,B2318:B2319,B2358)","v":1},{"$f":"TREND(L2318:L2319,B2318:B2319,B2358)","v":5.9999999999999991E-2},0,0,0,0,null,0]
[]
[null,2029,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2392)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"TREND(E2380:E2381,B2380:B2381,B2392)","v":1},{"$f":"TREND(F2380:F2381,B2380:B2381,B2392)","v":1.6052},{"$f":"TREND(G2380:G2381,B2380:B2381,B2392)","v":1},{"$f":"TREND(H2380:H2381,B2380:B2381,B2392)","v":1},0,0,{"$f":"TREND(K2380:K2381,B2380:B2381,B2392)","v":1},{"$f":"TREND(L2380:L2381,B2380:B2381,B2392)","v":0.11},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2406)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":66000.395000000019},0,{"$f":"TREND(E2380:E2381,B2380:B2381,B2406)","v":1},{"$f":"TREND(F2380:F2381,B2380:B2381,B2406)","v":1.6052},{"$f":"TREND(G2380:G2381,B2380:B2381,B2406)","v":1},{"$f":"TREND(H2380:H2381,B2380:B2381,B2406)","v":1},66000.395000000019,0,{"$f":"TREND(K2380:K2381,B2380:B2381,B2406)","v":1},{"$f":"TREND(L2380:L2381,B2380:B2381,B2406)","v":0.11},1887611.2970000007,0,1887611.2970000007,325038.15790087671,null,66000.395000000019]
[null,2060,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2423)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"TREND(E2380:E2381,B2380:B2381,B2423)","v":1},{"$f":"TREND(F2380:F2381,B2380:B2381,B2423)","v":1.6052},{"$f":"TREND(G2380:G2381,B2380:B2381,B2423)","v":1},{"$f":"TREND(H2380:H2381,B2380:B2381,B2423)","v":1},0,0,{"$f":"TREND(K2380:K2381,B2380:B2381,B2423)","v":1},{"$f":"TREND(L2380:L2381,B2380:B2381,B2423)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2428)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"TREND(E2380:E2381,B2380:B2381,B2428)","v":1},{"$f":"TREND(F2380:F2381,B2380:B2381,B2428)","v":1.6052},{"$f":"TREND(G2380:G2381,B2380:B2381,B2428)","v":1},{"$f":"TREND(H2380:H2381,B2380:B2381,B2428)","v":1},0,0,{"$f":"TREND(K2380:K2381,B2380:B2381,B2428)","v":1},{"$f":"TREND(L2380:L2381,B2380:B2381,B2428)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A2436,3)*AnnualFactor","v":63652.24201309101},{"$f":"INDEX(ModelData20B,A2436,3)*AnnualFactor","v":58503.898909091011},{"$f":"INDEX(ModelData20NB,A2436,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData20B,A2436,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2436,1)),INDEX(ModelData20NB,A2436,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2436,1)),INDEX(ModelData20B,A2436,1)*AnnualFactor,1)","v":1},{"$f":"C2443*E2443/G2443","v":99058.801632872885},{"$f":"D2443*F2443/H2443","v":93910.458528872885},{"$f":"INDEX(ModelData20NB,A2436,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A2436,6)","v":0.11},{"$f":"(I2443*(K2443*ValTimeTruck+(1-K2443)*ValTimeAuto)-J2443*(L2443*ValTimeTruck+(1-L2443)*ValTimeAuto))*MIN(G2443,H2443)*(1+TTUprater)^($B2443-YearCurrent)","v":179102.00787344994},{"$f":"IF(AND(H2443>G2443,Induced=\"Y\"),(I2443*(K2443*ValTimeTruck+(1-K2443)*ValTimeAuto)-J2443*(L2443*ValTimeTruck+(1-L2443)*ValTimeAuto))*(H2443-G2443)*0.5,0)*(1+TTUprater)^($B2443-YearCurrent)","v":0},{"$f":"SUM(M2443:N2443)","v":179102.00787344994},{"$f":"O2443/(1+DiscRate)^(B2443-YearCurrent)","v":37781.010361773908},null,{"$f":"(I2443-J2443)*MIN(G2443,H2443)","v":5148.3431039999996}]
[null,2039,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2464)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":62598.220549818361},0,{"$f":"TREND(E2442:E2443,B2442:B2443,B2464)","v":1.5562499999999999},{"$f":"TREND(F2442:F2443,B2442:B2443,B2464)","v":1.6052},{"$f":"TREND(G2442:G2443,B2442:B2443,B2464)","v":1},{"$f":"TREND(H2442:H2443,B2442:B2443,B2464)","v":1},97418.480730654817,0,{"$f":"TREND(K2442:K2443,B2442:B2443,B2464)","v":0.18198529411764705},{"$f":"TREND(L2442:L2443,B2442:B2443,B2464)","v":0.11},1790046.6756168245,0,1790046.6756168245,404037.10097229492,null,97418.480730654817]
[null,2053,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2478)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,{"$f":"TREND(E2442:E2443,B2442:B2443,B2478)","v":1.5562499999999999},{"$f":"TREND(F2442:F2443,B2442:B2443,B2478)","v":1.6052},{"$f":"TREND(G2442:G2443,B2442:B2443,B2478)","v":1},{"$f":"TREND(H2442:H2443,B2442:B2443,B2478)","v":1},0,0,{"$f":"TREND(K2442:K2443,B2442:B2443,B2478)","v":0.18198529411764705},{"$f":"TREND(L2442:L2443,B2442:B2443,B2478)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2493)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,{"$f":"TREND(E2442:E2443,B2442:B2443,B2493)","v":1.5562499999999999},{"$f":"TREND(F2442:F2443,B2442:B2443,B2493)","v":1.6052},{"$f":"TREND(G2442:G2443,B2442:B2443,B2493)","v":1},{"$f":"TREND(H2442:H2443,B2442:B2443,B2493)","v":1},0,0,{"$f":"TREND(K2442:K2443,B2442:B2443,B2493)","v":0.18198529411764705},{"$f":"TREND(L2442:L2443,B2442:B2443,B2493)","v":0.11},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A2497)+1","v":41},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2498,1)),\"Not Used\",INDEX(ModelGroup,A2498,1))","v":"9S3330"}]
[null,2036,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2523)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":56629.311999999918},0,{"$f":"TREND(E2504:E2505,B2504:B2505,B2523)","v":1.5562499999999999},{"$f":"TREND(F2504:F2505,B2504:B2505,B2523)","v":1.6052},{"$f":"TREND(G2504:G2505,B2504:B2505,B2523)","v":1},{"$f":"TREND(H2504:H2505,B2504:B2505,B2523)","v":1},88129.366799999872,0,{"$f":"TREND(K2504:K2505,B2504:B2505,B2523)","v":0.18198529411764705},{"$f":"TREND(L2504:L2505,B2504:B2505,B2523)","v":0.11},1619360.9146987477,0,1619360.9146987477,447766.78706625896,null,88129.366799999872]
[null,2042,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2529)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":62652.611549090827},0,{"$f":"TREND(E2504:E2505,B2504:B2505,B2529)","v":1.5562499999999999},{"$f":"TREND(F2504:F2505,B2504:B2505,B2529)","v":1.6052},{"$f":"TREND(G2504:G2505,B2504:B2505,B2529)","v":1},{"$f":"TREND(H2504:H2505,B2504:B2505,B2529)","v":1},97503.126723272595,0,{"$f":"TREND(K2504:K2505,B2504:B2505,B2529)","v":0.18198529411764705},{"$f":"TREND(L2504:L2505,B2504:B2505,B2529)","v":0.11},1791602.0301712509,0,1791602.0301712509,330101.20050622761,null,97503.126723272595]
[null,2061,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2548)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,{"$f":"TREND(E2504:E2505,B2504:B2505,B2548)","v":1.5562499999999999},{"$f":"TREND(F2504:F2505,B2504:B2505,B2548)","v":1.6052},{"$f":"TREND(G2504:G2505,B2504:B2505,B2548)","v":1},{"$f":"TREND(H2504:H2505,B2504:B2505,B2548)","v":1},0,0,{"$f":"TREND(K2504:K2505,B2504:B2505,B2548)","v":0.18198529411764705},{"$f":"TREND(L2504:L2505,B2504:B2505,B2548)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A2560,3)*AnnualFactor","v":273870.88672581851},{"$f":"INDEX(ModelData20B,A2560,3)*AnnualFactor","v":267452.03781818214},{"$f":"INDEX(ModelData20NB,A2560,5)","v":1.6441406249999999},{"$f":"INDEX(ModelData20B,A2560,5)","v":1.6596},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2560,1)),INDEX(ModelData20NB,A2560,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2560,1)),INDEX(ModelData20B,A2560,1)*AnnualFactor,1)","v":1},{"$f":"C2567*E2567/G2567","v":450282.25087069144},{"$f":"D2567*F2567/H2567","v":443863.40196305508},{"$f":"INDEX(ModelData20NB,A2560,6)","v":5.2734375E-2},{"$f":"INDEX(ModelData20B,A2560,6)","v":0.03},{"$f":"(I2567*(K2567*ValTimeTruck+(1-K2567)*ValTimeAuto)-J2567*(L2567*ValTimeTruck+(1-L2567)*ValTimeAuto))*MIN(G2567,H2567)*(1+TTUprater)^($B2567-YearCurrent)","v":233711.60509253945},{"$f":"IF(AND(H2567>G2567,Induced=\"Y\"),(I2567*(K2567*ValTimeTruck+(1-K2567)*ValTimeAuto)-J2567*(L2567*ValTimeTruck+(1-L2567)*ValTimeAuto))*(H2567-G2567)*0.5,0)*(1+TTUprater)^($B2567-YearCurrent)","v":0},{"$f":"SUM(M2567:N2567)","v":233711.60509253945},{"$f":"O2567/(1+DiscRate)^(B2567-YearCurrent)","v":49300.7346958782},null,{"$f":"(I2567-J2567)*MIN(G2567,H2567)","v":6418.8489076363621}]
[null,2034,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2583)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":251665.13915345538},0,{"$f":"TREND(E2566:E2567,B2566:B2567,B2583)","v":1.6441406249999999},{"$f":"TREND(F2566:F2567,B2566:B2567,B2583)","v":1.6596},{"$f":"TREND(G2566:G2567,B2566:B2567,B2583)","v":1},{"$f":"TREND(H2566:H2567,B2566:B2567,B2583)","v":1},413772.87917847408,0,{"$f":"TREND(K2566:K2567,B2566:B2567,B2583)","v":5.2734375E-2},{"$f":"TREND(L2566:L2567,B2566:B2567,B2583)","v":0.03},6934494.0319662746,0,6934494.0319662746,2195283.2213467332,null,413772.87917847408]
[null,2035,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2584)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":255366.09708218277},0,{"$f":"TREND(E2566:E2567,B2566:B2567,B2584)","v":1.6441406249999999},{"$f":"TREND(F2566:F2567,B2566:B2567,B2584)","v":1.6596},{"$f":"TREND(G2566:G2567,B2566:B2567,B2584)","v":1},{"$f":"TREND(H2566:H2567,B2566:B2567,B2584)","v":1},419857.77446051064,0,{"$f":"TREND(K2566:K2567,B2566:B2567,B2584)","v":5.2734375E-2},{"$f":"TREND(L2566:L2567,B2566:B2567,B2584)","v":0.03},7036471.8853775468,0,7036471.8853775468,2081838.1290946214,null,419857.77446051064]
[null,2050,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2599)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":310880.46601309162},0,{"$f":"TREND(E2566:E2567,B2566:B2567,B2599)","v":1.6441406249999999},{"$f":"TREND(F2566:F2567,B2566:B2567,B2599)","v":1.6596},{"$f":"TREND(G2566:G2567,B2566:B2567,B2599)","v":1},{"$f":"TREND(H2566:H2567,B2566:B2567,B2599)","v":1},511131.20369105571,0,{"$f":"TREND(K2566:K2567,B2566:B2567,B2599)","v":5.2734375E-2},{"$f":"TREND(L2566:L2567,B2566:B2567,B2599)","v":0.03},8566139.686546566,0,8566139.686546566,918587.40939309378,null,511131.20369105571]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2023,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2634)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},{"$f":"MAX(TREND(D2628:D2629,B2628:B2629,B2634)*INDEX(matCost,ROW()-ROW($A2630),A2622),0)","v":0},{"$f":"TREND(E2628:E2629,B2628:B2629,B2634)","v":1.5988636363636364},{"$f":"TREND(F2628:F2629,B2628:B2629,B2634)","v":1.6323999999999999},{"$f":"TREND(G2628:G2629,B2628:B2629,B2634)","v":1},{"$f":"TREND(H2628:H2629,B2628:B2629,B2634)","v":1},0,0,{"$f":"TREND(K2628:K2629,B2628:B2629,B2634)","v":0.11931818181818184},{"$f":"TREND(L2628:L2629,B2628:B2629,B2634)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2649)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":80209.265088000335},0,{"$f":"TREND(E2628:E2629,B2628:B2629,B2649)","v":1.5988636363636364},{"$f":"TREND(F2628:F2629,B2628:B2629,B2649)","v":1.6323999999999999},{"$f":"TREND(G2628:G2629,B2628:B2629,B2649)","v":1},{"$f":"TREND(H2628:H2629,B2628:B2629,B2649)","v":1},128243.67724865508,0,{"$f":"TREND(K2628:K2629,B2628:B2629,B2649)","v":0.11931818181818184},{"$f":"TREND(L2628:L2629,B2628:B2629,B2649)","v":7.0000000000000007E-2},2255995.7336906875,0,2255995.7336906875,544852.49332027056,null,128243.67724865508]
[null,2057,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2668)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,{"$f":"TREND(E2628:E2629,B2628:B2629,B2668)","v":1.5988636363636364},{"$f":"TREND(F2628:F2629,B2628:B2629,B2668)","v":1.6323999999999999},{"$f":"TREND(G2628:G2629,B2628:B2629,B2668)","v":1},{"$f":"TREND(H2628:H2629,B2628:B2629,B2668)","v":1},0,0,{"$f":"TREND(K2628:K2629,B2628:B2629,B2668)","v":0.11931818181818184},{"$f":"TREND(L2628:L2629,B2628:B2629,B2668)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2669)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,{"$f":"TREND(E2628:E2629,B2628:B2629,B2669)","v":1.5988636363636364},{"$f":"TREND(F2628:F2629,B2628:B2629,B2669)","v":1.6323999999999999},{"$f":"TREND(G2628:G2629,B2628:B2629,B2669)","v":1},{"$f":"TREND(H2628:H2629,B2628:B2629,B2669)","v":1},0,0,{"$f":"TREND(K2628:K2629,B2628:B2629,B2669)","v":0.11931818181818184},{"$f":"TREND(L2628:L2629,B2628:B2629,B2669)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2031,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2704)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"TREND(E2690:E2691,B2690:B2691,B2704)","v":1},{"$f":"TREND(F2690:F2691,B2690:B2691,B2704)","v":1.5983999999999998},{"$f":"TREND(G2690:G2691,B2690:B2691,B2704)","v":1},{"$f":"TREND(H2690:H2691,B2690:B2691,B2704)","v":1},0,0,{"$f":"TREND(K2690:K2691,B2690:B2691,B2704)","v":1},{"$f":"TREND(L2690:L2691,B2690:B2691,B2704)","v":0.11999999999999998},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2719)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"TREND(E2690:E2691,B2690:B2691,B2719)","v":1},{"$f":"TREND(F2690:F2691,B2690:B2691,B2719)","v":1.5983999999999998},{"$f":"TREND(G2690:G2691,B2690:B2691,B2719)","v":1},{"$f":"TREND(H2690:H2691,B2690:B2691,B2719)","v":1},0,0,{"$f":"TREND(K2690:K2691,B2690:B2691,B2719)","v":1},{"$f":"TREND(L2690:L2691,B2690:B2691,B2719)","v":0.11999999999999998},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2728)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"TREND(E2690:E2691,B2690:B2691,B2728)","v":1},{"$f":"TREND(F2690:F2691,B2690:B2691,B2728)","v":1.5983999999999998},{"$f":"TREND(G2690:G2691,B2690:B2691,B2728)","v":1},{"$f":"TREND(H2690:H2691,B2690:B2691,B2728)","v":1},0,0,{"$f":"TREND(K2690:K2691,B2690:B2691,B2728)","v":1},{"$f":"TREND(L2690:L2691,B2690:B2691,B2728)","v":0.11999999999999998},0,0,0,0,null,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2755)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"MAX(TREND(D2752:D2753,B2752:B2753,B2755)*INDEX(matCost,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"TREND(E2752:E2753,B2752:B2753,B2755)","v":1},{"$f":"TREND(F2752:F2753,B2752:B2753,B2755)","v":1.6459999999999999},{"$f":"TREND(G2752:G2753,B2752:B2753,B2755)","v":1},{"$f":"TREND(H2752:H2753,B2752:B2753,B2755)","v":1},{"$f":"C2755*E2755/G2755","v":0},{"$f":"D2755*F2755/H2755","v":0},{"$f":"TREND(K2752:K2753,B2752:B2753,B2755)","v":1},{"$f":"TREND(L2752:L2753,B2752:B2753,B2755)","v":0.05},{"$f":"(I2755*(K2755*ValTimeTruck+(1-K2755)*ValTimeAuto)-J2755*(L2755*ValTimeTruck+(1-L2755)*ValTimeAuto))*MIN(G2755,H2755)*(1+TTUprater)^($B2755-YearCurrent)","v":0},{"$f":"IF(AND(H2755>G2755,Induced=\"Y\"),(I2755*(K2755*ValTimeTruck+(1-K2755)*ValTimeAuto)-J2755*(L2755*ValTimeTruck+(1-L2755)*ValTimeAuto))*(H2755-G2755)*0.5,0)*(1+TTUprater)^($B2755-YearCurrent)","v":0},{"$f":"SUM(M2755:N2755)","v":0},{"$f":"O2755/(1+DiscRate)^(B2755-YearCurrent)","v":0},null,{"$f":"(I2755-J2755)*MIN(G2755,H2755)","v":0}]
[null,2037,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2772)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"TREND(E2752:E2753,B2752:B2753,B2772)","v":1},{"$f":"TREND(F2752:F2753,B2752:B2753,B2772)","v":1.6459999999999999},{"$f":"TREND(G2752:G2753,B2752:B2753,B2772)","v":1},{"$f":"TREND(H2752:H2753,B2752:B2753,B2772)","v":1},0,0,{"$f":"TREND(K2752:K2753,B2752:B2753,B2772)","v":1},{"$f":"TREND(L2752:L2753,B2752:B2753,B2772)","v":0.05},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2790)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"TREND(E2752:E2753,B2752:B2753,B2790)","v":1},{"$f":"TREND(F2752:F2753,B2752:B2753,B2790)","v":1.6459999999999999},{"$f":"TREND(G2752:G2753,B2752:B2753,B2790)","v":1},{"$f":"TREND(H2752:H2753,B2752:B2753,B2790)","v":1},0,0,{"$f":"TREND(K2752:K2753,B2752:B2753,B2790)","v":1},{"$f":"TREND(L2752:L2753,B2752:B2753,B2790)","v":0.05},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2824)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":53221.704703999683},{"$f":"MAX(TREND(D2814:D2815,B2814:B2815,B2824)*INDEX(matCost,ROW()-ROW($A2816),A2808),0)","v":0},{"$f":"TREND(E2814:E2815,B2814:B2815,B2824)","v":1.5562499999999999},{"$f":"TREND(F2814:F2815,B2814:B2815,B2824)","v":1.6052},{"$f":"TREND(G2814:G2815,B2814:B2815,B2824)","v":1},{"$f":"TREND(H2814:H2815,B2814:B2815,B2824)","v":1},82826.277945599504,0,{"$f":"TREND(K2814:K2815,B2814:B2815,B2824)","v":0.18198529411764705},{"$f":"TREND(L2814:L2815,B2814:B2815,B2824)","v":0.11},1521917.6318316509,0,1521917.6318316509,773665.7508289658,null,82826.277945599504]
[null,2033,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2830)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":59474.655138908885},0,{"$f":"TREND(E2814:E2815,B2814:B2815,B2830)","v":1.5562499999999999},{"$f":"TREND(F2814:F2815,B2814:B2815,B2830)","v":1.6052},{"$f":"TREND(G2814:G2815,B2814:B2815,B2830)","v":1},{"$f":"TREND(H2814:H2815,B2814:B2815,B2830)","v":1},92557.432059926941,0,{"$f":"TREND(K2814:K2815,B2814:B2815,B2830)","v":0.18198529411764705},{"$f":"TREND(L2814:L2815,B2814:B2815,B2830)","v":0.11},1700725.7998673229,0,1700725.7998673229,576094.66978035483,null,92557.432059926941]
[null,2048,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2845)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":75107.031226181425},0,{"$f":"TREND(E2814:E2815,B2814:B2815,B2845)","v":1.5562499999999999},{"$f":"TREND(F2814:F2815,B2814:B2815,B2845)","v":1.6052},{"$f":"TREND(G2814:G2815,B2814:B2815,B2845)","v":1},{"$f":"TREND(H2814:H2815,B2814:B2815,B2845)","v":1},116885.31734574484,0,{"$f":"TREND(K2814:K2815,B2814:B2815,B2845)","v":0.18198529411764705},{"$f":"TREND(L2814:L2815,B2814:B2815,B2845)","v":0.11},2147746.2199564907,0,2147746.2199564907,263685.26102369314,null,116885.31734574484]
[null,2063,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2860)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":0},0,{"$f":"TREND(E2814:E2815,B2814:B2815,B2860)","v":1.5562499999999999},{"$f":"TREND(F2814:F2815,B2814:B2815,B2860)","v":1.6052},{"$f":"TREND(G2814:G2815,B2814:B2815,B2860)","v":1},{"$f":"TREND(H2814:H2815,B2814:B2815,B2860)","v":1},0,0,{"$f":"TREND(K2814:K2815,B2814:B2815,B2860)","v":0.18198529411764705},{"$f":"TREND(L2814:L2815,B2814:B2815,B2860)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2879)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},{"$f":"MAX(TREND(D2876:D2877,B2876:B2877,B2879)*INDEX(matCost,ROW()-ROW($A2878),A2870),0)","v":87441.702818181831},{"$f":"TREND(E2876:E2877,B2876:B2877,B2879)","v":1.6211538461538459},{"$f":"TREND(F2876:F2877,B2876:B2877,B2879)","v":1.6459999999999999},{"$f":"TREND(G2876:G2877,B2876:B2877,B2879)","v":1},{"$f":"TREND(H2876:H2877,B2876:B2877,B2879)","v":1},{"$f":"C2879*E2879/G2879","v":0},{"$f":"D2879*F2879/H2879","v":143929.0428387273},{"$f":"TREND(K2876:K2877,B2876:B2877,B2879)","v":8.653846153846155E-2},{"$f":"TREND(L2876:L2877,B2876:B2877,B2879)","v":0.05},{"$f":"(I2879*(K2879*ValTimeTruck+(1-K2879)*ValTimeAuto)-J2879*(L2879*ValTimeTruck+(1-L2879)*ValTimeAuto))*MIN(G2879,H2879)*(1+TTUprater)^($B2879-YearCurrent)","v":-2407213.2414777144},{"$f":"IF(AND(H2879>G2879,Induced=\"Y\"),(I2879*(K2879*ValTimeTruck+(1-K2879)*ValTimeAuto)-J2879*(L2879*ValTimeTruck+(1-L2879)*ValTimeAuto))*(H2879-G2879)*0.5,0)*(1+TTUprater)^($B2879-YearCurrent)","v":0},{"$f":"SUM(M2879:N2879)","v":-2407213.2414777144},{"$f":"O2879/(1+DiscRate)^(B2879-YearCurrent)","v":-1965003.0582418039},null,{"$f":"(I2879-J2879)*MIN(G2879,H2879)","v":-143929.0428387273}]
[null,2030,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2889)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":108096.53173090937},0,{"$f":"TREND(E2876:E2877,B2876:B2877,B2889)","v":1.6211538461538459},{"$f":"TREND(F2876:F2877,B2876:B2877,B2889)","v":1.6459999999999999},{"$f":"TREND(G2876:G2877,B2876:B2877,B2889)","v":1},{"$f":"TREND(H2876:H2877,B2876:B2877,B2889)","v":1},175241.10817145498,0,{"$f":"TREND(K2876:K2877,B2876:B2877,B2889)","v":8.653846153846155E-2},{"$f":"TREND(L2876:L2877,B2876:B2877,B2889)","v":0.05},{"$f":"(I2889*(K2889*ValTimeTruck+(1-K2889)*ValTimeAuto)-J2889*(L2889*ValTimeTruck+(1-L2889)*ValTimeAuto))*MIN(G2889,H2889)*(1+TTUprater)^(B2889-YearCurrent)","v":3010945.5403035861},{"$f":"IF(AND(H2889>G2889,Induced=\"Y\"),(I2889*(K2889*ValTimeTruck+(1-K2889)*ValTimeAuto)-J2889*(L2889*ValTimeTruck+(1-L2889)*ValTimeAuto))*(H2889-G2889)*0.5,0)*(1+TTUprater)^(B2889-YearCurrent)","v":0},3010945.5403035861,1249435.3537545321,null,175241.10817145498]
[null,2051,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2910)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,{"$f":"TREND(E2876:E2877,B2876:B2877,B2910)","v":1.6211538461538459},{"$f":"TREND(F2876:F2877,B2876:B2877,B2910)","v":1.6459999999999999},{"$f":"TREND(G2876:G2877,B2876:B2877,B2910)","v":1},{"$f":"TREND(H2876:H2877,B2876:B2877,B2910)","v":1},0,0,{"$f":"TREND(K2876:K2877,B2876:B2877,B2910)","v":8.653846153846155E-2},{"$f":"TREND(L2876:L2877,B2876:B2877,B2910)","v":0.05},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2915)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,{"$f":"TREND(E2876:E2877,B2876:B2877,B2915)","v":1.6211538461538459},{"$f":"TREND(F2876:F2877,B2876:B2877,B2915)","v":1.6459999999999999},{"$f":"TREND(G2876:G2877,B2876:B2877,B2915)","v":1},{"$f":"TREND(H2876:H2877,B2876:B2877,B2915)","v":1},0,0,{"$f":"TREND(K2876:K2877,B2876:B2877,B2915)","v":8.653846153846155E-2},{"$f":"TREND(L2876:L2877,B2876:B2877,B2915)","v":0.05},0,0,0,0,null,0]
[]
[null,2026,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2947)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(D2938:D2939,B2938:B2939,B2947)*INDEX(matCost,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"TREND(E2938:E2939,B2938:B2939,B2947)","v":1.5772388059701492},{"$f":"TREND(F2938:F2939,B2938:B2939,B2947)","v":1.6188},{"$f":"TREND(G2938:G2939,B2938:B2939,B2947)","v":1},{"$f":"TREND(H2938:H2939,B2938:B2939,B2947)","v":1},0,0,{"$f":"TREND(K2938:K2939,B2938:B2939,B2947)","v":0.15111940298507462},{"$f":"TREND(L2938:L2939,B2938:B2939,B2947)","v":0.09},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2965)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":210892.35051054694},0,{"$f":"TREND(E2938:E2939,B2938:B2939,B2965)","v":1.5772388059701492},{"$f":"TREND(F2938:F2939,B2938:B2939,B2965)","v":1.6188},{"$f":"TREND(G2938:G2939,B2938:B2939,B2965)","v":1},{"$f":"TREND(H2938:H2939,B2938:B2939,B2965)","v":1},332627.59910749324,0,{"$f":"TREND(K2938:K2939,B2938:B2939,B2965)","v":0.15111940298507462},{"$f":"TREND(L2938:L2939,B2938:B2939,B2965)","v":0.09},5983635.3980491804,0,5983635.3980491804,962948.64239979035,null,332627.59910749324]
[null,2059,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2980)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},0,{"$f":"TREND(E2938:E2939,B2938:B2939,B2980)","v":1.5772388059701492},{"$f":"TREND(F2938:F2939,B2938:B2939,B2980)","v":1.6188},{"$f":"TREND(G2938:G2939,B2938:B2939,B2980)","v":1},{"$f":"TREND(H2938:H2939,B2938:B2939,B2980)","v":1},0,0,{"$f":"TREND(K2938:K2939,B2938:B2939,B2980)","v":0.15111940298507462},{"$f":"TREND(L2938:L2939,B2938:B2939,B2980)","v":0.09},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2985)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},0,{"$f":"TREND(E2938:E2939,B2938:B2939,B2985)","v":1.5772388059701492},{"$f":"TREND(F2938:F2939,B2938:B2939,B2985)","v":1.6188},{"$f":"TREND(G2938:G2939,B2938:B2939,B2985)","v":1},{"$f":"TREND(H2938:H2939,B2938:B2939,B2985)","v":1},0,0,{"$f":"TREND(K2938:K2939,B2938:B2939,B2985)","v":0.15111940298507462},{"$f":"TREND(L2938:L2939,B2938:B2939,B2985)","v":0.09},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3006)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},{"$f":"MAX(TREND(D3000:D3001,B3000:B3001,B3006)*INDEX(matCost,ROW()-ROW($A3002),A2994),0)","v":0},{"$f":"TREND(E3000:E3001,B3000:B3001,B3006)","v":1},{"$f":"TREND(F3000:F3001,B3000:B3001,B3006)","v":1.5643999999999998},{"$f":"TREND(G3000:G3001,B3000:B3001,B3006)","v":1},{"$f":"TREND(H3000:H3001,B3000:B3001,B3006)","v":1},0,0,{"$f":"TREND(K3000:K3001,B3000:B3001,B3006)","v":1},{"$f":"TREND(L3000:L3001,B3000:B3001,B3006)","v":0.17},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3016)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":18601.078236363595},0,{"$f":"TREND(E3000:E3001,B3000:B3001,B3016)","v":1},{"$f":"TREND(F3000:F3001,B3000:B3001,B3016)","v":1.5643999999999998},{"$f":"TREND(G3000:G3001,B3000:B3001,B3016)","v":1},{"$f":"TREND(H3000:H3001,B3000:B3001,B3016)","v":1},18601.078236363595,0,{"$f":"TREND(K3000:K3001,B3000:B3001,B3016)","v":1},{"$f":"TREND(L3000:L3001,B3000:B3001,B3016)","v":0.17},531990.83755999885,0,531990.83755999885,180203.70239236145,null,18601.078236363595]
[null,2052,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3035)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,{"$f":"TREND(E3000:E3001,B3000:B3001,B3035)","v":1},{"$f":"TREND(F3000:F3001,B3000:B3001,B3035)","v":1.5643999999999998},{"$f":"TREND(G3000:G3001,B3000:B3001,B3035)","v":1},{"$f":"TREND(H3000:H3001,B3000:B3001,B3035)","v":1},0,0,{"$f":"TREND(K3000:K3001,B3000:B3001,B3035)","v":1},{"$f":"TREND(L3000:L3001,B3000:B3001,B3035)","v":0.17},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3050)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,{"$f":"TREND(E3000:E3001,B3000:B3001,B3050)","v":1},{"$f":"TREND(F3000:F3001,B3000:B3001,B3050)","v":1.5643999999999998},{"$f":"TREND(G3000:G3001,B3000:B3001,B3050)","v":1},{"$f":"TREND(H3000:H3001,B3000:B3001,B3050)","v":1},0,0,{"$f":"TREND(K3000:K3001,B3000:B3001,B3050)","v":1},{"$f":"TREND(L3000:L3001,B3000:B3001,B3050)","v":0.17},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A3055)+1","v":50},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3056,1)),\"Not Used\",INDEX(ModelGroup,A3056,1))","v":"3S3127"}]
[null,2026,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3071)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"MAX(TREND(D3062:D3063,B3062:B3063,B3071)*INDEX(matCost,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"TREND(E3062:E3063,B3062:B3063,B3071)","v":1.5562499999999999},{"$f":"TREND(F3062:F3063,B3062:B3063,B3071)","v":1.6052},{"$f":"TREND(G3062:G3063,B3062:B3063,B3071)","v":1},{"$f":"TREND(H3062:H3063,B3062:B3063,B3071)","v":1},0,0,{"$f":"TREND(K3062:K3063,B3062:B3063,B3071)","v":0.18198529411764705},{"$f":"TREND(L3062:L3063,B3062:B3063,B3071)","v":0.11},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3086)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":19793.959025454533},0,{"$f":"TREND(E3062:E3063,B3062:B3063,B3086)","v":1.5562499999999999},{"$f":"TREND(F3062:F3063,B3062:B3063,B3086)","v":1.6052},{"$f":"TREND(G3062:G3063,B3062:B3063,B3086)","v":1},{"$f":"TREND(H3062:H3063,B3062:B3063,B3086)","v":1},30804.348733363615,0,{"$f":"TREND(K3062:K3063,B3062:B3063,B3086)","v":0.18198529411764705},{"$f":"TREND(L3062:L3063,B3062:B3063,B3086)","v":0.11},566024.24541145097,0,566024.24541145097,111589.76679193557,null,30804.348733363615]
[null,2064,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3109)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},0,{"$f":"TREND(E3062:E3063,B3062:B3063,B3109)","v":1.5562499999999999},{"$f":"TREND(F3062:F3063,B3062:B3063,B3109)","v":1.6052},{"$f":"TREND(G3062:G3063,B3062:B3063,B3109)","v":1},{"$f":"TREND(H3062:H3063,B3062:B3063,B3109)","v":1},0,0,{"$f":"TREND(K3062:K3063,B3062:B3063,B3109)","v":0.18198529411764705},{"$f":"TREND(L3062:L3063,B3062:B3063,B3109)","v":0.11},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2029,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3136)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":191015.98701454513},0,{"$f":"TREND(E3124:E3125,B3124:B3125,B3136)","v":1.6099236641221373},{"$f":"TREND(F3124:F3125,B3124:B3125,B3136)","v":1.6392},{"$f":"TREND(G3124:G3125,B3124:B3125,B3136)","v":1},{"$f":"TREND(H3124:H3125,B3124:B3125,B3136)","v":1},307521.15772036306,0,{"$f":"TREND(K3124:K3125,B3124:B3125,B3136)","v":0.10305343511450381},{"$f":"TREND(L3124:L3125,B3124:B3125,B3136)","v":0.06},5347229.5352162514,0,5347229.5352162514,2374233.8624412939,null,307521.15772036306]
[null,2034,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3141)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":220817.59859636426},0,{"$f":"TREND(E3124:E3125,B3124:B3125,B3141)","v":1.6099236641221373},{"$f":"TREND(F3124:F3125,B3124:B3125,B3141)","v":1.6392},{"$f":"TREND(G3124:G3125,B3124:B3125,B3141)","v":1},{"$f":"TREND(H3124:H3125,B3124:B3125,B3141)","v":1},355499.47743491008,0,{"$f":"TREND(K3124:K3125,B3124:B3125,B3141)","v":0.10305343511450381},{"$f":"TREND(L3124:L3125,B3124:B3125,B3141)","v":0.06},6181484.6158405328,0,6181484.6158405328,1956899.7244229908,null,355499.47743491008]
[null,2060,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3167)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":0},0,{"$f":"TREND(E3124:E3125,B3124:B3125,B3167)","v":1.6099236641221373},{"$f":"TREND(F3124:F3125,B3124:B3125,B3167)","v":1.6392},{"$f":"TREND(G3124:G3125,B3124:B3125,B3167)","v":1},{"$f":"TREND(H3124:H3125,B3124:B3125,B3167)","v":1},0,0,{"$f":"TREND(K3124:K3125,B3124:B3125,B3167)","v":0.10305343511450381},{"$f":"TREND(L3124:L3125,B3124:B3125,B3167)","v":0.06},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3127:P3175)","v":52080886.107368663},null,{"$f":"SUM(R3127:R3175)","v":11160468.16152655}]
[null,{"$f":"B3190+1","v":2022},{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3191)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},{"$f":"MAX(TREND(D3186:D3187,B3186:B3187,B3191)*INDEX(matCost,ROW()-ROW($A3188),A3180),0)","v":0},{"$f":"TREND(E3186:E3187,B3186:B3187,B3191)","v":1.6099236641221373},{"$f":"TREND(F3186:F3187,B3186:B3187,B3191)","v":1.6392},{"$f":"TREND(G3186:G3187,B3186:B3187,B3191)","v":1},{"$f":"TREND(H3186:H3187,B3186:B3187,B3191)","v":1},0,0,{"$f":"TREND(K3186:K3187,B3186:B3187,B3191)","v":0.10305343511450381},{"$f":"TREND(L3186:L3187,B3186:B3187,B3191)","v":0.06},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3206)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":261668.92979745381},0,{"$f":"TREND(E3186:E3187,B3186:B3187,B3206)","v":1.6099236641221373},{"$f":"TREND(F3186:F3187,B3186:B3187,B3206)","v":1.6392},{"$f":"TREND(G3186:G3187,B3186:B3187,B3206)","v":1},{"$f":"TREND(H3186:H3187,B3186:B3187,B3206)","v":1},421267.00224643515,0,{"$f":"TREND(K3186:K3187,B3186:B3187,B3206)","v":0.10305343511450381},{"$f":"TREND(L3186:L3187,B3186:B3187,B3206)","v":0.06},7325061.3821911626,0,7325061.3821911626,1892935.057936219,null,421267.00224643515]
[null,2042,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3211)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":294338.58940290846},0,{"$f":"TREND(E3186:E3187,B3186:B3187,B3211)","v":1.6099236641221373},{"$f":"TREND(F3186:F3187,B3186:B3187,B3211)","v":1.6392},{"$f":"TREND(G3186:G3187,B3186:B3187,B3211)","v":1},{"$f":"TREND(H3186:H3187,B3186:B3187,B3211)","v":1},473862.66034407169,0,{"$f":"TREND(K3186:K3187,B3186:B3187,B3211)","v":0.10305343511450381},{"$f":"TREND(L3186:L3187,B3186:B3187,B3211)","v":0.06},8239603.5180514781,0,8239603.5180514781,1518140.1713103366,null,473862.66034407169]
[null,2058,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3227)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},0,{"$f":"TREND(E3186:E3187,B3186:B3187,B3227)","v":1.6099236641221373},{"$f":"TREND(F3186:F3187,B3186:B3187,B3227)","v":1.6392},{"$f":"TREND(G3186:G3187,B3186:B3187,B3227)","v":1},{"$f":"TREND(H3186:H3187,B3186:B3187,B3227)","v":1},0,0,{"$f":"TREND(K3186:K3187,B3186:B3187,B3227)","v":0.10305343511450381},{"$f":"TREND(L3186:L3187,B3186:B3187,B3227)","v":0.06},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A3241)+1","v":53},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3242,1)),\"Not Used\",INDEX(ModelGroup,A3242,1))","v":"1S3207"}]
[null,2030,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3261)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":22723.350807272713},0,{"$f":"TREND(E3248:E3249,B3248:B3249,B3261)","v":1.5562499999999999},{"$f":"TREND(F3248:F3249,B3248:B3249,B3261)","v":1.6052},{"$f":"TREND(G3248:G3249,B3248:B3249,B3261)","v":1},{"$f":"TREND(H3248:H3249,B3248:B3249,B3261)","v":1},35363.214693818154,0,{"$f":"TREND(K3248:K3249,B3248:B3249,B3261)","v":0.18198529411764705},{"$f":"TREND(L3248:L3249,B3248:B3249,B3261)","v":0.11},{"$f":"(I3261*(K3261*ValTimeTruck+(1-K3261)*ValTimeAuto)-J3261*(L3261*ValTimeTruck+(1-L3261)*ValTimeAuto))*MIN(G3261,H3261)*(1+TTUprater)^(B3261-YearCurrent)","v":649792.56940797227},{"$f":"IF(AND(H3261>G3261,Induced=\"Y\"),(I3261*(K3261*ValTimeTruck+(1-K3261)*ValTimeAuto)-J3261*(L3261*ValTimeTruck+(1-L3261)*ValTimeAuto))*(H3261-G3261)*0.5,0)*(1+TTUprater)^(B3261-YearCurrent)","v":0},649792.56940797227,269640.81480645348,null,35363.214693818154]
[null,2038,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3269)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":24657.253003636317},0,{"$f":"TREND(E3248:E3249,B3248:B3249,B3269)","v":1.5562499999999999},{"$f":"TREND(F3248:F3249,B3248:B3249,B3269)","v":1.6052},{"$f":"TREND(G3248:G3249,B3248:B3249,B3269)","v":1},{"$f":"TREND(H3248:H3249,B3248:B3249,B3269)","v":1},38372.849986909016,0,{"$f":"TREND(K3248:K3249,B3248:B3249,B3269)","v":0.18198529411764705},{"$f":"TREND(L3248:L3249,B3248:B3249,B3269)","v":0.11},705094.06467673497,0,705094.06467673497,170289.44400349466,null,38372.849986909016]
[null,2065,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3296)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},0,{"$f":"TREND(E3248:E3249,B3248:B3249,B3296)","v":1.5562499999999999},{"$f":"TREND(F3248:F3249,B3248:B3249,B3296)","v":1.6052},{"$f":"TREND(G3248:G3249,B3248:B3249,B3296)","v":1},{"$f":"TREND(H3248:H3249,B3248:B3249,B3296)","v":1},0,0,{"$f":"TREND(K3248:K3249,B3248:B3249,B3296)","v":0.18198529411764705},{"$f":"TREND(L3248:L3249,B3248:B3249,B3296)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3297)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},0,{"$f":"TREND(E3248:E3249,B3248:B3249,B3297)","v":1.5562499999999999},{"$f":"TREND(F3248:F3249,B3248:B3249,B3297)","v":1.6052},{"$f":"TREND(G3248:G3249,B3248:B3249,B3297)","v":1},{"$f":"TREND(H3248:H3249,B3248:B3249,B3297)","v":1},0,0,{"$f":"TREND(K3248:K3249,B3248:B3249,B3297)","v":0.18198529411764705},{"$f":"TREND(L3248:L3249,B3248:B3249,B3297)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3313)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},{"$f":"MAX(TREND(D3310:D3311,B3310:B3311,B3313)*INDEX(matCost,ROW()-ROW($A3312),A3304),0)","v":11667.753696969768},{"$f":"TREND(E3310:E3311,B3310:B3311,B3313)","v":1},{"$f":"TREND(F3310:F3311,B3310:B3311,B3313)","v":1.6052},{"$f":"TREND(G3310:G3311,B3310:B3311,B3313)","v":1},{"$f":"TREND(H3310:H3311,B3310:B3311,B3313)","v":1},{"$f":"C3313*E3313/G3313","v":0},{"$f":"D3313*F3313/H3313","v":18729.078234375873},{"$f":"TREND(K3310:K3311,B3310:B3311,B3313)","v":1},{"$f":"TREND(L3310:L3311,B3310:B3311,B3313)","v":0.11},{"$f":"(I3313*(K3313*ValTimeTruck+(1-K3313)*ValTimeAuto)-J3313*(L3313*ValTimeTruck+(1-L3313)*ValTimeAuto))*MIN(G3313,H3313)*(1+TTUprater)^($B3313-YearCurrent)","v":-327290.64214571839},{"$f":"IF(AND(H3313>G3313,Induced=\"Y\"),(I3313*(K3313*ValTimeTruck+(1-K3313)*ValTimeAuto)-J3313*(L3313*ValTimeTruck+(1-L3313)*ValTimeAuto))*(H3313-G3313)*0.5,0)*(1+TTUprater)^($B3313-YearCurrent)","v":0},{"$f":"SUM(M3313:N3313)","v":-327290.64214571839},{"$f":"O3313/(1+DiscRate)^(B3313-YearCurrent)","v":-267166.65630979353},null,{"$f":"(I3313-J3313)*MIN(G3313,H3313)","v":-18729.078234375873}]
[null,2039,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3332)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":5203.0443399999931},0,{"$f":"TREND(E3310:E3311,B3310:B3311,B3332)","v":1},{"$f":"TREND(F3310:F3311,B3310:B3311,B3332)","v":1.6052},{"$f":"TREND(G3310:G3311,B3310:B3311,B3332)","v":1},{"$f":"TREND(H3310:H3311,B3310:B3311,B3332)","v":1},5203.0443399999931,0,{"$f":"TREND(K3310:K3311,B3310:B3311,B3332)","v":1},{"$f":"TREND(L3310:L3311,B3310:B3311,B3332)","v":0.11},148807.06812399981,0,148807.06812399981,33587.714347331166,null,5203.0443399999931]
[null,2054,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3347)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},0,{"$f":"TREND(E3310:E3311,B3310:B3311,B3347)","v":1},{"$f":"TREND(F3310:F3311,B3310:B3311,B3347)","v":1.6052},{"$f":"TREND(G3310:G3311,B3310:B3311,B3347)","v":1},{"$f":"TREND(H3310:H3311,B3310:B3311,B3347)","v":1},0,0,{"$f":"TREND(K3310:K3311,B3310:B3311,B3347)","v":1},{"$f":"TREND(L3310:L3311,B3310:B3311,B3347)","v":0.11},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A3365)+1","v":55},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3366,1)),\"Not Used\",INDEX(ModelGroup,A3366,1))","v":"9S3517"}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A3366,3)*AnnualFactor","v":21055.360162909037},{"$f":"INDEX(ModelData1B,A3366,3)*AnnualFactor","v":19352.353090909037},{"$f":"INDEX(ModelData1NB,A3366,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A3366,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3366,1)),INDEX(ModelData1NB,A3366,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3366,1)),INDEX(ModelData1B,A3366,1)*AnnualFactor,1)","v":1},{"$f":"C3372*E3372/G3372","v":32767.404253527187},{"$f":"D3372*F3372/H3372","v":31064.397181527183},{"$f":"INDEX(ModelData1NB,A3366,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A3366,6)","v":0.11},{"$f":"(I3372*(K3372*ValTimeTruck+(1-K3372)*ValTimeAuto)-J3372*(L3372*ValTimeTruck+(1-L3372)*ValTimeAuto))*MIN(G3372,H3372)*(1+TTUprater)^($B3372-YearCurrent)","v":59244.688991474919},{"$f":"IF(AND(H3372>G3372,Induced=\"Y\"),(I3372*(K3372*ValTimeTruck+(1-K3372)*ValTimeAuto)-J3372*(L3372*ValTimeTruck+(1-L3372)*ValTimeAuto))*(H3372-G3372)*0.5,0)*(1+TTUprater)^($B3372-YearCurrent)","v":0},{"$f":"SUM(M3372:N3372)","v":59244.688991474919},{"$f":"O3372/(1+DiscRate)^(B3372-YearCurrent)","v":48361.313840799805},null,{"$f":"(I3372-J3372)*MIN(G3372,H3372)","v":1703.007072000004}]
[null,2028,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3383)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":24165.719528727233},0,{"$f":"TREND(E3372:E3373,B3372:B3373,B3383)","v":1.5562499999999999},{"$f":"TREND(F3372:F3373,B3372:B3373,B3383)","v":1.6052},{"$f":"TREND(G3372:G3373,B3372:B3373,B3383)","v":1},{"$f":"TREND(H3372:H3373,B3372:B3373,B3383)","v":1},37607.901016581753,0,{"$f":"TREND(K3372:K3373,B3372:B3373,B3383)","v":0.18198529411764705},{"$f":"TREND(L3372:L3373,B3372:B3373,B3383)","v":0.11},691038.26796259102,0,691038.26796259102,328307.30313718179,null,37607.901016581753]
[null,2047,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3402)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":31552.823022545432},0,{"$f":"TREND(E3372:E3373,B3372:B3373,B3402)","v":1.5562499999999999},{"$f":"TREND(F3372:F3373,B3372:B3373,B3402)","v":1.6052},{"$f":"TREND(G3372:G3373,B3372:B3373,B3402)","v":1},{"$f":"TREND(H3372:H3373,B3372:B3373,B3402)","v":1},49104.080828836326,0,{"$f":"TREND(K3372:K3373,B3372:B3373,B3402)","v":0.18198529411764705},{"$f":"TREND(L3372:L3373,B3372:B3373,B3402)","v":0.11},902278.45874442102,0,902278.45874442102,118529.71999594108,null,49104.080828836326]
[null,2062,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3417)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,{"$f":"TREND(E3372:E3373,B3372:B3373,B3417)","v":1.5562499999999999},{"$f":"TREND(F3372:F3373,B3372:B3373,B3417)","v":1.6052},{"$f":"TREND(G3372:G3373,B3372:B3373,B3417)","v":1},{"$f":"TREND(H3372:H3373,B3372:B3373,B3417)","v":1},0,0,{"$f":"TREND(K3372:K3373,B3372:B3373,B3417)","v":0.18198529411764705},{"$f":"TREND(L3372:L3373,B3372:B3373,B3417)","v":0.11},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2035,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3452)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":303818.61240000091},0,{"$f":"TREND(E3434:E3435,B3434:B3435,B3452)","v":1},{"$f":"TREND(F3434:F3435,B3434:B3435,B3452)","v":1.4964},{"$f":"TREND(G3434:G3435,B3434:B3435,B3452)","v":1},{"$f":"TREND(H3434:H3435,B3434:B3435,B3452)","v":1},303818.61240000091,0,{"$f":"TREND(K3434:K3435,B3434:B3435,B3452)","v":1},{"$f":"TREND(L3434:L3435,B3434:B3435,B3452)","v":0.27},8689212.3146400265,0,8689212.3146400265,2570824.3851592578,null,303818.61240000091]
[null,2050,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3467)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":414366.98530909233},0,{"$f":"TREND(E3434:E3435,B3434:B3435,B3467)","v":1},{"$f":"TREND(F3434:F3435,B3434:B3435,B3467)","v":1.4964},{"$f":"TREND(G3434:G3435,B3434:B3435,B3467)","v":1},{"$f":"TREND(H3434:H3435,B3434:B3435,B3467)","v":1},414366.98530909233,0,{"$f":"TREND(K3434:K3435,B3434:B3435,B3467)","v":1},{"$f":"TREND(L3434:L3435,B3434:B3435,B3467)","v":0.27},11850895.779840041,0,11850895.779840041,1270827.2397761389,null,414366.98530909233]
[null,2055,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3472)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":0},0,{"$f":"TREND(E3434:E3435,B3434:B3435,B3472)","v":1},{"$f":"TREND(F3434:F3435,B3434:B3435,B3472)","v":1.4964},{"$f":"TREND(G3434:G3435,B3434:B3435,B3472)","v":1},{"$f":"TREND(H3434:H3435,B3434:B3435,B3472)","v":1},0,0,{"$f":"TREND(K3434:K3435,B3434:B3435,B3472)","v":1},{"$f":"TREND(L3434:L3435,B3434:B3435,B3472)","v":0.27},0,0,0,0,null,0]
[]
[null,2024,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3503)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"MAX(TREND(D3496:D3497,B3496:B3497,B3503)*INDEX(matCost,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"TREND(E3496:E3497,B3496:B3497,B3503)","v":1},{"$f":"TREND(F3496:F3497,B3496:B3497,B3503)","v":1.6052},{"$f":"TREND(G3496:G3497,B3496:B3497,B3503)","v":1},{"$f":"TREND(H3496:H3497,B3496:B3497,B3503)","v":1},0,0,{"$f":"TREND(K3496:K3497,B3496:B3497,B3503)","v":1},{"$f":"TREND(L3496:L3497,B3496:B3497,B3503)","v":0.11},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3522)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"TREND(E3496:E3497,B3496:B3497,B3522)","v":1},{"$f":"TREND(F3496:F3497,B3496:B3497,B3522)","v":1.6052},{"$f":"TREND(G3496:G3497,B3496:B3497,B3522)","v":1},{"$f":"TREND(H3496:H3497,B3496:B3497,B3522)","v":1},0,0,{"$f":"TREND(K3496:K3497,B3496:B3497,B3522)","v":1},{"$f":"TREND(L3496:L3497,B3496:B3497,B3522)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3537)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"TREND(E3496:E3497,B3496:B3497,B3537)","v":1},{"$f":"TREND(F3496:F3497,B3496:B3497,B3537)","v":1.6052},{"$f":"TREND(G3496:G3497,B3496:B3497,B3537)","v":1},{"$f":"TREND(H3496:H3497,B3496:B3497,B3537)","v":1},0,0,{"$f":"TREND(K3496:K3497,B3496:B3497,B3537)","v":1},{"$f":"TREND(L3496:L3497,B3496:B3497,B3537)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3547)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"TREND(E3496:E3497,B3496:B3497,B3547)","v":1},{"$f":"TREND(F3496:F3497,B3496:B3497,B3547)","v":1.6052},{"$f":"TREND(G3496:G3497,B3496:B3497,B3547)","v":1},{"$f":"TREND(H3496:H3497,B3496:B3497,B3547)","v":1},0,0,{"$f":"TREND(K3496:K3497,B3496:B3497,B3547)","v":1},{"$f":"TREND(L3496:L3497,B3496:B3497,B3547)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A3552,3)*AnnualFactor","v":3696.1982225454417},{"$f":"INDEX(ModelData1B,A3552,3)*AnnualFactor","v":3348.0056363636245},{"$f":"INDEX(ModelData1NB,A3552,5)","v":1.5358695652173913},{"$f":"INDEX(ModelData1B,A3552,5)","v":1.5916000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3552,1)),INDEX(ModelData1NB,A3552,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3552,1)),INDEX(ModelData1B,A3552,1)*AnnualFactor,1)","v":1},{"$f":"C3558*E3558/G3558","v":5676.8783570181622},{"$f":"D3558*F3558/H3558","v":5328.685770836345},{"$f":"INDEX(ModelData1NB,A3552,6)","v":0.21195652173913043},{"$f":"INDEX(ModelData1B,A3552,6)","v":0.13},{"$f":"(I3558*(K3558*ValTimeTruck+(1-K3558)*ValTimeAuto)-J3558*(L3558*ValTimeTruck+(1-L3558)*ValTimeAuto))*MIN(G3558,H3558)*(1+TTUprater)^($B3558-YearCurrent)","v":11987.428646039698},{"$f":"IF(AND(H3558>G3558,Induced=\"Y\"),(I3558*(K3558*ValTimeTruck+(1-K3558)*ValTimeAuto)-J3558*(L3558*ValTimeTruck+(1-L3558)*ValTimeAuto))*(H3558-G3558)*0.5,0)*(1+TTUprater)^($B3558-YearCurrent)","v":0},{"$f":"SUM(M3558:N3558)","v":11987.428646039698},{"$f":"O3558/(1+DiscRate)^(B3558-YearCurrent)","v":9785.312553142785},null,{"$f":"(I3558-J3558)*MIN(G3558,H3558)","v":348.19258618181721}]
[null,2032,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3573)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":4421.1745483636187},0,{"$f":"TREND(E3558:E3559,B3558:B3559,B3573)","v":1.5358695652173913},{"$f":"TREND(F3558:F3559,B3558:B3559,B3573)","v":1.5916000000000001},{"$f":"TREND(G3558:G3559,B3558:B3559,B3573)","v":1},{"$f":"TREND(H3558:H3559,B3558:B3559,B3573)","v":1},6790.3474313454271,0,{"$f":"TREND(K3558:K3559,B3558:B3559,B3573)","v":0.21195652173913043},{"$f":"TREND(L3558:L3559,B3558:B3559,B3573)","v":0.13},127315.3239315141,0,127315.3239315141,46144.932398454941,null,6790.3474313454271]
[null,2051,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3592)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":5569.0537309090723},0,{"$f":"TREND(E3558:E3559,B3558:B3559,B3592)","v":1.5358695652173913},{"$f":"TREND(F3558:F3559,B3558:B3559,B3592)","v":1.5916000000000001},{"$f":"TREND(G3558:G3559,B3558:B3559,B3592)","v":1},{"$f":"TREND(H3558:H3559,B3558:B3559,B3592)","v":1},8553.3401323636081,0,{"$f":"TREND(K3558:K3559,B3558:B3559,B3592)","v":0.21195652173913043},{"$f":"TREND(L3558:L3559,B3558:B3559,B3592)","v":0.13},160370.47892739793,0,160370.47892739793,16072.224306963795,null,8553.3401323636081]
[null,2067,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3608)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":0},0,{"$f":"TREND(E3558:E3559,B3558:B3559,B3608)","v":1.5358695652173913},{"$f":"TREND(F3558:F3559,B3558:B3559,B3608)","v":1.5916000000000001},{"$f":"TREND(G3558:G3559,B3558:B3559,B3608)","v":1},{"$f":"TREND(H3558:H3559,B3558:B3559,B3608)","v":1},0,0,{"$f":"TREND(K3558:K3559,B3558:B3559,B3608)","v":0.21195652173913043},{"$f":"TREND(L3558:L3559,B3558:B3559,B3608)","v":0.13},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3623)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},{"$f":"MAX(TREND(D3620:D3621,B3620:B3621,B3623)*INDEX(matCost,ROW()-ROW($A3622),A3614),0)","v":0},{"$f":"TREND(E3620:E3621,B3620:B3621,B3623)","v":1.5562499999999999},{"$f":"TREND(F3620:F3621,B3620:B3621,B3623)","v":1.6052},{"$f":"TREND(G3620:G3621,B3620:B3621,B3623)","v":1},{"$f":"TREND(H3620:H3621,B3620:B3621,B3623)","v":1},{"$f":"C3623*E3623/G3623","v":0},{"$f":"D3623*F3623/H3623","v":0},{"$f":"TREND(K3620:K3621,B3620:B3621,B3623)","v":0.18198529411764705},{"$f":"TREND(L3620:L3621,B3620:B3621,B3623)","v":0.11},{"$f":"(I3623*(K3623*ValTimeTruck+(1-K3623)*ValTimeAuto)-J3623*(L3623*ValTimeTruck+(1-L3623)*ValTimeAuto))*MIN(G3623,H3623)*(1+TTUprater)^($B3623-YearCurrent)","v":0},{"$f":"IF(AND(H3623>G3623,Induced=\"Y\"),(I3623*(K3623*ValTimeTruck+(1-K3623)*ValTimeAuto)-J3623*(L3623*ValTimeTruck+(1-L3623)*ValTimeAuto))*(H3623-G3623)*0.5,0)*(1+TTUprater)^($B3623-YearCurrent)","v":0},{"$f":"SUM(M3623:N3623)","v":0},{"$f":"O3623/(1+DiscRate)^(B3623-YearCurrent)","v":0},null,{"$f":"(I3623-J3623)*MIN(G3623,H3623)","v":0}]
[null,2025,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3628)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":8425.2329367272905},{"$f":"MAX(TREND(D3620:D3621,B3620:B3621,B3628)*INDEX(matCost,ROW()-ROW($A3622),A3614),0)","v":0},{"$f":"TREND(E3620:E3621,B3620:B3621,B3628)","v":1.5562499999999999},{"$f":"TREND(F3620:F3621,B3620:B3621,B3628)","v":1.6052},{"$f":"TREND(G3620:G3621,B3620:B3621,B3628)","v":1},{"$f":"TREND(H3620:H3621,B3620:B3621,B3628)","v":1},13111.768757781845,0,{"$f":"TREND(K3620:K3621,B3620:B3621,B3628)","v":0.18198529411764705},{"$f":"TREND(L3620:L3621,B3620:B3621,B3628)","v":0.11},240926.34067263152,0,240926.34067263152,140221.32380100968,null,13111.768757781845]
[null,2047,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3650)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":11227.152808727289},0,{"$f":"TREND(E3620:E3621,B3620:B3621,B3650)","v":1.5562499999999999},{"$f":"TREND(F3620:F3621,B3620:B3621,B3650)","v":1.6052},{"$f":"TREND(G3620:G3621,B3620:B3621,B3650)","v":1},{"$f":"TREND(H3620:H3621,B3620:B3621,B3650)","v":1},17472.256558581841,0,{"$f":"TREND(K3620:K3621,B3620:B3621,B3650)","v":0.18198529411764705},{"$f":"TREND(L3620:L3621,B3620:B3621,B3650)","v":0.11},321049.50245207397,0,321049.50245207397,42175.34760104437,null,17472.256558581841]
[null,2060,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3663)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},0,{"$f":"TREND(E3620:E3621,B3620:B3621,B3663)","v":1.5562499999999999},{"$f":"TREND(F3620:F3621,B3620:B3621,B3663)","v":1.6052},{"$f":"TREND(G3620:G3621,B3620:B3621,B3663)","v":1},{"$f":"TREND(H3620:H3621,B3620:B3621,B3663)","v":1},0,0,{"$f":"TREND(K3620:K3621,B3620:B3621,B3663)","v":0.18198529411764705},{"$f":"TREND(L3620:L3621,B3620:B3621,B3663)","v":0.11},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2028,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3693)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":8807.3129192727502},0,{"$f":"TREND(E3682:E3683,B3682:B3683,B3693)","v":1.5562499999999999},{"$f":"TREND(F3682:F3683,B3682:B3683,B3693)","v":1.6052},{"$f":"TREND(G3682:G3683,B3682:B3683,B3693)","v":1},{"$f":"TREND(H3682:H3683,B3682:B3683,B3693)","v":1},13706.380730618217,0,{"$f":"TREND(K3682:K3683,B3682:B3683,B3693)","v":0.18198529411764705},{"$f":"TREND(L3682:L3683,B3682:B3683,B3693)","v":0.11},251852.22636982836,0,251852.22636982836,119653.17850248126,null,13706.380730618217]
[null,2044,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3709)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":10845.072826181829},0,{"$f":"TREND(E3682:E3683,B3682:B3683,B3709)","v":1.5562499999999999},{"$f":"TREND(F3682:F3683,B3682:B3683,B3709)","v":1.6052},{"$f":"TREND(G3682:G3683,B3682:B3683,B3709)","v":1},{"$f":"TREND(H3682:H3683,B3682:B3683,B3709)","v":1},16877.644585745471,0,{"$f":"TREND(K3682:K3683,B3682:B3683,B3709)","v":0.18198529411764705},{"$f":"TREND(L3682:L3683,B3682:B3683,B3709)","v":0.11},310123.61675487715,0,310123.61675487715,49908.307552894003,null,16877.644585745471]
[null,2049,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3714)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":11481.872797090909},0,{"$f":"TREND(E3682:E3683,B3682:B3683,B3714)","v":1.5562499999999999},{"$f":"TREND(F3682:F3683,B3682:B3683,B3714)","v":1.6052},{"$f":"TREND(G3682:G3683,B3682:B3683,B3714)","v":1},{"$f":"TREND(H3682:H3683,B3682:B3683,B3714)","v":1},17868.664540472728,0,{"$f":"TREND(K3682:K3683,B3682:B3683,B3714)","v":0.18198529411764705},{"$f":"TREND(L3682:L3683,B3682:B3683,B3714)","v":0.11},328333.42625020468,0,328333.42625020468,37673.347604138798,null,17868.664540472728]
[null,2064,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3729)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":0},0,{"$f":"TREND(E3682:E3683,B3682:B3683,B3729)","v":1.5562499999999999},{"$f":"TREND(F3682:F3683,B3682:B3683,B3729)","v":1.6052},{"$f":"TREND(G3682:G3683,B3682:B3683,B3729)","v":1},{"$f":"TREND(H3682:H3683,B3682:B3683,B3729)","v":1},0,0,{"$f":"TREND(K3682:K3683,B3682:B3683,B3729)","v":0.18198529411764705},{"$f":"TREND(L3682:L3683,B3682:B3683,B3729)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"B3747+1","v":2021},{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3748)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":0},{"$f":"MAX(TREND(D3744:D3745,B3744:B3745,B3748)*INDEX(matCost,ROW()-ROW($A3746),A3738),0)","v":7275.5450000000128},{"$f":"TREND(E3744:E3745,B3744:B3745,B3748)","v":1.5562499999999999},{"$f":"TREND(F3744:F3745,B3744:B3745,B3748)","v":1.6052},{"$f":"TREND(G3744:G3745,B3744:B3745,B3748)","v":1},{"$f":"TREND(H3744:H3745,B3744:B3745,B3748)","v":1},{"$f":"C3748*E3748/G3748","v":0},{"$f":"D3748*F3748/H3748","v":11678.70483400002},{"$f":"TREND(K3744:K3745,B3744:B3745,B3748)","v":0.18198529411764705},{"$f":"TREND(L3744:L3745,B3744:B3745,B3748)","v":0.11},-204085.36697415035,0,{"$f":"SUM(M3748:N3748)","v":-204085.36697415035},-155695.74931354143,null,-11678.70483400002]
[null,2040,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3767)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":10335.63284945456},0,{"$f":"TREND(E3744:E3745,B3744:B3745,B3767)","v":1.5562499999999999},{"$f":"TREND(F3744:F3745,B3744:B3745,B3767)","v":1.6052},{"$f":"TREND(G3744:G3745,B3744:B3745,B3767)","v":1},{"$f":"TREND(H3744:H3745,B3744:B3745,B3767)","v":1},16084.828621963657,0,{"$f":"TREND(K3744:K3745,B3744:B3745,B3767)","v":0.18198529411764705},{"$f":"TREND(L3744:L3745,B3744:B3745,B3767)","v":0.11},295555.76915861492,0,295555.76915861492,62346.568358706783,null,16084.828621963657]
[null,2042,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3769)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":10590.35283781818},0,{"$f":"TREND(E3744:E3745,B3744:B3745,B3769)","v":1.5562499999999999},{"$f":"TREND(F3744:F3745,B3744:B3745,B3769)","v":1.6052},{"$f":"TREND(G3744:G3745,B3744:B3745,B3769)","v":1},{"$f":"TREND(H3744:H3745,B3744:B3745,B3769)","v":1},16481.236603854541,0,{"$f":"TREND(K3744:K3745,B3744:B3745,B3769)","v":0.18198529411764705},{"$f":"TREND(L3744:L3745,B3744:B3745,B3769)","v":0.11},302839.69295674557,0,302839.69295674557,55797.964348367939,null,16481.236603854541]
[null,2057,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3784)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":0},0,{"$f":"TREND(E3744:E3745,B3744:B3745,B3784)","v":1.5562499999999999},{"$f":"TREND(F3744:F3745,B3744:B3745,B3784)","v":1.6052},{"$f":"TREND(G3744:G3745,B3744:B3745,B3784)","v":1},{"$f":"TREND(H3744:H3745,B3744:B3745,B3784)","v":1},0,0,{"$f":"TREND(K3744:K3745,B3744:B3745,B3784)","v":0.18198529411764705},{"$f":"TREND(L3744:L3745,B3744:B3745,B3784)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3747:P3795)","v":2357784.5070877206},null,{"$f":"SUM(R3747:R3795)","v":450054.73477563669}]
[null,2030,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3819)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":19078.842796363635},0,{"$f":"TREND(E3806:E3807,B3806:B3807,B3819)","v":1.4689655172413794},{"$f":"TREND(F3806:F3807,B3806:B3807,B3819)","v":1.544},{"$f":"TREND(G3806:G3807,B3806:B3807,B3819)","v":1},{"$f":"TREND(H3806:H3807,B3806:B3807,B3819)","v":1},28026.16217672727,0,{"$f":"TREND(K3806:K3807,B3806:B3807,B3819)","v":0.31034482758620691},{"$f":"TREND(L3806:L3807,B3806:B3807,B3819)","v":0.2},{"$f":"(I3819*(K3819*ValTimeTruck+(1-K3819)*ValTimeAuto)-J3819*(L3819*ValTimeTruck+(1-L3819)*ValTimeAuto))*MIN(G3819,H3819)*(1+TTUprater)^(B3819-YearCurrent)","v":559943.39190330287},{"$f":"IF(AND(H3819>G3819,Induced=\"Y\"),(I3819*(K3819*ValTimeTruck+(1-K3819)*ValTimeAuto)-J3819*(L3819*ValTimeTruck+(1-L3819)*ValTimeAuto))*(H3819-G3819)*0.5,0)*(1+TTUprater)^(B3819-YearCurrent)","v":0},559943.39190330287,232356.60046998912,null,28026.16217672727]
[null,2045,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3834)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":22123.338987272698},0,{"$f":"TREND(E3806:E3807,B3806:B3807,B3834)","v":1.4689655172413794},{"$f":"TREND(F3806:F3807,B3806:B3807,B3834)","v":1.544},{"$f":"TREND(G3806:G3807,B3806:B3807,B3834)","v":1},{"$f":"TREND(H3806:H3807,B3806:B3807,B3834)","v":1},32498.422098545412,0,{"$f":"TREND(K3806:K3807,B3806:B3807,B3834)","v":0.31034482758620691},{"$f":"TREND(L3806:L3807,B3806:B3807,B3834)","v":0.2},649296.06082404184,0,649296.06082404184,97655.564070207955,null,32498.422098545412]
[null,2050,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3839)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":23138.171050909092},0,{"$f":"TREND(E3806:E3807,B3806:B3807,B3839)","v":1.4689655172413794},{"$f":"TREND(F3806:F3807,B3806:B3807,B3839)","v":1.544},{"$f":"TREND(G3806:G3807,B3806:B3807,B3839)","v":1},{"$f":"TREND(H3806:H3807,B3806:B3807,B3839)","v":1},33989.175405818183,0,{"$f":"TREND(K3806:K3807,B3806:B3807,B3839)","v":0.31034482758620691},{"$f":"TREND(L3806:L3807,B3806:B3807,B3839)","v":0.2},679080.28379762266,0,679080.28379762266,72820.969712095321,null,33989.175405818183]
[null,2066,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3855)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},0,{"$f":"TREND(E3806:E3807,B3806:B3807,B3855)","v":1.4689655172413794},{"$f":"TREND(F3806:F3807,B3806:B3807,B3855)","v":1.544},{"$f":"TREND(G3806:G3807,B3806:B3807,B3855)","v":1},{"$f":"TREND(H3806:H3807,B3806:B3807,B3855)","v":1},0,0,{"$f":"TREND(K3806:K3807,B3806:B3807,B3855)","v":0.31034482758620691},{"$f":"TREND(L3806:L3807,B3806:B3807,B3855)","v":0.2},0,0,0,0,null,0]
[]
[null,2038,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3889)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":38564.148796363501},0,{"$f":"TREND(E3868:E3869,B3868:B3869,B3889)","v":1.5666666666666667},{"$f":"TREND(F3868:F3869,B3868:B3869,B3889)","v":1.6120000000000001},{"$f":"TREND(G3868:G3869,B3868:B3869,B3889)","v":1},{"$f":"TREND(H3868:H3869,B3868:B3869,B3889)","v":1},60417.166447636147,0,{"$f":"TREND(K3868:K3869,B3868:B3869,B3889)","v":0.16666666666666669},{"$f":"TREND(L3868:L3869,B3868:B3869,B3889)","v":0.1},1098585.4765728507,0,1098585.4765728507,265322.76949696708,null,60417.166447636147]
[null,2053,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3904)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,{"$f":"TREND(E3868:E3869,B3868:B3869,B3904)","v":1.5666666666666667},{"$f":"TREND(F3868:F3869,B3868:B3869,B3904)","v":1.6120000000000001},{"$f":"TREND(G3868:G3869,B3868:B3869,B3904)","v":1},{"$f":"TREND(H3868:H3869,B3868:B3869,B3904)","v":1},0,0,{"$f":"TREND(K3868:K3869,B3868:B3869,B3904)","v":0.16666666666666669},{"$f":"TREND(L3868:L3869,B3868:B3869,B3904)","v":0.1},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3913)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,{"$f":"TREND(E3868:E3869,B3868:B3869,B3913)","v":1.5666666666666667},{"$f":"TREND(F3868:F3869,B3868:B3869,B3913)","v":1.6120000000000001},{"$f":"TREND(G3868:G3869,B3868:B3869,B3913)","v":1},{"$f":"TREND(H3868:H3869,B3868:B3869,B3913)","v":1},0,0,{"$f":"TREND(K3868:K3869,B3868:B3869,B3913)","v":0.16666666666666669},{"$f":"TREND(L3868:L3869,B3868:B3869,B3913)","v":0.1},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3940)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":22480.230545454426},{"$f":"MAX(TREND(D3930:D3931,B3930:B3931,B3940)*INDEX(matCost,ROW()-ROW($A3932),A3924),0)","v":0},{"$f":"TREND(E3930:E3931,B3930:B3931,B3940)","v":1},{"$f":"TREND(F3930:F3931,B3930:B3931,B3940)","v":1.5167999999999999},{"$f":"TREND(G3930:G3931,B3930:B3931,B3940)","v":1},{"$f":"TREND(H3930:H3931,B3930:B3931,B3940)","v":1},22480.230545454426,0,{"$f":"TREND(K3930:K3931,B3930:B3931,B3940)","v":1},{"$f":"TREND(L3930:L3931,B3930:B3931,B3940)","v":0.23999999999999996},642934.59359999665,0,642934.59359999665,326835.34554548078,null,22480.230545454426]
[null,2046,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3959)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":35332.424727272475},0,{"$f":"TREND(E3930:E3931,B3930:B3931,B3959)","v":1},{"$f":"TREND(F3930:F3931,B3930:B3931,B3959)","v":1.5167999999999999},{"$f":"TREND(G3930:G3931,B3930:B3931,B3959)","v":1},{"$f":"TREND(H3930:H3931,B3930:B3931,B3959)","v":1},35332.424727272475,0,{"$f":"TREND(K3930:K3931,B3930:B3931,B3959)","v":1},{"$f":"TREND(L3930:L3931,B3930:B3931,B3959)","v":0.23999999999999996},1010507.3471999929,0,1010507.3471999929,142039.75765975888,null,35332.424727272475]
[null,2059,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3972)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":0},0,{"$f":"TREND(E3930:E3931,B3930:B3931,B3972)","v":1},{"$f":"TREND(F3930:F3931,B3930:B3931,B3972)","v":1.5167999999999999},{"$f":"TREND(G3930:G3931,B3930:B3931,B3972)","v":1},{"$f":"TREND(H3930:H3931,B3930:B3931,B3972)","v":1},0,0,{"$f":"TREND(K3930:K3931,B3930:B3931,B3972)","v":1},{"$f":"TREND(L3930:L3931,B3930:B3931,B3972)","v":0.23999999999999996},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2034,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4009)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":51618.848959999857},0,{"$f":"TREND(E3992:E3993,B3992:B3993,B4009)","v":1.5562499999999999},{"$f":"TREND(F3992:F3993,B3992:B3993,B4009)","v":1.6052},{"$f":"TREND(G3992:G3993,B3992:B3993,B4009)","v":1},{"$f":"TREND(H3992:H3993,B3992:B3993,B4009)","v":1},80331.833693999768,0,{"$f":"TREND(K3992:K3993,B3992:B3993,B4009)","v":0.18198529411764705},{"$f":"TREND(L3992:L3993,B3992:B3993,B4009)","v":0.11},1476082.6772460521,0,1476082.6772460521,467289.9738238008,null,80331.833693999768]
[null,2035,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4010)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":52445.345934545156},0,{"$f":"TREND(E3992:E3993,B3992:B3993,B4010)","v":1.5562499999999999},{"$f":"TREND(F3992:F3993,B3992:B3993,B4010)","v":1.6052},{"$f":"TREND(G3992:G3993,B3992:B3993,B4010)","v":1},{"$f":"TREND(H3992:H3993,B3992:B3993,B4010)","v":1},81618.069610635896,0,{"$f":"TREND(K3992:K3993,B3992:B3993,B4010)","v":0.18198529411764705},{"$f":"TREND(L3992:L3993,B3992:B3993,B4010)","v":0.11},1499717.0257738149,0,1499717.0257738149,443712.1526196202,null,81618.069610635896]
[null,2055,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4030)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":0},0,{"$f":"TREND(E3992:E3993,B3992:B3993,B4030)","v":1.5562499999999999},{"$f":"TREND(F3992:F3993,B3992:B3993,B4030)","v":1.6052},{"$f":"TREND(G3992:G3993,B3992:B3993,B4030)","v":1},{"$f":"TREND(H3992:H3993,B3992:B3993,B4030)","v":1},0,0,{"$f":"TREND(K3992:K3993,B3992:B3993,B4030)","v":0.18198529411764705},{"$f":"TREND(L3992:L3993,B3992:B3993,B4030)","v":0.11},0,0,0,0,null,0]
[]
[null,2023,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4060)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"MAX(TREND(D4054:D4055,B4054:B4055,B4060)*INDEX(matCost,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"TREND(E4054:E4055,B4054:B4055,B4060)","v":1},{"$f":"TREND(F4054:F4055,B4054:B4055,B4060)","v":1.6052},{"$f":"TREND(G4054:G4055,B4054:B4055,B4060)","v":1},{"$f":"TREND(H4054:H4055,B4054:B4055,B4060)","v":1},0,0,{"$f":"TREND(K4054:K4055,B4054:B4055,B4060)","v":1},{"$f":"TREND(L4054:L4055,B4054:B4055,B4060)","v":0.11},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4075)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":17986.50503999996},0,{"$f":"TREND(E4054:E4055,B4054:B4055,B4075)","v":1},{"$f":"TREND(F4054:F4055,B4054:B4055,B4075)","v":1.6052},{"$f":"TREND(G4054:G4055,B4054:B4055,B4075)","v":1},{"$f":"TREND(H4054:H4055,B4054:B4055,B4075)","v":1},17986.50503999996,0,{"$f":"TREND(K4054:K4055,B4054:B4055,B4075)","v":1},{"$f":"TREND(L4054:L4055,B4054:B4055,B4075)","v":0.11},514414.04414399888,0,514414.04414399888,124237.72366461833,null,17986.50503999996]
[null,2058,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4095)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},0,{"$f":"TREND(E4054:E4055,B4054:B4055,B4095)","v":1},{"$f":"TREND(F4054:F4055,B4054:B4055,B4095)","v":1.6052},{"$f":"TREND(G4054:G4055,B4054:B4055,B4095)","v":1},{"$f":"TREND(H4054:H4055,B4054:B4055,B4095)","v":1},0,0,{"$f":"TREND(K4054:K4055,B4054:B4055,B4095)","v":1},{"$f":"TREND(L4054:L4055,B4054:B4055,B4095)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4096)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},0,{"$f":"TREND(E4054:E4055,B4054:B4055,B4096)","v":1},{"$f":"TREND(F4054:F4055,B4054:B4055,B4096)","v":1.6052},{"$f":"TREND(G4054:G4055,B4054:B4055,B4096)","v":1},{"$f":"TREND(H4054:H4055,B4054:B4055,B4096)","v":1},0,0,{"$f":"TREND(K4054:K4055,B4054:B4055,B4096)","v":1},{"$f":"TREND(L4054:L4055,B4054:B4055,B4096)","v":0.11},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2034,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4133)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":29013.009570909198},0,{"$f":"TREND(E4116:E4117,B4116:B4117,B4133)","v":1.3453124999999999},{"$f":"TREND(F4116:F4117,B4116:B4117,B4133)","v":1.4420000000000002},{"$f":"TREND(G4116:G4117,B4116:B4117,B4133)","v":1},{"$f":"TREND(H4116:H4117,B4116:B4117,B4133)","v":1},39031.564438363777,0,{"$f":"TREND(K4116:K4117,B4116:B4117,B4133)","v":0.4921875},{"$f":"TREND(L4116:L4117,B4116:B4117,B4133)","v":0.35},868543.78898274654,0,868543.78898274654,274958.72058860172,null,39031.564438363777]
[null,2051,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4150)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":40054.606254545506},0,{"$f":"TREND(E4116:E4117,B4116:B4117,B4150)","v":1.3453124999999999},{"$f":"TREND(F4116:F4117,B4116:B4117,B4150)","v":1.4420000000000002},{"$f":"TREND(G4116:G4117,B4116:B4117,B4150)","v":1},{"$f":"TREND(H4116:H4117,B4116:B4117,B4150)","v":1},53885.962476818248,0,{"$f":"TREND(K4116:K4117,B4116:B4117,B4150)","v":0.4921875},{"$f":"TREND(L4116:L4117,B4116:B4117,B4150)","v":0.35},1199088.9603337611,0,1199088.9603337611,120171.90983892335,null,53885.962476818248]
[null,2066,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4165)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":0},0,{"$f":"TREND(E4116:E4117,B4116:B4117,B4165)","v":1.3453124999999999},{"$f":"TREND(F4116:F4117,B4116:B4117,B4165)","v":1.4420000000000002},{"$f":"TREND(G4116:G4117,B4116:B4117,B4165)","v":1},{"$f":"TREND(H4116:H4117,B4116:B4117,B4165)","v":1},0,0,{"$f":"TREND(K4116:K4117,B4116:B4117,B4165)","v":0.4921875},{"$f":"TREND(L4116:L4117,B4116:B4117,B4165)","v":0.35},0,0,0,0,null,0]
[]
[null,2031,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4192)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,{"$f":"TREND(E4178:E4179,B4178:B4179,B4192)","v":1},{"$f":"TREND(F4178:F4179,B4178:B4179,B4192)","v":1.6052},{"$f":"TREND(G4178:G4179,B4178:B4179,B4192)","v":1},{"$f":"TREND(H4178:H4179,B4178:B4179,B4192)","v":1},0,0,{"$f":"TREND(K4178:K4179,B4178:B4179,B4192)","v":1},{"$f":"TREND(L4178:L4179,B4178:B4179,B4192)","v":0.11},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4201)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":11325.862400000013},0,{"$f":"TREND(E4178:E4179,B4178:B4179,B4201)","v":1},{"$f":"TREND(F4178:F4179,B4178:B4179,B4201)","v":1.6052},{"$f":"TREND(G4178:G4179,B4178:B4179,B4201)","v":1},{"$f":"TREND(H4178:H4179,B4178:B4179,B4201)","v":1},11325.862400000013,0,{"$f":"TREND(K4178:K4179,B4178:B4179,B4201)","v":1},{"$f":"TREND(L4178:L4179,B4178:B4179,B4201)","v":0.11},323919.66464000038,0,323919.66464000038,68329.843710034387,null,11325.862400000013]
[null,2055,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4216)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,{"$f":"TREND(E4178:E4179,B4178:B4179,B4216)","v":1},{"$f":"TREND(F4178:F4179,B4178:B4179,B4216)","v":1.6052},{"$f":"TREND(G4178:G4179,B4178:B4179,B4216)","v":1},{"$f":"TREND(H4178:H4179,B4178:B4179,B4216)","v":1},0,0,{"$f":"TREND(K4178:K4179,B4178:B4179,B4216)","v":1},{"$f":"TREND(L4178:L4179,B4178:B4179,B4216)","v":0.11},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4250)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":49672.537294545677},{"$f":"MAX(TREND(D4240:D4241,B4240:B4241,B4250)*INDEX(matCost,ROW()-ROW($A4242),A4234),0)","v":0},{"$f":"TREND(E4240:E4241,B4240:B4241,B4250)","v":1.5160714285714285},{"$f":"TREND(F4240:F4241,B4240:B4241,B4250)","v":1.5779999999999998},{"$f":"TREND(G4240:G4241,B4240:B4241,B4250)","v":1},{"$f":"TREND(H4240:H4241,B4240:B4241,B4250)","v":1},75307.114576909429,0,{"$f":"TREND(K4240:K4241,B4240:B4241,B4250)","v":0.24107142857142858},{"$f":"TREND(L4240:L4241,B4240:B4241,B4250)","v":0.15},1439374.4658463392,0,1439374.4658463392,731704.99082977406,null,75307.114576909429]
[null,2033,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4256)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":52947.649643636541},0,{"$f":"TREND(E4240:E4241,B4240:B4241,B4256)","v":1.5160714285714285},{"$f":"TREND(F4240:F4241,B4240:B4241,B4256)","v":1.5779999999999998},{"$f":"TREND(G4240:G4241,B4240:B4241,B4256)","v":1},{"$f":"TREND(H4240:H4241,B4240:B4241,B4256)","v":1},80272.418834727534,0,{"$f":"TREND(K4240:K4241,B4240:B4241,B4256)","v":0.24107142857142858},{"$f":"TREND(L4240:L4241,B4240:B4241,B4256)","v":0.15},1534278.276781261,0,1534278.276781261,519713.1349935577,null,80272.418834727534]
[null,2048,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4271)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":61135.43051636382},0,{"$f":"TREND(E4240:E4241,B4240:B4241,B4271)","v":1.5160714285714285},{"$f":"TREND(F4240:F4241,B4240:B4241,B4271)","v":1.5779999999999998},{"$f":"TREND(G4240:G4241,B4240:B4241,B4271)","v":1},{"$f":"TREND(H4240:H4241,B4240:B4241,B4271)","v":1},92685.679479273007,0,{"$f":"TREND(K4240:K4241,B4240:B4241,B4271)","v":0.24107142857142858},{"$f":"TREND(L4240:L4241,B4240:B4241,B4271)","v":0.15},1771537.8041185688,0,1771537.8041185688,217497.02267049416,null,92685.679479273007]
[null,2063,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4286)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":0},0,{"$f":"TREND(E4240:E4241,B4240:B4241,B4286)","v":1.5160714285714285},{"$f":"TREND(F4240:F4241,B4240:B4241,B4286)","v":1.5779999999999998},{"$f":"TREND(G4240:G4241,B4240:B4241,B4286)","v":1},{"$f":"TREND(H4240:H4241,B4240:B4241,B4286)","v":1},0,0,{"$f":"TREND(K4240:K4241,B4240:B4241,B4286)","v":0.24107142857142858},{"$f":"TREND(L4240:L4241,B4240:B4241,B4286)","v":0.15},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4309)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(D4302:D4303,B4302:B4303,B4309)*INDEX(matCost,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"TREND(E4302:E4303,B4302:B4303,B4309)","v":1},{"$f":"TREND(F4302:F4303,B4302:B4303,B4309)","v":1.5916000000000001},{"$f":"TREND(G4302:G4303,B4302:B4303,B4309)","v":1},{"$f":"TREND(H4302:H4303,B4302:B4303,B4309)","v":1},0,0,{"$f":"TREND(K4302:K4303,B4302:B4303,B4309)","v":1},{"$f":"TREND(L4302:L4303,B4302:B4303,B4309)","v":0.13},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4321)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":2873.4339636363584},0,{"$f":"TREND(E4302:E4303,B4302:B4303,B4321)","v":1},{"$f":"TREND(F4302:F4303,B4302:B4303,B4321)","v":1.5916000000000001},{"$f":"TREND(G4302:G4303,B4302:B4303,B4321)","v":1},{"$f":"TREND(H4302:H4303,B4302:B4303,B4321)","v":1},2873.4339636363584,0,{"$f":"TREND(K4302:K4303,B4302:B4303,B4321)","v":1},{"$f":"TREND(L4302:L4303,B4302:B4303,B4321)","v":0.13},82180.211359999856,0,82180.211359999856,22723.513249632015,null,2873.4339636363584]
[null,2051,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4336)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":3296.2652272727209},0,{"$f":"TREND(E4302:E4303,B4302:B4303,B4336)","v":1},{"$f":"TREND(F4302:F4303,B4302:B4303,B4336)","v":1.5916000000000001},{"$f":"TREND(G4302:G4303,B4302:B4303,B4336)","v":1},{"$f":"TREND(H4302:H4303,B4302:B4303,B4336)","v":1},3296.2652272727209,0,{"$f":"TREND(K4302:K4303,B4302:B4303,B4336)","v":1},{"$f":"TREND(L4302:L4303,B4302:B4303,B4336)","v":0.13},94273.185499999818,0,94273.185499999818,9447.996873376851,null,3296.2652272727209]
[null,2053,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4338)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},0,{"$f":"TREND(E4302:E4303,B4302:B4303,B4338)","v":1},{"$f":"TREND(F4302:F4303,B4302:B4303,B4338)","v":1.5916000000000001},{"$f":"TREND(G4302:G4303,B4302:B4303,B4338)","v":1},{"$f":"TREND(H4302:H4303,B4302:B4303,B4338)","v":1},0,0,{"$f":"TREND(K4302:K4303,B4302:B4303,B4338)","v":1},{"$f":"TREND(L4302:L4303,B4302:B4303,B4338)","v":0.13},0,0,0,0,null,0]
[]
[null,2029,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4376)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,{"$f":"TREND(E4364:E4365,B4364:B4365,B4376)","v":1},{"$f":"TREND(F4364:F4365,B4364:B4365,B4376)","v":1.6459999999999999},{"$f":"TREND(G4364:G4365,B4364:B4365,B4376)","v":1},{"$f":"TREND(H4364:H4365,B4364:B4365,B4376)","v":1},0,0,{"$f":"TREND(K4364:K4365,B4364:B4365,B4376)","v":1},{"$f":"TREND(L4364:L4365,B4364:B4365,B4376)","v":0.05},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4391)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":1120.2672909090834},0,{"$f":"TREND(E4364:E4365,B4364:B4365,B4391)","v":1},{"$f":"TREND(F4364:F4365,B4364:B4365,B4391)","v":1.6459999999999999},{"$f":"TREND(G4364:G4365,B4364:B4365,B4391)","v":1},{"$f":"TREND(H4364:H4365,B4364:B4365,B4391)","v":1},1120.2672909090834,0,{"$f":"TREND(K4364:K4365,B4364:B4365,B4391)","v":1},{"$f":"TREND(L4364:L4365,B4364:B4365,B4391)","v":0.05},32039.644519999787,0,32039.644519999787,5156.1517607781379,null,1120.2672909090834]
[null,2049,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4396)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":1207.2384954545341},0,{"$f":"TREND(E4364:E4365,B4364:B4365,B4396)","v":1},{"$f":"TREND(F4364:F4365,B4364:B4365,B4396)","v":1.6459999999999999},{"$f":"TREND(G4364:G4365,B4364:B4365,B4396)","v":1},{"$f":"TREND(H4364:H4365,B4364:B4365,B4396)","v":1},1207.2384954545341,0,{"$f":"TREND(K4364:K4365,B4364:B4365,B4396)","v":1},{"$f":"TREND(L4364:L4365,B4364:B4365,B4396)","v":0.05},34527.020969999678,0,34527.020969999678,3961.6693237531017,null,1207.2384954545341]
[null,2065,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4412)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,{"$f":"TREND(E4364:E4365,B4364:B4365,B4412)","v":1},{"$f":"TREND(F4364:F4365,B4364:B4365,B4412)","v":1.6459999999999999},{"$f":"TREND(G4364:G4365,B4364:B4365,B4412)","v":1},{"$f":"TREND(H4364:H4365,B4364:B4365,B4412)","v":1},0,0,{"$f":"TREND(K4364:K4365,B4364:B4365,B4412)","v":1},{"$f":"TREND(L4364:L4365,B4364:B4365,B4412)","v":0.05},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A4420,3)*AnnualFactor","v":125494.17619199961},{"$f":"INDEX(ModelData20B,A4420,3)*AnnualFactor","v":118839.18199999962},{"$f":"INDEX(ModelData20NB,A4420,5)","v":1.5988636363636364},{"$f":"INDEX(ModelData20B,A4420,5)","v":1.6323999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A4420,1)),INDEX(ModelData20NB,A4420,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A4420,1)),INDEX(ModelData20B,A4420,1)*AnnualFactor,1)","v":1},{"$f":"C4427*E4427/G4427","v":200648.07488879937},{"$f":"D4427*F4427/H4427","v":193993.08069679936},{"$f":"INDEX(ModelData20NB,A4420,6)","v":0.11931818181818184},{"$f":"INDEX(ModelData20B,A4420,6)","v":7.0000000000000007E-2},{"$f":"(I4427*(K4427*ValTimeTruck+(1-K4427)*ValTimeAuto)-J4427*(L4427*ValTimeTruck+(1-L4427)*ValTimeAuto))*MIN(G4427,H4427)*(1+TTUprater)^($B4427-YearCurrent)","v":236663.50439462485},{"$f":"IF(AND(H4427>G4427,Induced=\"Y\"),(I4427*(K4427*ValTimeTruck+(1-K4427)*ValTimeAuto)-J4427*(L4427*ValTimeTruck+(1-L4427)*ValTimeAuto))*(H4427-G4427)*0.5,0)*(1+TTUprater)^($B4427-YearCurrent)","v":0},{"$f":"SUM(M4427:N4427)","v":236663.50439462485},{"$f":"O4427/(1+DiscRate)^(B4427-YearCurrent)","v":49923.428653602023},null,{"$f":"(I4427-J4427)*MIN(G4427,H4427)","v":6654.9941920000128}]
[null,2037,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4446)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":119614.79356799973},0,{"$f":"TREND(E4426:E4427,B4426:B4427,B4446)","v":1.5988636363636364},{"$f":"TREND(F4426:F4427,B4426:B4427,B4446)","v":1.6323999999999999},{"$f":"TREND(G4426:G4427,B4426:B4427,B4446)","v":1},{"$f":"TREND(H4426:H4427,B4426:B4427,B4446)","v":1},191247.74380701774,0,{"$f":"TREND(K4426:K4427,B4426:B4427,B4446)","v":0.11931818181818184},{"$f":"TREND(L4426:L4427,B4426:B4427,B4446)","v":7.0000000000000007E-2},3364330.3386415211,0,3364330.3386415211,869406.89124818705,null,191247.74380701774]
[null,2046,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4455)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":137252.94143999973},0,{"$f":"TREND(E4426:E4427,B4426:B4427,B4455)","v":1.5988636363636364},{"$f":"TREND(F4426:F4427,B4426:B4427,B4455)","v":1.6323999999999999},{"$f":"TREND(G4426:G4427,B4426:B4427,B4455)","v":1},{"$f":"TREND(H4426:H4427,B4426:B4427,B4455)","v":1},219448.7370523632,0,{"$f":"TREND(K4426:K4427,B4426:B4427,B4455)","v":0.11931818181818184},{"$f":"TREND(L4426:L4427,B4426:B4427,B4455)","v":7.0000000000000007E-2},3860427.4703853512,0,3860427.4703853512,542632.55371273286,null,219448.7370523632]
[null,2068,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4477)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},0,{"$f":"TREND(E4426:E4427,B4426:B4427,B4477)","v":1.5988636363636364},{"$f":"TREND(F4426:F4427,B4426:B4427,B4477)","v":1.6323999999999999},{"$f":"TREND(G4426:G4427,B4426:B4427,B4477)","v":1},{"$f":"TREND(H4426:H4427,B4426:B4427,B4477)","v":1},0,0,{"$f":"TREND(K4426:K4427,B4426:B4427,B4477)","v":0.11931818181818184},{"$f":"TREND(L4426:L4427,B4426:B4427,B4477)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A4481)+1","v":73},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A4482,1)),\"Not Used\",INDEX(ModelGroup,A4482,1))","v":"9S3227"}]
[null,2026,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4497)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},{"$f":"MAX(TREND(D4488:D4489,B4488:B4489,B4497)*INDEX(matCost,ROW()-ROW($A4490),A4482),0)","v":0},{"$f":"TREND(E4488:E4489,B4488:B4489,B4497)","v":1.5666666666666667},{"$f":"TREND(F4488:F4489,B4488:B4489,B4497)","v":1.6120000000000001},{"$f":"TREND(G4488:G4489,B4488:B4489,B4497)","v":1},{"$f":"TREND(H4488:H4489,B4488:B4489,B4497)","v":1},0,0,{"$f":"TREND(K4488:K4489,B4488:B4489,B4497)","v":0.16666666666666669},{"$f":"TREND(L4488:L4489,B4488:B4489,B4497)","v":0.1},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4513)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":23720.945580000058},0,{"$f":"TREND(E4488:E4489,B4488:B4489,B4513)","v":1.5666666666666667},{"$f":"TREND(F4488:F4489,B4488:B4489,B4513)","v":1.6120000000000001},{"$f":"TREND(G4488:G4489,B4488:B4489,B4513)","v":1},{"$f":"TREND(H4488:H4489,B4488:B4489,B4513)","v":1},37162.81474200009,0,{"$f":"TREND(K4488:K4489,B4488:B4489,B4513)","v":0.16666666666666669},{"$f":"TREND(L4488:L4489,B4488:B4489,B4513)","v":0.1},675743.84805870161,0,675743.84805870161,124505.248220529,null,37162.81474200009]
[null,2061,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4532)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,{"$f":"TREND(E4488:E4489,B4488:B4489,B4532)","v":1.5666666666666667},{"$f":"TREND(F4488:F4489,B4488:B4489,B4532)","v":1.6120000000000001},{"$f":"TREND(G4488:G4489,B4488:B4489,B4532)","v":1},{"$f":"TREND(H4488:H4489,B4488:B4489,B4532)","v":1},0,0,{"$f":"TREND(K4488:K4489,B4488:B4489,B4532)","v":0.16666666666666669},{"$f":"TREND(L4488:L4489,B4488:B4489,B4532)","v":0.1},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2025,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4558)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},{"$f":"MAX(TREND(D4550:D4551,B4550:B4551,B4558)*INDEX(matCost,ROW()-ROW($A4552),A4544),0)","v":0},{"$f":"TREND(E4550:E4551,B4550:B4551,B4558)","v":1.5562499999999999},{"$f":"TREND(F4550:F4551,B4550:B4551,B4558)","v":1.6052},{"$f":"TREND(G4550:G4551,B4550:B4551,B4558)","v":1},{"$f":"TREND(H4550:H4551,B4550:B4551,B4558)","v":1},0,0,{"$f":"TREND(K4550:K4551,B4550:B4551,B4558)","v":0.18198529411764705},{"$f":"TREND(L4550:L4551,B4550:B4551,B4558)","v":0.11},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4568)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":224734.54382836446},0,{"$f":"TREND(E4550:E4551,B4550:B4551,B4568)","v":1.5562499999999999},{"$f":"TREND(F4550:F4551,B4550:B4551,B4568)","v":1.6052},{"$f":"TREND(G4550:G4551,B4550:B4551,B4568)","v":1},{"$f":"TREND(H4550:H4551,B4550:B4551,B4568)","v":1},349743.13383289217,0,{"$f":"TREND(K4550:K4551,B4550:B4551,B4568)","v":0.18198529411764705},{"$f":"TREND(L4550:L4551,B4550:B4551,B4568)","v":0.11},6426465.7931621447,0,6426465.7931621447,1901359.3376717384,null,349743.13383289217]
[null,2050,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4583)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":277831.23876654636},0,{"$f":"TREND(E4550:E4551,B4550:B4551,B4583)","v":1.5562499999999999},{"$f":"TREND(F4550:F4551,B4550:B4551,B4583)","v":1.6052},{"$f":"TREND(G4550:G4551,B4550:B4551,B4583)","v":1},{"$f":"TREND(H4550:H4551,B4550:B4551,B4583)","v":1},432374.86533043772,0,{"$f":"TREND(K4550:K4551,B4550:B4551,B4583)","v":0.18198529411764705},{"$f":"TREND(L4550:L4551,B4550:B4551,B4583)","v":0.11},7944808.6697730189,0,7944808.6697730189,851959.16493778001,null,432374.86533043772]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4553:P4601)","v":35768631.909740768},null,{"$f":"SUM(R4553:R4601)","v":9168502.226254845}]
[null,{"$f":"B4615+1","v":2021},{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4616)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},{"$f":"MAX(TREND(D4612:D4613,B4612:B4613,B4616)*INDEX(matCost,ROW()-ROW($A4614),A4606),0)","v":13004.020909090992},{"$f":"TREND(E4612:E4613,B4612:B4613,B4616)","v":1.3021084337349398},{"$f":"TREND(F4612:F4613,B4612:B4613,B4616)","v":1.4012},{"$f":"TREND(G4612:G4613,B4612:B4613,B4616)","v":1},{"$f":"TREND(H4612:H4613,B4612:B4613,B4616)","v":1},{"$f":"C4616*E4616/G4616","v":0},{"$f":"D4616*F4616/H4616","v":18221.234097818298},{"$f":"TREND(K4612:K4613,B4612:B4613,B4616)","v":0.55572289156626498},{"$f":"TREND(L4612:L4613,B4612:B4613,B4616)","v":0.41},-386745.69372619339,0,{"$f":"SUM(M4616:N4616)","v":-386745.69372619339},-295046.43802371155,null,-18221.234097818298]
[null,2042,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4637)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":28721.034842181951},0,{"$f":"TREND(E4612:E4613,B4612:B4613,B4637)","v":1.3021084337349398},{"$f":"TREND(F4612:F4613,B4612:B4613,B4637)","v":1.4012},{"$f":"TREND(G4612:G4613,B4612:B4613,B4637)","v":1},{"$f":"TREND(H4612:H4613,B4612:B4613,B4637)","v":1},37397.901693600172,0,{"$f":"TREND(K4612:K4613,B4612:B4613,B4637)","v":0.55572289156626498},{"$f":"TREND(L4612:L4613,B4612:B4613,B4637)","v":0.41},861892.09311294276,0,861892.09311294276,158802.90926898122,null,37397.901693600172]
[null,2043,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4638)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":29266.353655272862},0,{"$f":"TREND(E4612:E4613,B4612:B4613,B4638)","v":1.3021084337349398},{"$f":"TREND(F4612:F4613,B4612:B4613,B4638)","v":1.4012},{"$f":"TREND(G4612:G4613,B4612:B4613,B4638)","v":1},{"$f":"TREND(H4612:H4613,B4612:B4613,B4638)","v":1},38107.965919200178,0,{"$f":"TREND(K4612:K4613,B4612:B4613,B4638)","v":0.55572289156626498},{"$f":"TREND(L4612:L4613,B4612:B4613,B4638)","v":0.41},878256.61395320541,0,878256.61395320541,151231.83063022915,null,38107.965919200178]
[null,2058,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4653)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},0,{"$f":"TREND(E4612:E4613,B4612:B4613,B4653)","v":1.3021084337349398},{"$f":"TREND(F4612:F4613,B4612:B4613,B4653)","v":1.4012},{"$f":"TREND(G4612:G4613,B4612:B4613,B4653)","v":1},{"$f":"TREND(H4612:H4613,B4612:B4613,B4653)","v":1},0,0,{"$f":"TREND(K4612:K4613,B4612:B4613,B4653)","v":0.55572289156626498},{"$f":"TREND(L4612:L4613,B4612:B4613,B4653)","v":0.41},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A4668,3)*AnnualFactor","v":250382.92170763755},{"$f":"INDEX(ModelData20B,A4668,3)*AnnualFactor","v":221970.67527272832},{"$f":"INDEX(ModelData20NB,A4668,5)","v":1.5063829787234042},{"$f":"INDEX(ModelData20B,A4668,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A4668,1)),INDEX(ModelData20NB,A4668,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A4668,1)),INDEX(ModelData20B,A4668,1)*AnnualFactor,1)","v":1},{"$f":"C4675*E4675/G4675","v":377172.57142341998},{"$f":"D4675*F4675/H4675","v":348760.32498851069},{"$f":"INDEX(ModelData20NB,A4668,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData20B,A4668,6)","v":0.16},{"$f":"(I4675*(K4675*ValTimeTruck+(1-K4675)*ValTimeAuto)-J4675*(L4675*ValTimeTruck+(1-L4675)*ValTimeAuto))*MIN(G4675,H4675)*(1+TTUprater)^($B4675-YearCurrent)","v":963658.76684869919},{"$f":"IF(AND(H4675>G4675,Induced=\"Y\"),(I4675*(K4675*ValTimeTruck+(1-K4675)*ValTimeAuto)-J4675*(L4675*ValTimeTruck+(1-L4675)*ValTimeAuto))*(H4675-G4675)*0.5,0)*(1+TTUprater)^($B4675-YearCurrent)","v":0},{"$f":"SUM(M4675:N4675)","v":963658.76684869919},{"$f":"O4675/(1+DiscRate)^(B4675-YearCurrent)","v":203280.81347502352},null,{"$f":"(I4675-J4675)*MIN(G4675,H4675)","v":28412.246434909292}]
[null,2031,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4688)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":213067.96332545578},0,{"$f":"TREND(E4674:E4675,B4674:B4675,B4688)","v":1.5063829787234042},{"$f":"TREND(F4674:F4675,B4674:B4675,B4688)","v":1.5711999999999997},{"$f":"TREND(G4674:G4675,B4674:B4675,B4688)","v":1},{"$f":"TREND(H4674:H4675,B4674:B4675,B4688)","v":1},320961.95326472912,0,{"$f":"TREND(K4674:K4675,B4674:B4675,B4688)","v":0.25531914893617019},{"$f":"TREND(L4674:L4675,B4674:B4675,B4688)","v":0.16},6191834.1069176579,0,6191834.1069176579,2401300.0201817779,null,320961.95326472912]
[null,2046,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4703)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":275259.56062909216},0,{"$f":"TREND(E4674:E4675,B4674:B4675,B4703)","v":1.5063829787234042},{"$f":"TREND(F4674:F4675,B4674:B4675,B4703)","v":1.5711999999999997},{"$f":"TREND(G4674:G4675,B4674:B4675,B4703)","v":1},{"$f":"TREND(H4674:H4675,B4674:B4675,B4703)","v":1},414646.3168625473,0,{"$f":"TREND(K4674:K4675,B4674:B4675,B4703)","v":0.25531914893617019},{"$f":"TREND(L4674:L4675,B4674:B4675,B4703)","v":0.16},7999145.0106228022,0,7999145.0106228022,1124382.3431293308,null,414646.3168625473]
[null,2065,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4722)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,{"$f":"TREND(E4674:E4675,B4674:B4675,B4722)","v":1.5063829787234042},{"$f":"TREND(F4674:F4675,B4674:B4675,B4722)","v":1.5711999999999997},{"$f":"TREND(G4674:G4675,B4674:B4675,B4722)","v":1},{"$f":"TREND(H4674:H4675,B4674:B4675,B4722)","v":1},0,0,{"$f":"TREND(K4674:K4675,B4674:B4675,B4722)","v":0.25531914893617019},{"$f":"TREND(L4674:L4675,B4674:B4675,B4722)","v":0.16},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2024,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4743)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},{"$f":"MAX(TREND(D4736:D4737,B4736:B4737,B4743)*INDEX(matCost,ROW()-ROW($A4738),A4730),0)","v":0},{"$f":"TREND(E4736:E4737,B4736:B4737,B4743)","v":1.5666666666666667},{"$f":"TREND(F4736:F4737,B4736:B4737,B4743)","v":1.6120000000000001},{"$f":"TREND(G4736:G4737,B4736:B4737,B4743)","v":1},{"$f":"TREND(H4736:H4737,B4736:B4737,B4743)","v":1},0,0,{"$f":"TREND(K4736:K4737,B4736:B4737,B4743)","v":0.16666666666666669},{"$f":"TREND(L4736:L4737,B4736:B4737,B4743)","v":0.1},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4758)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":71326.863359999843},0,{"$f":"TREND(E4736:E4737,B4736:B4737,B4758)","v":1.5666666666666667},{"$f":"TREND(F4736:F4737,B4736:B4737,B4758)","v":1.6120000000000001},{"$f":"TREND(G4736:G4737,B4736:B4737,B4758)","v":1},{"$f":"TREND(H4736:H4737,B4736:B4737,B4758)","v":1},111745.41926399975,0,{"$f":"TREND(K4736:K4737,B4736:B4737,B4758)","v":0.16666666666666669},{"$f":"TREND(L4736:L4737,B4736:B4737,B4758)","v":0.1},2031904.2069503954,0,2031904.2069503954,458627.52989206556,null,111745.41926399975]
[null,2054,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4773)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},0,{"$f":"TREND(E4736:E4737,B4736:B4737,B4773)","v":1.5666666666666667},{"$f":"TREND(F4736:F4737,B4736:B4737,B4773)","v":1.6120000000000001},{"$f":"TREND(G4736:G4737,B4736:B4737,B4773)","v":1},{"$f":"TREND(H4736:H4737,B4736:B4737,B4773)","v":1},0,0,{"$f":"TREND(K4736:K4737,B4736:B4737,B4773)","v":0.16666666666666669},{"$f":"TREND(L4736:L4737,B4736:B4737,B4773)","v":0.1},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A4791)+1","v":78},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A4792,1)),\"Not Used\",INDEX(ModelGroup,A4792,1))","v":"5S3240"}]
[null,2027,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4808)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"MAX(TREND(D4798:D4799,B4798:B4799,B4808)*INDEX(matCost,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"TREND(E4798:E4799,B4798:B4799,B4808)","v":1.5562499999999999},{"$f":"TREND(F4798:F4799,B4798:B4799,B4808)","v":1.6052},{"$f":"TREND(G4798:G4799,B4798:B4799,B4808)","v":1},{"$f":"TREND(H4798:H4799,B4798:B4799,B4808)","v":1},0,0,{"$f":"TREND(K4798:K4799,B4798:B4799,B4808)","v":0.18198529411764705},{"$f":"TREND(L4798:L4799,B4798:B4799,B4808)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4809)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":40906.060416000197},0,{"$f":"TREND(E4798:E4799,B4798:B4799,B4809)","v":1.5562499999999999},{"$f":"TREND(F4798:F4799,B4798:B4799,B4809)","v":1.6052},{"$f":"TREND(G4798:G4799,B4798:B4799,B4809)","v":1},{"$f":"TREND(H4798:H4799,B4798:B4799,B4809)","v":1},63660.0565224003,0,{"$f":"TREND(K4798:K4799,B4798:B4799,B4809)","v":0.18198529411764705},{"$f":"TREND(L4798:L4799,B4798:B4799,B4809)","v":0.11},1169741.8363828331,0,1169741.8363828331,555735.92009867099,null,63660.0565224003]
[null,2055,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4836)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,{"$f":"TREND(E4798:E4799,B4798:B4799,B4836)","v":1.5562499999999999},{"$f":"TREND(F4798:F4799,B4798:B4799,B4836)","v":1.6052},{"$f":"TREND(G4798:G4799,B4798:B4799,B4836)","v":1},{"$f":"TREND(H4798:H4799,B4798:B4799,B4836)","v":1},0,0,{"$f":"TREND(K4798:K4799,B4798:B4799,B4836)","v":0.18198529411764705},{"$f":"TREND(L4798:L4799,B4798:B4799,B4836)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4844)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,{"$f":"TREND(E4798:E4799,B4798:B4799,B4844)","v":1.5562499999999999},{"$f":"TREND(F4798:F4799,B4798:B4799,B4844)","v":1.6052},{"$f":"TREND(G4798:G4799,B4798:B4799,B4844)","v":1},{"$f":"TREND(H4798:H4799,B4798:B4799,B4844)","v":1},0,0,{"$f":"TREND(K4798:K4799,B4798:B4799,B4844)","v":0.18198529411764705},{"$f":"TREND(L4798:L4799,B4798:B4799,B4844)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4863)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},{"$f":"MAX(TREND(D4860:D4861,B4860:B4861,B4863)*INDEX(matCost,ROW()-ROW($A4862),A4854),0)","v":190091.99999999814},{"$f":"TREND(E4860:E4861,B4860:B4861,B4863)","v":1.5666666666666667},{"$f":"TREND(F4860:F4861,B4860:B4861,B4863)","v":1.6120000000000001},{"$f":"TREND(G4860:G4861,B4860:B4861,B4863)","v":1},{"$f":"TREND(H4860:H4861,B4860:B4861,B4863)","v":1},{"$f":"C4863*E4863/G4863","v":0},{"$f":"D4863*F4863/H4863","v":306428.30399999704},{"$f":"TREND(K4860:K4861,B4860:B4861,B4863)","v":0.16666666666666669},{"$f":"TREND(L4860:L4861,B4860:B4861,B4863)","v":0.1},{"$f":"(I4863*(K4863*ValTimeTruck+(1-K4863)*ValTimeAuto)-J4863*(L4863*ValTimeTruck+(1-L4863)*ValTimeAuto))*MIN(G4863,H4863)*(1+TTUprater)^($B4863-YearCurrent)","v":-5316531.0743999491},{"$f":"IF(AND(H4863>G4863,Induced=\"Y\"),(I4863*(K4863*ValTimeTruck+(1-K4863)*ValTimeAuto)-J4863*(L4863*ValTimeTruck+(1-L4863)*ValTimeAuto))*(H4863-G4863)*0.5,0)*(1+TTUprater)^($B4863-YearCurrent)","v":0},{"$f":"SUM(M4863:N4863)","v":-5316531.0743999491},{"$f":"O4863/(1+DiscRate)^(B4863-YearCurrent)","v":-4339873.028456918},null,{"$f":"(I4863-J4863)*MIN(G4863,H4863)","v":-306428.30399999704}]
[null,2035,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4878)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":275287.77818181738},0,{"$f":"TREND(E4860:E4861,B4860:B4861,B4878)","v":1.5666666666666667},{"$f":"TREND(F4860:F4861,B4860:B4861,B4878)","v":1.6120000000000001},{"$f":"TREND(G4860:G4861,B4860:B4861,B4878)","v":1},{"$f":"TREND(H4860:H4861,B4860:B4861,B4878)","v":1},431284.18581818056,0,{"$f":"TREND(K4860:K4861,B4860:B4861,B4878)","v":0.16666666666666669},{"$f":"TREND(L4860:L4861,B4860:B4861,B4878)","v":0.1},7842184.1121272501,0,7842184.1121272501,2320219.3039289843,null,431284.18581818056]
[null,2051,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4894)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,{"$f":"TREND(E4860:E4861,B4860:B4861,B4894)","v":1.5666666666666667},{"$f":"TREND(F4860:F4861,B4860:B4861,B4894)","v":1.6120000000000001},{"$f":"TREND(G4860:G4861,B4860:B4861,B4894)","v":1},{"$f":"TREND(H4860:H4861,B4860:B4861,B4894)","v":1},0,0,{"$f":"TREND(K4860:K4861,B4860:B4861,B4894)","v":0.16666666666666669},{"$f":"TREND(L4860:L4861,B4860:B4861,B4894)","v":0.1},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4899)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,{"$f":"TREND(E4860:E4861,B4860:B4861,B4899)","v":1.5666666666666667},{"$f":"TREND(F4860:F4861,B4860:B4861,B4899)","v":1.6120000000000001},{"$f":"TREND(G4860:G4861,B4860:B4861,B4899)","v":1},{"$f":"TREND(H4860:H4861,B4860:B4861,B4899)","v":1},0,0,{"$f":"TREND(K4860:K4861,B4860:B4861,B4899)","v":0.16666666666666669},{"$f":"TREND(L4860:L4861,B4860:B4861,B4899)","v":0.1},0,0,0,0,null,0]
[]
[null,2028,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4933)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":74128.44090181822},0,{"$f":"TREND(E4922:E4923,B4922:B4923,B4933)","v":1.5562499999999999},{"$f":"TREND(F4922:F4923,B4922:B4923,B4933)","v":1.6052},{"$f":"TREND(G4922:G4923,B4922:B4923,B4933)","v":1},{"$f":"TREND(H4922:H4923,B4922:B4923,B4933)","v":1},115362.3861534546,0,{"$f":"TREND(K4922:K4923,B4922:B4923,B4933)","v":0.18198529411764705},{"$f":"TREND(L4922:L4923,B4922:B4923,B4933)","v":0.11},2119762.6392487441,0,2119762.6392487441,1007083.9599586169,null,115362.3861534546]
[null,2033,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4938)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":78834.493410909083},0,{"$f":"TREND(E4922:E4923,B4922:B4923,B4938)","v":1.5562499999999999},{"$f":"TREND(F4922:F4923,B4922:B4923,B4938)","v":1.6052},{"$f":"TREND(G4922:G4923,B4922:B4923,B4938)","v":1},{"$f":"TREND(H4922:H4923,B4922:B4923,B4938)","v":1},122686.18037072725,0,{"$f":"TREND(K4922:K4923,B4922:B4923,B4938)","v":0.18198529411764705},{"$f":"TREND(L4922:L4923,B4922:B4923,B4938)","v":0.11},2254336.0117054274,0,2254336.0117054274,763621.60222342447,null,122686.18037072725]
[null,2059,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4964)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,{"$f":"TREND(E4922:E4923,B4922:B4923,B4964)","v":1.5562499999999999},{"$f":"TREND(F4922:F4923,B4922:B4923,B4964)","v":1.6052},{"$f":"TREND(G4922:G4923,B4922:B4923,B4964)","v":1},{"$f":"TREND(H4922:H4923,B4922:B4923,B4964)","v":1},0,0,{"$f":"TREND(K4922:K4923,B4922:B4923,B4964)","v":0.18198529411764705},{"$f":"TREND(L4922:L4923,B4922:B4923,B4964)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4969)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,{"$f":"TREND(E4922:E4923,B4922:B4923,B4969)","v":1.5562499999999999},{"$f":"TREND(F4922:F4923,B4922:B4923,B4969)","v":1.6052},{"$f":"TREND(G4922:G4923,B4922:B4923,B4969)","v":1},{"$f":"TREND(H4922:H4923,B4922:B4923,B4969)","v":1},0,0,{"$f":"TREND(K4922:K4923,B4922:B4923,B4969)","v":0.18198529411764705},{"$f":"TREND(L4922:L4923,B4922:B4923,B4969)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A4978,3)*AnnualFactor","v":5607.0556727273088},{"$f":"INDEX(ModelData1B,A4978,3)*AnnualFactor","v":37380.371151515392},{"$f":"INDEX(ModelData1NB,A4978,5)","v":1},{"$f":"INDEX(ModelData1B,A4978,5)","v":1.6459999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A4978,1)),INDEX(ModelData1NB,A4978,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A4978,1)),INDEX(ModelData1B,A4978,1)*AnnualFactor,1)","v":1},{"$f":"C4984*E4984/G4984","v":5607.0556727273088},{"$f":"D4984*F4984/H4984","v":61528.090915394328},{"$f":"INDEX(ModelData1NB,A4978,6)","v":1},{"$f":"INDEX(ModelData1B,A4978,6)","v":0.05},{"$f":"(I4984*(K4984*ValTimeTruck+(1-K4984)*ValTimeAuto)-J4984*(L4984*ValTimeTruck+(1-L4984)*ValTimeAuto))*MIN(G4984,H4984)*(1+TTUprater)^($B4984-YearCurrent)","v":-868695.52831996919},{"$f":"IF(AND(H4984>G4984,Induced=\"Y\"),(I4984*(K4984*ValTimeTruck+(1-K4984)*ValTimeAuto)-J4984*(L4984*ValTimeTruck+(1-L4984)*ValTimeAuto))*(H4984-G4984)*0.5,0)*(1+TTUprater)^($B4984-YearCurrent)","v":0},{"$f":"SUM(M4984:N4984)","v":-868695.52831996919},{"$f":"O4984/(1+DiscRate)^(B4984-YearCurrent)","v":-709114.31543216773},null,{"$f":"(I4984-J4984)*MIN(G4984,H4984)","v":-55921.035242667022}]
[null,2029,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B4996)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":7436.7528909091488},0,{"$f":"TREND(E4984:E4985,B4984:B4985,B4996)","v":1},{"$f":"TREND(F4984:F4985,B4984:B4985,B4996)","v":1.6459999999999999},{"$f":"TREND(G4984:G4985,B4984:B4985,B4996)","v":1},{"$f":"TREND(H4984:H4985,B4984:B4985,B4996)","v":1},7436.7528909091488,0,{"$f":"TREND(K4984:K4985,B4984:B4985,B4996)","v":1},{"$f":"TREND(L4984:L4985,B4984:B4985,B4996)","v":0.05},212691.13268000167,0,212691.13268000167,94437.406534378722,null,7436.7528909091488]
[null,2052,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5019)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,{"$f":"TREND(E4984:E4985,B4984:B4985,B5019)","v":1},{"$f":"TREND(F4984:F4985,B4984:B4985,B5019)","v":1.6459999999999999},{"$f":"TREND(G4984:G4985,B4984:B4985,B5019)","v":1},{"$f":"TREND(H4984:H4985,B4984:B4985,B5019)","v":1},0,0,{"$f":"TREND(K4984:K4985,B4984:B4985,B5019)","v":1},{"$f":"TREND(L4984:L4985,B4984:B4985,B5019)","v":0.05},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5034)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,{"$f":"TREND(E4984:E4985,B4984:B4985,B5034)","v":1},{"$f":"TREND(F4984:F4985,B4984:B4985,B5034)","v":1.6459999999999999},{"$f":"TREND(G4984:G4985,B4984:B4985,B5034)","v":1},{"$f":"TREND(H4984:H4985,B4984:B4985,B5034)","v":1},0,0,{"$f":"TREND(K4984:K4985,B4984:B4985,B5034)","v":1},{"$f":"TREND(L4984:L4985,B4984:B4985,B5034)","v":0.05},0,0,0,0,null,0]
[]
[null,2026,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5055)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},{"$f":"MAX(TREND(D5046:D5047,B5046:B5047,B5055)*INDEX(matCost,ROW()-ROW($A5048),A5040),0)","v":0},{"$f":"TREND(E5046:E5047,B5046:B5047,B5055)","v":1},{"$f":"TREND(F5046:F5047,B5046:B5047,B5055)","v":1.6188},{"$f":"TREND(G5046:G5047,B5046:B5047,B5055)","v":1},{"$f":"TREND(H5046:H5047,B5046:B5047,B5055)","v":1},0,0,{"$f":"TREND(K5046:K5047,B5046:B5047,B5055)","v":1},{"$f":"TREND(L5046:L5047,B5046:B5047,B5055)","v":0.09},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5070)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":2258.8854545454597},0,{"$f":"TREND(E5046:E5047,B5046:B5047,B5070)","v":1},{"$f":"TREND(F5046:F5047,B5046:B5047,B5070)","v":1.6188},{"$f":"TREND(G5046:G5047,B5046:B5047,B5070)","v":1},{"$f":"TREND(H5046:H5047,B5046:B5047,B5070)","v":1},2258.8854545454597,0,{"$f":"TREND(K5046:K5047,B5046:B5047,B5070)","v":1},{"$f":"TREND(L5046:L5047,B5046:B5047,B5070)","v":0.09},64604.124000000149,0,64604.124000000149,12736.484681352944,null,2258.8854545454597]
[null,2060,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5089)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},0,{"$f":"TREND(E5046:E5047,B5046:B5047,B5089)","v":1},{"$f":"TREND(F5046:F5047,B5046:B5047,B5089)","v":1.6188},{"$f":"TREND(G5046:G5047,B5046:B5047,B5089)","v":1},{"$f":"TREND(H5046:H5047,B5046:B5047,B5089)","v":1},0,0,{"$f":"TREND(K5046:K5047,B5046:B5047,B5089)","v":1},{"$f":"TREND(L5046:L5047,B5046:B5047,B5089)","v":0.09},0,0,0,0,null,0]
[]
[]
[null,2034,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5125)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":54831.10422109114},0,{"$f":"TREND(E5108:E5109,B5108:B5109,B5125)","v":1.5358695652173913},{"$f":"TREND(F5108:F5109,B5108:B5109,B5125)","v":1.5916000000000001},{"$f":"TREND(G5108:G5109,B5108:B5109,B5125)","v":1},{"$f":"TREND(H5108:H5109,B5108:B5109,B5125)","v":1},84213.424200436712,0,{"$f":"TREND(K5108:K5109,B5108:B5109,B5125)","v":0.21195652173913043},{"$f":"TREND(L5108:L5109,B5108:B5109,B5125)","v":0.13},1578955.9355928623,0,1578955.9355928623,499857.01287999918,null,84213.424200436712]
[null,2049,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5140)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":71143.071552000009},0,{"$f":"TREND(E5108:E5109,B5108:B5109,B5140)","v":1.5358695652173913},{"$f":"TREND(F5108:F5109,B5108:B5109,B5140)","v":1.5916000000000001},{"$f":"TREND(G5108:G5109,B5108:B5109,B5140)","v":1},{"$f":"TREND(H5108:H5109,B5108:B5109,B5140)","v":1},109266.4783728,0,{"$f":"TREND(K5108:K5109,B5108:B5109,B5140)","v":0.21195652173913043},{"$f":"TREND(L5108:L5109,B5108:B5109,B5140)","v":0.13},2048687.0855343631,0,2048687.0855343631,235068.66658964782,null,109266.4783728]
[null,2067,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5158)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},0,{"$f":"TREND(E5108:E5109,B5108:B5109,B5158)","v":1.5358695652173913},{"$f":"TREND(F5108:F5109,B5108:B5109,B5158)","v":1.5916000000000001},{"$f":"TREND(G5108:G5109,B5108:B5109,B5158)","v":1},{"$f":"TREND(H5108:H5109,B5108:B5109,B5158)","v":1},0,0,{"$f":"TREND(K5108:K5109,B5108:B5109,B5158)","v":0.21195652173913043},{"$f":"TREND(L5108:L5109,B5108:B5109,B5158)","v":0.13},0,0,0,0,null,0]
[null,{"$f":"B5174+1","v":2022},{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5175)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},{"$f":"MAX(TREND(D5170:D5171,B5170:B5171,B5175)*INDEX(matCost,ROW()-ROW($A5172),A5164),0)","v":0},{"$f":"TREND(E5170:E5171,B5170:B5171,B5175)","v":1.4689655172413794},{"$f":"TREND(F5170:F5171,B5170:B5171,B5175)","v":1.544},{"$f":"TREND(G5170:G5171,B5170:B5171,B5175)","v":1},{"$f":"TREND(H5170:H5171,B5170:B5171,B5175)","v":1},0,0,{"$f":"TREND(K5170:K5171,B5170:B5171,B5175)","v":0.31034482758620691},{"$f":"TREND(L5170:L5171,B5170:B5171,B5175)","v":0.2},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5190)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":750748.53834908456},0,{"$f":"TREND(E5170:E5171,B5170:B5171,B5190)","v":1.4689655172413794},{"$f":"TREND(F5170:F5171,B5170:B5171,B5190)","v":1.544},{"$f":"TREND(G5170:G5171,B5170:B5171,B5190)","v":1},{"$f":"TREND(H5170:H5171,B5170:B5171,B5190)","v":1},1102823.7149541725,0,{"$f":"TREND(K5170:K5171,B5170:B5171,B5190)","v":0.31034482758620691},{"$f":"TREND(L5170:L5171,B5170:B5171,B5190)","v":0.2},22033657.25670509,0,22033657.25670509,5693915.7366202911,null,1102823.7149541725]
[null,2042,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5195)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":829486.6197309047},0,{"$f":"TREND(E5170:E5171,B5170:B5171,B5195)","v":1.4689655172413794},{"$f":"TREND(F5170:F5171,B5170:B5171,B5195)","v":1.544},{"$f":"TREND(G5170:G5171,B5170:B5171,B5195)","v":1},{"$f":"TREND(H5170:H5171,B5170:B5171,B5195)","v":1},1218487.2413978118,0,{"$f":"TREND(K5170:K5171,B5170:B5171,B5195)","v":0.31034482758620691},{"$f":"TREND(L5170:L5171,B5170:B5171,B5195)","v":0.2},24344534.747099731,0,24344534.747099731,4485460.5043147085,null,1218487.2413978118]
[null,2063,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5216)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,{"$f":"TREND(E5170:E5171,B5170:B5171,B5216)","v":1.4689655172413794},{"$f":"TREND(F5170:F5171,B5170:B5171,B5216)","v":1.544},{"$f":"TREND(G5170:G5171,B5170:B5171,B5216)","v":1},{"$f":"TREND(H5170:H5171,B5170:B5171,B5216)","v":1},0,0,{"$f":"TREND(K5170:K5171,B5170:B5171,B5216)","v":0.31034482758620691},{"$f":"TREND(L5170:L5171,B5170:B5171,B5216)","v":0.2},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2030,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5245)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":551766.30417235941},0,{"$f":"TREND(E5232:E5233,B5232:B5233,B5245)","v":1.58796992481203},{"$f":"TREND(F5232:F5233,B5232:B5233,B5245)","v":1.6256000000000002},{"$f":"TREND(G5232:G5233,B5232:B5233,B5245)","v":1},{"$f":"TREND(H5232:H5233,B5232:B5233,B5245)","v":1},876188.29655039322,0,{"$f":"TREND(K5232:K5233,B5232:B5233,B5245)","v":0.13533834586466167},{"$f":"TREND(L5232:L5233,B5232:B5233,B5245)","v":0.08},{"$f":"(I5245*(K5245*ValTimeTruck+(1-K5245)*ValTimeAuto)-J5245*(L5245*ValTimeTruck+(1-L5245)*ValTimeAuto))*MIN(G5245,H5245)*(1+TTUprater)^(B5245-YearCurrent)","v":15588905.008475157},{"$f":"IF(AND(H5245>G5245,Induced=\"Y\"),(I5245*(K5245*ValTimeTruck+(1-K5245)*ValTimeAuto)-J5245*(L5245*ValTimeTruck+(1-L5245)*ValTimeAuto))*(H5245-G5245)*0.5,0)*(1+TTUprater)^(B5245-YearCurrent)","v":0},15588905.008475157,6468841.3600287521,null,876188.29655039322]
[null,2045,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5260)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":808937.53710508347},0,{"$f":"TREND(E5232:E5233,B5232:B5233,B5260)","v":1.58796992481203},{"$f":"TREND(F5232:F5233,B5232:B5233,B5260)","v":1.6256000000000002},{"$f":"TREND(G5232:G5233,B5232:B5233,B5260)","v":1},{"$f":"TREND(H5232:H5233,B5232:B5233,B5260)","v":1},1284568.4799743881,0,{"$f":"TREND(K5232:K5233,B5232:B5233,B5260)","v":0.13533834586466167},{"$f":"TREND(L5232:L5233,B5232:B5233,B5260)","v":0.08},22854694.692957859,0,22854694.692957859,3437396.6462396663,null,1284568.4799743881]
[null,2060,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5275)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":0},0,{"$f":"TREND(E5232:E5233,B5232:B5233,B5275)","v":1.58796992481203},{"$f":"TREND(F5232:F5233,B5232:B5233,B5275)","v":1.6256000000000002},{"$f":"TREND(G5232:G5233,B5232:B5233,B5275)","v":1},{"$f":"TREND(H5232:H5233,B5232:B5233,B5275)","v":1},0,0,{"$f":"TREND(K5232:K5233,B5232:B5233,B5275)","v":0.13533834586466167},{"$f":"TREND(L5232:L5233,B5232:B5233,B5275)","v":0.08},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5281)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":0},0,{"$f":"TREND(E5232:E5233,B5232:B5233,B5281)","v":1.58796992481203},{"$f":"TREND(F5232:F5233,B5232:B5233,B5281)","v":1.6256000000000002},{"$f":"TREND(G5232:G5233,B5232:B5233,B5281)","v":1},{"$f":"TREND(H5232:H5233,B5232:B5233,B5281)","v":1},0,0,{"$f":"TREND(K5232:K5233,B5232:B5233,B5281)","v":0.13533834586466167},{"$f":"TREND(L5232:L5233,B5232:B5233,B5281)","v":0.08},0,0,0,0,null,0]
[]
[null,2038,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5315)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":98191.928788363934},0,{"$f":"TREND(E5294:E5295,B5294:B5295,B5315)","v":1.6325581395348836},{"$f":"TREND(F5294:F5295,B5294:B5295,B5315)","v":1.6527999999999998},{"$f":"TREND(G5294:G5295,B5294:B5295,B5315)","v":1},{"$f":"TREND(H5294:H5295,B5294:B5295,B5315)","v":1},160304.0325800732,0,{"$f":"TREND(K5294:K5295,B5294:B5295,B5315)","v":6.9767441860465129E-2},{"$f":"TREND(L5294:L5295,B5294:B5295,B5315)","v":0.04},2720694.9529520334,0,2720694.9529520334,657083.43617064471,null,160304.0325800732]
[null,2056,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5333)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,{"$f":"TREND(E5294:E5295,B5294:B5295,B5333)","v":1.6325581395348836},{"$f":"TREND(F5294:F5295,B5294:B5295,B5333)","v":1.6527999999999998},{"$f":"TREND(G5294:G5295,B5294:B5295,B5333)","v":1},{"$f":"TREND(H5294:H5295,B5294:B5295,B5333)","v":1},0,0,{"$f":"TREND(K5294:K5295,B5294:B5295,B5333)","v":6.9767441860465129E-2},{"$f":"TREND(L5294:L5295,B5294:B5295,B5333)","v":0.04},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A5349)+1","v":87},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A5350,1)),\"Not Used\",INDEX(ModelGroup,A5350,1))","v":"7P3190G"}]
[]
[null,2038,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5377)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":18726.901036363677},0,{"$f":"TREND(E5356:E5357,B5356:B5357,B5377)","v":1.5666666666666667},{"$f":"TREND(F5356:F5357,B5356:B5357,B5377)","v":1.6120000000000001},{"$f":"TREND(G5356:G5357,B5356:B5357,B5377)","v":1},{"$f":"TREND(H5356:H5357,B5356:B5357,B5377)","v":1},29338.811623636426,0,{"$f":"TREND(K5356:K5357,B5356:B5357,B5377)","v":0.16666666666666669},{"$f":"TREND(L5356:L5357,B5356:B5357,B5377)","v":0.1},533477.39135645563,0,533477.39135645563,128841.771493532,null,29338.811623636426]
[null,2047,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5386)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":21771.397227272741},0,{"$f":"TREND(E5356:E5357,B5356:B5357,B5386)","v":1.5666666666666667},{"$f":"TREND(F5356:F5357,B5356:B5357,B5386)","v":1.6120000000000001},{"$f":"TREND(G5356:G5357,B5356:B5357,B5386)","v":1},{"$f":"TREND(H5356:H5357,B5356:B5357,B5386)","v":1},34108.522322727295,0,{"$f":"TREND(K5356:K5357,B5356:B5357,B5386)","v":0.16666666666666669},{"$f":"TREND(L5356:L5357,B5356:B5357,B5386)","v":0.1},620206.63090159127,0,620206.63090159127,81474.757141702779,null,34108.522322727295]
[null,2062,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5401)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,{"$f":"TREND(E5356:E5357,B5356:B5357,B5401)","v":1.5666666666666667},{"$f":"TREND(F5356:F5357,B5356:B5357,B5401)","v":1.6120000000000001},{"$f":"TREND(G5356:G5357,B5356:B5357,B5401)","v":1},{"$f":"TREND(H5356:H5357,B5356:B5357,B5401)","v":1},0,0,{"$f":"TREND(K5356:K5357,B5356:B5357,B5401)","v":0.16666666666666669},{"$f":"TREND(L5356:L5357,B5356:B5357,B5401)","v":0.1},0,0,0,0,null,0]
[]
[null,2035,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5436)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"TREND(E5418:E5419,B5418:B5419,B5436)","v":1.5666666666666667},{"$f":"TREND(F5418:F5419,B5418:B5419,B5436)","v":1.6120000000000001},{"$f":"TREND(G5418:G5419,B5418:B5419,B5436)","v":1},{"$f":"TREND(H5418:H5419,B5418:B5419,B5436)","v":1},0,0,{"$f":"TREND(K5418:K5419,B5418:B5419,B5436)","v":0.16666666666666669},{"$f":"TREND(L5418:L5419,B5418:B5419,B5436)","v":0.1},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5437)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"TREND(E5418:E5419,B5418:B5419,B5437)","v":1.5666666666666667},{"$f":"TREND(F5418:F5419,B5418:B5419,B5437)","v":1.6120000000000001},{"$f":"TREND(G5418:G5419,B5418:B5419,B5437)","v":1},{"$f":"TREND(H5418:H5419,B5418:B5419,B5437)","v":1},0,0,{"$f":"TREND(K5418:K5419,B5418:B5419,B5437)","v":0.16666666666666669},{"$f":"TREND(L5418:L5419,B5418:B5419,B5437)","v":0.1},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5456)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"TREND(E5418:E5419,B5418:B5419,B5456)","v":1.5666666666666667},{"$f":"TREND(F5418:F5419,B5418:B5419,B5456)","v":1.6120000000000001},{"$f":"TREND(G5418:G5419,B5418:B5419,B5456)","v":1},{"$f":"TREND(H5418:H5419,B5418:B5419,B5456)","v":1},0,0,{"$f":"TREND(K5418:K5419,B5418:B5419,B5456)","v":0.16666666666666669},{"$f":"TREND(L5418:L5419,B5418:B5419,B5456)","v":0.1},0,0,0,0,null,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2043,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5506)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":393555.81189818308},0,{"$f":"TREND(E5480:E5481,B5480:B5481,B5506)","v":1.5562499999999999},{"$f":"TREND(F5480:F5481,B5480:B5481,B5506)","v":1.6052},{"$f":"TREND(G5480:G5481,B5480:B5481,B5506)","v":1},{"$f":"TREND(H5480:H5481,B5480:B5481,B5506)","v":1},612471.23226654739,0,{"$f":"TREND(K5480:K5481,B5480:B5481,B5506)","v":0.18198529411764705},{"$f":"TREND(L5480:L5481,B5480:B5481,B5506)","v":0.11},11254046.30627423,0,11254046.30627423,1937896.0520824536,null,612471.23226654739]
[null,2058,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5521)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},0,{"$f":"TREND(E5480:E5481,B5480:B5481,B5521)","v":1.5562499999999999},{"$f":"TREND(F5480:F5481,B5480:B5481,B5521)","v":1.6052},{"$f":"TREND(G5480:G5481,B5480:B5481,B5521)","v":1},{"$f":"TREND(H5480:H5481,B5480:B5481,B5521)","v":1},0,0,{"$f":"TREND(K5480:K5481,B5480:B5481,B5521)","v":0.18198529411764705},{"$f":"TREND(L5480:L5481,B5480:B5481,B5521)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5526)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},0,{"$f":"TREND(E5480:E5481,B5480:B5481,B5526)","v":1.5562499999999999},{"$f":"TREND(F5480:F5481,B5480:B5481,B5526)","v":1.6052},{"$f":"TREND(G5480:G5481,B5480:B5481,B5526)","v":1},{"$f":"TREND(H5480:H5481,B5480:B5481,B5526)","v":1},0,0,{"$f":"TREND(K5480:K5481,B5480:B5481,B5526)","v":0.18198529411764705},{"$f":"TREND(L5480:L5481,B5480:B5481,B5526)","v":0.11},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2032,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5557)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":28705.488443636452},0,{"$f":"TREND(E5542:E5543,B5542:B5543,B5557)","v":1.5459854014598542},{"$f":"TREND(F5542:F5543,B5542:B5543,B5557)","v":1.5983999999999998},{"$f":"TREND(G5542:G5543,B5542:B5543,B5557)","v":1},{"$f":"TREND(H5542:H5543,B5542:B5543,B5557)","v":1},44378.266075636508,0,{"$f":"TREND(K5542:K5543,B5542:B5543,B5557)","v":0.1970802919708029},{"$f":"TREND(L5542:L5543,B5542:B5543,B5557)","v":0.12},823816.10425955313,0,823816.10425955313,298588.86790615023,null,44378.266075636508]
[null,2051,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5576)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,{"$f":"TREND(E5542:E5543,B5542:B5543,B5576)","v":1.5459854014598542},{"$f":"TREND(F5542:F5543,B5542:B5543,B5576)","v":1.5983999999999998},{"$f":"TREND(G5542:G5543,B5542:B5543,B5576)","v":1},{"$f":"TREND(H5542:H5543,B5542:B5543,B5576)","v":1},0,0,{"$f":"TREND(K5542:K5543,B5542:B5543,B5576)","v":0.1970802919708029},{"$f":"TREND(L5542:L5543,B5542:B5543,B5576)","v":0.12},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5582)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,{"$f":"TREND(E5542:E5543,B5542:B5543,B5582)","v":1.5459854014598542},{"$f":"TREND(F5542:F5543,B5542:B5543,B5582)","v":1.5983999999999998},{"$f":"TREND(G5542:G5543,B5542:B5543,B5582)","v":1},{"$f":"TREND(H5542:H5543,B5542:B5543,B5582)","v":1},0,0,{"$f":"TREND(K5542:K5543,B5542:B5543,B5582)","v":0.1970802919708029},{"$f":"TREND(L5542:L5543,B5542:B5543,B5582)","v":0.12},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5607)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},{"$f":"MAX(TREND(D5604:D5605,B5604:B5605,B5607)*INDEX(matCost,ROW()-ROW($A5606),A5598),0)","v":29446.978909090976},{"$f":"TREND(E5604:E5605,B5604:B5605,B5607)","v":1},{"$f":"TREND(F5604:F5605,B5604:B5605,B5607)","v":1.6392},{"$f":"TREND(G5604:G5605,B5604:B5605,B5607)","v":1},{"$f":"TREND(H5604:H5605,B5604:B5605,B5607)","v":1},{"$f":"C5607*E5607/G5607","v":0},{"$f":"D5607*F5607/H5607","v":48269.48782778193},{"$f":"TREND(K5604:K5605,B5604:B5605,B5607)","v":1},{"$f":"TREND(L5604:L5605,B5604:B5605,B5607)","v":5.9999999999999991E-2},{"$f":"(I5607*(K5607*ValTimeTruck+(1-K5607)*ValTimeAuto)-J5607*(L5607*ValTimeTruck+(1-L5607)*ValTimeAuto))*MIN(G5607,H5607)*(1+TTUprater)^($B5607-YearCurrent)","v":-813340.86989812553},{"$f":"IF(AND(H5607>G5607,Induced=\"Y\"),(I5607*(K5607*ValTimeTruck+(1-K5607)*ValTimeAuto)-J5607*(L5607*ValTimeTruck+(1-L5607)*ValTimeAuto))*(H5607-G5607)*0.5,0)*(1+TTUprater)^($B5607-YearCurrent)","v":0},{"$f":"SUM(M5607:N5607)","v":-813340.86989812553},{"$f":"O5607/(1+DiscRate)^(B5607-YearCurrent)","v":-663928.4252863985},null,{"$f":"(I5607-J5607)*MIN(G5607,H5607)","v":-48269.48782778193}]
[null,2025,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5612)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},{"$f":"MAX(TREND(D5604:D5605,B5604:B5605,B5612)*INDEX(matCost,ROW()-ROW($A5606),A5598),0)","v":0},{"$f":"TREND(E5604:E5605,B5604:B5605,B5612)","v":1},{"$f":"TREND(F5604:F5605,B5604:B5605,B5612)","v":1.6392},{"$f":"TREND(G5604:G5605,B5604:B5605,B5612)","v":1},{"$f":"TREND(H5604:H5605,B5604:B5605,B5612)","v":1},0,0,{"$f":"TREND(K5604:K5605,B5604:B5605,B5612)","v":1},{"$f":"TREND(L5604:L5605,B5604:B5605,B5612)","v":5.9999999999999991E-2},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5627)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":6555.0634036363772},0,{"$f":"TREND(E5604:E5605,B5604:B5605,B5627)","v":1},{"$f":"TREND(F5604:F5605,B5604:B5605,B5627)","v":1.6392},{"$f":"TREND(G5604:G5605,B5604:B5605,B5627)","v":1},{"$f":"TREND(H5604:H5605,B5604:B5605,B5627)","v":1},6555.0634036363772,0,{"$f":"TREND(K5604:K5605,B5604:B5605,B5627)","v":1},{"$f":"TREND(L5604:L5605,B5604:B5605,B5627)","v":5.9999999999999991E-2},187474.8133440004,0,187474.8133440004,39547.227580642269,null,6555.0634036363772]
[null,2054,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5641)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,{"$f":"TREND(E5604:E5605,B5604:B5605,B5641)","v":1},{"$f":"TREND(F5604:F5605,B5604:B5605,B5641)","v":1.6392},{"$f":"TREND(G5604:G5605,B5604:B5605,B5641)","v":1},{"$f":"TREND(H5604:H5605,B5604:B5605,B5641)","v":1},0,0,{"$f":"TREND(K5604:K5605,B5604:B5605,B5641)","v":1},{"$f":"TREND(L5604:L5605,B5604:B5605,B5641)","v":5.9999999999999991E-2},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2028,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5677)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":39967.312058181502},0,{"$f":"TREND(E5666:E5667,B5666:B5667,B5677)","v":1.5562499999999999},{"$f":"TREND(F5666:F5667,B5666:B5667,B5677)","v":1.6052},{"$f":"TREND(G5666:G5667,B5666:B5667,B5677)","v":1},{"$f":"TREND(H5666:H5667,B5666:B5667,B5677)","v":1},62199.129390544957,0,{"$f":"TREND(K5666:K5667,B5666:B5667,B5677)","v":0.18198529411764705},{"$f":"TREND(L5666:L5667,B5666:B5667,B5677)","v":0.11},1142897.5688877727,0,1142897.5688877727,542982.40198746638,null,62199.129390544957]
[null,2033,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5682)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":43190.482385454234},0,{"$f":"TREND(E5666:E5667,B5666:B5667,B5682)","v":1.5562499999999999},{"$f":"TREND(F5666:F5667,B5666:B5667,B5682)","v":1.6052},{"$f":"TREND(G5666:G5667,B5666:B5667,B5682)","v":1},{"$f":"TREND(H5666:H5667,B5666:B5667,B5682)","v":1},67215.188212363151,0,{"$f":"TREND(K5666:K5667,B5666:B5667,B5682)","v":0.18198529411764705},{"$f":"TREND(L5666:L5667,B5666:B5667,B5682)","v":0.11},1235066.7276690456,0,1235066.7276690456,418359.83124893444,null,67215.188212363151]
[null,2050,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5699)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":54149.261498181615},0,{"$f":"TREND(E5666:E5667,B5666:B5667,B5699)","v":1.5562499999999999},{"$f":"TREND(F5666:F5667,B5666:B5667,B5699)","v":1.6052},{"$f":"TREND(G5666:G5667,B5666:B5667,B5699)","v":1},{"$f":"TREND(H5666:H5667,B5666:B5667,B5699)","v":1},84269.788206545127,0,{"$f":"TREND(K5666:K5667,B5666:B5667,B5699)","v":0.18198529411764705},{"$f":"TREND(L5666:L5667,B5666:B5667,B5699)","v":0.11},1548441.8675253759,0,1548441.8675253759,166046.69731452517,null,84269.788206545127]
[null,2068,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5717)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},0,{"$f":"TREND(E5666:E5667,B5666:B5667,B5717)","v":1.5562499999999999},{"$f":"TREND(F5666:F5667,B5666:B5667,B5717)","v":1.6052},{"$f":"TREND(G5666:G5667,B5666:B5667,B5717)","v":1},{"$f":"TREND(H5666:H5667,B5666:B5667,B5717)","v":1},0,0,{"$f":"TREND(K5666:K5667,B5666:B5667,B5717)","v":0.18198529411764705},{"$f":"TREND(L5666:L5667,B5666:B5667,B5717)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"B5731+1","v":2021},{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5732)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},{"$f":"MAX(TREND(D5728:D5729,B5728:B5729,B5732)*INDEX(matCost,ROW()-ROW($A5730),A5722),0)","v":76900.854545454495},{"$f":"TREND(E5728:E5729,B5728:B5729,B5732)","v":1.5562499999999999},{"$f":"TREND(F5728:F5729,B5728:B5729,B5732)","v":1.6052},{"$f":"TREND(G5728:G5729,B5728:B5729,B5732)","v":1},{"$f":"TREND(H5728:H5729,B5728:B5729,B5732)","v":1},{"$f":"C5732*E5732/G5732","v":0},{"$f":"D5732*F5732/H5732","v":123441.25171636355},{"$f":"TREND(K5728:K5729,B5728:B5729,B5732)","v":0.18198529411764705},{"$f":"TREND(L5728:L5729,B5728:B5729,B5732)","v":0.11},-2157135.8737434531,0,{"$f":"SUM(M5732:N5732)","v":-2157135.8737434531},-1645668.6298148353,null,-123441.25171636355]
[null,2036,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5747)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":109050.59607272735},0,{"$f":"TREND(E5728:E5729,B5728:B5729,B5747)","v":1.5562499999999999},{"$f":"TREND(F5728:F5729,B5728:B5729,B5747)","v":1.6052},{"$f":"TREND(G5728:G5729,B5728:B5729,B5747)","v":1},{"$f":"TREND(H5728:H5729,B5728:B5729,B5747)","v":1},169709.99013818192,0,{"$f":"TREND(K5728:K5729,B5728:B5729,B5747)","v":0.18198529411764705},{"$f":"TREND(L5728:L5729,B5728:B5729,B5747)","v":0.11},3118389.8720997293,0,3118389.8720997293,862260.78521218104,null,169709.99013818192]
[null,2047,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5758)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":127664.40471272729},0,{"$f":"TREND(E5728:E5729,B5728:B5729,B5758)","v":1.5562499999999999},{"$f":"TREND(F5728:F5729,B5728:B5729,B5758)","v":1.6052},{"$f":"TREND(G5728:G5729,B5728:B5729,B5758)","v":1},{"$f":"TREND(H5728:H5729,B5728:B5729,B5758)","v":1},198677.72983418184,0,{"$f":"TREND(K5728:K5729,B5728:B5729,B5758)","v":0.18198529411764705},{"$f":"TREND(L5728:L5729,B5728:B5729,B5758)","v":0.11},3650666.7640615776,0,3650666.7640615776,479577.56848684454,null,198677.72983418184]
[null,2057,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5768)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},0,{"$f":"TREND(E5728:E5729,B5728:B5729,B5768)","v":1.5562499999999999},{"$f":"TREND(F5728:F5729,B5728:B5729,B5768)","v":1.6052},{"$f":"TREND(G5728:G5729,B5728:B5729,B5768)","v":1},{"$f":"TREND(H5728:H5729,B5728:B5729,B5768)","v":1},0,0,{"$f":"TREND(K5728:K5729,B5728:B5729,B5768)","v":0.18198529411764705},{"$f":"TREND(L5728:L5729,B5728:B5729,B5768)","v":0.11},0,0,0,0,null,0]
[]
[null,2029,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5802)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"TREND(E5790:E5791,B5790:B5791,B5802)","v":1},{"$f":"TREND(F5790:F5791,B5790:B5791,B5802)","v":1.6052},{"$f":"TREND(G5790:G5791,B5790:B5791,B5802)","v":1},{"$f":"TREND(H5790:H5791,B5790:B5791,B5802)","v":1},0,0,{"$f":"TREND(K5790:K5791,B5790:B5791,B5802)","v":1},{"$f":"TREND(L5790:L5791,B5790:B5791,B5802)","v":0.11},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5816)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"TREND(E5790:E5791,B5790:B5791,B5816)","v":1},{"$f":"TREND(F5790:F5791,B5790:B5791,B5816)","v":1.6052},{"$f":"TREND(G5790:G5791,B5790:B5791,B5816)","v":1},{"$f":"TREND(H5790:H5791,B5790:B5791,B5816)","v":1},0,0,{"$f":"TREND(K5790:K5791,B5790:B5791,B5816)","v":1},{"$f":"TREND(L5790:L5791,B5790:B5791,B5816)","v":0.11},0,0,0,0,null,0]
[null,2050,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5823)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":43564.741440000013},0,{"$f":"TREND(E5790:E5791,B5790:B5791,B5823)","v":1},{"$f":"TREND(F5790:F5791,B5790:B5791,B5823)","v":1.6052},{"$f":"TREND(G5790:G5791,B5790:B5791,B5823)","v":1},{"$f":"TREND(H5790:H5791,B5790:B5791,B5823)","v":1},43564.741440000013,0,{"$f":"TREND(K5790:K5791,B5790:B5791,B5823)","v":1},{"$f":"TREND(L5790:L5791,B5790:B5791,B5823)","v":0.11},1245951.6051840005,0,1245951.6051840005,133609.2451343796,null,43564.741440000013]
[null,2065,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5838)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"TREND(E5790:E5791,B5790:B5791,B5838)","v":1},{"$f":"TREND(F5790:F5791,B5790:B5791,B5838)","v":1.6052},{"$f":"TREND(G5790:G5791,B5790:B5791,B5838)","v":1},{"$f":"TREND(H5790:H5791,B5790:B5791,B5838)","v":1},0,0,{"$f":"TREND(K5790:K5791,B5790:B5791,B5838)","v":1},{"$f":"TREND(L5790:L5791,B5790:B5791,B5838)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5860)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"MAX(TREND(D5852:D5853,B5852:B5853,B5860)*INDEX(matCost,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"TREND(E5852:E5853,B5852:B5853,B5860)","v":1},{"$f":"TREND(F5852:F5853,B5852:B5853,B5860)","v":1.4487999999999999},{"$f":"TREND(G5852:G5853,B5852:B5853,B5860)","v":1},{"$f":"TREND(H5852:H5853,B5852:B5853,B5860)","v":1},0,0,{"$f":"TREND(K5852:K5853,B5852:B5853,B5860)","v":1},{"$f":"TREND(L5852:L5853,B5852:B5853,B5860)","v":0.34},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5873)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"TREND(E5852:E5853,B5852:B5853,B5873)","v":1},{"$f":"TREND(F5852:F5853,B5852:B5853,B5873)","v":1.4487999999999999},{"$f":"TREND(G5852:G5853,B5852:B5853,B5873)","v":1},{"$f":"TREND(H5852:H5853,B5852:B5853,B5873)","v":1},0,0,{"$f":"TREND(K5852:K5853,B5852:B5853,B5873)","v":1},{"$f":"TREND(L5852:L5853,B5852:B5853,B5873)","v":0.34},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5888)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"TREND(E5852:E5853,B5852:B5853,B5888)","v":1},{"$f":"TREND(F5852:F5853,B5852:B5853,B5888)","v":1.4487999999999999},{"$f":"TREND(G5852:G5853,B5852:B5853,B5888)","v":1},{"$f":"TREND(H5852:H5853,B5852:B5853,B5888)","v":1},0,0,{"$f":"TREND(K5852:K5853,B5852:B5853,B5888)","v":1},{"$f":"TREND(L5852:L5853,B5852:B5853,B5888)","v":0.34},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5893)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"TREND(E5852:E5853,B5852:B5853,B5893)","v":1},{"$f":"TREND(F5852:F5853,B5852:B5853,B5893)","v":1.4487999999999999},{"$f":"TREND(G5852:G5853,B5852:B5853,B5893)","v":1},{"$f":"TREND(H5852:H5853,B5852:B5853,B5893)","v":1},0,0,{"$f":"TREND(K5852:K5853,B5852:B5853,B5893)","v":1},{"$f":"TREND(L5852:L5853,B5852:B5853,B5893)","v":0.34},0,0,0,0,null,0]
[null,{"$f":"B5918+1","v":2022},{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5919)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"MAX(TREND(D5914:D5915,B5914:B5915,B5919)*INDEX(matCost,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"TREND(E5914:E5915,B5914:B5915,B5919)","v":1},{"$f":"TREND(F5914:F5915,B5914:B5915,B5919)","v":1.4420000000000002},{"$f":"TREND(G5914:G5915,B5914:B5915,B5919)","v":1},{"$f":"TREND(H5914:H5915,B5914:B5915,B5919)","v":1},0,0,{"$f":"TREND(K5914:K5915,B5914:B5915,B5919)","v":1},{"$f":"TREND(L5914:L5915,B5914:B5915,B5919)","v":0.35},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5924)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"MAX(TREND(D5914:D5915,B5914:B5915,B5924)*INDEX(matCost,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"TREND(E5914:E5915,B5914:B5915,B5924)","v":1},{"$f":"TREND(F5914:F5915,B5914:B5915,B5924)","v":1.4420000000000002},{"$f":"TREND(G5914:G5915,B5914:B5915,B5924)","v":1},{"$f":"TREND(H5914:H5915,B5914:B5915,B5924)","v":1},0,0,{"$f":"TREND(K5914:K5915,B5914:B5915,B5924)","v":1},{"$f":"TREND(L5914:L5915,B5914:B5915,B5924)","v":0.35},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5943)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":143735.4736363627},0,{"$f":"TREND(E5914:E5915,B5914:B5915,B5943)","v":1},{"$f":"TREND(F5914:F5915,B5914:B5915,B5943)","v":1.4420000000000002},{"$f":"TREND(G5914:G5915,B5914:B5915,B5943)","v":1},{"$f":"TREND(H5914:H5915,B5914:B5915,B5943)","v":1},143735.4736363627,0,{"$f":"TREND(K5914:K5915,B5914:B5915,B5943)","v":1},{"$f":"TREND(L5914:L5915,B5914:B5915,B5943)","v":0.35},4110834.5459999735,0,4110834.5459999735,577830.47724603943,null,143735.4736363627]
[null,2061,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5958)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,{"$f":"TREND(E5914:E5915,B5914:B5915,B5958)","v":1},{"$f":"TREND(F5914:F5915,B5914:B5915,B5958)","v":1.4420000000000002},{"$f":"TREND(G5914:G5915,B5914:B5915,B5958)","v":1},{"$f":"TREND(H5914:H5915,B5914:B5915,B5958)","v":1},0,0,{"$f":"TREND(K5914:K5915,B5914:B5915,B5958)","v":1},{"$f":"TREND(L5914:L5915,B5914:B5915,B5958)","v":0.35},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A5970,3)*AnnualFactor","v":28742.404145454548},{"$f":"INDEX(ModelData20B,A5970,3)*AnnualFactor","v":20827.82909090909},{"$f":"INDEX(ModelData20NB,A5970,5)","v":1},{"$f":"INDEX(ModelData20B,A5970,5)","v":1.3672},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A5970,1)),INDEX(ModelData20NB,A5970,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A5970,1)),INDEX(ModelData20B,A5970,1)*AnnualFactor,1)","v":1},{"$f":"C5977*E5977/G5977","v":28742.404145454548},{"$f":"D5977*F5977/H5977","v":28475.807933090906},{"$f":"INDEX(ModelData20NB,A5970,6)","v":1},{"$f":"INDEX(ModelData20B,A5970,6)","v":0.45999999999999996},{"$f":"(I5977*(K5977*ValTimeTruck+(1-K5977)*ValTimeAuto)-J5977*(L5977*ValTimeTruck+(1-L5977)*ValTimeAuto))*MIN(G5977,H5977)*(1+TTUprater)^($B5977-YearCurrent)","v":199836.35522196372},{"$f":"IF(AND(H5977>G5977,Induced=\"Y\"),(I5977*(K5977*ValTimeTruck+(1-K5977)*ValTimeAuto)-J5977*(L5977*ValTimeTruck+(1-L5977)*ValTimeAuto))*(H5977-G5977)*0.5,0)*(1+TTUprater)^($B5977-YearCurrent)","v":0},{"$f":"SUM(M5977:N5977)","v":199836.35522196372},{"$f":"O5977/(1+DiscRate)^(B5977-YearCurrent)","v":42154.85631313995},null,{"$f":"(I5977-J5977)*MIN(G5977,H5977)","v":266.59621236364183}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B5979)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},{"$f":"MAX(TREND(D5976:D5977,B5976:B5977,B5979)*INDEX(matCost,ROW()-ROW($A5978),A5970),0)","v":10952.920000000042},{"$f":"TREND(E5976:E5977,B5976:B5977,B5979)","v":1},{"$f":"TREND(F5976:F5977,B5976:B5977,B5979)","v":1.3672},{"$f":"TREND(G5976:G5977,B5976:B5977,B5979)","v":1},{"$f":"TREND(H5976:H5977,B5976:B5977,B5979)","v":1},{"$f":"C5979*E5979/G5979","v":0},{"$f":"D5979*F5979/H5979","v":14974.832224000056},{"$f":"TREND(K5976:K5977,B5976:B5977,B5979)","v":1},{"$f":"TREND(L5976:L5977,B5976:B5977,B5979)","v":0.45999999999999996},{"$f":"(I5979*(K5979*ValTimeTruck+(1-K5979)*ValTimeAuto)-J5979*(L5979*ValTimeTruck+(1-L5979)*ValTimeAuto))*MIN(G5979,H5979)*(1+TTUprater)^($B5979-YearCurrent)","v":-327200.08409440127},{"$f":"IF(AND(H5979>G5979,Induced=\"Y\"),(I5979*(K5979*ValTimeTruck+(1-K5979)*ValTimeAuto)-J5979*(L5979*ValTimeTruck+(1-L5979)*ValTimeAuto))*(H5979-G5979)*0.5,0)*(1+TTUprater)^($B5979-YearCurrent)","v":0},{"$f":"SUM(M5979:N5979)","v":-327200.08409440127},{"$f":"O5979/(1+DiscRate)^(B5979-YearCurrent)","v":-267092.73396476795},null,{"$f":"(I5979-J5979)*MIN(G5979,H5979)","v":-14974.832224000056}]
[null,2035,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B5994)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"TREND(E5976:E5977,B5976:B5977,B5994)","v":1},{"$f":"TREND(F5976:F5977,B5976:B5977,B5994)","v":1.3672},{"$f":"TREND(G5976:G5977,B5976:B5977,B5994)","v":1},{"$f":"TREND(H5976:H5977,B5976:B5977,B5994)","v":1},0,0,{"$f":"TREND(K5976:K5977,B5976:B5977,B5994)","v":1},{"$f":"TREND(L5976:L5977,B5976:B5977,B5994)","v":0.45999999999999996},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B6013)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"TREND(E5976:E5977,B5976:B5977,B6013)","v":1},{"$f":"TREND(F5976:F5977,B5976:B5977,B6013)","v":1.3672},{"$f":"TREND(G5976:G5977,B5976:B5977,B6013)","v":1},{"$f":"TREND(H5976:H5977,B5976:B5977,B6013)","v":1},0,0,{"$f":"TREND(K5976:K5977,B5976:B5977,B6013)","v":1},{"$f":"TREND(L5976:L5977,B5976:B5977,B6013)","v":0.45999999999999996},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B6021)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"TREND(E5976:E5977,B5976:B5977,B6021)","v":1},{"$f":"TREND(F5976:F5977,B5976:B5977,B6021)","v":1.3672},{"$f":"TREND(G5976:G5977,B5976:B5977,B6021)","v":1},{"$f":"TREND(H5976:H5977,B5976:B5977,B6021)","v":1},0,0,{"$f":"TREND(K5976:K5977,B5976:B5977,B6021)","v":1},{"$f":"TREND(L5976:L5977,B5976:B5977,B6021)","v":0.45999999999999996},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6044)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},{"$f":"MAX(TREND(D6038:D6039,B6038:B6039,B6044)*INDEX(matCost,ROW()-ROW($A6040),A6032),0)","v":0},{"$f":"TREND(E6038:E6039,B6038:B6039,B6044)","v":1},{"$f":"TREND(F6038:F6039,B6038:B6039,B6044)","v":1.4420000000000002},{"$f":"TREND(G6038:G6039,B6038:B6039,B6044)","v":1},{"$f":"TREND(H6038:H6039,B6038:B6039,B6044)","v":1},0,0,{"$f":"TREND(K6038:K6039,B6038:B6039,B6044)","v":1},{"$f":"TREND(L6038:L6039,B6038:B6039,B6044)","v":0.35},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6063)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"TREND(E6038:E6039,B6038:B6039,B6063)","v":1},{"$f":"TREND(F6038:F6039,B6038:B6039,B6063)","v":1.4420000000000002},{"$f":"TREND(G6038:G6039,B6038:B6039,B6063)","v":1},{"$f":"TREND(H6038:H6039,B6038:B6039,B6063)","v":1},0,0,{"$f":"TREND(K6038:K6039,B6038:B6039,B6063)","v":1},{"$f":"TREND(L6038:L6039,B6038:B6039,B6063)","v":0.35},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6064)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"TREND(E6038:E6039,B6038:B6039,B6064)","v":1},{"$f":"TREND(F6038:F6039,B6038:B6039,B6064)","v":1.4420000000000002},{"$f":"TREND(G6038:G6039,B6038:B6039,B6064)","v":1},{"$f":"TREND(H6038:H6039,B6038:B6039,B6064)","v":1},0,0,{"$f":"TREND(K6038:K6039,B6038:B6039,B6064)","v":1},{"$f":"TREND(L6038:L6039,B6038:B6039,B6064)","v":0.35},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6079)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"TREND(E6038:E6039,B6038:B6039,B6079)","v":1},{"$f":"TREND(F6038:F6039,B6038:B6039,B6079)","v":1.4420000000000002},{"$f":"TREND(G6038:G6039,B6038:B6039,B6079)","v":1},{"$f":"TREND(H6038:H6039,B6038:B6039,B6079)","v":1},0,0,{"$f":"TREND(K6038:K6039,B6038:B6039,B6079)","v":1},{"$f":"TREND(L6038:L6039,B6038:B6039,B6079)","v":0.35},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2031,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6114)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":337085.00041818246},0,{"$f":"TREND(E6100:E6101,B6100:B6101,B6114)","v":1.5258992805755396},{"$f":"TREND(F6100:F6101,B6100:B6101,B6114)","v":1.5848},{"$f":"TREND(G6100:G6101,B6100:B6101,B6114)","v":1},{"$f":"TREND(H6100:H6101,B6100:B6101,B6114)","v":1},514357.75963091006,0,{"$f":"TREND(K6100:K6101,B6100:B6101,B6114)","v":0.22661870503597126},{"$f":"TREND(L6100:L6101,B6100:B6101,B6114)","v":0.14000000000000001},9738198.5477171559,0,9738198.5477171559,3776641.2932545873,null,514357.75963091006]
[null,2041,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6124)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":398337.82714545541},0,{"$f":"TREND(E6100:E6101,B6100:B6101,B6124)","v":1.5258992805755396},{"$f":"TREND(F6100:F6101,B6100:B6101,B6124)","v":1.5848},{"$f":"TREND(G6100:G6101,B6100:B6101,B6124)","v":1},{"$f":"TREND(H6100:H6101,B6100:B6101,B6124)","v":1},607823.40386727406,0,{"$f":"TREND(K6100:K6101,B6100:B6101,B6124)","v":0.22661870503597126},{"$f":"TREND(L6100:L6101,B6100:B6101,B6124)","v":0.14000000000000001},11507758.710700085,0,11507758.710700085,2268715.7330008405,null,607823.40386727406]
[null,2066,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6149)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},0,{"$f":"TREND(E6100:E6101,B6100:B6101,B6149)","v":1.5258992805755396},{"$f":"TREND(F6100:F6101,B6100:B6101,B6149)","v":1.5848},{"$f":"TREND(G6100:G6101,B6100:B6101,B6149)","v":1},{"$f":"TREND(H6100:H6101,B6100:B6101,B6149)","v":1},0,0,{"$f":"TREND(K6100:K6101,B6100:B6101,B6149)","v":0.22661870503597126},{"$f":"TREND(L6100:L6101,B6100:B6101,B6149)","v":0.14000000000000001},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6150)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},0,{"$f":"TREND(E6100:E6101,B6100:B6101,B6150)","v":1.5258992805755396},{"$f":"TREND(F6100:F6101,B6100:B6101,B6150)","v":1.5848},{"$f":"TREND(G6100:G6101,B6100:B6101,B6150)","v":1},{"$f":"TREND(H6100:H6101,B6100:B6101,B6150)","v":1},0,0,{"$f":"TREND(K6100:K6101,B6100:B6101,B6150)","v":0.22661870503597126},{"$f":"TREND(L6100:L6101,B6100:B6101,B6150)","v":0.14000000000000001},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6169)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"MAX(TREND(D6162:D6163,B6162:B6163,B6169)*INDEX(matCost,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"TREND(E6162:E6163,B6162:B6163,B6169)","v":1.6441406249999999},{"$f":"TREND(F6162:F6163,B6162:B6163,B6169)","v":1.6596},{"$f":"TREND(G6162:G6163,B6162:B6163,B6169)","v":1},{"$f":"TREND(H6162:H6163,B6162:B6163,B6169)","v":1},0,0,{"$f":"TREND(K6162:K6163,B6162:B6163,B6169)","v":5.2734375E-2},{"$f":"TREND(L6162:L6163,B6162:B6163,B6169)","v":0.03},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6182)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,{"$f":"TREND(E6162:E6163,B6162:B6163,B6182)","v":1.6441406249999999},{"$f":"TREND(F6162:F6163,B6162:B6163,B6182)","v":1.6596},{"$f":"TREND(G6162:G6163,B6162:B6163,B6182)","v":1},{"$f":"TREND(H6162:H6163,B6162:B6163,B6182)","v":1},0,0,{"$f":"TREND(K6162:K6163,B6162:B6163,B6182)","v":5.2734375E-2},{"$f":"TREND(L6162:L6163,B6162:B6163,B6182)","v":0.03},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6204)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,{"$f":"TREND(E6162:E6163,B6162:B6163,B6204)","v":1.6441406249999999},{"$f":"TREND(F6162:F6163,B6162:B6163,B6204)","v":1.6596},{"$f":"TREND(G6162:G6163,B6162:B6163,B6204)","v":1},{"$f":"TREND(H6162:H6163,B6162:B6163,B6204)","v":1},0,0,{"$f":"TREND(K6162:K6163,B6162:B6163,B6204)","v":5.2734375E-2},{"$f":"TREND(L6162:L6163,B6162:B6163,B6204)","v":0.03},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6234)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},{"$f":"MAX(TREND(D6224:D6225,B6224:B6225,B6234)*INDEX(matCost,ROW()-ROW($A6226),A6218),0)","v":0},{"$f":"TREND(E6224:E6225,B6224:B6225,B6234)","v":1.6211538461538459},{"$f":"TREND(F6224:F6225,B6224:B6225,B6234)","v":1.6459999999999999},{"$f":"TREND(G6224:G6225,B6224:B6225,B6234)","v":1},{"$f":"TREND(H6224:H6225,B6224:B6225,B6234)","v":1},0,0,{"$f":"TREND(K6224:K6225,B6224:B6225,B6234)","v":8.653846153846155E-2},{"$f":"TREND(L6224:L6225,B6224:B6225,B6234)","v":0.05},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6241)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,{"$f":"TREND(E6224:E6225,B6224:B6225,B6241)","v":1.6211538461538459},{"$f":"TREND(F6224:F6225,B6224:B6225,B6241)","v":1.6459999999999999},{"$f":"TREND(G6224:G6225,B6224:B6225,B6241)","v":1},{"$f":"TREND(H6224:H6225,B6224:B6225,B6241)","v":1},0,0,{"$f":"TREND(K6224:K6225,B6224:B6225,B6241)","v":8.653846153846155E-2},{"$f":"TREND(L6224:L6225,B6224:B6225,B6241)","v":0.05},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6255)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":92411.176756364293},0,{"$f":"TREND(E6224:E6225,B6224:B6225,B6255)","v":1.6211538461538459},{"$f":"TREND(F6224:F6225,B6224:B6225,B6255)","v":1.6459999999999999},{"$f":"TREND(G6224:G6225,B6224:B6225,B6255)","v":1},{"$f":"TREND(H6224:H6225,B6224:B6225,B6255)","v":1},149812.73462618285,0,{"$f":"TREND(K6224:K6225,B6224:B6225,B6255)","v":8.653846153846155E-2},{"$f":"TREND(L6224:L6225,B6224:B6225,B6255)","v":0.05},2574042.0721492902,0,2574042.0721492902,316022.88453540078,null,149812.73462618285]
[null,2063,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6270)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,{"$f":"TREND(E6224:E6225,B6224:B6225,B6270)","v":1.6211538461538459},{"$f":"TREND(F6224:F6225,B6224:B6225,B6270)","v":1.6459999999999999},{"$f":"TREND(G6224:G6225,B6224:B6225,B6270)","v":1},{"$f":"TREND(H6224:H6225,B6224:B6225,B6270)","v":1},0,0,{"$f":"TREND(K6224:K6225,B6224:B6225,B6270)","v":8.653846153846155E-2},{"$f":"TREND(L6224:L6225,B6224:B6225,B6270)","v":0.05},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6289)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},{"$f":"MAX(TREND(D6286:D6287,B6286:B6287,B6289)*INDEX(matCost,ROW()-ROW($A6288),A6280),0)","v":26717.80090909102},{"$f":"TREND(E6286:E6287,B6286:B6287,B6289)","v":1.6441406249999999},{"$f":"TREND(F6286:F6287,B6286:B6287,B6289)","v":1.6596},{"$f":"TREND(G6286:G6287,B6286:B6287,B6289)","v":1},{"$f":"TREND(H6286:H6287,B6286:B6287,B6289)","v":1},{"$f":"C6289*E6289/G6289","v":0},{"$f":"D6289*F6289/H6289","v":44340.862388727459},{"$f":"TREND(K6286:K6287,B6286:B6287,B6289)","v":5.2734375E-2},{"$f":"TREND(L6286:L6287,B6286:B6287,B6289)","v":0.03},{"$f":"(I6289*(K6289*ValTimeTruck+(1-K6289)*ValTimeAuto)-J6289*(L6289*ValTimeTruck+(1-L6289)*ValTimeAuto))*MIN(G6289,H6289)*(1+TTUprater)^($B6289-YearCurrent)","v":-730515.7078542849},{"$f":"IF(AND(H6289>G6289,Induced=\"Y\"),(I6289*(K6289*ValTimeTruck+(1-K6289)*ValTimeAuto)-J6289*(L6289*ValTimeTruck+(1-L6289)*ValTimeAuto))*(H6289-G6289)*0.5,0)*(1+TTUprater)^($B6289-YearCurrent)","v":0},{"$f":"SUM(M6289:N6289)","v":-730515.7078542849},{"$f":"O6289/(1+DiscRate)^(B6289-YearCurrent)","v":-596318.42135687056},null,{"$f":"(I6289-J6289)*MIN(G6289,H6289)","v":-44340.862388727459}]
[null,2030,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6299)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,{"$f":"TREND(E6286:E6287,B6286:B6287,B6299)","v":1.6441406249999999},{"$f":"TREND(F6286:F6287,B6286:B6287,B6299)","v":1.6596},{"$f":"TREND(G6286:G6287,B6286:B6287,B6299)","v":1},{"$f":"TREND(H6286:H6287,B6286:B6287,B6299)","v":1},0,0,{"$f":"TREND(K6286:K6287,B6286:B6287,B6299)","v":5.2734375E-2},{"$f":"TREND(L6286:L6287,B6286:B6287,B6299)","v":0.03},{"$f":"(I6299*(K6299*ValTimeTruck+(1-K6299)*ValTimeAuto)-J6299*(L6299*ValTimeTruck+(1-L6299)*ValTimeAuto))*MIN(G6299,H6299)*(1+TTUprater)^(B6299-YearCurrent)","v":0},{"$f":"IF(AND(H6299>G6299,Induced=\"Y\"),(I6299*(K6299*ValTimeTruck+(1-K6299)*ValTimeAuto)-J6299*(L6299*ValTimeTruck+(1-L6299)*ValTimeAuto))*(H6299-G6299)*0.5,0)*(1+TTUprater)^(B6299-YearCurrent)","v":0},0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6310)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":47167.30577454553},0,{"$f":"TREND(E6286:E6287,B6286:B6287,B6310)","v":1.6441406249999999},{"$f":"TREND(F6286:F6287,B6286:B6287,B6310)","v":1.6596},{"$f":"TREND(G6286:G6287,B6286:B6287,B6310)","v":1},{"$f":"TREND(H6286:H6287,B6286:B6287,B6310)","v":1},77549.683595727387,0,{"$f":"TREND(K6286:K6287,B6286:B6287,B6310)","v":5.2734375E-2},{"$f":"TREND(L6286:L6287,B6286:B6287,B6310)","v":0.03},1299669.0820895664,0,1299669.0820895664,256225.36658591277,null,77549.683595727387]
[null,2056,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6325)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,{"$f":"TREND(E6286:E6287,B6286:B6287,B6325)","v":1.6441406249999999},{"$f":"TREND(F6286:F6287,B6286:B6287,B6325)","v":1.6596},{"$f":"TREND(G6286:G6287,B6286:B6287,B6325)","v":1},{"$f":"TREND(H6286:H6287,B6286:B6287,B6325)","v":1},0,0,{"$f":"TREND(K6286:K6287,B6286:B6287,B6325)","v":5.2734375E-2},{"$f":"TREND(L6286:L6287,B6286:B6287,B6325)","v":0.03},0,0,0,0,null,0]
[]
[null,2029,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6360)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":650.28127909090836},0,{"$f":"TREND(E6348:E6349,B6348:B6349,B6360)","v":1},{"$f":"TREND(F6348:F6349,B6348:B6349,B6360)","v":1.6188},{"$f":"TREND(G6348:G6349,B6348:B6349,B6360)","v":1},{"$f":"TREND(H6348:H6349,B6348:B6349,B6360)","v":1},650.28127909090836,0,{"$f":"TREND(K6348:K6349,B6348:B6349,B6360)","v":1},{"$f":"TREND(L6348:L6349,B6348:B6349,B6360)","v":0.09},18598.04458199998,0,18598.04458199998,8257.7542129003523,null,650.28127909090836]
[null,2044,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6375)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":771.65008363636298},0,{"$f":"TREND(E6348:E6349,B6348:B6349,B6375)","v":1},{"$f":"TREND(F6348:F6349,B6348:B6349,B6375)","v":1.6188},{"$f":"TREND(G6348:G6349,B6348:B6349,B6375)","v":1},{"$f":"TREND(H6348:H6349,B6348:B6349,B6375)","v":1},771.65008363636298,0,{"$f":"TREND(K6348:K6349,B6348:B6349,B6375)","v":1},{"$f":"TREND(L6348:L6349,B6348:B6349,B6375)","v":0.09},22069.192391999983,0,22069.192391999983,3551.6032376679741,null,771.65008363636298]
[null,2049,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6380)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":812.10635181818361},0,{"$f":"TREND(E6348:E6349,B6348:B6349,B6380)","v":1},{"$f":"TREND(F6348:F6349,B6348:B6349,B6380)","v":1.6188},{"$f":"TREND(G6348:G6349,B6348:B6349,B6380)","v":1},{"$f":"TREND(H6348:H6349,B6348:B6349,B6380)","v":1},812.10635181818361,0,{"$f":"TREND(K6348:K6349,B6348:B6349,B6380)","v":1},{"$f":"TREND(L6348:L6349,B6348:B6349,B6380)","v":0.09},23226.241662000051,0,23226.241662000051,2665.0051615623856,null,812.10635181818361]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A6404,3)*AnnualFactor","v":4327.5307854545454},{"$f":"INDEX(ModelData20B,A6404,3)*AnnualFactor","v":4067.2281818181823},{"$f":"INDEX(ModelData20NB,A6404,5)","v":1.58796992481203},{"$f":"INDEX(ModelData20B,A6404,5)","v":1.6256000000000002},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A6404,1)),INDEX(ModelData20NB,A6404,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A6404,1)),INDEX(ModelData20B,A6404,1)*AnnualFactor,1)","v":1},{"$f":"C6411*E6411/G6411","v":6871.9887359999993},{"$f":"D6411*F6411/H6411","v":6611.6861323636376},{"$f":"INDEX(ModelData20NB,A6404,6)","v":0.13533834586466167},{"$f":"INDEX(ModelData20B,A6404,6)","v":0.08},{"$f":"(I6411*(K6411*ValTimeTruck+(1-K6411)*ValTimeAuto)-J6411*(L6411*ValTimeTruck+(1-L6411)*ValTimeAuto))*MIN(G6411,H6411)*(1+TTUprater)^($B6411-YearCurrent)","v":9204.7306403171388},{"$f":"IF(AND(H6411>G6411,Induced=\"Y\"),(I6411*(K6411*ValTimeTruck+(1-K6411)*ValTimeAuto)-J6411*(L6411*ValTimeTruck+(1-L6411)*ValTimeAuto))*(H6411-G6411)*0.5,0)*(1+TTUprater)^($B6411-YearCurrent)","v":0},{"$f":"SUM(M6411:N6411)","v":9204.7306403171388},{"$f":"O6411/(1+DiscRate)^(B6411-YearCurrent)","v":1941.709240607079},null,{"$f":"(I6411-J6411)*MIN(G6411,H6411)","v":260.30260363636171}]
[null,2037,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6430)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":4071.4250181818206},0,{"$f":"TREND(E6410:E6411,B6410:B6411,B6430)","v":1.58796992481203},{"$f":"TREND(F6410:F6411,B6410:B6411,B6430)","v":1.6256000000000002},{"$f":"TREND(G6410:G6411,B6410:B6411,B6430)","v":1},{"$f":"TREND(H6410:H6411,B6410:B6411,B6430)","v":1},6465.3004800000035,0,{"$f":"TREND(K6410:K6411,B6410:B6411,B6430)","v":0.13533834586466167},{"$f":"TREND(L6410:L6411,B6410:B6411,B6430)","v":0.08},115028.87613401512,0,115028.87613401512,29725.647465352209,null,6465.3004800000035]
[null,2052,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6445)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":0},0,{"$f":"TREND(E6410:E6411,B6410:B6411,B6445)","v":1.58796992481203},{"$f":"TREND(F6410:F6411,B6410:B6411,B6445)","v":1.6256000000000002},{"$f":"TREND(G6410:G6411,B6410:B6411,B6445)","v":1},{"$f":"TREND(H6410:H6411,B6410:B6411,B6445)","v":1},0,0,{"$f":"TREND(K6410:K6411,B6410:B6411,B6445)","v":0.13533834586466167},{"$f":"TREND(L6410:L6411,B6410:B6411,B6445)","v":0.08},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6460)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":0},0,{"$f":"TREND(E6410:E6411,B6410:B6411,B6460)","v":1.58796992481203},{"$f":"TREND(F6410:F6411,B6410:B6411,B6460)","v":1.6256000000000002},{"$f":"TREND(G6410:G6411,B6410:B6411,B6460)","v":1},{"$f":"TREND(H6410:H6411,B6410:B6411,B6460)","v":1},0,0,{"$f":"TREND(K6410:K6411,B6410:B6411,B6460)","v":0.13533834586466167},{"$f":"TREND(L6410:L6411,B6410:B6411,B6460)","v":0.08},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A6465)+1","v":105},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A6466,1)),\"Not Used\",INDEX(ModelGroup,A6466,1))","v":"9S3395"}]
[null,2026,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6481)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},{"$f":"MAX(TREND(D6472:D6473,B6472:B6473,B6481)*INDEX(matCost,ROW()-ROW($A6474),A6466),0)","v":0},{"$f":"TREND(E6472:E6473,B6472:B6473,B6481)","v":1.6211538461538459},{"$f":"TREND(F6472:F6473,B6472:B6473,B6481)","v":1.6459999999999999},{"$f":"TREND(G6472:G6473,B6472:B6473,B6481)","v":1},{"$f":"TREND(H6472:H6473,B6472:B6473,B6481)","v":1},0,0,{"$f":"TREND(K6472:K6473,B6472:B6473,B6481)","v":8.653846153846155E-2},{"$f":"TREND(L6472:L6473,B6472:B6473,B6481)","v":0.05},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6500)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":129959.6627490907},0,{"$f":"TREND(E6472:E6473,B6472:B6473,B6500)","v":1.6211538461538459},{"$f":"TREND(F6472:F6473,B6472:B6473,B6500)","v":1.6459999999999999},{"$f":"TREND(G6472:G6473,B6472:B6473,B6500)","v":1},{"$f":"TREND(H6472:H6473,B6472:B6473,B6500)","v":1},210684.6071105451,0,{"$f":"TREND(K6472:K6473,B6472:B6473,B6500)","v":8.653846153846155E-2},{"$f":"TREND(L6472:L6473,B6472:B6473,B6500)","v":0.05},3619926.1965945489,0,3619926.1965945489,544444.90880218463,null,210684.6071105451]
[null,2064,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6519)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,{"$f":"TREND(E6472:E6473,B6472:B6473,B6519)","v":1.6211538461538459},{"$f":"TREND(F6472:F6473,B6472:B6473,B6519)","v":1.6459999999999999},{"$f":"TREND(G6472:G6473,B6472:B6473,B6519)","v":1},{"$f":"TREND(H6472:H6473,B6472:B6473,B6519)","v":1},0,0,{"$f":"TREND(K6472:K6473,B6472:B6473,B6519)","v":8.653846153846155E-2},{"$f":"TREND(L6472:L6473,B6472:B6473,B6519)","v":0.05},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[]
[null,2034,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6551)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":77363.64216000028},0,{"$f":"TREND(E6534:E6535,B6534:B6535,B6551)","v":1.5666666666666667},{"$f":"TREND(F6534:F6535,B6534:B6535,B6551)","v":1.6120000000000001},{"$f":"TREND(G6534:G6535,B6534:B6535,B6551)","v":1},{"$f":"TREND(H6534:H6535,B6534:B6535,B6551)","v":1},121203.03938400044,0,{"$f":"TREND(K6534:K6535,B6534:B6535,B6551)","v":0.16666666666666669},{"$f":"TREND(L6534:L6535,B6534:B6535,B6551)","v":0.1},2203875.2661324078,0,2203875.2661324078,697690.46903479553,null,121203.03938400044]
[null,2060,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6577)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":0},0,{"$f":"TREND(E6534:E6535,B6534:B6535,B6577)","v":1.5666666666666667},{"$f":"TREND(F6534:F6535,B6534:B6535,B6577)","v":1.6120000000000001},{"$f":"TREND(G6534:G6535,B6534:B6535,B6577)","v":1},{"$f":"TREND(H6534:H6535,B6534:B6535,B6577)","v":1},0,0,{"$f":"TREND(K6534:K6535,B6534:B6535,B6577)","v":0.16666666666666669},{"$f":"TREND(L6534:L6535,B6534:B6535,B6577)","v":0.1},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P6537:P6585)","v":11502248.982532531},null,{"$f":"SUM(R6537:R6585)","v":2830921.6200600108}]
[null,{"$f":"B6600+1","v":2022},{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6601)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"MAX(TREND(D6596:D6597,B6596:B6597,B6601)*INDEX(matCost,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"TREND(E6596:E6597,B6596:B6597,B6601)","v":1.5562499999999999},{"$f":"TREND(F6596:F6597,B6596:B6597,B6601)","v":1.6052},{"$f":"TREND(G6596:G6597,B6596:B6597,B6601)","v":1},{"$f":"TREND(H6596:H6597,B6596:B6597,B6601)","v":1},0,0,{"$f":"TREND(K6596:K6597,B6596:B6597,B6601)","v":0.18198529411764705},{"$f":"TREND(L6596:L6597,B6596:B6597,B6601)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6607)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":26956.447837090935},0,{"$f":"TREND(E6596:E6597,B6596:B6597,B6607)","v":1.5562499999999999},{"$f":"TREND(F6596:F6597,B6596:B6597,B6607)","v":1.6052},{"$f":"TREND(G6596:G6597,B6596:B6597,B6607)","v":1},{"$f":"TREND(H6596:H6597,B6596:B6597,B6607)","v":1},41950.971946472768,0,{"$f":"TREND(K6596:K6597,B6596:B6597,B6607)","v":0.18198529411764705},{"$f":"TREND(L6596:L6597,B6596:B6597,B6607)","v":0.11},770841.3979407117,0,770841.3979407117,366221.1953189692,null,41950.971946472768]
[null,2043,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6622)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":32063.158324363758},0,{"$f":"TREND(E6596:E6597,B6596:B6597,B6622)","v":1.5562499999999999},{"$f":"TREND(F6596:F6597,B6596:B6597,B6622)","v":1.6052},{"$f":"TREND(G6596:G6597,B6596:B6597,B6622)","v":1},{"$f":"TREND(H6596:H6597,B6596:B6597,B6622)","v":1},49898.290142291095,0,{"$f":"TREND(K6596:K6597,B6596:B6597,B6622)","v":0.18198529411764705},{"$f":"TREND(L6596:L6597,B6596:B6597,B6622)","v":0.11},916871.90888479329,0,916871.90888479329,157881.21037875605,null,49898.290142291095]
[null,2058,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6637)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},0,{"$f":"TREND(E6596:E6597,B6596:B6597,B6637)","v":1.5562499999999999},{"$f":"TREND(F6596:F6597,B6596:B6597,B6637)","v":1.6052},{"$f":"TREND(G6596:G6597,B6596:B6597,B6637)","v":1},{"$f":"TREND(H6596:H6597,B6596:B6597,B6637)","v":1},0,0,{"$f":"TREND(K6596:K6597,B6596:B6597,B6637)","v":0.18198529411764705},{"$f":"TREND(L6596:L6597,B6596:B6597,B6637)","v":0.11},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2024,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6665)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},{"$f":"MAX(TREND(D6658:D6659,B6658:B6659,B6665)*INDEX(matCost,ROW()-ROW($A6660),A6652),0)","v":0},{"$f":"TREND(E6658:E6659,B6658:B6659,B6665)","v":1.5459854014598542},{"$f":"TREND(F6658:F6659,B6658:B6659,B6665)","v":1.5983999999999998},{"$f":"TREND(G6658:G6659,B6658:B6659,B6665)","v":1},{"$f":"TREND(H6658:H6659,B6658:B6659,B6665)","v":1},0,0,{"$f":"TREND(K6658:K6659,B6658:B6659,B6665)","v":0.1970802919708029},{"$f":"TREND(L6658:L6659,B6658:B6659,B6665)","v":0.12},0,0,0,0,null,0]
[null,2050,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6691)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":144536.45220000017},0,{"$f":"TREND(E6658:E6659,B6658:B6659,B6691)","v":1.5459854014598542},{"$f":"TREND(F6658:F6659,B6658:B6659,B6691)","v":1.5983999999999998},{"$f":"TREND(G6658:G6659,B6658:B6659,B6691)","v":1},{"$f":"TREND(H6658:H6659,B6658:B6659,B6691)","v":1},223451.24508000028,0,{"$f":"TREND(K6658:K6659,B6658:B6659,B6691)","v":0.1970802919708029},{"$f":"TREND(L6658:L6659,B6658:B6659,B6691)","v":0.12},4148038.0035580788,0,4148038.0035580788,444813.60603269021,null,223451.24508000028]
[null,2051,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6692)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,{"$f":"TREND(E6658:E6659,B6658:B6659,B6692)","v":1.5459854014598542},{"$f":"TREND(F6658:F6659,B6658:B6659,B6692)","v":1.5983999999999998},{"$f":"TREND(G6658:G6659,B6658:B6659,B6692)","v":1},{"$f":"TREND(H6658:H6659,B6658:B6659,B6692)","v":1},0,0,{"$f":"TREND(K6658:K6659,B6658:B6659,B6692)","v":0.1970802919708029},{"$f":"TREND(L6658:L6659,B6658:B6659,B6692)","v":0.12},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6707)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,{"$f":"TREND(E6658:E6659,B6658:B6659,B6707)","v":1.5459854014598542},{"$f":"TREND(F6658:F6659,B6658:B6659,B6707)","v":1.5983999999999998},{"$f":"TREND(G6658:G6659,B6658:B6659,B6707)","v":1},{"$f":"TREND(H6658:H6659,B6658:B6659,B6707)","v":1},0,0,{"$f":"TREND(K6658:K6659,B6658:B6659,B6707)","v":0.1970802919708029},{"$f":"TREND(L6658:L6659,B6658:B6659,B6707)","v":0.12},0,0,0,0,null,0]
[null,{"$f":"B6723+1","v":2021},{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6724)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},{"$f":"MAX(TREND(D6720:D6721,B6720:B6721,B6724)*INDEX(matCost,ROW()-ROW($A6722),A6714),0)","v":7755.9181818182115},{"$f":"TREND(E6720:E6721,B6720:B6721,B6724)","v":1.4082236842105262},{"$f":"TREND(F6720:F6721,B6720:B6721,B6724)","v":1.4964},{"$f":"TREND(G6720:G6721,B6720:B6721,B6724)","v":1},{"$f":"TREND(H6720:H6721,B6720:B6721,B6724)","v":1},{"$f":"C6724*E6724/G6724","v":0},{"$f":"D6724*F6724/H6724","v":11605.955967272772},{"$f":"TREND(K6720:K6721,B6720:B6721,B6724)","v":0.39967105263157898},{"$f":"TREND(L6720:L6721,B6720:B6721,B6724)","v":0.27},-226025.99246263725,0,{"$f":"SUM(M6724:N6724)","v":-226025.99246263725},-172434.14744803598,null,-11605.955967272772]
[null,2039,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6742)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":12826.427252363646},0,{"$f":"TREND(E6720:E6721,B6720:B6721,B6742)","v":1.4082236842105262},{"$f":"TREND(F6720:F6721,B6720:B6721,B6742)","v":1.4964},{"$f":"TREND(G6720:G6721,B6720:B6721,B6742)","v":1},{"$f":"TREND(H6720:H6721,B6720:B6721,B6742)","v":1},18062.47864058183,0,{"$f":"TREND(K6720:K6721,B6720:B6721,B6742)","v":0.39967105263157898},{"$f":"TREND(L6720:L6721,B6720:B6721,B6742)","v":0.27},381044.0292560769,0,381044.0292560769,86006.65391609224,null,18062.47864058183]
[null,2054,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6757)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},0,{"$f":"TREND(E6720:E6721,B6720:B6721,B6757)","v":1.4082236842105262},{"$f":"TREND(F6720:F6721,B6720:B6721,B6757)","v":1.4964},{"$f":"TREND(G6720:G6721,B6720:B6721,B6757)","v":1},{"$f":"TREND(H6720:H6721,B6720:B6721,B6757)","v":1},0,0,{"$f":"TREND(K6720:K6721,B6720:B6721,B6757)","v":0.39967105263157898},{"$f":"TREND(L6720:L6721,B6720:B6721,B6757)","v":0.27},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A6775)+1","v":110},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A6776,1)),\"Not Used\",INDEX(ModelGroup,A6776,1))","v":"1S3061"}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A6776,3)*AnnualFactor","v":4052.3993599999894},{"$f":"INDEX(ModelData1B,A6776,3)*AnnualFactor","v":12279.998060606027},{"$f":"INDEX(ModelData1NB,A6776,5)","v":1},{"$f":"INDEX(ModelData1B,A6776,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A6776,1)),INDEX(ModelData1NB,A6776,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A6776,1)),INDEX(ModelData1B,A6776,1)*AnnualFactor,1)","v":1},{"$f":"C6782*E6782/G6782","v":4052.3993599999894},{"$f":"D6782*F6782/H6782","v":19711.852886884793},{"$f":"INDEX(ModelData1NB,A6776,6)","v":1},{"$f":"INDEX(ModelData1B,A6776,6)","v":0.11},{"$f":"(I6782*(K6782*ValTimeTruck+(1-K6782)*ValTimeAuto)-J6782*(L6782*ValTimeTruck+(1-L6782)*ValTimeAuto))*MIN(G6782,H6782)*(1+TTUprater)^($B6782-YearCurrent)","v":-228566.00750231207},{"$f":"IF(AND(H6782>G6782,Induced=\"Y\"),(I6782*(K6782*ValTimeTruck+(1-K6782)*ValTimeAuto)-J6782*(L6782*ValTimeTruck+(1-L6782)*ValTimeAuto))*(H6782-G6782)*0.5,0)*(1+TTUprater)^($B6782-YearCurrent)","v":0},{"$f":"SUM(M6782:N6782)","v":-228566.00750231207},{"$f":"O6782/(1+DiscRate)^(B6782-YearCurrent)","v":-186577.94665355587},null,{"$f":"(I6782-J6782)*MIN(G6782,H6782)","v":-15659.453526884805}]
[null,2032,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6797)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,{"$f":"TREND(E6782:E6783,B6782:B6783,B6797)","v":1},{"$f":"TREND(F6782:F6783,B6782:B6783,B6797)","v":1.6052},{"$f":"TREND(G6782:G6783,B6782:B6783,B6797)","v":1},{"$f":"TREND(H6782:H6783,B6782:B6783,B6797)","v":1},0,0,{"$f":"TREND(K6782:K6783,B6782:B6783,B6797)","v":1},{"$f":"TREND(L6782:L6783,B6782:B6783,B6797)","v":0.11},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6812)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":5597.0326400000049},0,{"$f":"TREND(E6782:E6783,B6782:B6783,B6812)","v":1},{"$f":"TREND(F6782:F6783,B6782:B6783,B6812)","v":1.6052},{"$f":"TREND(G6782:G6783,B6782:B6783,B6812)","v":1},{"$f":"TREND(H6782:H6783,B6782:B6783,B6812)","v":1},5597.0326400000049,0,{"$f":"TREND(K6782:K6783,B6782:B6783,B6812)","v":1},{"$f":"TREND(L6782:L6783,B6782:B6783,B6812)","v":0.11},160075.13350400014,0,160075.13350400014,21028.608816556593,null,5597.0326400000049]
[null,2062,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6827)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,{"$f":"TREND(E6782:E6783,B6782:B6783,B6827)","v":1},{"$f":"TREND(F6782:F6783,B6782:B6783,B6827)","v":1.6052},{"$f":"TREND(G6782:G6783,B6782:B6783,B6827)","v":1},{"$f":"TREND(H6782:H6783,B6782:B6783,B6827)","v":1},0,0,{"$f":"TREND(K6782:K6783,B6782:B6783,B6827)","v":1},{"$f":"TREND(L6782:L6783,B6782:B6783,B6827)","v":0.11},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2035,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6862)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"TREND(E6844:E6845,B6844:B6845,B6862)","v":1},{"$f":"TREND(F6844:F6845,B6844:B6845,B6862)","v":1.3944000000000001},{"$f":"TREND(G6844:G6845,B6844:B6845,B6862)","v":1},{"$f":"TREND(H6844:H6845,B6844:B6845,B6862)","v":1},0,0,{"$f":"TREND(K6844:K6845,B6844:B6845,B6862)","v":1},{"$f":"TREND(L6844:L6845,B6844:B6845,B6862)","v":0.42},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6863)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"TREND(E6844:E6845,B6844:B6845,B6863)","v":1},{"$f":"TREND(F6844:F6845,B6844:B6845,B6863)","v":1.3944000000000001},{"$f":"TREND(G6844:G6845,B6844:B6845,B6863)","v":1},{"$f":"TREND(H6844:H6845,B6844:B6845,B6863)","v":1},0,0,{"$f":"TREND(K6844:K6845,B6844:B6845,B6863)","v":1},{"$f":"TREND(L6844:L6845,B6844:B6845,B6863)","v":0.42},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6885)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"TREND(E6844:E6845,B6844:B6845,B6885)","v":1},{"$f":"TREND(F6844:F6845,B6844:B6845,B6885)","v":1.3944000000000001},{"$f":"TREND(G6844:G6845,B6844:B6845,B6885)","v":1},{"$f":"TREND(H6844:H6845,B6844:B6845,B6885)","v":1},0,0,{"$f":"TREND(K6844:K6845,B6844:B6845,B6885)","v":1},{"$f":"TREND(L6844:L6845,B6844:B6845,B6885)","v":0.42},0,0,0,0,null,0]
[]
[null,2028,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6917)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"TREND(E6906:E6907,B6906:B6907,B6917)","v":1},{"$f":"TREND(F6906:F6907,B6906:B6907,B6917)","v":1.3875999999999999},{"$f":"TREND(G6906:G6907,B6906:B6907,B6917)","v":1},{"$f":"TREND(H6906:H6907,B6906:B6907,B6917)","v":1},0,0,{"$f":"TREND(K6906:K6907,B6906:B6907,B6917)","v":1},{"$f":"TREND(L6906:L6907,B6906:B6907,B6917)","v":0.43000000000000005},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6932)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"TREND(E6906:E6907,B6906:B6907,B6932)","v":1},{"$f":"TREND(F6906:F6907,B6906:B6907,B6932)","v":1.3875999999999999},{"$f":"TREND(G6906:G6907,B6906:B6907,B6932)","v":1},{"$f":"TREND(H6906:H6907,B6906:B6907,B6932)","v":1},0,0,{"$f":"TREND(K6906:K6907,B6906:B6907,B6932)","v":1},{"$f":"TREND(L6906:L6907,B6906:B6907,B6932)","v":0.43000000000000005},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6943)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"TREND(E6906:E6907,B6906:B6907,B6943)","v":1},{"$f":"TREND(F6906:F6907,B6906:B6907,B6943)","v":1.3875999999999999},{"$f":"TREND(G6906:G6907,B6906:B6907,B6943)","v":1},{"$f":"TREND(H6906:H6907,B6906:B6907,B6943)","v":1},0,0,{"$f":"TREND(K6906:K6907,B6906:B6907,B6943)","v":1},{"$f":"TREND(L6906:L6907,B6906:B6907,B6943)","v":0.43000000000000005},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6953)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"TREND(E6906:E6907,B6906:B6907,B6953)","v":1},{"$f":"TREND(F6906:F6907,B6906:B6907,B6953)","v":1.3875999999999999},{"$f":"TREND(G6906:G6907,B6906:B6907,B6953)","v":1},{"$f":"TREND(H6906:H6907,B6906:B6907,B6953)","v":1},0,0,{"$f":"TREND(K6906:K6907,B6906:B6907,B6953)","v":1},{"$f":"TREND(L6906:L6907,B6906:B6907,B6953)","v":0.43000000000000005},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A6962,3)*AnnualFactor","v":3345.9746967272849},{"$f":"INDEX(ModelData1B,A6962,3)*AnnualFactor","v":3030.774181818193},{"$f":"INDEX(ModelData1NB,A6962,5)","v":1.5358695652173913},{"$f":"INDEX(ModelData1B,A6962,5)","v":1.5916000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A6962,1)),INDEX(ModelData1NB,A6962,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A6962,1)),INDEX(ModelData1B,A6962,1)*AnnualFactor,1)","v":1},{"$f":"C6968*E6968/G6968","v":5138.9807026909275},{"$f":"D6968*F6968/H6968","v":4823.7801877818365},{"$f":"INDEX(ModelData1NB,A6962,6)","v":0.21195652173913043},{"$f":"INDEX(ModelData1B,A6962,6)","v":0.13},{"$f":"(I6968*(K6968*ValTimeTruck+(1-K6968)*ValTimeAuto)-J6968*(L6968*ValTimeTruck+(1-L6968)*ValTimeAuto))*MIN(G6968,H6968)*(1+TTUprater)^($B6968-YearCurrent)","v":10851.59142272691},{"$f":"IF(AND(H6968>G6968,Induced=\"Y\"),(I6968*(K6968*ValTimeTruck+(1-K6968)*ValTimeAuto)-J6968*(L6968*ValTimeTruck+(1-L6968)*ValTimeAuto))*(H6968-G6968)*0.5,0)*(1+TTUprater)^($B6968-YearCurrent)","v":0},{"$f":"SUM(M6968:N6968)","v":10851.59142272691},{"$f":"O6968/(1+DiscRate)^(B6968-YearCurrent)","v":8858.1310392589548},null,{"$f":"(I6968-J6968)*MIN(G6968,H6968)","v":315.200514909091}]
[null,2036,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B6987)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":4083.6699054545752},0,{"$f":"TREND(E6968:E6969,B6968:B6969,B6987)","v":1.5358695652173913},{"$f":"TREND(F6968:F6969,B6968:B6969,B6987)","v":1.5916000000000001},{"$f":"TREND(G6968:G6969,B6968:B6969,B6987)","v":1},{"$f":"TREND(H6968:H6969,B6968:B6969,B6987)","v":1},6271.9843221818637,0,{"$f":"TREND(K6968:K6969,B6968:B6969,B6987)","v":0.21195652173913043},{"$f":"TREND(L6968:L6969,B6968:B6969,B6987)","v":0.13},117596.29735377834,0,117596.29735377834,32516.356149540243,null,6271.9843221818637]
[null,2051,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B7002)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":4775.2591636363941},0,{"$f":"TREND(E6968:E6969,B6968:B6969,B7002)","v":1.5358695652173913},{"$f":"TREND(F6968:F6969,B6968:B6969,B7002)","v":1.5916000000000001},{"$f":"TREND(G6968:G6969,B6968:B6969,B7002)","v":1},{"$f":"TREND(H6968:H6969,B6968:B6969,B7002)","v":1},7334.175215454592,0,{"$f":"TREND(K6968:K6969,B6968:B6969,B7002)","v":0.21195652173913043},{"$f":"TREND(L6968:L6969,B6968:B6969,B7002)","v":0.13},137511.79932498262,0,137511.79932498262,13781.342416554529,null,7334.175215454592]
[null,2067,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B7018)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,{"$f":"TREND(E6968:E6969,B6968:B6969,B7018)","v":1.5358695652173913},{"$f":"TREND(F6968:F6969,B6968:B6969,B7018)","v":1.5916000000000001},{"$f":"TREND(G6968:G6969,B6968:B6969,B7018)","v":1},{"$f":"TREND(H6968:H6969,B6968:B6969,B7018)","v":1},0,0,{"$f":"TREND(K6968:K6969,B6968:B6969,B7018)","v":0.21195652173913043},{"$f":"TREND(L6968:L6969,B6968:B6969,B7018)","v":0.13},0,0,0,0,null,0]
[]
[null,2025,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7038)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":0},{"$f":"MAX(TREND(D7030:D7031,B7030:B7031,B7038)*INDEX(matCost,ROW()-ROW($A7032),A7024),0)","v":0},{"$f":"TREND(E7030:E7031,B7030:B7031,B7038)","v":1.5562499999999999},{"$f":"TREND(F7030:F7031,B7030:B7031,B7038)","v":1.6052},{"$f":"TREND(G7030:G7031,B7030:B7031,B7038)","v":1},{"$f":"TREND(H7030:H7031,B7030:B7031,B7038)","v":1},0,0,{"$f":"TREND(K7030:K7031,B7030:B7031,B7038)","v":0.18198529411764705},{"$f":"TREND(L7030:L7031,B7030:B7031,B7038)","v":0.11},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7060)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":259691.50476218201},0,{"$f":"TREND(E7030:E7031,B7030:B7031,B7060)","v":1.5562499999999999},{"$f":"TREND(F7030:F7031,B7030:B7031,B7060)","v":1.6052},{"$f":"TREND(G7030:G7031,B7030:B7031,B7060)","v":1},{"$f":"TREND(H7030:H7031,B7030:B7031,B7060)","v":1},404144.90428614576,0,{"$f":"TREND(K7030:K7031,B7030:B7031,B7060)","v":0.18198529411764705},{"$f":"TREND(L7030:L7031,B7030:B7031,B7060)","v":0.11},7426088.3249152284,0,7426088.3249152284,975543.81497947033,null,404144.90428614576]
[null,2060,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7073)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":0},0,{"$f":"TREND(E7030:E7031,B7030:B7031,B7073)","v":1.5562499999999999},{"$f":"TREND(F7030:F7031,B7030:B7031,B7073)","v":1.6052},{"$f":"TREND(G7030:G7031,B7030:B7031,B7073)","v":1},{"$f":"TREND(H7030:H7031,B7030:B7031,B7073)","v":1},0,0,{"$f":"TREND(K7030:K7031,B7030:B7031,B7073)","v":0.18198529411764705},{"$f":"TREND(L7030:L7031,B7030:B7031,B7073)","v":0.11},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A7086,3)*AnnualFactor","v":36305.992014545496},{"$f":"INDEX(ModelData20B,A7086,3)*AnnualFactor","v":33616.659272727316},{"$f":"INDEX(ModelData20NB,A7086,5)","v":1.5666666666666667},{"$f":"INDEX(ModelData20B,A7086,5)","v":1.6120000000000001},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A7086,1)),INDEX(ModelData20NB,A7086,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A7086,1)),INDEX(ModelData20B,A7086,1)*AnnualFactor,1)","v":1},{"$f":"C7093*E7093/G7093","v":56879.38748945461},{"$f":"D7093*F7093/H7093","v":54190.054747636437},{"$f":"INDEX(ModelData20NB,A7086,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData20B,A7086,6)","v":0.1},{"$f":"(I7093*(K7093*ValTimeTruck+(1-K7093)*ValTimeAuto)-J7093*(L7093*ValTimeTruck+(1-L7093)*ValTimeAuto))*MIN(G7093,H7093)*(1+TTUprater)^($B7093-YearCurrent)","v":94059.412645090721},{"$f":"IF(AND(H7093>G7093,Induced=\"Y\"),(I7093*(K7093*ValTimeTruck+(1-K7093)*ValTimeAuto)-J7093*(L7093*ValTimeTruck+(1-L7093)*ValTimeAuto))*(H7093-G7093)*0.5,0)*(1+TTUprater)^($B7093-YearCurrent)","v":0},{"$f":"SUM(M7093:N7093)","v":94059.412645090721},{"$f":"O7093/(1+DiscRate)^(B7093-YearCurrent)","v":19841.539946763121},null,{"$f":"(I7093-J7093)*MIN(G7093,H7093)","v":2689.3327418181725}]
[null,2044,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7119)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":37697.761701818323},0,{"$f":"TREND(E7092:E7093,B7092:B7093,B7119)","v":1.5666666666666667},{"$f":"TREND(F7092:F7093,B7092:B7093,B7119)","v":1.6120000000000001},{"$f":"TREND(G7092:G7093,B7092:B7093,B7119)","v":1},{"$f":"TREND(H7092:H7093,B7092:B7093,B7119)","v":1},59059.826666182038,0,{"$f":"TREND(K7092:K7093,B7092:B7093,B7119)","v":0.16666666666666669},{"$f":"TREND(L7092:L7093,B7092:B7093,B7119)","v":0.1},1073904.5148800767,0,1073904.5148800767,172823.84802521951,null,59059.826666182038]
[null,2049,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7124)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":39437.4738109092},0,{"$f":"TREND(E7092:E7093,B7092:B7093,B7124)","v":1.5666666666666667},{"$f":"TREND(F7092:F7093,B7092:B7093,B7124)","v":1.6120000000000001},{"$f":"TREND(G7092:G7093,B7092:B7093,B7124)","v":1},{"$f":"TREND(H7092:H7093,B7092:B7093,B7124)","v":1},61785.375637091078,0,{"$f":"TREND(K7092:K7093,B7092:B7093,B7124)","v":0.16666666666666669},{"$f":"TREND(L7092:L7093,B7092:B7093,B7124)","v":0.1},1123464.0803344394,0,1123464.0803344394,128907.53555792452,null,61785.375637091078]
[null,2068,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7143)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},0,{"$f":"TREND(E7092:E7093,B7092:B7093,B7143)","v":1.5666666666666667},{"$f":"TREND(F7092:F7093,B7092:B7093,B7143)","v":1.6120000000000001},{"$f":"TREND(G7092:G7093,B7092:B7093,B7143)","v":1},{"$f":"TREND(H7092:H7093,B7092:B7093,B7143)","v":1},0,0,{"$f":"TREND(K7092:K7093,B7092:B7093,B7143)","v":0.16666666666666669},{"$f":"TREND(L7092:L7093,B7092:B7093,B7143)","v":0.1},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A7147)+1","v":116},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A7148,1)),\"Not Used\",INDEX(ModelGroup,A7148,1))","v":"3S3116"}]
[null,2027,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7164)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"MAX(TREND(D7154:D7155,B7154:B7155,B7164)*INDEX(matCost,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"TREND(E7154:E7155,B7154:B7155,B7164)","v":1},{"$f":"TREND(F7154:F7155,B7154:B7155,B7164)","v":1.6052},{"$f":"TREND(G7154:G7155,B7154:B7155,B7164)","v":1},{"$f":"TREND(H7154:H7155,B7154:B7155,B7164)","v":1},0,0,{"$f":"TREND(K7154:K7155,B7154:B7155,B7164)","v":1},{"$f":"TREND(L7154:L7155,B7154:B7155,B7164)","v":0.11},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7179)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":9202.2631999999285},0,{"$f":"TREND(E7154:E7155,B7154:B7155,B7179)","v":1},{"$f":"TREND(F7154:F7155,B7154:B7155,B7179)","v":1.6052},{"$f":"TREND(G7154:G7155,B7154:B7155,B7179)","v":1},{"$f":"TREND(H7154:H7155,B7154:B7155,B7179)","v":1},9202.2631999999285,0,{"$f":"TREND(K7154:K7155,B7154:B7155,B7179)","v":1},{"$f":"TREND(L7154:L7155,B7154:B7155,B7179)","v":0.11},263184.72751999798,0,263184.72751999798,48491.569581974356,null,9202.2631999999285]
[null,2057,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7194)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},0,{"$f":"TREND(E7154:E7155,B7154:B7155,B7194)","v":1},{"$f":"TREND(F7154:F7155,B7154:B7155,B7194)","v":1.6052},{"$f":"TREND(G7154:G7155,B7154:B7155,B7194)","v":1},{"$f":"TREND(H7154:H7155,B7154:B7155,B7194)","v":1},0,0,{"$f":"TREND(K7154:K7155,B7154:B7155,B7194)","v":1},{"$f":"TREND(L7154:L7155,B7154:B7155,B7194)","v":0.11},0,0,0,0,null,0]
[]
[null,2030,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7229)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":16567.194342763629},0,{"$f":"TREND(E7216:E7217,B7216:B7217,B7229)","v":1.5258992805755396},{"$f":"TREND(F7216:F7217,B7216:B7217,B7229)","v":1.5848},{"$f":"TREND(G7216:G7217,B7216:B7217,B7229)","v":1},{"$f":"TREND(H7216:H7217,B7216:B7217,B7229)","v":1},25279.869928778171,0,{"$f":"TREND(K7216:K7217,B7216:B7217,B7229)","v":0.22661870503597126},{"$f":"TREND(L7216:L7217,B7216:B7217,B7229)","v":0.14000000000000001},{"$f":"(I7229*(K7229*ValTimeTruck+(1-K7229)*ValTimeAuto)-J7229*(L7229*ValTimeTruck+(1-L7229)*ValTimeAuto))*MIN(G7229,H7229)*(1+TTUprater)^(B7229-YearCurrent)","v":478617.04818754736},{"$f":"IF(AND(H7229>G7229,Induced=\"Y\"),(I7229*(K7229*ValTimeTruck+(1-K7229)*ValTimeAuto)-J7229*(L7229*ValTimeTruck+(1-L7229)*ValTimeAuto))*(H7229-G7229)*0.5,0)*(1+TTUprater)^(B7229-YearCurrent)","v":0},478617.04818754736,198609.05915118719,null,25279.869928778171]
[null,2045,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7244)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":19210.895567672735},0,{"$f":"TREND(E7216:E7217,B7216:B7217,B7244)","v":1.5258992805755396},{"$f":"TREND(F7216:F7217,B7216:B7217,B7244)","v":1.5848},{"$f":"TREND(G7216:G7217,B7216:B7217,B7244)","v":1},{"$f":"TREND(H7216:H7217,B7216:B7217,B7244)","v":1},29313.891725923648,0,{"$f":"TREND(K7216:K7217,B7216:B7217,B7244)","v":0.22661870503597126},{"$f":"TREND(L7216:L7217,B7216:B7217,B7244)","v":0.14000000000000001},554992.10906853934,0,554992.10906853934,83472.041085261051,null,29313.891725923648]
[null,2050,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7249)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":20092.129309309123},0,{"$f":"TREND(E7216:E7217,B7216:B7217,B7249)","v":1.5258992805755396},{"$f":"TREND(F7216:F7217,B7216:B7217,B7249)","v":1.5848},{"$f":"TREND(G7216:G7217,B7216:B7217,B7249)","v":1},{"$f":"TREND(H7216:H7217,B7216:B7217,B7249)","v":1},30658.565658305502,0,{"$f":"TREND(K7216:K7217,B7216:B7217,B7249)","v":0.22661870503597126},{"$f":"TREND(L7216:L7217,B7216:B7217,B7249)","v":0.14000000000000001},580450.46269553725,0,580450.46269553725,62244.430550895355,null,30658.565658305502]
[null,2066,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7265)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},0,{"$f":"TREND(E7216:E7217,B7216:B7217,B7265)","v":1.5258992805755396},{"$f":"TREND(F7216:F7217,B7216:B7217,B7265)","v":1.5848},{"$f":"TREND(G7216:G7217,B7216:B7217,B7265)","v":1},{"$f":"TREND(H7216:H7217,B7216:B7217,B7265)","v":1},0,0,{"$f":"TREND(K7216:K7217,B7216:B7217,B7265)","v":0.22661870503597126},{"$f":"TREND(L7216:L7217,B7216:B7217,B7265)","v":0.14000000000000001},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7284)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(D7278:D7279,B7278:B7279,B7284)*INDEX(matCost,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"TREND(E7278:E7279,B7278:B7279,B7284)","v":1},{"$f":"TREND(F7278:F7279,B7278:B7279,B7284)","v":1.5304},{"$f":"TREND(G7278:G7279,B7278:B7279,B7284)","v":1},{"$f":"TREND(H7278:H7279,B7278:B7279,B7284)","v":1},0,0,{"$f":"TREND(K7278:K7279,B7278:B7279,B7284)","v":1},{"$f":"TREND(L7278:L7279,B7278:B7279,B7284)","v":0.22},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7299)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":209774.66880000057},0,{"$f":"TREND(E7278:E7279,B7278:B7279,B7299)","v":1},{"$f":"TREND(F7278:F7279,B7278:B7279,B7299)","v":1.5304},{"$f":"TREND(G7278:G7279,B7278:B7279,B7299)","v":1},{"$f":"TREND(H7278:H7279,B7278:B7279,B7299)","v":1},209774.66880000057,0,{"$f":"TREND(K7278:K7279,B7278:B7279,B7299)","v":1},{"$f":"TREND(L7278:L7279,B7278:B7279,B7299)","v":0.22},5999555.5276800161,0,5999555.5276800161,1448971.1745696294,null,209774.66880000057]
[null,2053,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7314)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,{"$f":"TREND(E7278:E7279,B7278:B7279,B7314)","v":1},{"$f":"TREND(F7278:F7279,B7278:B7279,B7314)","v":1.5304},{"$f":"TREND(G7278:G7279,B7278:B7279,B7314)","v":1},{"$f":"TREND(H7278:H7279,B7278:B7279,B7314)","v":1},0,0,{"$f":"TREND(K7278:K7279,B7278:B7279,B7314)","v":1},{"$f":"TREND(L7278:L7279,B7278:B7279,B7314)","v":0.22},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7324)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,{"$f":"TREND(E7278:E7279,B7278:B7279,B7324)","v":1},{"$f":"TREND(F7278:F7279,B7278:B7279,B7324)","v":1.5304},{"$f":"TREND(G7278:G7279,B7278:B7279,B7324)","v":1},{"$f":"TREND(H7278:H7279,B7278:B7279,B7324)","v":1},0,0,{"$f":"TREND(K7278:K7279,B7278:B7279,B7324)","v":1},{"$f":"TREND(L7278:L7279,B7278:B7279,B7324)","v":0.22},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7350)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},{"$f":"MAX(TREND(D7340:D7341,B7340:B7341,B7350)*INDEX(matCost,ROW()-ROW($A7342),A7334),0)","v":0},{"$f":"TREND(E7340:E7341,B7340:B7341,B7350)","v":1.3528301886792453},{"$f":"TREND(F7340:F7341,B7340:B7341,B7350)","v":1.4487999999999999},{"$f":"TREND(G7340:G7341,B7340:B7341,B7350)","v":1},{"$f":"TREND(H7340:H7341,B7340:B7341,B7350)","v":1},0,0,{"$f":"TREND(K7340:K7341,B7340:B7341,B7350)","v":0.48113207547169817},{"$f":"TREND(L7340:L7341,B7340:B7341,B7350)","v":0.34},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7368)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":67234.61956472788},0,{"$f":"TREND(E7340:E7341,B7340:B7341,B7368)","v":1.3528301886792453},{"$f":"TREND(F7340:F7341,B7340:B7341,B7368)","v":1.4487999999999999},{"$f":"TREND(G7340:G7341,B7340:B7341,B7368)","v":1},{"$f":"TREND(H7340:H7341,B7340:B7341,B7368)","v":1},90957.023071528092,0,{"$f":"TREND(K7340:K7341,B7340:B7341,B7368)","v":0.48113207547169817},{"$f":"TREND(L7340:L7341,B7340:B7341,B7368)","v":0.34},2011437.3375657455,0,2011437.3375657455,302524.62573477993,null,90957.023071528092]
[null,2062,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7385)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,{"$f":"TREND(E7340:E7341,B7340:B7341,B7385)","v":1.3528301886792453},{"$f":"TREND(F7340:F7341,B7340:B7341,B7385)","v":1.4487999999999999},{"$f":"TREND(G7340:G7341,B7340:B7341,B7385)","v":1},{"$f":"TREND(H7340:H7341,B7340:B7341,B7385)","v":1},0,0,{"$f":"TREND(K7340:K7341,B7340:B7341,B7385)","v":0.48113207547169817},{"$f":"TREND(L7340:L7341,B7340:B7341,B7385)","v":0.34},0,0,0,0,null,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7405)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},{"$f":"MAX(TREND(D7402:D7403,B7402:B7403,B7405)*INDEX(matCost,ROW()-ROW($A7404),A7396),0)","v":24661.762545454782},{"$f":"TREND(E7402:E7403,B7402:B7403,B7405)","v":1.3453124999999999},{"$f":"TREND(F7402:F7403,B7402:B7403,B7405)","v":1.4420000000000002},{"$f":"TREND(G7402:G7403,B7402:B7403,B7405)","v":1},{"$f":"TREND(H7402:H7403,B7402:B7403,B7405)","v":1},{"$f":"C7405*E7405/G7405","v":0},{"$f":"D7405*F7405/H7405","v":35562.261590545801},{"$f":"TREND(K7402:K7403,B7402:B7403,B7405)","v":0.4921875},{"$f":"TREND(L7402:L7403,B7402:B7403,B7405)","v":0.35},{"$f":"(I7405*(K7405*ValTimeTruck+(1-K7405)*ValTimeAuto)-J7405*(L7405*ValTimeTruck+(1-L7405)*ValTimeAuto))*MIN(G7405,H7405)*(1+TTUprater)^($B7405-YearCurrent)","v":-728137.30606642528},{"$f":"IF(AND(H7405>G7405,Induced=\"Y\"),(I7405*(K7405*ValTimeTruck+(1-K7405)*ValTimeAuto)-J7405*(L7405*ValTimeTruck+(1-L7405)*ValTimeAuto))*(H7405-G7405)*0.5,0)*(1+TTUprater)^($B7405-YearCurrent)","v":0},{"$f":"SUM(M7405:N7405)","v":-728137.30606642528},{"$f":"O7405/(1+DiscRate)^(B7405-YearCurrent)","v":-594376.93702704739},null,{"$f":"(I7405-J7405)*MIN(G7405,H7405)","v":-35562.261590545801}]
[null,2041,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7426)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":61450.900945454836},0,{"$f":"TREND(E7402:E7403,B7402:B7403,B7426)","v":1.3453124999999999},{"$f":"TREND(F7402:F7403,B7402:B7403,B7426)","v":1.4420000000000002},{"$f":"TREND(G7402:G7403,B7402:B7403,B7426)","v":1},{"$f":"TREND(H7402:H7403,B7402:B7403,B7426)","v":1},82670.6651781822,0,{"$f":"TREND(K7402:K7403,B7402:B7403,B7426)","v":0.4921875},{"$f":"TREND(L7402:L7403,B7402:B7403,B7426)","v":0.35},1839616.0595860654,0,1839616.0595860654,362674.08815091633,null,82670.6651781822]
[null,2055,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7440)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,{"$f":"TREND(E7402:E7403,B7402:B7403,B7440)","v":1.3453124999999999},{"$f":"TREND(F7402:F7403,B7402:B7403,B7440)","v":1.4420000000000002},{"$f":"TREND(G7402:G7403,B7402:B7403,B7440)","v":1},{"$f":"TREND(H7402:H7403,B7402:B7403,B7440)","v":1},0,0,{"$f":"TREND(K7402:K7403,B7402:B7403,B7440)","v":0.4921875},{"$f":"TREND(L7402:L7403,B7402:B7403,B7440)","v":0.35},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7474)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":15096.559405454551},{"$f":"MAX(TREND(D7464:D7465,B7464:B7465,B7474)*INDEX(matCost,ROW()-ROW($A7466),A7458),0)","v":0},{"$f":"TREND(E7464:E7465,B7464:B7465,B7474)","v":1.58796992481203},{"$f":"TREND(F7464:F7465,B7464:B7465,B7474)","v":1.6256000000000002},{"$f":"TREND(G7464:G7465,B7464:B7465,B7474)","v":1},{"$f":"TREND(H7464:H7465,B7464:B7465,B7474)","v":1},23972.88230400001,0,{"$f":"TREND(K7464:K7465,B7464:B7465,B7474)","v":0.13533834586466167},{"$f":"TREND(L7464:L7465,B7464:B7465,B7474)","v":0.08},426519.03305229498,0,426519.03305229498,216820.64853411846,null,23972.88230400001]
[null,2038,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7485)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":18088.29066545458},0,{"$f":"TREND(E7464:E7465,B7464:B7465,B7485)","v":1.58796992481203},{"$f":"TREND(F7464:F7465,B7464:B7465,B7485)","v":1.6256000000000002},{"$f":"TREND(G7464:G7465,B7464:B7465,B7485)","v":1},{"$f":"TREND(H7464:H7465,B7464:B7465,B7485)","v":1},28723.661568000054,0,{"$f":"TREND(K7464:K7465,B7464:B7465,B7485)","v":0.13533834586466167},{"$f":"TREND(L7464:L7465,B7464:B7465,B7485)","v":0.08},511043.61179216951,0,511043.61179216951,123423.72014367314,null,28723.661568000054]
[null,2044,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7491)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":19720.144079999998},0,{"$f":"TREND(E7464:E7465,B7464:B7465,B7491)","v":1.58796992481203},{"$f":"TREND(F7464:F7465,B7464:B7465,B7491)","v":1.6256000000000002},{"$f":"TREND(G7464:G7465,B7464:B7465,B7491)","v":1},{"$f":"TREND(H7464:H7465,B7464:B7465,B7491)","v":1},31314.995711999996,0,{"$f":"TREND(K7464:K7465,B7464:B7465,B7491)","v":0.13533834586466167},{"$f":"TREND(L7464:L7465,B7464:B7465,B7491)","v":0.08},557147.9274684632,0,557147.9274684632,89662.020608162042,null,31314.995711999996]
[null,2063,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7510)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,{"$f":"TREND(E7464:E7465,B7464:B7465,B7510)","v":1.58796992481203},{"$f":"TREND(F7464:F7465,B7464:B7465,B7510)","v":1.6256000000000002},{"$f":"TREND(G7464:G7465,B7464:B7465,B7510)","v":1},{"$f":"TREND(H7464:H7465,B7464:B7465,B7510)","v":1},0,0,{"$f":"TREND(K7464:K7465,B7464:B7465,B7510)","v":0.13533834586466167},{"$f":"TREND(L7464:L7465,B7464:B7465,B7510)","v":0.08},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2034,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7543)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,{"$f":"TREND(E7526:E7527,B7526:B7527,B7543)","v":1},{"$f":"TREND(F7526:F7527,B7526:B7527,B7543)","v":1.6120000000000001},{"$f":"TREND(G7526:G7527,B7526:B7527,B7543)","v":1},{"$f":"TREND(H7526:H7527,B7526:B7527,B7543)","v":1},0,0,{"$f":"TREND(K7526:K7527,B7526:B7527,B7543)","v":1},{"$f":"TREND(L7526:L7527,B7526:B7527,B7543)","v":0.1},0,0,0,0,null,0]
[null,2051,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7560)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":11802.573636363639},0,{"$f":"TREND(E7526:E7527,B7526:B7527,B7560)","v":1},{"$f":"TREND(F7526:F7527,B7526:B7527,B7560)","v":1.6120000000000001},{"$f":"TREND(G7526:G7527,B7526:B7527,B7560)","v":1},{"$f":"TREND(H7526:H7527,B7526:B7527,B7560)","v":1},11802.573636363639,0,{"$f":"TREND(K7526:K7527,B7526:B7527,B7560)","v":1},{"$f":"TREND(L7526:L7527,B7526:B7527,B7560)","v":0.1},337553.60600000009,0,337553.60600000009,33829.401193673344,null,11802.573636363639]
[null,2066,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7575)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,{"$f":"TREND(E7526:E7527,B7526:B7527,B7575)","v":1},{"$f":"TREND(F7526:F7527,B7526:B7527,B7575)","v":1.6120000000000001},{"$f":"TREND(G7526:G7527,B7526:B7527,B7575)","v":1},{"$f":"TREND(H7526:H7527,B7526:B7527,B7575)","v":1},0,0,{"$f":"TREND(K7526:K7527,B7526:B7527,B7575)","v":1},{"$f":"TREND(L7526:L7527,B7526:B7527,B7575)","v":0.1},0,0,0,0,null,0]
[]
[null,2031,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7602)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":19792.280290908879},0,{"$f":"TREND(E7588:E7589,B7588:B7589,B7602)","v":1.5666666666666667},{"$f":"TREND(F7588:F7589,B7588:B7589,B7602)","v":1.6120000000000001},{"$f":"TREND(G7588:G7589,B7588:B7589,B7602)","v":1},{"$f":"TREND(H7588:H7589,B7588:B7589,B7602)","v":1},31007.905789090575,0,{"$f":"TREND(K7588:K7589,B7588:B7589,B7602)","v":0.16666666666666669},{"$f":"TREND(L7588:L7589,B7588:B7589,B7602)","v":0.1},563827.08693163027,0,563827.08693163027,218661.86526466024,null,31007.905789090575]
[null,2040,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7611)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":22783.785250908928},0,{"$f":"TREND(E7588:E7589,B7588:B7589,B7611)","v":1.5666666666666667},{"$f":"TREND(F7588:F7589,B7588:B7589,B7611)","v":1.6120000000000001},{"$f":"TREND(G7588:G7589,B7588:B7589,B7611)","v":1},{"$f":"TREND(H7588:H7589,B7588:B7589,B7611)","v":1},35694.596893090653,0,{"$f":"TREND(K7588:K7589,B7588:B7589,B7611)","v":0.16666666666666669},{"$f":"TREND(L7588:L7589,B7588:B7589,B7611)","v":0.1},649046.7535060317,0,649046.7535060317,136914.38979742551,null,35694.596893090653]
[null,2059,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7630)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},0,{"$f":"TREND(E7588:E7589,B7588:B7589,B7630)","v":1.5666666666666667},{"$f":"TREND(F7588:F7589,B7588:B7589,B7630)","v":1.6120000000000001},{"$f":"TREND(G7588:G7589,B7588:B7589,B7630)","v":1},{"$f":"TREND(H7588:H7589,B7588:B7589,B7630)","v":1},0,0,{"$f":"TREND(K7588:K7589,B7588:B7589,B7630)","v":0.16666666666666669},{"$f":"TREND(L7588:L7589,B7588:B7589,B7630)","v":0.1},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2028,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7661)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":71543.716363636777},0,{"$f":"TREND(E7650:E7651,B7650:B7651,B7661)","v":1.5666666666666667},{"$f":"TREND(F7650:F7651,B7650:B7651,B7661)","v":1.6120000000000001},{"$f":"TREND(G7650:G7651,B7650:B7651,B7661)","v":1},{"$f":"TREND(H7650:H7651,B7650:B7651,B7661)","v":1},112085.15563636429,0,{"$f":"TREND(K7650:K7651,B7650:B7651,B7661)","v":0.16666666666666669},{"$f":"TREND(L7650:L7651,B7650:B7651,B7661)","v":0.1},2038081.7466545573,0,2038081.7466545573,968277.95628461055,null,112085.15563636429]
[null,2033,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7666)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":77876.001818181947},0,{"$f":"TREND(E7650:E7651,B7650:B7651,B7666)","v":1.5666666666666667},{"$f":"TREND(F7650:F7651,B7650:B7651,B7666)","v":1.6120000000000001},{"$f":"TREND(G7650:G7651,B7650:B7651,B7666)","v":1},{"$f":"TREND(H7650:H7651,B7650:B7651,B7666)","v":1},122005.73618181839,0,{"$f":"TREND(K7650:K7651,B7650:B7651,B7666)","v":0.16666666666666669},{"$f":"TREND(L7650:L7651,B7650:B7651,B7666)","v":0.1},2218470.9695727308,0,2218470.9695727308,751472.87160164746,null,122005.73618181839]
[null,2048,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7681)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":96872.858181818388},0,{"$f":"TREND(E7650:E7651,B7650:B7651,B7681)","v":1.5666666666666667},{"$f":"TREND(F7650:F7651,B7650:B7651,B7681)","v":1.6120000000000001},{"$f":"TREND(G7650:G7651,B7650:B7651,B7681)","v":1},{"$f":"TREND(H7650:H7651,B7650:B7651,B7681)","v":1},151767.47781818215,0,{"$f":"TREND(K7650:K7651,B7650:B7651,B7681)","v":0.16666666666666669},{"$f":"TREND(L7650:L7651,B7650:B7651,B7681)","v":0.1},2759638.6383272787,0,2759638.6383272787,338809.13299576845,null,151767.47781818215]
[null,2057,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7690)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},0,{"$f":"TREND(E7650:E7651,B7650:B7651,B7690)","v":1.5666666666666667},{"$f":"TREND(F7650:F7651,B7650:B7651,B7690)","v":1.6120000000000001},{"$f":"TREND(G7650:G7651,B7650:B7651,B7690)","v":1},{"$f":"TREND(H7650:H7651,B7650:B7651,B7690)","v":1},0,0,{"$f":"TREND(K7650:K7651,B7650:B7651,B7690)","v":0.16666666666666669},{"$f":"TREND(L7650:L7651,B7650:B7651,B7690)","v":0.1},0,0,0,0,null,0]
[null,{"$f":"B7715+1","v":2021},{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7716)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"MAX(TREND(D7712:D7713,B7712:B7713,B7716)*INDEX(matCost,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"TREND(E7712:E7713,B7712:B7713,B7716)","v":1.5562499999999999},{"$f":"TREND(F7712:F7713,B7712:B7713,B7716)","v":1.6052},{"$f":"TREND(G7712:G7713,B7712:B7713,B7716)","v":1},{"$f":"TREND(H7712:H7713,B7712:B7713,B7716)","v":1},{"$f":"C7716*E7716/G7716","v":0},{"$f":"D7716*F7716/H7716","v":0},{"$f":"TREND(K7712:K7713,B7712:B7713,B7716)","v":0.18198529411764705},{"$f":"TREND(L7712:L7713,B7712:B7713,B7716)","v":0.11},0,0,{"$f":"SUM(M7716:N7716)","v":0},0,null,0]
[null,2036,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7731)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":29847.900218181894},0,{"$f":"TREND(E7712:E7713,B7712:B7713,B7731)","v":1.5562499999999999},{"$f":"TREND(F7712:F7713,B7712:B7713,B7731)","v":1.6052},{"$f":"TREND(G7712:G7713,B7712:B7713,B7731)","v":1},{"$f":"TREND(H7712:H7713,B7712:B7713,B7731)","v":1},46450.794714545569,0,{"$f":"TREND(K7712:K7713,B7712:B7713,B7731)","v":0.18198529411764705},{"$f":"TREND(L7712:L7713,B7712:B7713,B7731)","v":0.11},853524.81413074641,0,853524.81413074641,236006.7235386793,null,46450.794714545569]
[null,2041,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7736)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":32335.225236363709},0,{"$f":"TREND(E7712:E7713,B7712:B7713,B7736)","v":1.5562499999999999},{"$f":"TREND(F7712:F7713,B7712:B7713,B7736)","v":1.6052},{"$f":"TREND(G7712:G7713,B7712:B7713,B7736)","v":1},{"$f":"TREND(H7712:H7713,B7712:B7713,B7736)","v":1},50321.694274091016,0,{"$f":"TREND(K7712:K7713,B7712:B7713,B7736)","v":0.18198529411764705},{"$f":"TREND(L7712:L7713,B7712:B7713,B7736)","v":0.11},924651.881974975,0,924651.881974975,182291.99316065971,null,50321.694274091016]
[null,2053,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7748)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},0,{"$f":"TREND(E7712:E7713,B7712:B7713,B7748)","v":1.5562499999999999},{"$f":"TREND(F7712:F7713,B7712:B7713,B7748)","v":1.6052},{"$f":"TREND(G7712:G7713,B7712:B7713,B7748)","v":1},{"$f":"TREND(H7712:H7713,B7712:B7713,B7748)","v":1},0,0,{"$f":"TREND(K7712:K7713,B7712:B7713,B7748)","v":0.18198529411764705},{"$f":"TREND(L7712:L7713,B7712:B7713,B7748)","v":0.11},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2029,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7786)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":99708.448202182539},0,{"$f":"TREND(E7774:E7775,B7774:B7775,B7786)","v":1.5063829787234042},{"$f":"TREND(F7774:F7775,B7774:B7775,B7786)","v":1.5711999999999997},{"$f":"TREND(G7774:G7775,B7774:B7775,B7786)","v":1},{"$f":"TREND(H7774:H7775,B7774:B7775,B7786)","v":1},150199.109206692,0,{"$f":"TREND(K7774:K7775,B7774:B7775,B7786)","v":0.25531914893617019},{"$f":"TREND(L7774:L7775,B7774:B7775,B7786)","v":0.16},2897564.5173980352,0,2897564.5173980352,1286553.2983963371,null,150199.109206692]
[null,2044,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7801)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":129999.2874676371},0,{"$f":"TREND(E7774:E7775,B7774:B7775,B7801)","v":1.5063829787234042},{"$f":"TREND(F7774:F7775,B7774:B7775,B7801)","v":1.5711999999999997},{"$f":"TREND(G7774:G7775,B7774:B7775,B7801)","v":1},{"$f":"TREND(H7774:H7775,B7774:B7775,B7801)","v":1},195828.71388741929,0,{"$f":"TREND(K7774:K7775,B7774:B7775,B7801)","v":0.25531914893617019},{"$f":"TREND(L7774:L7775,B7774:B7775,B7801)","v":0.16},3777827.5506749596,0,3777827.5506749596,607967.17532773002,null,195828.71388741929]
[null,2050,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7807)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":142115.62317381892},0,{"$f":"TREND(E7774:E7775,B7774:B7775,B7807)","v":1.5063829787234042},{"$f":"TREND(F7774:F7775,B7774:B7775,B7807)","v":1.5711999999999997},{"$f":"TREND(G7774:G7775,B7774:B7775,B7807)","v":1},{"$f":"TREND(H7774:H7775,B7774:B7775,B7807)","v":1},214080.5557597102,0,{"$f":"TREND(K7774:K7775,B7774:B7775,B7807)","v":0.25531914893617019},{"$f":"TREND(L7774:L7775,B7774:B7775,B7807)","v":0.16},4129932.7639857288,0,4129932.7639857288,442872.09611996647,null,214080.5557597102]
[null,2065,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7822)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},0,{"$f":"TREND(E7774:E7775,B7774:B7775,B7822)","v":1.5063829787234042},{"$f":"TREND(F7774:F7775,B7774:B7775,B7822)","v":1.5711999999999997},{"$f":"TREND(G7774:G7775,B7774:B7775,B7822)","v":1},{"$f":"TREND(H7774:H7775,B7774:B7775,B7822)","v":1},0,0,{"$f":"TREND(K7774:K7775,B7774:B7775,B7822)","v":0.25531914893617019},{"$f":"TREND(L7774:L7775,B7774:B7775,B7822)","v":0.16},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A7830,3)*AnnualFactor","v":121921.73033018234},{"$f":"INDEX(ModelData20B,A7830,3)*AnnualFactor","v":108086.64036363682},{"$f":"INDEX(ModelData20NB,A7830,5)","v":1.5063829787234042},{"$f":"INDEX(ModelData20B,A7830,5)","v":1.5711999999999997},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A7830,1)),INDEX(ModelData20NB,A7830,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A7830,1)),INDEX(ModelData20B,A7830,1)*AnnualFactor,1)","v":1},{"$f":"C7837*E7837/G7837","v":183660.81930589169},{"$f":"D7837*F7837/H7837","v":169825.72933934614},{"$f":"INDEX(ModelData20NB,A7830,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData20B,A7830,6)","v":0.16},{"$f":"(I7837*(K7837*ValTimeTruck+(1-K7837)*ValTimeAuto)-J7837*(L7837*ValTimeTruck+(1-L7837)*ValTimeAuto))*MIN(G7837,H7837)*(1+TTUprater)^($B7837-YearCurrent)","v":469245.04075894132},{"$f":"IF(AND(H7837>G7837,Induced=\"Y\"),(I7837*(K7837*ValTimeTruck+(1-K7837)*ValTimeAuto)-J7837*(L7837*ValTimeTruck+(1-L7837)*ValTimeAuto))*(H7837-G7837)*0.5,0)*(1+TTUprater)^($B7837-YearCurrent)","v":0},{"$f":"SUM(M7837:N7837)","v":469245.04075894132},{"$f":"O7837/(1+DiscRate)^(B7837-YearCurrent)","v":98985.778873295698},null,{"$f":"(I7837-J7837)*MIN(G7837,H7837)","v":13835.089966545551}]
[null,2037,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7856)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":115863.56247709133},0,{"$f":"TREND(E7836:E7837,B7836:B7837,B7856)","v":1.5063829787234042},{"$f":"TREND(F7836:F7837,B7836:B7837,B7856)","v":1.5711999999999997},{"$f":"TREND(G7836:G7837,B7836:B7837,B7856)","v":1},{"$f":"TREND(H7836:H7837,B7836:B7837,B7856)","v":1},174534.89836974608,0,{"$f":"TREND(K7836:K7837,B7836:B7837,B7856)","v":0.25531914893617019},{"$f":"TREND(L7836:L7837,B7836:B7837,B7856)","v":0.16},3367038.1351457187,0,3367038.1351457187,870106.63732062466,null,174534.89836974608]
[null,2046,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7865)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":134038.06603636406},0,{"$f":"TREND(E7836:E7837,B7836:B7837,B7865)","v":1.5063829787234042},{"$f":"TREND(F7836:F7837,B7836:B7837,B7865)","v":1.5711999999999997},{"$f":"TREND(G7836:G7837,B7836:B7837,B7865)","v":1},{"$f":"TREND(H7836:H7837,B7836:B7837,B7865)","v":1},201912.66117818246,0,{"$f":"TREND(K7836:K7837,B7836:B7837,B7865)","v":0.25531914893617019},{"$f":"TREND(L7836:L7837,B7836:B7837,B7865)","v":0.16},3895195.9551118738,0,3895195.9551118738,547519.7098115345,null,201912.66117818246]
[null,2058,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7877)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,{"$f":"TREND(E7836:E7837,B7836:B7837,B7877)","v":1.5063829787234042},{"$f":"TREND(F7836:F7837,B7836:B7837,B7877)","v":1.5711999999999997},{"$f":"TREND(G7836:G7837,B7836:B7837,B7877)","v":1},{"$f":"TREND(H7836:H7837,B7836:B7837,B7877)","v":1},0,0,{"$f":"TREND(K7836:K7837,B7836:B7837,B7877)","v":0.25531914893617019},{"$f":"TREND(L7836:L7837,B7836:B7837,B7877)","v":0.16},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A7891)+1","v":128},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A7892,1)),\"Not Used\",INDEX(ModelGroup,A7892,1))","v":"4S3287"}]
[null,2028,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7909)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":1272427.5926109031},0,{"$f":"TREND(E7898:E7899,B7898:B7899,B7909)","v":1.6211538461538459},{"$f":"TREND(F7898:F7899,B7898:B7899,B7909)","v":1.6459999999999999},{"$f":"TREND(G7898:G7899,B7898:B7899,B7909)","v":1},{"$f":"TREND(H7898:H7899,B7898:B7899,B7909)","v":1},2062800.8857134446,0,{"$f":"TREND(K7898:K7899,B7898:B7899,B7909)","v":8.653846153846155E-2},{"$f":"TREND(L7898:L7899,B7898:B7899,B7909)","v":0.05},35442489.448859178,0,35442489.448859178,16838471.42319604,null,2062800.8857134446]
[null,2046,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7927)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":1603662.8532363549},0,{"$f":"TREND(E7898:E7899,B7898:B7899,B7927)","v":1.6211538461538459},{"$f":"TREND(F7898:F7899,B7898:B7899,B7927)","v":1.6459999999999999},{"$f":"TREND(G7898:G7899,B7898:B7899,B7927)","v":1},{"$f":"TREND(H7898:H7899,B7898:B7899,B7927)","v":1},2599784.2024581674,0,{"$f":"TREND(K7898:K7899,B7898:B7899,B7927)","v":8.653846153846155E-2},{"$f":"TREND(L7898:L7899,B7898:B7899,B7927)","v":0.05},44668792.22473558,0,44668792.22473558,6278771.1936347298,null,2599784.2024581674]
[null,2061,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7942)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,{"$f":"TREND(E7898:E7899,B7898:B7899,B7942)","v":1.6211538461538459},{"$f":"TREND(F7898:F7899,B7898:B7899,B7942)","v":1.6459999999999999},{"$f":"TREND(G7898:G7899,B7898:B7899,B7942)","v":1},{"$f":"TREND(H7898:H7899,B7898:B7899,B7942)","v":1},0,0,{"$f":"TREND(K7898:K7899,B7898:B7899,B7942)","v":8.653846153846155E-2},{"$f":"TREND(L7898:L7899,B7898:B7899,B7942)","v":0.05},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7947)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,{"$f":"TREND(E7898:E7899,B7898:B7899,B7947)","v":1.6211538461538459},{"$f":"TREND(F7898:F7899,B7898:B7899,B7947)","v":1.6459999999999999},{"$f":"TREND(G7898:G7899,B7898:B7899,B7947)","v":1},{"$f":"TREND(H7898:H7899,B7898:B7899,B7947)","v":1},0,0,{"$f":"TREND(K7898:K7899,B7898:B7899,B7947)","v":8.653846153846155E-2},{"$f":"TREND(L7898:L7899,B7898:B7899,B7947)","v":0.05},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7968)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"MAX(TREND(D7960:D7961,B7960:B7961,B7968)*INDEX(matCost,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"TREND(E7960:E7961,B7960:B7961,B7968)","v":1.5772388059701492},{"$f":"TREND(F7960:F7961,B7960:B7961,B7968)","v":1.6188},{"$f":"TREND(G7960:G7961,B7960:B7961,B7968)","v":1},{"$f":"TREND(H7960:H7961,B7960:B7961,B7968)","v":1},0,0,{"$f":"TREND(K7960:K7961,B7960:B7961,B7968)","v":0.15111940298507462},{"$f":"TREND(L7960:L7961,B7960:B7961,B7968)","v":0.09},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7978)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":40067.861674181884},0,{"$f":"TREND(E7960:E7961,B7960:B7961,B7978)","v":1.5772388059701492},{"$f":"TREND(F7960:F7961,B7960:B7961,B7978)","v":1.6188},{"$f":"TREND(G7960:G7961,B7960:B7961,B7978)","v":1},{"$f":"TREND(H7960:H7961,B7960:B7961,B7978)","v":1},63196.586304763739,0,{"$f":"TREND(K7960:K7961,B7960:B7961,B7978)","v":0.15111940298507462},{"$f":"TREND(L7960:L7961,B7960:B7961,B7978)","v":0.09},1136842.9194200791,0,1136842.9194200791,336350.79838210379,null,63196.586304763739]
[null,2054,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7997)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},0,{"$f":"TREND(E7960:E7961,B7960:B7961,B7997)","v":1.5772388059701492},{"$f":"TREND(F7960:F7961,B7960:B7961,B7997)","v":1.6188},{"$f":"TREND(G7960:G7961,B7960:B7961,B7997)","v":1},{"$f":"TREND(H7960:H7961,B7960:B7961,B7997)","v":1},0,0,{"$f":"TREND(K7960:K7961,B7960:B7961,B7997)","v":0.15111940298507462},{"$f":"TREND(L7960:L7961,B7960:B7961,B7997)","v":0.09},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P7963:P8011)","v":3932529.7115166578},null,{"$f":"SUM(R7963:R8011)","v":1273603.9474927629}]
[null,{"$f":"B8025+1","v":2021},{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8026)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},{"$f":"MAX(TREND(D8022:D8023,B8022:B8023,B8026)*INDEX(matCost,ROW()-ROW($A8024),A8016),0)","v":0},{"$f":"TREND(E8022:E8023,B8022:B8023,B8026)","v":1},{"$f":"TREND(F8022:F8023,B8022:B8023,B8026)","v":1.6052},{"$f":"TREND(G8022:G8023,B8022:B8023,B8026)","v":1},{"$f":"TREND(H8022:H8023,B8022:B8023,B8026)","v":1},{"$f":"C8026*E8026/G8026","v":0},{"$f":"D8026*F8026/H8026","v":0},{"$f":"TREND(K8022:K8023,B8022:B8023,B8026)","v":1},{"$f":"TREND(L8022:L8023,B8022:B8023,B8026)","v":0.11},0,0,{"$f":"SUM(M8026:N8026)","v":0},0,null,0]
[null,2028,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8033)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":4271.6388000000152},0,{"$f":"TREND(E8022:E8023,B8022:B8023,B8033)","v":1},{"$f":"TREND(F8022:F8023,B8022:B8023,B8033)","v":1.6052},{"$f":"TREND(G8022:G8023,B8022:B8023,B8033)","v":1},{"$f":"TREND(H8022:H8023,B8022:B8023,B8033)","v":1},4271.6388000000152,0,{"$f":"TREND(K8022:K8023,B8022:B8023,B8033)","v":1},{"$f":"TREND(L8022:L8023,B8022:B8023,B8033)","v":0.11},122168.86968000044,0,122168.86968000044,58041.549927782056,null,4271.6388000000152]
[null,2043,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8048)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":5683.7508000000089},0,{"$f":"TREND(E8022:E8023,B8022:B8023,B8048)","v":1},{"$f":"TREND(F8022:F8023,B8022:B8023,B8048)","v":1.6052},{"$f":"TREND(G8022:G8023,B8022:B8023,B8048)","v":1},{"$f":"TREND(H8022:H8023,B8022:B8023,B8048)","v":1},5683.7508000000089,0,{"$f":"TREND(K8022:K8023,B8022:B8023,B8048)","v":1},{"$f":"TREND(L8022:L8023,B8022:B8023,B8048)","v":0.11},162555.27288000027,0,162555.27288000027,27991.285355180626,null,5683.7508000000089]
[null,2062,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8067)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,{"$f":"TREND(E8022:E8023,B8022:B8023,B8067)","v":1},{"$f":"TREND(F8022:F8023,B8022:B8023,B8067)","v":1.6052},{"$f":"TREND(G8022:G8023,B8022:B8023,B8067)","v":1},{"$f":"TREND(H8022:H8023,B8022:B8023,B8067)","v":1},0,0,{"$f":"TREND(K8022:K8023,B8022:B8023,B8067)","v":1},{"$f":"TREND(L8022:L8023,B8022:B8023,B8067)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A8078,3)*AnnualFactor","v":10674.381730909066},{"$f":"INDEX(ModelData20B,A8078,3)*AnnualFactor","v":59302.120727272595},{"$f":"INDEX(ModelData20NB,A8078,5)","v":1},{"$f":"INDEX(ModelData20B,A8078,5)","v":1.6392},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A8078,1)),INDEX(ModelData20NB,A8078,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A8078,1)),INDEX(ModelData20B,A8078,1)*AnnualFactor,1)","v":1},{"$f":"C8085*E8085/G8085","v":10674.381730909066},{"$f":"D8085*F8085/H8085","v":97208.036296145234},{"$f":"INDEX(ModelData20NB,A8078,6)","v":1},{"$f":"INDEX(ModelData20B,A8078,6)","v":5.9999999999999991E-2},{"$f":"(I8085*(K8085*ValTimeTruck+(1-K8085)*ValTimeAuto)-J8085*(L8085*ValTimeTruck+(1-L8085)*ValTimeAuto))*MIN(G8085,H8085)*(1+TTUprater)^($B8085-YearCurrent)","v":-1332668.0940860482},{"$f":"IF(AND(H8085>G8085,Induced=\"Y\"),(I8085*(K8085*ValTimeTruck+(1-K8085)*ValTimeAuto)-J8085*(L8085*ValTimeTruck+(1-L8085)*ValTimeAuto))*(H8085-G8085)*0.5,0)*(1+TTUprater)^($B8085-YearCurrent)","v":0},{"$f":"SUM(M8085:N8085)","v":-1332668.0940860482},{"$f":"O8085/(1+DiscRate)^(B8085-YearCurrent)","v":-281122.18098105578},null,{"$f":"(I8085-J8085)*MIN(G8085,H8085)","v":-86533.654565236167}]
[null,2031,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8098)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":8999.992145454511},0,{"$f":"TREND(E8084:E8085,B8084:B8085,B8098)","v":1},{"$f":"TREND(F8084:F8085,B8084:B8085,B8098)","v":1.6392},{"$f":"TREND(G8084:G8085,B8084:B8085,B8098)","v":1},{"$f":"TREND(H8084:H8085,B8084:B8085,B8098)","v":1},8999.992145454511,0,{"$f":"TREND(K8084:K8085,B8084:B8085,B8098)","v":1},{"$f":"TREND(L8084:L8085,B8084:B8085,B8098)","v":5.9999999999999991E-2},257399.77535999904,0,257399.77535999904,99824.070718594041,null,8999.992145454511]
[null,2050,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8117)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":12534.814603636332},0,{"$f":"TREND(E8084:E8085,B8084:B8085,B8117)","v":1},{"$f":"TREND(F8084:F8085,B8084:B8085,B8117)","v":1.6392},{"$f":"TREND(G8084:G8085,B8084:B8085,B8117)","v":1},{"$f":"TREND(H8084:H8085,B8084:B8085,B8117)","v":1},12534.814603636332,0,{"$f":"TREND(K8084:K8085,B8084:B8085,B8117)","v":1},{"$f":"TREND(L8084:L8085,B8084:B8085,B8117)","v":5.9999999999999991E-2},358495.6976639991,0,358495.6976639991,38443.178169617699,null,12534.814603636332]
[null,2062,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8129)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},0,{"$f":"TREND(E8084:E8085,B8084:B8085,B8129)","v":1},{"$f":"TREND(F8084:F8085,B8084:B8085,B8129)","v":1.6392},{"$f":"TREND(G8084:G8085,B8084:B8085,B8129)","v":1},{"$f":"TREND(H8084:H8085,B8084:B8085,B8129)","v":1},0,0,{"$f":"TREND(K8084:K8085,B8084:B8085,B8129)","v":1},{"$f":"TREND(L8084:L8085,B8084:B8085,B8129)","v":5.9999999999999991E-2},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8134)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},0,{"$f":"TREND(E8084:E8085,B8084:B8085,B8134)","v":1},{"$f":"TREND(F8084:F8085,B8084:B8085,B8134)","v":1.6392},{"$f":"TREND(G8084:G8085,B8084:B8085,B8134)","v":1},{"$f":"TREND(H8084:H8085,B8084:B8085,B8134)","v":1},0,0,{"$f":"TREND(K8084:K8085,B8084:B8085,B8134)","v":1},{"$f":"TREND(L8084:L8085,B8084:B8085,B8134)","v":5.9999999999999991E-2},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8153)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"MAX(TREND(D8146:D8147,B8146:B8147,B8153)*INDEX(matCost,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"TREND(E8146:E8147,B8146:B8147,B8153)","v":1},{"$f":"TREND(F8146:F8147,B8146:B8147,B8153)","v":1.6188},{"$f":"TREND(G8146:G8147,B8146:B8147,B8153)","v":1},{"$f":"TREND(H8146:H8147,B8146:B8147,B8153)","v":1},0,0,{"$f":"TREND(K8146:K8147,B8146:B8147,B8153)","v":1},{"$f":"TREND(L8146:L8147,B8146:B8147,B8153)","v":0.09},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8168)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":144403.36311272718},0,{"$f":"TREND(E8146:E8147,B8146:B8147,B8168)","v":1},{"$f":"TREND(F8146:F8147,B8146:B8147,B8168)","v":1.6188},{"$f":"TREND(G8146:G8147,B8146:B8147,B8168)","v":1},{"$f":"TREND(H8146:H8147,B8146:B8147,B8168)","v":1},144403.36311272718,0,{"$f":"TREND(K8146:K8147,B8146:B8147,B8168)","v":1},{"$f":"TREND(L8146:L8147,B8146:B8147,B8168)","v":0.09},4129936.1850239974,0,4129936.1850239974,932180.96831060748,null,144403.36311272718]
[null,2059,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8188)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,{"$f":"TREND(E8146:E8147,B8146:B8147,B8188)","v":1},{"$f":"TREND(F8146:F8147,B8146:B8147,B8188)","v":1.6188},{"$f":"TREND(G8146:G8147,B8146:B8147,B8188)","v":1},{"$f":"TREND(H8146:H8147,B8146:B8147,B8188)","v":1},0,0,{"$f":"TREND(K8146:K8147,B8146:B8147,B8188)","v":1},{"$f":"TREND(L8146:L8147,B8146:B8147,B8188)","v":0.09},0,0,0,0,null,0]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2032,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8223)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":75784.792320000241},0,{"$f":"TREND(E8208:E8209,B8208:B8209,B8223)","v":1.5666666666666667},{"$f":"TREND(F8208:F8209,B8208:B8209,B8223)","v":1.6120000000000001},{"$f":"TREND(G8208:G8209,B8208:B8209,B8223)","v":1},{"$f":"TREND(H8208:H8209,B8208:B8209,B8223)","v":1},118729.50796800037,0,{"$f":"TREND(K8208:K8209,B8208:B8209,B8223)","v":0.16666666666666669},{"$f":"TREND(L8208:L8209,B8208:B8209,B8223)","v":0.1},2158898.2198848068,0,2158898.2198848068,782484.06661022396,null,118729.50796800037]
[null,2055,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8246)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,{"$f":"TREND(E8208:E8209,B8208:B8209,B8246)","v":1.5666666666666667},{"$f":"TREND(F8208:F8209,B8208:B8209,B8246)","v":1.6120000000000001},{"$f":"TREND(G8208:G8209,B8208:B8209,B8246)","v":1},{"$f":"TREND(H8208:H8209,B8208:B8209,B8246)","v":1},0,0,{"$f":"TREND(K8208:K8209,B8208:B8209,B8246)","v":0.16666666666666669},{"$f":"TREND(L8208:L8209,B8208:B8209,B8246)","v":0.1},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8258)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,{"$f":"TREND(E8208:E8209,B8208:B8209,B8258)","v":1.5666666666666667},{"$f":"TREND(F8208:F8209,B8208:B8209,B8258)","v":1.6120000000000001},{"$f":"TREND(G8208:G8209,B8208:B8209,B8258)","v":1},{"$f":"TREND(H8208:H8209,B8208:B8209,B8258)","v":1},0,0,{"$f":"TREND(K8208:K8209,B8208:B8209,B8258)","v":0.16666666666666669},{"$f":"TREND(L8208:L8209,B8208:B8209,B8258)","v":0.1},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8273)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},{"$f":"MAX(TREND(D8270:D8271,B8270:B8271,B8273)*INDEX(matCost,ROW()-ROW($A8272),A8264),0)","v":15538.992363636498},{"$f":"TREND(E8270:E8271,B8270:B8271,B8273)","v":1.5562499999999999},{"$f":"TREND(F8270:F8271,B8270:B8271,B8273)","v":1.6052},{"$f":"TREND(G8270:G8271,B8270:B8271,B8273)","v":1},{"$f":"TREND(H8270:H8271,B8270:B8271,B8273)","v":1},{"$f":"C8273*E8273/G8273","v":0},{"$f":"D8273*F8273/H8273","v":24943.190542109307},{"$f":"TREND(K8270:K8271,B8270:B8271,B8273)","v":0.18198529411764705},{"$f":"TREND(L8270:L8271,B8270:B8271,B8273)","v":0.11},{"$f":"(I8273*(K8273*ValTimeTruck+(1-K8273)*ValTimeAuto)-J8273*(L8273*ValTimeTruck+(1-L8273)*ValTimeAuto))*MIN(G8273,H8273)*(1+TTUprater)^($B8273-YearCurrent)","v":-435882.25472336018},{"$f":"IF(AND(H8273>G8273,Induced=\"Y\"),(I8273*(K8273*ValTimeTruck+(1-K8273)*ValTimeAuto)-J8273*(L8273*ValTimeTruck+(1-L8273)*ValTimeAuto))*(H8273-G8273)*0.5,0)*(1+TTUprater)^($B8273-YearCurrent)","v":0},{"$f":"SUM(M8273:N8273)","v":-435882.25472336018},{"$f":"O8273/(1+DiscRate)^(B8273-YearCurrent)","v":-355809.75910507643},null,{"$f":"(I8273-J8273)*MIN(G8273,H8273)","v":-24943.190542109307}]
[null,2035,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8288)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":23161.388608000008},0,{"$f":"TREND(E8270:E8271,B8270:B8271,B8288)","v":1.5562499999999999},{"$f":"TREND(F8270:F8271,B8270:B8271,B8288)","v":1.6052},{"$f":"TREND(G8270:G8271,B8270:B8271,B8288)","v":1},{"$f":"TREND(H8270:H8271,B8270:B8271,B8288)","v":1},36044.911021200009,0,{"$f":"TREND(K8270:K8271,B8270:B8271,B8288)","v":0.18198529411764705},{"$f":"TREND(L8270:L8271,B8270:B8271,B8288)","v":0.11},662318.61411178892,0,662318.61411178892,195956.17902380726,null,36044.911021200009]
[null,2037,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8290)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":23995.383930181852},0,{"$f":"TREND(E8270:E8271,B8270:B8271,B8290)","v":1.5562499999999999},{"$f":"TREND(F8270:F8271,B8270:B8271,B8290)","v":1.6052},{"$f":"TREND(G8270:G8271,B8270:B8271,B8290)","v":1},{"$f":"TREND(H8270:H8271,B8270:B8271,B8290)","v":1},37342.816241345507,0,{"$f":"TREND(K8270:K8271,B8270:B8271,B8290)","v":0.18198529411764705},{"$f":"TREND(L8270:L8271,B8270:B8271,B8290)","v":0.11},686167.38394644402,0,686167.38394644402,177318.69112284103,null,37342.816241345507]
[null,2056,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8309)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},0,{"$f":"TREND(E8270:E8271,B8270:B8271,B8309)","v":1.5562499999999999},{"$f":"TREND(F8270:F8271,B8270:B8271,B8309)","v":1.6052},{"$f":"TREND(G8270:G8271,B8270:B8271,B8309)","v":1},{"$f":"TREND(H8270:H8271,B8270:B8271,B8309)","v":1},0,0,{"$f":"TREND(K8270:K8271,B8270:B8271,B8309)","v":0.18198529411764705},{"$f":"TREND(L8270:L8271,B8270:B8271,B8309)","v":0.11},0,0,0,0,null,0]
[]
[null,2028,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8343)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":136613.10658036452},0,{"$f":"TREND(E8332:E8333,B8332:B8333,B8343)","v":1.4510204081632652},{"$f":"TREND(F8332:F8333,B8332:B8333,B8343)","v":1.5304},{"$f":"TREND(G8332:G8333,B8332:B8333,B8343)","v":1},{"$f":"TREND(H8332:H8333,B8332:B8333,B8343)","v":1},198228.40567069215,0,{"$f":"TREND(K8332:K8333,B8332:B8333,B8343)","v":0.33673469387755101},{"$f":"TREND(L8332:L8333,B8332:B8333,B8343)","v":0.22},4025857.1000650879,0,4025857.1000650879,1912655.7075267429,null,198228.40567069215]
[null,2033,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8348)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":150734.86844945513},0,{"$f":"TREND(E8332:E8333,B8332:B8333,B8348)","v":1.4510204081632652},{"$f":"TREND(F8332:F8333,B8332:B8333,B8348)","v":1.5304},{"$f":"TREND(G8332:G8333,B8332:B8333,B8348)","v":1},{"$f":"TREND(H8332:H8333,B8332:B8333,B8348)","v":1},218719.37034196444,0,{"$f":"TREND(K8332:K8333,B8332:B8333,B8348)","v":0.33673469387755101},{"$f":"TREND(L8332:L8333,B8332:B8333,B8348)","v":0.22},4442011.865220529,0,4442011.865220529,1504663.1025731915,null,218719.37034196444]
[null,2049,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8364)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":195924.50643054582},0,{"$f":"TREND(E8332:E8333,B8332:B8333,B8364)","v":1.4510204081632652},{"$f":"TREND(F8332:F8333,B8332:B8333,B8364)","v":1.5304},{"$f":"TREND(G8332:G8333,B8332:B8333,B8364)","v":1},{"$f":"TREND(H8332:H8333,B8332:B8333,B8364)","v":1},284290.45729003689,0,{"$f":"TREND(K8332:K8333,B8332:B8333,B8364)","v":0.33673469387755101},{"$f":"TREND(L8332:L8333,B8332:B8333,B8364)","v":0.22},5773707.1137179639,0,5773707.1137179639,662481.66549399623,null,284290.45729003689]
[null,2064,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8379)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":0},0,{"$f":"TREND(E8332:E8333,B8332:B8333,B8379)","v":1.4510204081632652},{"$f":"TREND(F8332:F8333,B8332:B8333,B8379)","v":1.5304},{"$f":"TREND(G8332:G8333,B8332:B8333,B8379)","v":1},{"$f":"TREND(H8332:H8333,B8332:B8333,B8379)","v":1},0,0,{"$f":"TREND(K8332:K8333,B8332:B8333,B8379)","v":0.33673469387755101},{"$f":"TREND(L8332:L8333,B8332:B8333,B8379)","v":0.22},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2037,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8414)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":74438.093363636639},0,{"$f":"TREND(E8394:E8395,B8394:B8395,B8414)","v":1},{"$f":"TREND(F8394:F8395,B8394:B8395,B8414)","v":1.5916000000000001},{"$f":"TREND(G8394:G8395,B8394:B8395,B8414)","v":1},{"$f":"TREND(H8394:H8395,B8394:B8395,B8414)","v":1},74438.093363636639,0,{"$f":"TREND(K8394:K8395,B8394:B8395,B8414)","v":1},{"$f":"TREND(L8394:L8395,B8394:B8395,B8414)","v":0.13},2128929.4702000078,0,2128929.4702000078,550155.83075014385,null,74438.093363636639]
[null,2052,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8429)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},0,{"$f":"TREND(E8394:E8395,B8394:B8395,B8429)","v":1},{"$f":"TREND(F8394:F8395,B8394:B8395,B8429)","v":1.5916000000000001},{"$f":"TREND(G8394:G8395,B8394:B8395,B8429)","v":1},{"$f":"TREND(H8394:H8395,B8394:B8395,B8429)","v":1},0,0,{"$f":"TREND(K8394:K8395,B8394:B8395,B8429)","v":1},{"$f":"TREND(L8394:L8395,B8394:B8395,B8429)","v":0.13},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8434)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},0,{"$f":"TREND(E8394:E8395,B8394:B8395,B8434)","v":1},{"$f":"TREND(F8394:F8395,B8394:B8395,B8434)","v":1.5916000000000001},{"$f":"TREND(G8394:G8395,B8394:B8395,B8434)","v":1},{"$f":"TREND(H8394:H8395,B8394:B8395,B8434)","v":1},0,0,{"$f":"TREND(K8394:K8395,B8394:B8395,B8434)","v":1},{"$f":"TREND(L8394:L8395,B8394:B8395,B8434)","v":0.13},0,0,0,0,null,0]
[]
[null,2026,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8465)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"MAX(TREND(D8456:D8457,B8456:B8457,B8465)*INDEX(matCost,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"TREND(E8456:E8457,B8456:B8457,B8465)","v":1.5666666666666667},{"$f":"TREND(F8456:F8457,B8456:B8457,B8465)","v":1.6120000000000001},{"$f":"TREND(G8456:G8457,B8456:B8457,B8465)","v":1},{"$f":"TREND(H8456:H8457,B8456:B8457,B8465)","v":1},0,0,{"$f":"TREND(K8456:K8457,B8456:B8457,B8465)","v":0.16666666666666669},{"$f":"TREND(L8456:L8457,B8456:B8457,B8465)","v":0.1},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8484)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":4746.1404060000204},0,{"$f":"TREND(E8456:E8457,B8456:B8457,B8484)","v":1.5666666666666667},{"$f":"TREND(F8456:F8457,B8456:B8457,B8484)","v":1.6120000000000001},{"$f":"TREND(G8456:G8457,B8456:B8457,B8484)","v":1},{"$f":"TREND(H8456:H8457,B8456:B8457,B8484)","v":1},7435.6199694000316,0,{"$f":"TREND(K8456:K8457,B8456:B8457,B8484)","v":0.16666666666666669},{"$f":"TREND(L8456:L8457,B8456:B8457,B8484)","v":0.1},135204.35644359057,0,135204.35644359057,20335.034339329541,null,7435.6199694000316]
[null,2060,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8499)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},0,{"$f":"TREND(E8456:E8457,B8456:B8457,B8499)","v":1.5666666666666667},{"$f":"TREND(F8456:F8457,B8456:B8457,B8499)","v":1.6120000000000001},{"$f":"TREND(G8456:G8457,B8456:B8457,B8499)","v":1},{"$f":"TREND(H8456:H8457,B8456:B8457,B8499)","v":1},0,0,{"$f":"TREND(K8456:K8457,B8456:B8457,B8499)","v":0.16666666666666669},{"$f":"TREND(L8456:L8457,B8456:B8457,B8499)","v":0.1},0,0,0,0,null,0]
[]
[]
[null,2034,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8535)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":34444.782315636287},0,{"$f":"TREND(E8518:E8519,B8518:B8519,B8535)","v":1.5459854014598542},{"$f":"TREND(F8518:F8519,B8518:B8519,B8535)","v":1.5983999999999998},{"$f":"TREND(G8518:G8519,B8518:B8519,B8535)","v":1},{"$f":"TREND(H8518:H8519,B8518:B8519,B8535)","v":1},53251.130616436254,0,{"$f":"TREND(K8518:K8519,B8518:B8519,B8535)","v":0.1970802919708029},{"$f":"TREND(L8518:L8519,B8518:B8519,B8535)","v":0.12},988527.55754540651,0,988527.55754540651,312942.50898691267,null,53251.130616436254]
[null,2053,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8554)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":50715.660149818053},0,{"$f":"TREND(E8518:E8519,B8518:B8519,B8554)","v":1.5459854014598542},{"$f":"TREND(F8518:F8519,B8518:B8519,B8554)","v":1.5983999999999998},{"$f":"TREND(G8518:G8519,B8518:B8519,B8554)","v":1},{"$f":"TREND(H8518:H8519,B8518:B8519,B8554)","v":1},78405.670217017992,0,{"$f":"TREND(K8518:K8519,B8518:B8519,B8554)","v":0.1970802919708029},{"$f":"TREND(L8518:L8519,B8518:B8519,B8554)","v":0.12},1455483.9452256947,0,1455483.9452256947,127406.45227406366,null,78405.670217017992]
[null,2067,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8568)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,{"$f":"TREND(E8518:E8519,B8518:B8519,B8568)","v":1.5459854014598542},{"$f":"TREND(F8518:F8519,B8518:B8519,B8568)","v":1.5983999999999998},{"$f":"TREND(G8518:G8519,B8518:B8519,B8568)","v":1},{"$f":"TREND(H8518:H8519,B8518:B8519,B8568)","v":1},0,0,{"$f":"TREND(K8518:K8519,B8518:B8519,B8568)","v":0.1970802919708029},{"$f":"TREND(L8518:L8519,B8518:B8519,B8568)","v":0.12},0,0,0,0,null,0]
[null,{"$f":"B8584+1","v":2022},{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8585)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":75174.012734545628},{"$f":"MAX(TREND(D8580:D8581,B8580:B8581,B8585)*INDEX(matCost,ROW()-ROW($A8582),A8574),0)","v":0},{"$f":"TREND(E8580:E8581,B8580:B8581,B8585)","v":1.6099236641221373},{"$f":"TREND(F8580:F8581,B8580:B8581,B8585)","v":1.6392},{"$f":"TREND(G8580:G8581,B8580:B8581,B8585)","v":1},{"$f":"TREND(H8580:H8581,B8580:B8581,B8585)","v":1},121024.4220283639,0,{"$f":"TREND(K8580:K8581,B8580:B8581,B8585)","v":0.10305343511450381},{"$f":"TREND(L8580:L8581,B8580:B8581,B8585)","v":0.06},2104392.9749412877,0,2104392.9749412877,1500403.1073356597,null,121024.4220283639]
[null,2027,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8590)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":80343.075043636607},{"$f":"MAX(TREND(D8580:D8581,B8580:B8581,B8590)*INDEX(matCost,ROW()-ROW($A8582),A8574),0)","v":0},{"$f":"TREND(E8580:E8581,B8580:B8581,B8590)","v":1.6099236641221373},{"$f":"TREND(F8580:F8581,B8580:B8581,B8590)","v":1.6392},{"$f":"TREND(G8580:G8581,B8580:B8581,B8590)","v":1},{"$f":"TREND(H8580:H8581,B8580:B8581,B8590)","v":1},129346.21776109129,0,{"$f":"TREND(K8580:K8581,B8580:B8581,B8590)","v":0.10305343511450381},{"$f":"TREND(L8580:L8581,B8580:B8581,B8590)","v":0.06},2249093.7566954335,0,2249093.7566954335,1143325.2191607368,null,129346.21776109129]
[null,2042,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8605)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":95850.261970909312},0,{"$f":"TREND(E8580:E8581,B8580:B8581,B8605)","v":1.6099236641221373},{"$f":"TREND(F8580:F8581,B8580:B8581,B8605)","v":1.6392},{"$f":"TREND(G8580:G8581,B8580:B8581,B8605)","v":1},{"$f":"TREND(H8580:H8581,B8580:B8581,B8605)","v":1},154311.60495927307,0,{"$f":"TREND(K8580:K8581,B8580:B8581,B8605)","v":0.10305343511450381},{"$f":"TREND(L8580:L8581,B8580:B8581,B8605)","v":0.06},2683196.1019578637,0,2683196.1019578637,494376.67491661565,null,154311.60495927307]
[null,2063,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8626)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,{"$f":"TREND(E8580:E8581,B8580:B8581,B8626)","v":1.6099236641221373},{"$f":"TREND(F8580:F8581,B8580:B8581,B8626)","v":1.6392},{"$f":"TREND(G8580:G8581,B8580:B8581,B8626)","v":1},{"$f":"TREND(H8580:H8581,B8580:B8581,B8626)","v":1},0,0,{"$f":"TREND(K8580:K8581,B8580:B8581,B8626)","v":0.10305343511450381},{"$f":"TREND(L8580:L8581,B8580:B8581,B8626)","v":0.06},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2030,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8655)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":254059.29111272749},0,{"$f":"TREND(E8642:E8643,B8642:B8643,B8655)","v":1.6325581395348836},{"$f":"TREND(F8642:F8643,B8642:B8643,B8655)","v":1.6527999999999998},{"$f":"TREND(G8642:G8643,B8642:B8643,B8655)","v":1},{"$f":"TREND(H8642:H8643,B8642:B8643,B8655)","v":1},414766.56363054574,0,{"$f":"TREND(K8642:K8643,B8642:B8643,B8655)","v":6.9767441860465129E-2},{"$f":"TREND(L8642:L8643,B8642:B8643,B8655)","v":0.04},{"$f":"(I8655*(K8655*ValTimeTruck+(1-K8655)*ValTimeAuto)-J8655*(L8655*ValTimeTruck+(1-L8655)*ValTimeAuto))*MIN(G8655,H8655)*(1+TTUprater)^(B8655-YearCurrent)","v":7039456.7008737745},{"$f":"IF(AND(H8655>G8655,Induced=\"Y\"),(I8655*(K8655*ValTimeTruck+(1-K8655)*ValTimeAuto)-J8655*(L8655*ValTimeTruck+(1-L8655)*ValTimeAuto))*(H8655-G8655)*0.5,0)*(1+TTUprater)^(B8655-YearCurrent)","v":0},7039456.7008737745,2921124.2633133521,null,414766.56363054574]
[null,2046,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8671)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":297268.73332363646},0,{"$f":"TREND(E8642:E8643,B8642:B8643,B8671)","v":1.6325581395348836},{"$f":"TREND(F8642:F8643,B8642:B8643,B8671)","v":1.6527999999999998},{"$f":"TREND(G8642:G8643,B8642:B8643,B8671)","v":1},{"$f":"TREND(H8642:H8643,B8642:B8643,B8671)","v":1},485308.49021672743,0,{"$f":"TREND(K8642:K8643,B8642:B8643,B8671)","v":6.9767441860465129E-2},{"$f":"TREND(L8642:L8643,B8642:B8643,B8671)","v":0.04},8236700.8409341332,0,8236700.8409341332,1157773.8594419837,null,485308.49021672743]
[null,2051,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8676)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,{"$f":"TREND(E8642:E8643,B8642:B8643,B8676)","v":1.6325581395348836},{"$f":"TREND(F8642:F8643,B8642:B8643,B8676)","v":1.6527999999999998},{"$f":"TREND(G8642:G8643,B8642:B8643,B8676)","v":1},{"$f":"TREND(H8642:H8643,B8642:B8643,B8676)","v":1},0,0,{"$f":"TREND(K8642:K8643,B8642:B8643,B8676)","v":6.9767441860465129E-2},{"$f":"TREND(L8642:L8643,B8642:B8643,B8676)","v":0.04},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8691)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,{"$f":"TREND(E8642:E8643,B8642:B8643,B8691)","v":1.6325581395348836},{"$f":"TREND(F8642:F8643,B8642:B8643,B8691)","v":1.6527999999999998},{"$f":"TREND(G8642:G8643,B8642:B8643,B8691)","v":1},{"$f":"TREND(H8642:H8643,B8642:B8643,B8691)","v":1},0,0,{"$f":"TREND(K8642:K8643,B8642:B8643,B8691)","v":6.9767441860465129E-2},{"$f":"TREND(L8642:L8643,B8642:B8643,B8691)","v":0.04},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8710)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},{"$f":"MAX(TREND(D8704:D8705,B8704:B8705,B8710)*INDEX(matCost,ROW()-ROW($A8706),A8698),0)","v":0},{"$f":"TREND(E8704:E8705,B8704:B8705,B8710)","v":1.5772388059701492},{"$f":"TREND(F8704:F8705,B8704:B8705,B8710)","v":1.6188},{"$f":"TREND(G8704:G8705,B8704:B8705,B8710)","v":1},{"$f":"TREND(H8704:H8705,B8704:B8705,B8710)","v":1},0,0,{"$f":"TREND(K8704:K8705,B8704:B8705,B8710)","v":0.15111940298507462},{"$f":"TREND(L8704:L8705,B8704:B8705,B8710)","v":0.09},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8729)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":196250.06243345328},0,{"$f":"TREND(E8704:E8705,B8704:B8705,B8729)","v":1.5772388059701492},{"$f":"TREND(F8704:F8705,B8704:B8705,B8729)","v":1.6188},{"$f":"TREND(G8704:G8705,B8704:B8705,B8729)","v":1},{"$f":"TREND(H8704:H8705,B8704:B8705,B8729)","v":1},309533.21414410707,0,{"$f":"TREND(K8704:K8705,B8704:B8705,B8729)","v":0.15111940298507462},{"$f":"TREND(L8704:L8705,B8704:B8705,B8729)","v":0.09},5568190.6792889824,0,5568190.6792889824,1025934.5529459955,null,309533.21414410707]
[null,2058,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8745)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,{"$f":"TREND(E8704:E8705,B8704:B8705,B8745)","v":1.5772388059701492},{"$f":"TREND(F8704:F8705,B8704:B8705,B8745)","v":1.6188},{"$f":"TREND(G8704:G8705,B8704:B8705,B8745)","v":1},{"$f":"TREND(H8704:H8705,B8704:B8705,B8745)","v":1},0,0,{"$f":"TREND(K8704:K8705,B8704:B8705,B8745)","v":0.15111940298507462},{"$f":"TREND(L8704:L8705,B8704:B8705,B8745)","v":0.09},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8746)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,{"$f":"TREND(E8704:E8705,B8704:B8705,B8746)","v":1.5772388059701492},{"$f":"TREND(F8704:F8705,B8704:B8705,B8746)","v":1.6188},{"$f":"TREND(G8704:G8705,B8704:B8705,B8746)","v":1},{"$f":"TREND(H8704:H8705,B8704:B8705,B8746)","v":1},0,0,{"$f":"TREND(K8704:K8705,B8704:B8705,B8746)","v":0.15111940298507462},{"$f":"TREND(L8704:L8705,B8704:B8705,B8746)","v":0.09},0,0,0,0,null,0]
[]
[null,2039,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8788)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":2128.5547128872859},0,{"$f":"TREND(E8766:E8767,B8766:B8767,B8788)","v":1.5258992805755396},{"$f":"TREND(F8766:F8767,B8766:B8767,B8788)","v":1.5848},{"$f":"TREND(G8766:G8767,B8766:B8767,B8788)","v":1},{"$f":"TREND(H8766:H8767,B8766:B8767,B8788)","v":1},3247.9601050603837,0,{"$f":"TREND(K8766:K8767,B8766:B8767,B8788)","v":0.22661870503597126},{"$f":"TREND(L8766:L8767,B8766:B8767,B8788)","v":0.14000000000000001},61492.764104188202,0,61492.764104188202,13879.726421585094,null,3247.9601050603837]
[null,2047,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8796)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":2524.5648920291133},0,{"$f":"TREND(E8766:E8767,B8766:B8767,B8796)","v":1.5258992805755396},{"$f":"TREND(F8766:F8767,B8766:B8767,B8796)","v":1.5848},{"$f":"TREND(G8766:G8767,B8766:B8767,B8796)","v":1},{"$f":"TREND(H8766:H8767,B8766:B8767,B8796)","v":1},3852.2317525134886,0,{"$f":"TREND(K8766:K8767,B8766:B8767,B8796)","v":0.22661870503597126},{"$f":"TREND(L8766:L8767,B8766:B8767,B8796)","v":0.14000000000000001},72933.27835613038,0,72933.27835613038,9581.0345222780888,null,3852.2317525134886]
[null,2062,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8811)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":0},0,{"$f":"TREND(E8766:E8767,B8766:B8767,B8811)","v":1.5258992805755396},{"$f":"TREND(F8766:F8767,B8766:B8767,B8811)","v":1.5848},{"$f":"TREND(G8766:G8767,B8766:B8767,B8811)","v":1},{"$f":"TREND(H8766:H8767,B8766:B8767,B8811)","v":1},0,0,{"$f":"TREND(K8766:K8767,B8766:B8767,B8811)","v":0.22661870503597126},{"$f":"TREND(L8766:L8767,B8766:B8767,B8811)","v":0.14000000000000001},0,0,0,0,null,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8831)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},{"$f":"MAX(TREND(D8828:D8829,B8828:B8829,B8831)*INDEX(matCost,ROW()-ROW($A8830),A8822),0)","v":2587.080712727271},{"$f":"TREND(E8828:E8829,B8828:B8829,B8831)","v":1},{"$f":"TREND(F8828:F8829,B8828:B8829,B8831)","v":1.5916000000000001},{"$f":"TREND(G8828:G8829,B8828:B8829,B8831)","v":1},{"$f":"TREND(H8828:H8829,B8828:B8829,B8831)","v":1},{"$f":"C8831*E8831/G8831","v":0},{"$f":"D8831*F8831/H8831","v":4117.5976623767247},{"$f":"TREND(K8828:K8829,B8828:B8829,B8831)","v":1},{"$f":"TREND(L8828:L8829,B8828:B8829,B8831)","v":0.13},{"$f":"(I8831*(K8831*ValTimeTruck+(1-K8831)*ValTimeAuto)-J8831*(L8831*ValTimeTruck+(1-L8831)*ValTimeAuto))*MIN(G8831,H8831)*(1+TTUprater)^($B8831-YearCurrent)","v":-72984.418565627449},{"$f":"IF(AND(H8831>G8831,Induced=\"Y\"),(I8831*(K8831*ValTimeTruck+(1-K8831)*ValTimeAuto)-J8831*(L8831*ValTimeTruck+(1-L8831)*ValTimeAuto))*(H8831-G8831)*0.5,0)*(1+TTUprater)^($B8831-YearCurrent)","v":0},{"$f":"SUM(M8831:N8831)","v":-72984.418565627449},{"$f":"O8831/(1+DiscRate)^(B8831-YearCurrent)","v":-59577.025921234963},null,{"$f":"(I8831-J8831)*MIN(G8831,H8831)","v":-4117.5976623767247}]
[null,2040,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8851)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":1294.5166132363629},0,{"$f":"TREND(E8828:E8829,B8828:B8829,B8851)","v":1},{"$f":"TREND(F8828:F8829,B8828:B8829,B8851)","v":1.5916000000000001},{"$f":"TREND(G8828:G8829,B8828:B8829,B8851)","v":1},{"$f":"TREND(H8828:H8829,B8828:B8829,B8851)","v":1},1294.5166132363629,0,{"$f":"TREND(K8828:K8829,B8828:B8829,B8851)","v":1},{"$f":"TREND(L8828:L8829,B8828:B8829,B8851)","v":0.13},37023.175138559978,0,37023.175138559978,7809.9234070231687,null,1294.5166132363629]
[null,2055,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8866)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},0,{"$f":"TREND(E8828:E8829,B8828:B8829,B8866)","v":1},{"$f":"TREND(F8828:F8829,B8828:B8829,B8866)","v":1.5916000000000001},{"$f":"TREND(G8828:G8829,B8828:B8829,B8866)","v":1},{"$f":"TREND(H8828:H8829,B8828:B8829,B8866)","v":1},0,0,{"$f":"TREND(K8828:K8829,B8828:B8829,B8866)","v":1},{"$f":"TREND(L8828:L8829,B8828:B8829,B8866)","v":0.13},0,0,0,0,null,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A8884,3)*AnnualFactor","v":828.14147607272776},{"$f":"INDEX(ModelData1B,A8884,3)*AnnualFactor","v":3450.5894836363645},{"$f":"INDEX(ModelData1NB,A8884,5)","v":1},{"$f":"INDEX(ModelData1B,A8884,5)","v":1.6256000000000002},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A8884,1)),INDEX(ModelData1NB,A8884,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A8884,1)),INDEX(ModelData1B,A8884,1)*AnnualFactor,1)","v":1},{"$f":"C8890*E8890/G8890","v":828.14147607272776},{"$f":"D8890*F8890/H8890","v":5609.2782645992747},{"$f":"INDEX(ModelData1NB,A8884,6)","v":1},{"$f":"INDEX(ModelData1B,A8884,6)","v":0.08},{"$f":"(I8890*(K8890*ValTimeTruck+(1-K8890)*ValTimeAuto)-J8890*(L8890*ValTimeTruck+(1-L8890)*ValTimeAuto))*MIN(G8890,H8890)*(1+TTUprater)^($B8890-YearCurrent)","v":-72233.812108967599},{"$f":"IF(AND(H8890>G8890,Induced=\"Y\"),(I8890*(K8890*ValTimeTruck+(1-K8890)*ValTimeAuto)-J8890*(L8890*ValTimeTruck+(1-L8890)*ValTimeAuto))*(H8890-G8890)*0.5,0)*(1+TTUprater)^($B8890-YearCurrent)","v":0},{"$f":"SUM(M8890:N8890)","v":-72233.812108967599},{"$f":"O8890/(1+DiscRate)^(B8890-YearCurrent)","v":-58964.30746428296},null,{"$f":"(I8890-J8890)*MIN(G8890,H8890)","v":-4781.1367885265472}]
[null,2043,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8916)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":1057.6264634181825},0,{"$f":"TREND(E8890:E8891,B8890:B8891,B8916)","v":1},{"$f":"TREND(F8890:F8891,B8890:B8891,B8916)","v":1.6256000000000002},{"$f":"TREND(G8890:G8891,B8890:B8891,B8916)","v":1},{"$f":"TREND(H8890:H8891,B8890:B8891,B8916)","v":1},1057.6264634181825,0,{"$f":"TREND(K8890:K8891,B8890:B8891,B8916)","v":1},{"$f":"TREND(L8890:L8891,B8890:B8891,B8916)","v":0.08},30248.116853760021,0,30248.116853760021,5208.5893943008195,null,1057.6264634181825]
[null,2044,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8917)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":1067.6040715636373},0,{"$f":"TREND(E8890:E8891,B8890:B8891,B8917)","v":1},{"$f":"TREND(F8890:F8891,B8890:B8891,B8917)","v":1.6256000000000002},{"$f":"TREND(G8890:G8891,B8890:B8891,B8917)","v":1},{"$f":"TREND(H8890:H8891,B8890:B8891,B8917)","v":1},1067.6040715636373,0,{"$f":"TREND(K8890:K8891,B8890:B8891,B8917)","v":1},{"$f":"TREND(L8890:L8891,B8890:B8891,B8917)","v":0.08},30533.476446720026,0,30533.476446720026,4913.7635795290753,null,1067.6040715636373]
[null,2061,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8934)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},0,{"$f":"TREND(E8890:E8891,B8890:B8891,B8934)","v":1},{"$f":"TREND(F8890:F8891,B8890:B8891,B8934)","v":1.6256000000000002},{"$f":"TREND(G8890:G8891,B8890:B8891,B8934)","v":1},{"$f":"TREND(H8890:H8891,B8890:B8891,B8934)","v":1},0,0,{"$f":"TREND(K8890:K8891,B8890:B8891,B8934)","v":1},{"$f":"TREND(L8890:L8891,B8890:B8891,B8934)","v":0.08},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A8946,3)*AnnualFactor","v":5773.9334072727343},{"$f":"INDEX(ModelData1B,A8946,3)*AnnualFactor","v":16038.703909090926},{"$f":"INDEX(ModelData1NB,A8946,5)","v":1},{"$f":"INDEX(ModelData1B,A8946,5)","v":1.5983999999999998},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A8946,1)),INDEX(ModelData1NB,A8946,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A8946,1)),INDEX(ModelData1B,A8946,1)*AnnualFactor,1)","v":1},{"$f":"C8952*E8952/G8952","v":5773.9334072727343},{"$f":"D8952*F8952/H8952","v":25636.264328290934},{"$f":"INDEX(ModelData1NB,A8946,6)","v":1},{"$f":"INDEX(ModelData1B,A8946,6)","v":0.11999999999999998},{"$f":"(I8952*(K8952*ValTimeTruck+(1-K8952)*ValTimeAuto)-J8952*(L8952*ValTimeTruck+(1-L8952)*ValTimeAuto))*MIN(G8952,H8952)*(1+TTUprater)^($B8952-YearCurrent)","v":-286063.75672992028},{"$f":"IF(AND(H8952>G8952,Induced=\"Y\"),(I8952*(K8952*ValTimeTruck+(1-K8952)*ValTimeAuto)-J8952*(L8952*ValTimeTruck+(1-L8952)*ValTimeAuto))*(H8952-G8952)*0.5,0)*(1+TTUprater)^($B8952-YearCurrent)","v":0},{"$f":"SUM(M8952:N8952)","v":-286063.75672992028},{"$f":"O8952/(1+DiscRate)^(B8952-YearCurrent)","v":-233513.23727405508},null,{"$f":"(I8952-J8952)*MIN(G8952,H8952)","v":-19862.330921018198}]
[null,2036,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8971)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":7299.0143672727281},0,{"$f":"TREND(E8952:E8953,B8952:B8953,B8971)","v":1},{"$f":"TREND(F8952:F8953,B8952:B8953,B8971)","v":1.5983999999999998},{"$f":"TREND(G8952:G8953,B8952:B8953,B8971)","v":1},{"$f":"TREND(H8952:H8953,B8952:B8953,B8971)","v":1},7299.0143672727281,0,{"$f":"TREND(K8952:K8953,B8952:B8953,B8971)","v":1},{"$f":"TREND(L8952:L8953,B8952:B8953,B8971)","v":0.11999999999999998},208751.81090400004,0,208751.81090400004,57721.615246059038,null,7299.0143672727281]
[null,2051,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8986)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":8728.7777672727243},0,{"$f":"TREND(E8952:E8953,B8952:B8953,B8986)","v":1},{"$f":"TREND(F8952:F8953,B8952:B8953,B8986)","v":1.5983999999999998},{"$f":"TREND(G8952:G8953,B8952:B8953,B8986)","v":1},{"$f":"TREND(H8952:H8953,B8952:B8953,B8986)","v":1},8728.7777672727243,0,{"$f":"TREND(K8952:K8953,B8952:B8953,B8986)","v":1},{"$f":"TREND(L8952:L8953,B8952:B8953,B8986)","v":0.11999999999999998},249643.04414399993,0,249643.04414399993,25019.062292456376,null,8728.7777672727243]
[null,2057,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8992)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,{"$f":"TREND(E8952:E8953,B8952:B8953,B8992)","v":1},{"$f":"TREND(F8952:F8953,B8952:B8953,B8992)","v":1.5983999999999998},{"$f":"TREND(G8952:G8953,B8952:B8953,B8992)","v":1},{"$f":"TREND(H8952:H8953,B8952:B8953,B8992)","v":1},0,0,{"$f":"TREND(K8952:K8953,B8952:B8953,B8992)","v":1},{"$f":"TREND(L8952:L8953,B8952:B8953,B8992)","v":0.11999999999999998},0,0,0,0,null,0]
[]
[null,2025,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9022)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},{"$f":"MAX(TREND(D9014:D9015,B9014:B9015,B9022)*INDEX(matCost,ROW()-ROW($A9016),A9008),0)","v":0},{"$f":"TREND(E9014:E9015,B9014:B9015,B9022)","v":1},{"$f":"TREND(F9014:F9015,B9014:B9015,B9022)","v":1.5983999999999998},{"$f":"TREND(G9014:G9015,B9014:B9015,B9022)","v":1},{"$f":"TREND(H9014:H9015,B9014:B9015,B9022)","v":1},0,0,{"$f":"TREND(K9014:K9015,B9014:B9015,B9022)","v":1},{"$f":"TREND(L9014:L9015,B9014:B9015,B9022)","v":0.11999999999999998},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9041)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":8061.5548472727241},0,{"$f":"TREND(E9014:E9015,B9014:B9015,B9041)","v":1},{"$f":"TREND(F9014:F9015,B9014:B9015,B9041)","v":1.5983999999999998},{"$f":"TREND(G9014:G9015,B9014:B9015,B9041)","v":1},{"$f":"TREND(H9014:H9015,B9014:B9015,B9041)","v":1},8061.5548472727241,0,{"$f":"TREND(K9014:K9015,B9014:B9015,B9041)","v":1},{"$f":"TREND(L9014:L9015,B9014:B9015,B9041)","v":0.11999999999999998},230560.46863199992,0,230560.46863199992,37104.180901902437,null,8061.5548472727241]
[null,2054,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9051)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},0,{"$f":"TREND(E9014:E9015,B9014:B9015,B9051)","v":1},{"$f":"TREND(F9014:F9015,B9014:B9015,B9051)","v":1.5983999999999998},{"$f":"TREND(G9014:G9015,B9014:B9015,B9051)","v":1},{"$f":"TREND(H9014:H9015,B9014:B9015,B9051)","v":1},0,0,{"$f":"TREND(K9014:K9015,B9014:B9015,B9051)","v":1},{"$f":"TREND(L9014:L9015,B9014:B9015,B9051)","v":0.11999999999999998},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A9070,3)*AnnualFactor","v":48205.356218181827},{"$f":"INDEX(ModelData20B,A9070,3)*AnnualFactor","v":66951.883636363636},{"$f":"INDEX(ModelData20NB,A9070,5)","v":1},{"$f":"INDEX(ModelData20B,A9070,5)","v":1.5167999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A9070,1)),INDEX(ModelData20NB,A9070,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A9070,1)),INDEX(ModelData20B,A9070,1)*AnnualFactor,1)","v":1},{"$f":"C9077*E9077/G9077","v":48205.356218181827},{"$f":"D9077*F9077/H9077","v":101552.61709963637},{"$f":"INDEX(ModelData20NB,A9070,6)","v":1},{"$f":"INDEX(ModelData20B,A9070,6)","v":0.23999999999999996},{"$f":"(I9077*(K9077*ValTimeTruck+(1-K9077)*ValTimeAuto)-J9077*(L9077*ValTimeTruck+(1-L9077)*ValTimeAuto))*MIN(G9077,H9077)*(1+TTUprater)^($B9077-YearCurrent)","v":-560981.79876305442},{"$f":"IF(AND(H9077>G9077,Induced=\"Y\"),(I9077*(K9077*ValTimeTruck+(1-K9077)*ValTimeAuto)-J9077*(L9077*ValTimeTruck+(1-L9077)*ValTimeAuto))*(H9077-G9077)*0.5,0)*(1+TTUprater)^($B9077-YearCurrent)","v":0},{"$f":"SUM(M9077:N9077)","v":-560981.79876305442},{"$f":"O9077/(1+DiscRate)^(B9077-YearCurrent)","v":-118337.36206245729},null,{"$f":"(I9077-J9077)*MIN(G9077,H9077)","v":-53347.260881454538}]
[null,2033,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9092)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":44057.894400000107},0,{"$f":"TREND(E9076:E9077,B9076:B9077,B9092)","v":1},{"$f":"TREND(F9076:F9077,B9076:B9077,B9092)","v":1.5167999999999999},{"$f":"TREND(G9076:G9077,B9076:B9077,B9092)","v":1},{"$f":"TREND(H9076:H9077,B9076:B9077,B9092)","v":1},44057.894400000107,0,{"$f":"TREND(K9076:K9077,B9076:B9077,B9092)","v":1},{"$f":"TREND(L9076:L9077,B9076:B9077,B9092)","v":0.23999999999999996},1260055.779840003,0,1260055.779840003,426824.48778538191,null,44057.894400000107]
[null,2050,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9109)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":54130.301672727335},0,{"$f":"TREND(E9076:E9077,B9076:B9077,B9109)","v":1},{"$f":"TREND(F9076:F9077,B9076:B9077,B9109)","v":1.5167999999999999},{"$f":"TREND(G9076:G9077,B9076:B9077,B9109)","v":1},{"$f":"TREND(H9076:H9077,B9076:B9077,B9109)","v":1},54130.301672727335,0,{"$f":"TREND(K9076:K9077,B9076:B9077,B9109)","v":1},{"$f":"TREND(L9076:L9077,B9076:B9077,B9109)","v":0.23999999999999996},1548126.6278400018,0,1548126.6278400018,166012.89268180591,null,54130.301672727335]
[null,2068,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9127)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":0},0,{"$f":"TREND(E9076:E9077,B9076:B9077,B9127)","v":1},{"$f":"TREND(F9076:F9077,B9076:B9077,B9127)","v":1.5167999999999999},{"$f":"TREND(G9076:G9077,B9076:B9077,B9127)","v":1},{"$f":"TREND(H9076:H9077,B9076:B9077,B9127)","v":1},0,0,{"$f":"TREND(K9076:K9077,B9076:B9077,B9127)","v":1},{"$f":"TREND(L9076:L9077,B9076:B9077,B9127)","v":0.23999999999999996},0,0,0,0,null,0]
[null,{"$f":"B9141+1","v":2021},{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9142)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},{"$f":"MAX(TREND(D9138:D9139,B9138:B9139,B9142)*INDEX(matCost,ROW()-ROW($A9140),A9132),0)","v":0},{"$f":"TREND(E9138:E9139,B9138:B9139,B9142)","v":1},{"$f":"TREND(F9138:F9139,B9138:B9139,B9142)","v":1.6188},{"$f":"TREND(G9138:G9139,B9138:B9139,B9142)","v":1},{"$f":"TREND(H9138:H9139,B9138:B9139,B9142)","v":1},{"$f":"C9142*E9142/G9142","v":0},{"$f":"D9142*F9142/H9142","v":0},{"$f":"TREND(K9138:K9139,B9138:B9139,B9142)","v":1},{"$f":"TREND(L9138:L9139,B9138:B9139,B9142)","v":0.09},0,0,{"$f":"SUM(M9142:N9142)","v":0},0,null,0]
[null,2033,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9154)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":691.58925818181888},0,{"$f":"TREND(E9138:E9139,B9138:B9139,B9154)","v":1},{"$f":"TREND(F9138:F9139,B9138:B9139,B9154)","v":1.6188},{"$f":"TREND(G9138:G9139,B9138:B9139,B9154)","v":1},{"$f":"TREND(H9138:H9139,B9138:B9139,B9154)","v":1},691.58925818181888,0,{"$f":"TREND(K9138:K9139,B9138:B9139,B9154)","v":1},{"$f":"TREND(L9138:L9139,B9138:B9139,B9154)","v":0.09},19779.452784000019,0,19779.452784000019,6699.9849834250444,null,691.58925818181888]
[null,2042,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9163)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":764.41054090909165},0,{"$f":"TREND(E9138:E9139,B9138:B9139,B9163)","v":1},{"$f":"TREND(F9138:F9139,B9138:B9139,B9163)","v":1.6188},{"$f":"TREND(G9138:G9139,B9138:B9139,B9163)","v":1},{"$f":"TREND(H9138:H9139,B9138:B9139,B9163)","v":1},764.41054090909165,0,{"$f":"TREND(K9138:K9139,B9138:B9139,B9163)","v":1},{"$f":"TREND(L9138:L9139,B9138:B9139,B9163)","v":0.09},21862.14147000002,0,21862.14147000002,4028.0815847223494,null,764.41054090909165]
[null,2057,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9178)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},0,{"$f":"TREND(E9138:E9139,B9138:B9139,B9178)","v":1},{"$f":"TREND(F9138:F9139,B9138:B9139,B9178)","v":1.6188},{"$f":"TREND(G9138:G9139,B9138:B9139,B9178)","v":1},{"$f":"TREND(H9138:H9139,B9138:B9139,B9178)","v":1},0,0,{"$f":"TREND(K9138:K9139,B9138:B9139,B9178)","v":1},{"$f":"TREND(L9138:L9139,B9138:B9139,B9178)","v":0.09},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2029,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9212)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"TREND(E9200:E9201,B9200:B9201,B9212)","v":1},{"$f":"TREND(F9200:F9201,B9200:B9201,B9212)","v":1.4691999999999998},{"$f":"TREND(G9200:G9201,B9200:B9201,B9212)","v":1},{"$f":"TREND(H9200:H9201,B9200:B9201,B9212)","v":1},0,0,{"$f":"TREND(K9200:K9201,B9200:B9201,B9212)","v":1},{"$f":"TREND(L9200:L9201,B9200:B9201,B9212)","v":0.31},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9218)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"TREND(E9200:E9201,B9200:B9201,B9218)","v":1},{"$f":"TREND(F9200:F9201,B9200:B9201,B9218)","v":1.4691999999999998},{"$f":"TREND(G9200:G9201,B9200:B9201,B9218)","v":1},{"$f":"TREND(H9200:H9201,B9200:B9201,B9218)","v":1},0,0,{"$f":"TREND(K9200:K9201,B9200:B9201,B9218)","v":1},{"$f":"TREND(L9200:L9201,B9200:B9201,B9218)","v":0.31},0,0,0,0,null,0]
[null,2050,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9233)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":28552.398550909129},0,{"$f":"TREND(E9200:E9201,B9200:B9201,B9233)","v":1},{"$f":"TREND(F9200:F9201,B9200:B9201,B9233)","v":1.4691999999999998},{"$f":"TREND(G9200:G9201,B9200:B9201,B9233)","v":1},{"$f":"TREND(H9200:H9201,B9200:B9201,B9233)","v":1},28552.398550909129,0,{"$f":"TREND(K9200:K9201,B9200:B9201,B9233)","v":1},{"$f":"TREND(L9200:L9201,B9200:B9201,B9233)","v":0.31},816598.59855600109,0,816598.59855600109,87567.704778346582,null,28552.398550909129]
[null,2065,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9248)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"TREND(E9200:E9201,B9200:B9201,B9248)","v":1},{"$f":"TREND(F9200:F9201,B9200:B9201,B9248)","v":1.4691999999999998},{"$f":"TREND(G9200:G9201,B9200:B9201,B9248)","v":1},{"$f":"TREND(H9200:H9201,B9200:B9201,B9248)","v":1},0,0,{"$f":"TREND(K9200:K9201,B9200:B9201,B9248)","v":1},{"$f":"TREND(L9200:L9201,B9200:B9201,B9248)","v":0.31},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9271)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},{"$f":"MAX(TREND(D9262:D9263,B9262:B9263,B9271)*INDEX(matCost,ROW()-ROW($A9264),A9256),0)","v":0},{"$f":"TREND(E9262:E9263,B9262:B9263,B9271)","v":1},{"$f":"TREND(F9262:F9263,B9262:B9263,B9271)","v":1.4691999999999998},{"$f":"TREND(G9262:G9263,B9262:B9263,B9271)","v":1},{"$f":"TREND(H9262:H9263,B9262:B9263,B9271)","v":1},0,0,{"$f":"TREND(K9262:K9263,B9262:B9263,B9271)","v":1},{"$f":"TREND(L9262:L9263,B9262:B9263,B9271)","v":0.31},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9283)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"TREND(E9262:E9263,B9262:B9263,B9283)","v":1},{"$f":"TREND(F9262:F9263,B9262:B9263,B9283)","v":1.4691999999999998},{"$f":"TREND(G9262:G9263,B9262:B9263,B9283)","v":1},{"$f":"TREND(H9262:H9263,B9262:B9263,B9283)","v":1},0,0,{"$f":"TREND(K9262:K9263,B9262:B9263,B9283)","v":1},{"$f":"TREND(L9262:L9263,B9262:B9263,B9283)","v":0.31},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9298)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"TREND(E9262:E9263,B9262:B9263,B9298)","v":1},{"$f":"TREND(F9262:F9263,B9262:B9263,B9298)","v":1.4691999999999998},{"$f":"TREND(G9262:G9263,B9262:B9263,B9298)","v":1},{"$f":"TREND(H9262:H9263,B9262:B9263,B9298)","v":1},0,0,{"$f":"TREND(K9262:K9263,B9262:B9263,B9298)","v":1},{"$f":"TREND(L9262:L9263,B9262:B9263,B9298)","v":0.31},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9303)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"TREND(E9262:E9263,B9262:B9263,B9303)","v":1},{"$f":"TREND(F9262:F9263,B9262:B9263,B9303)","v":1.4691999999999998},{"$f":"TREND(G9262:G9263,B9262:B9263,B9303)","v":1},{"$f":"TREND(H9262:H9263,B9262:B9263,B9303)","v":1},0,0,{"$f":"TREND(K9262:K9263,B9262:B9263,B9303)","v":1},{"$f":"TREND(L9262:L9263,B9262:B9263,B9303)","v":0.31},0,0,0,0,null,0]
[null,{"$f":"B9328+1","v":2022},{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9329)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},{"$f":"MAX(TREND(D9324:D9325,B9324:B9325,B9329)*INDEX(matCost,ROW()-ROW($A9326),A9318),0)","v":11519.081454545376},{"$f":"TREND(E9324:E9325,B9324:B9325,B9329)","v":1},{"$f":"TREND(F9324:F9325,B9324:B9325,B9329)","v":1.4487999999999999},{"$f":"TREND(G9324:G9325,B9324:B9325,B9329)","v":1},{"$f":"TREND(H9324:H9325,B9324:B9325,B9329)","v":1},0,16688.845211345339,{"$f":"TREND(K9324:K9325,B9324:B9325,B9329)","v":1},{"$f":"TREND(L9324:L9325,B9324:B9325,B9329)","v":0.34},-339618.00005087769,0,-339618.00005087769,-242142.94034015958,null,-16688.845211345339]
[null,2031,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9338)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"TREND(E9324:E9325,B9324:B9325,B9338)","v":1},{"$f":"TREND(F9324:F9325,B9324:B9325,B9338)","v":1.4487999999999999},{"$f":"TREND(G9324:G9325,B9324:B9325,B9338)","v":1},{"$f":"TREND(H9324:H9325,B9324:B9325,B9338)","v":1},0,0,{"$f":"TREND(K9324:K9325,B9324:B9325,B9338)","v":1},{"$f":"TREND(L9324:L9325,B9324:B9325,B9338)","v":0.34},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9353)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"TREND(E9324:E9325,B9324:B9325,B9353)","v":1},{"$f":"TREND(F9324:F9325,B9324:B9325,B9353)","v":1.4487999999999999},{"$f":"TREND(G9324:G9325,B9324:B9325,B9353)","v":1},{"$f":"TREND(H9324:H9325,B9324:B9325,B9353)","v":1},0,0,{"$f":"TREND(K9324:K9325,B9324:B9325,B9353)","v":1},{"$f":"TREND(L9324:L9325,B9324:B9325,B9353)","v":0.34},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9368)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"TREND(E9324:E9325,B9324:B9325,B9368)","v":1},{"$f":"TREND(F9324:F9325,B9324:B9325,B9368)","v":1.4487999999999999},{"$f":"TREND(G9324:G9325,B9324:B9325,B9368)","v":1},{"$f":"TREND(H9324:H9325,B9324:B9325,B9368)","v":1},0,0,{"$f":"TREND(K9324:K9325,B9324:B9325,B9368)","v":1},{"$f":"TREND(L9324:L9325,B9324:B9325,B9368)","v":0.34},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9373)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"TREND(E9324:E9325,B9324:B9325,B9373)","v":1},{"$f":"TREND(F9324:F9325,B9324:B9325,B9373)","v":1.4487999999999999},{"$f":"TREND(G9324:G9325,B9324:B9325,B9373)","v":1},{"$f":"TREND(H9324:H9325,B9324:B9325,B9373)","v":1},0,0,{"$f":"TREND(K9324:K9325,B9324:B9325,B9373)","v":1},{"$f":"TREND(L9324:L9325,B9324:B9325,B9373)","v":0.34},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9389)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":0},{"$f":"MAX(TREND(D9386:D9387,B9386:B9387,B9389)*INDEX(matCost,ROW()-ROW($A9388),A9380),0)","v":0},{"$f":"TREND(E9386:E9387,B9386:B9387,B9389)","v":1.6211538461538459},{"$f":"TREND(F9386:F9387,B9386:B9387,B9389)","v":1.6459999999999999},{"$f":"TREND(G9386:G9387,B9386:B9387,B9389)","v":1},{"$f":"TREND(H9386:H9387,B9386:B9387,B9389)","v":1},{"$f":"C9389*E9389/G9389","v":0},{"$f":"D9389*F9389/H9389","v":0},{"$f":"TREND(K9386:K9387,B9386:B9387,B9389)","v":8.653846153846155E-2},{"$f":"TREND(L9386:L9387,B9386:B9387,B9389)","v":0.05},{"$f":"(I9389*(K9389*ValTimeTruck+(1-K9389)*ValTimeAuto)-J9389*(L9389*ValTimeTruck+(1-L9389)*ValTimeAuto))*MIN(G9389,H9389)*(1+TTUprater)^($B9389-YearCurrent)","v":0},{"$f":"IF(AND(H9389>G9389,Induced=\"Y\"),(I9389*(K9389*ValTimeTruck+(1-K9389)*ValTimeAuto)-J9389*(L9389*ValTimeTruck+(1-L9389)*ValTimeAuto))*(H9389-G9389)*0.5,0)*(1+TTUprater)^($B9389-YearCurrent)","v":0},{"$f":"SUM(M9389:N9389)","v":0},{"$f":"O9389/(1+DiscRate)^(B9389-YearCurrent)","v":0},null,{"$f":"(I9389-J9389)*MIN(G9389,H9389)","v":0}]
[null,2035,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9404)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":31994.17879272718},0,{"$f":"TREND(E9386:E9387,B9386:B9387,B9404)","v":1.6211538461538459},{"$f":"TREND(F9386:F9387,B9386:B9387,B9404)","v":1.6459999999999999},{"$f":"TREND(G9386:G9387,B9386:B9387,B9404)","v":1},{"$f":"TREND(H9386:H9387,B9386:B9387,B9404)","v":1},51867.486004363476,0,{"$f":"TREND(K9386:K9387,B9386:B9387,B9404)","v":8.653846153846155E-2},{"$f":"TREND(L9386:L9387,B9386:B9387,B9404)","v":0.05},891173.18020381837,0,891173.18020381837,263665.98721587512,null,51867.486004363476]
[null,2048,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9417)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":36177.453614545404},0,{"$f":"TREND(E9386:E9387,B9386:B9387,B9417)","v":1.6211538461538459},{"$f":"TREND(F9386:F9387,B9386:B9387,B9417)","v":1.6459999999999999},{"$f":"TREND(G9386:G9387,B9386:B9387,B9417)","v":1},{"$f":"TREND(H9386:H9387,B9386:B9387,B9417)","v":1},58649.21807127264,0,{"$f":"TREND(K9386:K9387,B9386:B9387,B9417)","v":8.653846153846155E-2},{"$f":"TREND(L9386:L9387,B9386:B9387,B9417)","v":0.05},1007695.0747265106,0,1007695.0747265106,123717.75414738375,null,58649.21807127264]
[]
[null,2027,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9458)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},{"$f":"MAX(TREND(D9448:D9449,B9448:B9449,B9458)*INDEX(matCost,ROW()-ROW($A9450),A9442),0)","v":0},{"$f":"TREND(E9448:E9449,B9448:B9449,B9458)","v":1.5258992805755396},{"$f":"TREND(F9448:F9449,B9448:B9449,B9458)","v":1.5848},{"$f":"TREND(G9448:G9449,B9448:B9449,B9458)","v":1},{"$f":"TREND(H9448:H9449,B9448:B9449,B9458)","v":1},0,0,{"$f":"TREND(K9448:K9449,B9448:B9449,B9458)","v":0.22661870503597126},{"$f":"TREND(L9448:L9449,B9448:B9449,B9458)","v":0.14000000000000001},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9459)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":115409.24753454607},0,{"$f":"TREND(E9448:E9449,B9448:B9449,B9459)","v":1.5258992805755396},{"$f":"TREND(F9448:F9449,B9448:B9449,B9459)","v":1.5848},{"$f":"TREND(G9448:G9449,B9448:B9449,B9459)","v":1},{"$f":"TREND(H9448:H9449,B9448:B9449,B9459)","v":1},176102.88778472823,0,{"$f":"TREND(K9448:K9449,B9448:B9449,B9459)","v":0.22661870503597126},{"$f":"TREND(L9448:L9449,B9448:B9449,B9459)","v":0.14000000000000001},3334109.0981200007,0,3334109.0981200007,1584011.2148871257,null,176102.88778472823]
[null,2044,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9475)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":158564.1802472733},0,{"$f":"TREND(E9448:E9449,B9448:B9449,B9475)","v":1.5258992805755396},{"$f":"TREND(F9448:F9449,B9448:B9449,B9475)","v":1.5848},{"$f":"TREND(G9448:G9449,B9448:B9449,B9475)","v":1},{"$f":"TREND(H9448:H9449,B9448:B9449,B9475)","v":1},241952.96856436451,0,{"$f":"TREND(K9448:K9449,B9448:B9449,B9475)","v":0.22661870503597126},{"$f":"TREND(L9448:L9449,B9448:B9449,B9475)","v":0.14000000000000001},4580831.149082086,0,4580831.149082086,737194.83936293994,null,241952.96856436451]
[null,2063,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9494)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},0,{"$f":"TREND(E9448:E9449,B9448:B9449,B9494)","v":1.5258992805755396},{"$f":"TREND(F9448:F9449,B9448:B9449,B9494)","v":1.5848},{"$f":"TREND(G9448:G9449,B9448:B9449,B9494)","v":1},{"$f":"TREND(H9448:H9449,B9448:B9449,B9494)","v":1},0,0,{"$f":"TREND(K9448:K9449,B9448:B9449,B9494)","v":0.22661870503597126},{"$f":"TREND(L9448:L9449,B9448:B9449,B9494)","v":0.14000000000000001},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2035,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9528)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":13531.094181818189},0,{"$f":"TREND(E9510:E9511,B9510:B9511,B9528)","v":1.5666666666666667},{"$f":"TREND(F9510:F9511,B9510:B9511,B9528)","v":1.6120000000000001},{"$f":"TREND(G9510:G9511,B9510:B9511,B9528)","v":1},{"$f":"TREND(H9510:H9511,B9510:B9511,B9528)","v":1},21198.714218181831,0,{"$f":"TREND(K9510:K9511,B9510:B9511,B9528)","v":0.16666666666666669},{"$f":"TREND(L9510:L9511,B9510:B9511,B9528)","v":0.1},385463.28686727298,0,385463.28686727298,114044.67765074708,null,21198.714218181831]
[null,2041,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9534)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":14464.273090909061},0,{"$f":"TREND(E9510:E9511,B9510:B9511,B9534)","v":1.5666666666666667},{"$f":"TREND(F9510:F9511,B9510:B9511,B9534)","v":1.6120000000000001},{"$f":"TREND(G9510:G9511,B9510:B9511,B9534)","v":1},{"$f":"TREND(H9510:H9511,B9510:B9511,B9534)","v":1},22660.694509090863,0,{"$f":"TREND(K9510:K9511,B9510:B9511,B9534)","v":0.16666666666666669},{"$f":"TREND(L9510:L9511,B9510:B9511,B9534)","v":0.1},412046.9618236355,0,412046.9618236355,81233.665783700475,null,22660.694509090863]
[null,2052,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9545)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},0,{"$f":"TREND(E9510:E9511,B9510:B9511,B9545)","v":1.5666666666666667},{"$f":"TREND(F9510:F9511,B9510:B9511,B9545)","v":1.6120000000000001},{"$f":"TREND(G9510:G9511,B9510:B9511,B9545)","v":1},{"$f":"TREND(H9510:H9511,B9510:B9511,B9545)","v":1},0,0,{"$f":"TREND(K9510:K9511,B9510:B9511,B9545)","v":0.16666666666666669},{"$f":"TREND(L9510:L9511,B9510:B9511,B9545)","v":0.1},0,0,0,0,null,0]
[]
[null,2024,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9579)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},{"$f":"MAX(TREND(D9572:D9573,B9572:B9573,B9579)*INDEX(matCost,ROW()-ROW($A9574),A9566),0)","v":0},{"$f":"TREND(E9572:E9573,B9572:B9573,B9579)","v":1.5258992805755396},{"$f":"TREND(F9572:F9573,B9572:B9573,B9579)","v":1.5848},{"$f":"TREND(G9572:G9573,B9572:B9573,B9579)","v":1},{"$f":"TREND(H9572:H9573,B9572:B9573,B9579)","v":1},0,0,{"$f":"TREND(K9572:K9573,B9572:B9573,B9579)","v":0.22661870503597126},{"$f":"TREND(L9572:L9573,B9572:B9573,B9579)","v":0.14000000000000001},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9592)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":240262.98320581671},0,{"$f":"TREND(E9572:E9573,B9572:B9573,B9592)","v":1.5258992805755396},{"$f":"TREND(F9572:F9573,B9572:B9573,B9592)","v":1.5848},{"$f":"TREND(G9572:G9573,B9572:B9573,B9592)","v":1},{"$f":"TREND(H9572:H9573,B9572:B9573,B9592)","v":1},366617.11322268867,0,{"$f":"TREND(K9572:K9573,B9572:B9573,B9592)","v":0.22661870503597126},{"$f":"TREND(L9572:L9573,B9572:B9573,B9592)","v":0.14000000000000001},6941064.2159171849,0,6941064.2159171849,1793702.8931443463,null,366617.11322268867]
[null,2059,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9614)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},0,{"$f":"TREND(E9572:E9573,B9572:B9573,B9614)","v":1.5258992805755396},{"$f":"TREND(F9572:F9573,B9572:B9573,B9614)","v":1.5848},{"$f":"TREND(G9572:G9573,B9572:B9573,B9614)","v":1},{"$f":"TREND(H9572:H9573,B9572:B9573,B9614)","v":1},0,0,{"$f":"TREND(K9572:K9573,B9572:B9573,B9614)","v":0.22661870503597126},{"$f":"TREND(L9572:L9573,B9572:B9573,B9614)","v":0.14000000000000001},0,0,0,0,null,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A9628,3)*AnnualFactor","v":123436.56113454547},{"$f":"INDEX(ModelData1B,A9628,3)*AnnualFactor","v":117782.97818181817},{"$f":"INDEX(ModelData1NB,A9628,5)","v":1.6099236641221373},{"$f":"INDEX(ModelData1B,A9628,5)","v":1.6392},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A9628,1)),INDEX(ModelData1NB,A9628,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A9628,1)),INDEX(ModelData1B,A9628,1)*AnnualFactor,1)","v":1},{"$f":"C9634*E9634/G9634","v":198723.44078836363},{"$f":"D9634*F9634/H9634","v":193069.85783563633},{"$f":"INDEX(ModelData1NB,A9628,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData1B,A9628,6)","v":0.06},{"$f":"(I9634*(K9634*ValTimeTruck+(1-K9634)*ValTimeAuto)-J9634*(L9634*ValTimeTruck+(1-L9634)*ValTimeAuto))*MIN(G9634,H9634)*(1+TTUprater)^($B9634-YearCurrent)","v":202209.45729986392},{"$f":"IF(AND(H9634>G9634,Induced=\"Y\"),(I9634*(K9634*ValTimeTruck+(1-K9634)*ValTimeAuto)-J9634*(L9634*ValTimeTruck+(1-L9634)*ValTimeAuto))*(H9634-G9634)*0.5,0)*(1+TTUprater)^($B9634-YearCurrent)","v":0},{"$f":"SUM(M9634:N9634)","v":202209.45729986392},{"$f":"O9634/(1+DiscRate)^(B9634-YearCurrent)","v":165063.1506811303},null,{"$f":"(I9634-J9634)*MIN(G9634,H9634)","v":5653.5829527273017}]
[null,2034,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9651)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":147863.21032363642},0,{"$f":"TREND(E9634:E9635,B9634:B9635,B9651)","v":1.6099236641221373},{"$f":"TREND(F9634:F9635,B9634:B9635,B9651)","v":1.6392},{"$f":"TREND(G9634:G9635,B9634:B9635,B9651)","v":1},{"$f":"TREND(H9634:H9635,B9634:B9635,B9651)","v":1},238048.48135309099,0,{"$f":"TREND(K9634:K9635,B9634:B9635,B9651)","v":0.10305343511450381},{"$f":"TREND(L9634:L9635,B9634:B9635,B9651)","v":0.06},4139226.9713751012,0,4139226.9713751012,1310373.2554556774,null,238048.48135309099]
[null,2048,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9665)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":172289.85951272724},0,{"$f":"TREND(E9634:E9635,B9634:B9635,B9665)","v":1.6099236641221373},{"$f":"TREND(F9634:F9635,B9634:B9635,B9665)","v":1.6392},{"$f":"TREND(G9634:G9635,B9634:B9635,B9665)","v":1},{"$f":"TREND(H9634:H9635,B9634:B9635,B9665)","v":1},277373.52191781811,0,{"$f":"TREND(K9634:K9635,B9634:B9635,B9665)","v":0.10305343511450381},{"$f":"TREND(L9634:L9635,B9634:B9635,B9665)","v":0.06},4823017.3809198625,0,4823017.3809198625,592136.34515693679,null,277373.52191781811]
[null,2067,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9684)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},0,{"$f":"TREND(E9634:E9635,B9634:B9635,B9684)","v":1.6099236641221373},{"$f":"TREND(F9634:F9635,B9634:B9635,B9684)","v":1.6392},{"$f":"TREND(G9634:G9635,B9634:B9635,B9684)","v":1},{"$f":"TREND(H9634:H9635,B9634:B9635,B9684)","v":1},0,0,{"$f":"TREND(K9634:K9635,B9634:B9635,B9684)","v":0.10305343511450381},{"$f":"TREND(L9634:L9635,B9634:B9635,B9684)","v":0.06},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2036,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9715)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":181618.93300363701},0,{"$f":"TREND(E9696:E9697,B9696:B9697,B9715)","v":1.5562499999999999},{"$f":"TREND(F9696:F9697,B9696:B9697,B9715)","v":1.6052},{"$f":"TREND(G9696:G9697,B9696:B9697,B9715)","v":1},{"$f":"TREND(H9696:H9697,B9696:B9697,B9715)","v":1},282644.46448691009,0,{"$f":"TREND(K9696:K9697,B9696:B9697,B9715)","v":0.18198529411764705},{"$f":"TREND(L9696:L9697,B9696:B9697,B9715)","v":0.11},5193540.078243942,0,5193540.078243942,1436057.1094602172,null,282644.46448691009]
[null,2041,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9720)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":197714.63982545491},0,{"$f":"TREND(E9696:E9697,B9696:B9697,B9720)","v":1.5562499999999999},{"$f":"TREND(F9696:F9697,B9696:B9697,B9720)","v":1.6052},{"$f":"TREND(G9696:G9697,B9696:B9697,B9720)","v":1},{"$f":"TREND(H9696:H9697,B9696:B9697,B9720)","v":1},307693.40822836419,0,{"$f":"TREND(K9696:K9697,B9696:B9697,B9720)","v":0.18198529411764705},{"$f":"TREND(L9696:L9697,B9696:B9697,B9720)","v":0.11},5653809.814907915,0,5653809.814907915,1114629.4948424255,null,307693.40822836419]
[null,2056,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9735)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},0,{"$f":"TREND(E9696:E9697,B9696:B9697,B9735)","v":1.5562499999999999},{"$f":"TREND(F9696:F9697,B9696:B9697,B9735)","v":1.6052},{"$f":"TREND(G9696:G9697,B9696:B9697,B9735)","v":1},{"$f":"TREND(H9696:H9697,B9696:B9697,B9735)","v":1},0,0,{"$f":"TREND(K9696:K9697,B9696:B9697,B9735)","v":0.18198529411764705},{"$f":"TREND(L9696:L9697,B9696:B9697,B9735)","v":0.11},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2029,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9770)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":543.36687272727249},0,{"$f":"TREND(E9758:E9759,B9758:B9759,B9770)","v":1.4968309859154929},{"$f":"TREND(F9758:F9759,B9758:B9759,B9770)","v":1.5643999999999998},{"$f":"TREND(G9758:G9759,B9758:B9759,B9770)","v":1},{"$f":"TREND(H9758:H9759,B9758:B9759,B9770)","v":1},813.32837181818149,0,{"$f":"TREND(K9758:K9759,B9758:B9759,B9770)","v":0.26936619718309862},{"$f":"TREND(L9758:L9759,B9758:B9759,B9770)","v":0.17},15833.126418495036,0,15833.126418495036,7030.0974819822268,null,813.32837181818149]
[null,2044,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9785)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":631.00669090909105},0,{"$f":"TREND(E9758:E9759,B9758:B9759,B9785)","v":1.4968309859154929},{"$f":"TREND(F9758:F9759,B9758:B9759,B9785)","v":1.5643999999999998},{"$f":"TREND(G9758:G9759,B9758:B9759,B9785)","v":1},{"$f":"TREND(H9758:H9759,B9758:B9759,B9785)","v":1},944.51036727272742,0,{"$f":"TREND(K9758:K9759,B9758:B9759,B9785)","v":0.26936619718309862},{"$f":"TREND(L9758:L9759,B9758:B9759,B9785)","v":0.17},18386.856485994245,0,18386.856485994245,2959.0035677909823,null,944.51036727272742]
[null,2049,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9790)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":660.2199636363639},0,{"$f":"TREND(E9758:E9759,B9758:B9759,B9790)","v":1.4968309859154929},{"$f":"TREND(F9758:F9759,B9758:B9759,B9790)","v":1.5643999999999998},{"$f":"TREND(G9758:G9759,B9758:B9759,B9790)","v":1},{"$f":"TREND(H9758:H9759,B9758:B9759,B9790)","v":1},988.23769909090947,0,{"$f":"TREND(K9758:K9759,B9758:B9759,B9790)","v":0.26936619718309862},{"$f":"TREND(L9758:L9759,B9758:B9759,B9790)","v":0.17},19238.099841827316,0,19238.099841827316,2207.4012715110703,null,988.23769909090947]
[]
[null,{"$f":"B9824+1","v":2022},{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9825)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},{"$f":"MAX(TREND(D9820:D9821,B9820:B9821,B9825)*INDEX(matCost,ROW()-ROW($A9822),A9814),0)","v":0},{"$f":"TREND(E9820:E9821,B9820:B9821,B9825)","v":1.5562499999999999},{"$f":"TREND(F9820:F9821,B9820:B9821,B9825)","v":1.6052},{"$f":"TREND(G9820:G9821,B9820:B9821,B9825)","v":1},{"$f":"TREND(H9820:H9821,B9820:B9821,B9825)","v":1},0,0,{"$f":"TREND(K9820:K9821,B9820:B9821,B9825)","v":0.18198529411764705},{"$f":"TREND(L9820:L9821,B9820:B9821,B9825)","v":0.11},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9840)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":6617.0557915054087},0,{"$f":"TREND(E9820:E9821,B9820:B9821,B9840)","v":1.5562499999999999},{"$f":"TREND(F9820:F9821,B9820:B9821,B9840)","v":1.6052},{"$f":"TREND(G9820:G9821,B9820:B9821,B9840)","v":1},{"$f":"TREND(H9820:H9821,B9820:B9821,B9840)","v":1},10297.793075530291,0,{"$f":"TREND(K9820:K9821,B9820:B9821,B9840)","v":0.18198529411764705},{"$f":"TREND(L9820:L9821,B9820:B9821,B9840)","v":0.11},189220.05478620081,0,189220.05478620081,48898.057870235614,null,10297.793075530291]
[null,2052,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9855)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,{"$f":"TREND(E9820:E9821,B9820:B9821,B9855)","v":1.5562499999999999},{"$f":"TREND(F9820:F9821,B9820:B9821,B9855)","v":1.6052},{"$f":"TREND(G9820:G9821,B9820:B9821,B9855)","v":1},{"$f":"TREND(H9820:H9821,B9820:B9821,B9855)","v":1},0,0,{"$f":"TREND(K9820:K9821,B9820:B9821,B9855)","v":0.18198529411764705},{"$f":"TREND(L9820:L9821,B9820:B9821,B9855)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9871)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,{"$f":"TREND(E9820:E9821,B9820:B9821,B9871)","v":1.5562499999999999},{"$f":"TREND(F9820:F9821,B9820:B9821,B9871)","v":1.6052},{"$f":"TREND(G9820:G9821,B9820:B9821,B9871)","v":1},{"$f":"TREND(H9820:H9821,B9820:B9821,B9871)","v":1},0,0,{"$f":"TREND(K9820:K9821,B9820:B9821,B9871)","v":0.18198529411764705},{"$f":"TREND(L9820:L9821,B9820:B9821,B9871)","v":0.11},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A9875)+1","v":160},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A9876,1)),\"Not Used\",INDEX(ModelGroup,A9876,1))","v":"5I3324"}]
[null,2026,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9891)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},{"$f":"MAX(TREND(D9882:D9883,B9882:B9883,B9891)*INDEX(matCost,ROW()-ROW($A9884),A9876),0)","v":0},{"$f":"TREND(E9882:E9883,B9882:B9883,B9891)","v":1.3918831168831169},{"$f":"TREND(F9882:F9883,B9882:B9883,B9891)","v":1.4827999999999999},{"$f":"TREND(G9882:G9883,B9882:B9883,B9891)","v":1},{"$f":"TREND(H9882:H9883,B9882:B9883,B9891)","v":1},0,0,{"$f":"TREND(K9882:K9883,B9882:B9883,B9891)","v":0.42370129870129875},{"$f":"TREND(L9882:L9883,B9882:B9883,B9891)","v":0.28999999999999998},0,0,0,0,null,0]
[null,2050,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9915)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":72616.157823999412},0,{"$f":"TREND(E9882:E9883,B9882:B9883,B9915)","v":1.3918831168831169},{"$f":"TREND(F9882:F9883,B9882:B9883,B9915)","v":1.4827999999999999},{"$f":"TREND(G9882:G9883,B9882:B9883,B9915)","v":1},{"$f":"TREND(H9882:H9883,B9882:B9883,B9915)","v":1},101073.20408814464,0,{"$f":"TREND(K9882:K9883,B9882:B9883,B9915)","v":0.42370129870129875},{"$f":"TREND(L9882:L9883,B9882:B9883,B9915)","v":0.28999999999999998},2162589.1837697327,0,2162589.1837697327,231904.59980713102,null,101073.20408814464]
[null,2061,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9926)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},0,{"$f":"TREND(E9882:E9883,B9882:B9883,B9926)","v":1.3918831168831169},{"$f":"TREND(F9882:F9883,B9882:B9883,B9926)","v":1.4827999999999999},{"$f":"TREND(G9882:G9883,B9882:B9883,B9926)","v":1},{"$f":"TREND(H9882:H9883,B9882:B9883,B9926)","v":1},0,0,{"$f":"TREND(K9882:K9883,B9882:B9883,B9926)","v":0.42370129870129875},{"$f":"TREND(L9882:L9883,B9882:B9883,B9926)","v":0.28999999999999998},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9931)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},0,{"$f":"TREND(E9882:E9883,B9882:B9883,B9931)","v":1.3918831168831169},{"$f":"TREND(F9882:F9883,B9882:B9883,B9931)","v":1.4827999999999999},{"$f":"TREND(G9882:G9883,B9882:B9883,B9931)","v":1},{"$f":"TREND(H9882:H9883,B9882:B9883,B9931)","v":1},0,0,{"$f":"TREND(K9882:K9883,B9882:B9883,B9931)","v":0.42370129870129875},{"$f":"TREND(L9882:L9883,B9882:B9883,B9931)","v":0.28999999999999998},0,0,0,0,null,0]
[]
[null,2031,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9958)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":13932.999000000011},0,{"$f":"TREND(E9944:E9945,B9944:B9945,B9958)","v":1.5666666666666667},{"$f":"TREND(F9944:F9945,B9944:B9945,B9958)","v":1.6120000000000001},{"$f":"TREND(G9944:G9945,B9944:B9945,B9958)","v":1},{"$f":"TREND(H9944:H9945,B9944:B9945,B9958)","v":1},21828.365100000017,0,{"$f":"TREND(K9944:K9945,B9944:B9945,B9958)","v":0.16666666666666669},{"$f":"TREND(L9944:L9945,B9944:B9945,B9958)","v":0.1},396912.43873500032,0,396912.43873500032,153929.48691566582,null,21828.365100000017]
[null,2054,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9981)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},0,{"$f":"TREND(E9944:E9945,B9944:B9945,B9981)","v":1.5666666666666667},{"$f":"TREND(F9944:F9945,B9944:B9945,B9981)","v":1.6120000000000001},{"$f":"TREND(G9944:G9945,B9944:B9945,B9981)","v":1},{"$f":"TREND(H9944:H9945,B9944:B9945,B9981)","v":1},0,0,{"$f":"TREND(K9944:K9945,B9944:B9945,B9981)","v":0.16666666666666669},{"$f":"TREND(L9944:L9945,B9944:B9945,B9981)","v":0.1},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9947:P9995)","v":2389220.5706141843},null,{"$f":"SUM(R9947:R9995)","v":631626.66090254579}]
[]
[null,2028,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10017)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"TREND(E10006:E10007,B10006:B10007,B10017)","v":1},{"$f":"TREND(F10006:F10007,B10006:B10007,B10017)","v":1.5236000000000001},{"$f":"TREND(G10006:G10007,B10006:B10007,B10017)","v":1},{"$f":"TREND(H10006:H10007,B10006:B10007,B10017)","v":1},0,0,{"$f":"TREND(K10006:K10007,B10006:B10007,B10017)","v":1},{"$f":"TREND(L10006:L10007,B10006:B10007,B10017)","v":0.22999999999999998},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10032)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":19191.885818181792},0,{"$f":"TREND(E10006:E10007,B10006:B10007,B10032)","v":1},{"$f":"TREND(F10006:F10007,B10006:B10007,B10032)","v":1.5236000000000001},{"$f":"TREND(G10006:G10007,B10006:B10007,B10032)","v":1},{"$f":"TREND(H10006:H10007,B10006:B10007,B10032)","v":1},19191.885818181792,0,{"$f":"TREND(K10006:K10007,B10006:B10007,B10032)","v":1},{"$f":"TREND(L10006:L10007,B10006:B10007,B10032)","v":0.22999999999999998},548887.93439999933,0,548887.93439999933,94516.028472038204,null,19191.885818181792]
[null,2062,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10051)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"TREND(E10006:E10007,B10006:B10007,B10051)","v":1},{"$f":"TREND(F10006:F10007,B10006:B10007,B10051)","v":1.5236000000000001},{"$f":"TREND(G10006:G10007,B10006:B10007,B10051)","v":1},{"$f":"TREND(H10006:H10007,B10006:B10007,B10051)","v":1},0,0,{"$f":"TREND(K10006:K10007,B10006:B10007,B10051)","v":1},{"$f":"TREND(L10006:L10007,B10006:B10007,B10051)","v":0.22999999999999998},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2024,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10075)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},{"$f":"MAX(TREND(D10068:D10069,B10068:B10069,B10075)*INDEX(matCost,ROW()-ROW($A10070),A10062),0)","v":0},{"$f":"TREND(E10068:E10069,B10068:B10069,B10075)","v":1.58796992481203},{"$f":"TREND(F10068:F10069,B10068:B10069,B10075)","v":1.6256000000000002},{"$f":"TREND(G10068:G10069,B10068:B10069,B10075)","v":1},{"$f":"TREND(H10068:H10069,B10068:B10069,B10075)","v":1},0,0,{"$f":"TREND(K10068:K10069,B10068:B10069,B10075)","v":0.13533834586466167},{"$f":"TREND(L10068:L10069,B10068:B10069,B10075)","v":0.08},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10087)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":35303.194996363716},0,{"$f":"TREND(E10068:E10069,B10068:B10069,B10087)","v":1.58796992481203},{"$f":"TREND(F10068:F10069,B10068:B10069,B10087)","v":1.6256000000000002},{"$f":"TREND(G10068:G10069,B10068:B10069,B10087)","v":1},{"$f":"TREND(H10068:H10069,B10068:B10069,B10087)","v":1},56060.411904000124,0,{"$f":"TREND(K10068:K10069,B10068:B10069,B10087)","v":0.13533834586466167},{"$f":"TREND(L10068:L10069,B10068:B10069,B10087)","v":0.08},997411.67434913921,0,997411.67434913921,275792.63939983078,null,56060.411904000124]
[null,2051,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10102)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,{"$f":"TREND(E10068:E10069,B10068:B10069,B10102)","v":1.58796992481203},{"$f":"TREND(F10068:F10069,B10068:B10069,B10102)","v":1.6256000000000002},{"$f":"TREND(G10068:G10069,B10068:B10069,B10102)","v":1},{"$f":"TREND(H10068:H10069,B10068:B10069,B10102)","v":1},0,0,{"$f":"TREND(K10068:K10069,B10068:B10069,B10102)","v":0.13533834586466167},{"$f":"TREND(L10068:L10069,B10068:B10069,B10102)","v":0.08},0,0,0,0,null,0]
[]
[null,{"$f":"B10133+1","v":2021},{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10134)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},{"$f":"MAX(TREND(D10130:D10131,B10130:B10131,B10134)*INDEX(matCost,ROW()-ROW($A10132),A10124),0)","v":0},{"$f":"TREND(E10130:E10131,B10130:B10131,B10134)","v":1.5459854014598542},{"$f":"TREND(F10130:F10131,B10130:B10131,B10134)","v":1.5983999999999998},{"$f":"TREND(G10130:G10131,B10130:B10131,B10134)","v":1},{"$f":"TREND(H10130:H10131,B10130:B10131,B10134)","v":1},{"$f":"C10134*E10134/G10134","v":0},{"$f":"D10134*F10134/H10134","v":0},{"$f":"TREND(K10130:K10131,B10130:B10131,B10134)","v":0.1970802919708029},{"$f":"TREND(L10130:L10131,B10130:B10131,B10134)","v":0.12},0,0,{"$f":"SUM(M10134:N10134)","v":0},0,null,0]
[null,2039,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10152)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":12783.536407636362},0,{"$f":"TREND(E10130:E10131,B10130:B10131,B10152)","v":1.5459854014598542},{"$f":"TREND(F10130:F10131,B10130:B10131,B10152)","v":1.5983999999999998},{"$f":"TREND(G10130:G10131,B10130:B10131,B10152)","v":1},{"$f":"TREND(H10130:H10131,B10130:B10131,B10152)","v":1},19763.160665236363,0,{"$f":"TREND(K10130:K10131,B10130:B10131,B10152)","v":0.1970802919708029},{"$f":"TREND(L10130:L10131,B10130:B10131,B10152)","v":0.12},366873.50513743883,0,366873.50513743883,82808.180065023727,null,19763.160665236363]
[null,2058,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10171)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,{"$f":"TREND(E10130:E10131,B10130:B10131,B10171)","v":1.5459854014598542},{"$f":"TREND(F10130:F10131,B10130:B10131,B10171)","v":1.5983999999999998},{"$f":"TREND(G10130:G10131,B10130:B10131,B10171)","v":1},{"$f":"TREND(H10130:H10131,B10130:B10131,B10171)","v":1},0,0,{"$f":"TREND(K10130:K10131,B10130:B10131,B10171)","v":0.1970802919708029},{"$f":"TREND(L10130:L10131,B10130:B10131,B10171)","v":0.12},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10178)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,{"$f":"TREND(E10130:E10131,B10130:B10131,B10178)","v":1.5459854014598542},{"$f":"TREND(F10130:F10131,B10130:B10131,B10178)","v":1.5983999999999998},{"$f":"TREND(G10130:G10131,B10130:B10131,B10178)","v":1},{"$f":"TREND(H10130:H10131,B10130:B10131,B10178)","v":1},0,0,{"$f":"TREND(K10130:K10131,B10130:B10131,B10178)","v":0.1970802919708029},{"$f":"TREND(L10130:L10131,B10130:B10131,B10178)","v":0.12},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2032,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10207)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},0,{"$f":"TREND(E10192:E10193,B10192:B10193,B10207)","v":1.5562499999999999},{"$f":"TREND(F10192:F10193,B10192:B10193,B10207)","v":1.6052},{"$f":"TREND(G10192:G10193,B10192:B10193,B10207)","v":1},{"$f":"TREND(H10192:H10193,B10192:B10193,B10207)","v":1},0,0,{"$f":"TREND(K10192:K10193,B10192:B10193,B10207)","v":0.18198529411764705},{"$f":"TREND(L10192:L10193,B10192:B10193,B10207)","v":0.11},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10222)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":79762.050205091015},0,{"$f":"TREND(E10192:E10193,B10192:B10193,B10222)","v":1.5562499999999999},{"$f":"TREND(F10192:F10193,B10192:B10193,B10222)","v":1.6052},{"$f":"TREND(G10192:G10193,B10192:B10193,B10222)","v":1},{"$f":"TREND(H10192:H10193,B10192:B10193,B10222)","v":1},124129.69063167289,0,{"$f":"TREND(K10192:K10193,B10192:B10193,B10222)","v":0.18198529411764705},{"$f":"TREND(L10192:L10193,B10192:B10193,B10222)","v":0.11},2280860.2473991527,0,2280860.2473991527,299630.03533333121,null,124129.69063167289]
[null,2062,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10237)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},0,{"$f":"TREND(E10192:E10193,B10192:B10193,B10237)","v":1.5562499999999999},{"$f":"TREND(F10192:F10193,B10192:B10193,B10237)","v":1.6052},{"$f":"TREND(G10192:G10193,B10192:B10193,B10237)","v":1},{"$f":"TREND(H10192:H10193,B10192:B10193,B10237)","v":1},0,0,{"$f":"TREND(K10192:K10193,B10192:B10193,B10237)","v":0.18198529411764705},{"$f":"TREND(L10192:L10193,B10192:B10193,B10237)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10257)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(D10254:D10255,B10254:B10255,B10257)*INDEX(matCost,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"TREND(E10254:E10255,B10254:B10255,B10257)","v":1.4422297297297297},{"$f":"TREND(F10254:F10255,B10254:B10255,B10257)","v":1.5236000000000001},{"$f":"TREND(G10254:G10255,B10254:B10255,B10257)","v":1},{"$f":"TREND(H10254:H10255,B10254:B10255,B10257)","v":1},{"$f":"C10257*E10257/G10257","v":0},{"$f":"D10257*F10257/H10257","v":0},{"$f":"TREND(K10254:K10255,B10254:B10255,B10257)","v":0.34966216216216212},{"$f":"TREND(L10254:L10255,B10254:B10255,B10257)","v":0.23},{"$f":"(I10257*(K10257*ValTimeTruck+(1-K10257)*ValTimeAuto)-J10257*(L10257*ValTimeTruck+(1-L10257)*ValTimeAuto))*MIN(G10257,H10257)*(1+TTUprater)^($B10257-YearCurrent)","v":0},{"$f":"IF(AND(H10257>G10257,Induced=\"Y\"),(I10257*(K10257*ValTimeTruck+(1-K10257)*ValTimeAuto)-J10257*(L10257*ValTimeTruck+(1-L10257)*ValTimeAuto))*(H10257-G10257)*0.5,0)*(1+TTUprater)^($B10257-YearCurrent)","v":0},{"$f":"SUM(M10257:N10257)","v":0},{"$f":"O10257/(1+DiscRate)^(B10257-YearCurrent)","v":0},null,{"$f":"(I10257-J10257)*MIN(G10257,H10257)","v":0}]
[null,{"$f":"B10257+1","v":2021},{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10258)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(D10254:D10255,B10254:B10255,B10258)*INDEX(matCost,ROW()-ROW($A10256),A10248),0)","v":43340.976000000024},{"$f":"TREND(E10254:E10255,B10254:B10255,B10258)","v":1.4422297297297297},{"$f":"TREND(F10254:F10255,B10254:B10255,B10258)","v":1.5236000000000001},{"$f":"TREND(G10254:G10255,B10254:B10255,B10258)","v":1},{"$f":"TREND(H10254:H10255,B10254:B10255,B10258)","v":1},{"$f":"C10258*E10258/G10258","v":0},{"$f":"D10258*F10258/H10258","v":66034.311033600039},{"$f":"TREND(K10254:K10255,B10254:B10255,B10258)","v":0.34966216216216212},{"$f":"TREND(L10254:L10255,B10254:B10255,B10258)","v":0.23},-1253001.0518625609,0,{"$f":"SUM(M10258:N10258)","v":-1253001.0518625609},-955908.50315646059,null,-66034.311033600039]
[null,2040,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10277)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":73474.774586181622},0,{"$f":"TREND(E10254:E10255,B10254:B10255,B10277)","v":1.4422297297297297},{"$f":"TREND(F10254:F10255,B10254:B10255,B10277)","v":1.5236000000000001},{"$f":"TREND(G10254:G10255,B10254:B10255,B10277)","v":1},{"$f":"TREND(H10254:H10255,B10254:B10255,B10277)","v":1},105967.50429338154,0,{"$f":"TREND(K10254:K10255,B10254:B10255,B10277)","v":0.34966216216216212},{"$f":"TREND(L10254:L10255,B10254:B10255,B10277)","v":0.23},2169237.1525003426,0,2169237.1525003426,457593.81655658985,null,105967.50429338154]
[null,2058,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10295)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},0,{"$f":"TREND(E10254:E10255,B10254:B10255,B10295)","v":1.4422297297297297},{"$f":"TREND(F10254:F10255,B10254:B10255,B10295)","v":1.5236000000000001},{"$f":"TREND(G10254:G10255,B10254:B10255,B10295)","v":1},{"$f":"TREND(H10254:H10255,B10254:B10255,B10295)","v":1},0,0,{"$f":"TREND(K10254:K10255,B10254:B10255,B10295)","v":0.34966216216216212},{"$f":"TREND(L10254:L10255,B10254:B10255,B10295)","v":0.23},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2028,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10327)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":7044.8095200000098},0,{"$f":"TREND(E10316:E10317,B10316:B10317,B10327)","v":1},{"$f":"TREND(F10316:F10317,B10316:B10317,B10327)","v":1.6052},{"$f":"TREND(G10316:G10317,B10316:B10317,B10327)","v":1},{"$f":"TREND(H10316:H10317,B10316:B10317,B10327)","v":1},7044.8095200000098,0,{"$f":"TREND(K10316:K10317,B10316:B10317,B10327)","v":1},{"$f":"TREND(L10316:L10317,B10316:B10317,B10327)","v":0.11},201481.55227200029,0,201481.55227200029,95722.434089416332,null,7044.8095200000098]
[null,2043,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10342)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":8912.4634200000146},0,{"$f":"TREND(E10316:E10317,B10316:B10317,B10342)","v":1},{"$f":"TREND(F10316:F10317,B10316:B10317,B10342)","v":1.6052},{"$f":"TREND(G10316:G10317,B10316:B10317,B10342)","v":1},{"$f":"TREND(H10316:H10317,B10316:B10317,B10342)","v":1},8912.4634200000146,0,{"$f":"TREND(K10316:K10317,B10316:B10317,B10342)","v":1},{"$f":"TREND(L10316:L10317,B10316:B10317,B10342)","v":0.11},254896.45381200043,0,254896.45381200043,43892.020531024871,null,8912.4634200000146]
[null,2055,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10354)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,{"$f":"TREND(E10316:E10317,B10316:B10317,B10354)","v":1},{"$f":"TREND(F10316:F10317,B10316:B10317,B10354)","v":1.6052},{"$f":"TREND(G10316:G10317,B10316:B10317,B10354)","v":1},{"$f":"TREND(H10316:H10317,B10316:B10317,B10354)","v":1},0,0,{"$f":"TREND(K10316:K10317,B10316:B10317,B10354)","v":1},{"$f":"TREND(L10316:L10317,B10316:B10317,B10354)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10363)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,{"$f":"TREND(E10316:E10317,B10316:B10317,B10363)","v":1},{"$f":"TREND(F10316:F10317,B10316:B10317,B10363)","v":1.6052},{"$f":"TREND(G10316:G10317,B10316:B10317,B10363)","v":1},{"$f":"TREND(H10316:H10317,B10316:B10317,B10363)","v":1},0,0,{"$f":"TREND(K10316:K10317,B10316:B10317,B10363)","v":1},{"$f":"TREND(L10316:L10317,B10316:B10317,B10363)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A10372,3)*AnnualFactor","v":16513.375976727253},{"$f":"INDEX(ModelData1B,A10372,3)*AnnualFactor","v":15177.73527272725},{"$f":"INDEX(ModelData1NB,A10372,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A10372,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A10372,1)),INDEX(ModelData1NB,A10372,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A10372,1)),INDEX(ModelData1B,A10372,1)*AnnualFactor,1)","v":1},{"$f":"C10378*E10378/G10378","v":25698.941363781785},{"$f":"D10378*F10378/H10378","v":24363.30065978178},{"$f":"INDEX(ModelData1NB,A10372,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A10372,6)","v":0.11},{"$f":"(I10378*(K10378*ValTimeTruck+(1-K10378)*ValTimeAuto)-J10378*(L10378*ValTimeTruck+(1-L10378)*ValTimeAuto))*MIN(G10378,H10378)*(1+TTUprater)^($B10378-YearCurrent)","v":46464.644459699979},{"$f":"IF(AND(H10378>G10378,Induced=\"Y\"),(I10378*(K10378*ValTimeTruck+(1-K10378)*ValTimeAuto)-J10378*(L10378*ValTimeTruck+(1-L10378)*ValTimeAuto))*(H10378-G10378)*0.5,0)*(1+TTUprater)^($B10378-YearCurrent)","v":0},{"$f":"SUM(M10378:N10378)","v":46464.644459699979},{"$f":"O10378/(1+DiscRate)^(B10378-YearCurrent)","v":37928.990622941375},null,{"$f":"(I10378-J10378)*MIN(G10378,H10378)","v":1335.6407040000049}]
[null,2036,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10397)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":20252.253556363634},0,{"$f":"TREND(E10378:E10379,B10378:B10379,B10397)","v":1.5562499999999999},{"$f":"TREND(F10378:F10379,B10378:B10379,B10397)","v":1.6052},{"$f":"TREND(G10378:G10379,B10378:B10379,B10397)","v":1},{"$f":"TREND(H10378:H10379,B10378:B10379,B10397)","v":1},31517.569597090904,0,{"$f":"TREND(K10378:K10379,B10378:B10379,B10397)","v":0.18198529411764705},{"$f":"TREND(L10378:L10379,B10378:B10379,B10397)","v":0.11},579129.54767566349,0,579129.54767566349,160134.14582511919,null,31517.569597090904]
[null,2051,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10412)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,{"$f":"TREND(E10378:E10379,B10378:B10379,B10412)","v":1.5562499999999999},{"$f":"TREND(F10378:F10379,B10378:B10379,B10412)","v":1.6052},{"$f":"TREND(G10378:G10379,B10378:B10379,B10412)","v":1},{"$f":"TREND(H10378:H10379,B10378:B10379,B10412)","v":1},0,0,{"$f":"TREND(K10378:K10379,B10378:B10379,B10412)","v":0.18198529411764705},{"$f":"TREND(L10378:L10379,B10378:B10379,B10412)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10418)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,{"$f":"TREND(E10378:E10379,B10378:B10379,B10418)","v":1.5562499999999999},{"$f":"TREND(F10378:F10379,B10378:B10379,B10418)","v":1.6052},{"$f":"TREND(G10378:G10379,B10378:B10379,B10418)","v":1},{"$f":"TREND(H10378:H10379,B10378:B10379,B10418)","v":1},0,0,{"$f":"TREND(K10378:K10379,B10378:B10379,B10418)","v":0.18198529411764705},{"$f":"TREND(L10378:L10379,B10378:B10379,B10418)","v":0.11},0,0,0,0,null,0]
[]
[null,2033,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10456)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":13032.937934545451},0,{"$f":"TREND(E10440:E10441,B10440:B10441,B10456)","v":1.58796992481203},{"$f":"TREND(F10440:F10441,B10440:B10441,B10456)","v":1.6256000000000002},{"$f":"TREND(G10440:G10441,B10440:B10441,B10456)","v":1},{"$f":"TREND(H10440:H10441,B10440:B10441,B10456)","v":1},20695.913471999993,0,{"$f":"TREND(K10440:K10441,B10440:B10441,B10456)","v":0.13533834586466167},{"$f":"TREND(L10440:L10441,B10440:B10441,B10456)","v":0.08},368216.09059243306,0,368216.09059243306,124727.52934906345,null,20695.913471999993]
[null,2045,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10468)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":14911.046894545434},0,{"$f":"TREND(E10440:E10441,B10440:B10441,B10468)","v":1.58796992481203},{"$f":"TREND(F10440:F10441,B10440:B10441,B10468)","v":1.6256000000000002},{"$f":"TREND(G10440:G10441,B10440:B10441,B10468)","v":1},{"$f":"TREND(H10440:H10441,B10440:B10441,B10468)","v":1},23678.294015999967,0,{"$f":"TREND(K10440:K10441,B10440:B10441,B10468)","v":0.13533834586466167},{"$f":"TREND(L10440:L10441,B10440:B10441,B10468)","v":0.08},421277.79797038145,0,421277.79797038145,63361.112862506052,null,23678.294015999967]
[null,2060,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10483)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,{"$f":"TREND(E10440:E10441,B10440:B10441,B10483)","v":1.58796992481203},{"$f":"TREND(F10440:F10441,B10440:B10441,B10483)","v":1.6256000000000002},{"$f":"TREND(G10440:G10441,B10440:B10441,B10483)","v":1},{"$f":"TREND(H10440:H10441,B10440:B10441,B10483)","v":1},0,0,{"$f":"TREND(K10440:K10441,B10440:B10441,B10483)","v":0.13533834586466167},{"$f":"TREND(L10440:L10441,B10440:B10441,B10483)","v":0.08},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10488)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,{"$f":"TREND(E10440:E10441,B10440:B10441,B10488)","v":1.58796992481203},{"$f":"TREND(F10440:F10441,B10440:B10441,B10488)","v":1.6256000000000002},{"$f":"TREND(G10440:G10441,B10440:B10441,B10488)","v":1},{"$f":"TREND(H10440:H10441,B10440:B10441,B10488)","v":1},0,0,{"$f":"TREND(K10440:K10441,B10440:B10441,B10488)","v":0.13533834586466167},{"$f":"TREND(L10440:L10441,B10440:B10441,B10488)","v":0.08},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2034,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10519)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":620345.29962108284},0,{"$f":"TREND(E10502:E10503,B10502:B10503,B10519)","v":1.58796992481203},{"$f":"TREND(F10502:F10503,B10502:B10503,B10519)","v":1.6256000000000002},{"$f":"TREND(G10502:G10503,B10502:B10503,B10519)","v":1},{"$f":"TREND(H10502:H10503,B10502:B10503,B10519)","v":1},985089.67879678716,0,{"$f":"TREND(K10502:K10503,B10502:B10503,B10519)","v":0.13533834586466167},{"$f":"TREND(L10502:L10503,B10502:B10503,B10519)","v":0.08},17526448.924337126,0,17526448.924337126,5548424.8852223847,null,985089.67879678716]
[null,2053,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10538)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,{"$f":"TREND(E10502:E10503,B10502:B10503,B10538)","v":1.58796992481203},{"$f":"TREND(F10502:F10503,B10502:B10503,B10538)","v":1.6256000000000002},{"$f":"TREND(G10502:G10503,B10502:B10503,B10538)","v":1},{"$f":"TREND(H10502:H10503,B10502:B10503,B10538)","v":1},0,0,{"$f":"TREND(K10502:K10503,B10502:B10503,B10538)","v":0.13533834586466167},{"$f":"TREND(L10502:L10503,B10502:B10503,B10538)","v":0.08},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10553)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,{"$f":"TREND(E10502:E10503,B10502:B10503,B10553)","v":1.58796992481203},{"$f":"TREND(F10502:F10503,B10502:B10503,B10553)","v":1.6256000000000002},{"$f":"TREND(G10502:G10503,B10502:B10503,B10553)","v":1},{"$f":"TREND(H10502:H10503,B10502:B10503,B10553)","v":1},0,0,{"$f":"TREND(K10502:K10503,B10502:B10503,B10553)","v":0.13533834586466167},{"$f":"TREND(L10502:L10503,B10502:B10503,B10553)","v":0.08},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A10557)+1","v":171},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A10558,1)),\"Not Used\",INDEX(ModelGroup,A10558,1))","v":"7S3172"}]
[null,2027,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10574)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},{"$f":"MAX(TREND(D10564:D10565,B10564:B10565,B10574)*INDEX(matCost,ROW()-ROW($A10566),A10558),0)","v":0},{"$f":"TREND(E10564:E10565,B10564:B10565,B10574)","v":1},{"$f":"TREND(F10564:F10565,B10564:B10565,B10574)","v":1.6052},{"$f":"TREND(G10564:G10565,B10564:B10565,B10574)","v":1},{"$f":"TREND(H10564:H10565,B10564:B10565,B10574)","v":1},0,0,{"$f":"TREND(K10564:K10565,B10564:B10565,B10574)","v":1},{"$f":"TREND(L10564:L10565,B10564:B10565,B10574)","v":0.11},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10589)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":9658.9818599999999},0,{"$f":"TREND(E10564:E10565,B10564:B10565,B10589)","v":1},{"$f":"TREND(F10564:F10565,B10564:B10565,B10589)","v":1.6052},{"$f":"TREND(G10564:G10565,B10564:B10565,B10589)","v":1},{"$f":"TREND(H10564:H10565,B10564:B10565,B10589)","v":1},9658.9818599999999,0,{"$f":"TREND(K10564:K10565,B10564:B10565,B10589)","v":1},{"$f":"TREND(L10564:L10565,B10564:B10565,B10589)","v":0.11},276246.88119600003,0,276246.88119600003,50898.260653446836,null,9658.9818599999999]
[null,2061,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10608)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},0,{"$f":"TREND(E10564:E10565,B10564:B10565,B10608)","v":1},{"$f":"TREND(F10564:F10565,B10564:B10565,B10608)","v":1.6052},{"$f":"TREND(G10564:G10565,B10564:B10565,B10608)","v":1},{"$f":"TREND(H10564:H10565,B10564:B10565,B10608)","v":1},0,0,{"$f":"TREND(K10564:K10565,B10564:B10565,B10608)","v":1},{"$f":"TREND(L10564:L10565,B10564:B10565,B10608)","v":0.11},0,0,0,0,null,0]
[]
[null,2030,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10639)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":266514.44482472539},0,{"$f":"TREND(E10626:E10627,B10626:B10627,B10639)","v":1.4510204081632652},{"$f":"TREND(F10626:F10627,B10626:B10627,B10639)","v":1.5304},{"$f":"TREND(G10626:G10627,B10626:B10627,B10639)","v":1},{"$f":"TREND(H10626:H10627,B10626:B10627,B10639)","v":1},386717.89851097902,0,{"$f":"TREND(K10626:K10627,B10626:B10627,B10639)","v":0.33673469387755101},{"$f":"TREND(L10626:L10627,B10626:B10627,B10639)","v":0.22},{"$f":"(I10639*(K10639*ValTimeTruck+(1-K10639)*ValTimeAuto)-J10639*(L10639*ValTimeTruck+(1-L10639)*ValTimeAuto))*MIN(G10639,H10639)*(1+TTUprater)^(B10639-YearCurrent)","v":7853924.830677567},{"$f":"IF(AND(H10639>G10639,Induced=\"Y\"),(I10639*(K10639*ValTimeTruck+(1-K10639)*ValTimeAuto)-J10639*(L10639*ValTimeTruck+(1-L10639)*ValTimeAuto))*(H10639-G10639)*0.5,0)*(1+TTUprater)^(B10639-YearCurrent)","v":0},7853924.830677567,3259099.581120193,null,386717.89851097902]
[null,2035,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10644)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":292965.22819199786},0,{"$f":"TREND(E10626:E10627,B10626:B10627,B10644)","v":1.4510204081632652},{"$f":"TREND(F10626:F10627,B10626:B10627,B10644)","v":1.5304},{"$f":"TREND(G10626:G10627,B10626:B10627,B10644)","v":1},{"$f":"TREND(H10626:H10627,B10626:B10627,B10644)","v":1},425098.52498879685,0,{"$f":"TREND(K10626:K10627,B10626:B10627,B10644)","v":0.33673469387755101},{"$f":"TREND(L10626:L10627,B10626:B10627,B10644)","v":0.22},8633404.0233183913,0,8633404.0233183913,2554312.7255256223,null,425098.52498879685]
[null,2050,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10659)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":372317.57829381712},0,{"$f":"TREND(E10626:E10627,B10626:B10627,B10659)","v":1.4510204081632652},{"$f":"TREND(F10626:F10627,B10626:B10627,B10659)","v":1.5304},{"$f":"TREND(G10626:G10627,B10626:B10627,B10659)","v":1},{"$f":"TREND(H10626:H10627,B10626:B10627,B10659)","v":1},540240.4044222529,0,{"$f":"TREND(K10626:K10627,B10626:B10627,B10659)","v":0.33673469387755101},{"$f":"TREND(L10626:L10627,B10626:B10627,B10659)","v":0.22},10971841.601240918,0,10971841.601240918,1176562.1296818298,null,540240.4044222529]
[null,2066,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10675)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},0,{"$f":"TREND(E10626:E10627,B10626:B10627,B10675)","v":1.4510204081632652},{"$f":"TREND(F10626:F10627,B10626:B10627,B10675)","v":1.5304},{"$f":"TREND(G10626:G10627,B10626:B10627,B10675)","v":1},{"$f":"TREND(H10626:H10627,B10626:B10627,B10675)","v":1},0,0,{"$f":"TREND(K10626:K10627,B10626:B10627,B10675)","v":0.33673469387755101},{"$f":"TREND(L10626:L10627,B10626:B10627,B10675)","v":0.22},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10694)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"MAX(TREND(D10688:D10689,B10688:B10689,B10694)*INDEX(matCost,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"TREND(E10688:E10689,B10688:B10689,B10694)","v":1.5988636363636364},{"$f":"TREND(F10688:F10689,B10688:B10689,B10694)","v":1.6323999999999999},{"$f":"TREND(G10688:G10689,B10688:B10689,B10694)","v":1},{"$f":"TREND(H10688:H10689,B10688:B10689,B10694)","v":1},0,0,{"$f":"TREND(K10688:K10689,B10688:B10689,B10694)","v":0.11931818181818184},{"$f":"TREND(L10688:L10689,B10688:B10689,B10694)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10709)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":284882.51635199785},0,{"$f":"TREND(E10688:E10689,B10688:B10689,B10709)","v":1.5988636363636364},{"$f":"TREND(F10688:F10689,B10688:B10689,B10709)","v":1.6323999999999999},{"$f":"TREND(G10688:G10689,B10688:B10689,B10709)","v":1},{"$f":"TREND(H10688:H10689,B10688:B10689,B10709)","v":1},455488.29603097838,0,{"$f":"TREND(K10688:K10689,B10688:B10689,B10709)","v":0.11931818181818184},{"$f":"TREND(L10688:L10689,B10688:B10689,B10709)","v":7.0000000000000007E-2},8012712.0076222289,0,8012712.0076222289,1935174.8101349983,null,455488.29603097838]
[null,2049,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10720)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":355742.73100799695},0,{"$f":"TREND(E10688:E10689,B10688:B10689,B10720)","v":1.5988636363636364},{"$f":"TREND(F10688:F10689,B10688:B10689,B10720)","v":1.6323999999999999},{"$f":"TREND(G10688:G10689,B10688:B10689,B10720)","v":1},{"$f":"TREND(H10688:H10689,B10688:B10689,B10720)","v":1},568784.11650937691,0,{"$f":"TREND(K10688:K10689,B10688:B10689,B10720)","v":0.11931818181818184},{"$f":"TREND(L10688:L10689,B10688:B10689,B10720)","v":7.0000000000000007E-2},10005752.858662967,0,10005752.858662967,1148071.3669349723,null,568784.11650937691]
[null,2059,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10730)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},0,{"$f":"TREND(E10688:E10689,B10688:B10689,B10730)","v":1.5988636363636364},{"$f":"TREND(F10688:F10689,B10688:B10689,B10730)","v":1.6323999999999999},{"$f":"TREND(G10688:G10689,B10688:B10689,B10730)","v":1},{"$f":"TREND(H10688:H10689,B10688:B10689,B10730)","v":1},0,0,{"$f":"TREND(K10688:K10689,B10688:B10689,B10730)","v":0.11931818181818184},{"$f":"TREND(L10688:L10689,B10688:B10689,B10730)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[]
[null,2031,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10764)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":12201.610483636381},0,{"$f":"TREND(E10750:E10751,B10750:B10751,B10764)","v":1.5358695652173913},{"$f":"TREND(F10750:F10751,B10750:B10751,B10764)","v":1.5916000000000001},{"$f":"TREND(G10750:G10751,B10750:B10751,B10764)","v":1},{"$f":"TREND(H10750:H10751,B10750:B10751,B10764)","v":1},18740.082188454573,0,{"$f":"TREND(K10750:K10751,B10750:B10751,B10764)","v":0.21195652173913043},{"$f":"TREND(L10750:L10751,B10750:B10751,B10764)","v":0.13},351366.356206247,0,351366.356206247,136265.93085021732,null,18740.082188454573]
[null,2045,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10778)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":13999.742554909113},0,{"$f":"TREND(E10750:E10751,B10750:B10751,B10778)","v":1.5358695652173913},{"$f":"TREND(F10750:F10751,B10750:B10751,B10778)","v":1.5916000000000001},{"$f":"TREND(G10750:G10751,B10750:B10751,B10778)","v":1},{"$f":"TREND(H10750:H10751,B10750:B10751,B10778)","v":1},21501.778510963672,0,{"$f":"TREND(K10750:K10751,B10750:B10751,B10778)","v":0.21195652173913043},{"$f":"TREND(L10750:L10751,B10750:B10751,B10778)","v":0.13},403146.66133137816,0,403146.66133137816,60634.149798124061,null,21501.778510963672]
[null,2066,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10799)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,{"$f":"TREND(E10750:E10751,B10750:B10751,B10799)","v":1.5358695652173913},{"$f":"TREND(F10750:F10751,B10750:B10751,B10799)","v":1.5916000000000001},{"$f":"TREND(G10750:G10751,B10750:B10751,B10799)","v":1},{"$f":"TREND(H10750:H10751,B10750:B10751,B10799)","v":1},0,0,{"$f":"TREND(K10750:K10751,B10750:B10751,B10799)","v":0.21195652173913043},{"$f":"TREND(L10750:L10751,B10750:B10751,B10799)","v":0.13},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10800)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,{"$f":"TREND(E10750:E10751,B10750:B10751,B10800)","v":1.5358695652173913},{"$f":"TREND(F10750:F10751,B10750:B10751,B10800)","v":1.5916000000000001},{"$f":"TREND(G10750:G10751,B10750:B10751,B10800)","v":1},{"$f":"TREND(H10750:H10751,B10750:B10751,B10800)","v":1},0,0,{"$f":"TREND(K10750:K10751,B10750:B10751,B10800)","v":0.21195652173913043},{"$f":"TREND(L10750:L10751,B10750:B10751,B10800)","v":0.13},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10815)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},{"$f":"MAX(TREND(D10812:D10813,B10812:B10813,B10815)*INDEX(matCost,ROW()-ROW($A10814),A10806),0)","v":132965.65090909041},{"$f":"TREND(E10812:E10813,B10812:B10813,B10815)","v":1},{"$f":"TREND(F10812:F10813,B10812:B10813,B10815)","v":1.6256000000000002},{"$f":"TREND(G10812:G10813,B10812:B10813,B10815)","v":1},{"$f":"TREND(H10812:H10813,B10812:B10813,B10815)","v":1},{"$f":"C10815*E10815/G10815","v":0},{"$f":"D10815*F10815/H10815","v":216148.9621178174},{"$f":"TREND(K10812:K10813,B10812:B10813,B10815)","v":1},{"$f":"TREND(L10812:L10813,B10812:B10813,B10815)","v":0.08},{"$f":"(I10815*(K10815*ValTimeTruck+(1-K10815)*ValTimeAuto)-J10815*(L10815*ValTimeTruck+(1-L10815)*ValTimeAuto))*MIN(G10815,H10815)*(1+TTUprater)^($B10815-YearCurrent)","v":-3696147.2522146776},{"$f":"IF(AND(H10815>G10815,Induced=\"Y\"),(I10815*(K10815*ValTimeTruck+(1-K10815)*ValTimeAuto)-J10815*(L10815*ValTimeTruck+(1-L10815)*ValTimeAuto))*(H10815-G10815)*0.5,0)*(1+TTUprater)^($B10815-YearCurrent)","v":0},{"$f":"SUM(M10815:N10815)","v":-3696147.2522146776},{"$f":"O10815/(1+DiscRate)^(B10815-YearCurrent)","v":-3017157.1546587977},null,{"$f":"(I10815-J10815)*MIN(G10815,H10815)","v":-216148.9621178174}]
[null,2042,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10837)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"TREND(E10812:E10813,B10812:B10813,B10837)","v":1},{"$f":"TREND(F10812:F10813,B10812:B10813,B10837)","v":1.6256000000000002},{"$f":"TREND(G10812:G10813,B10812:B10813,B10837)","v":1},{"$f":"TREND(H10812:H10813,B10812:B10813,B10837)","v":1},0,0,{"$f":"TREND(K10812:K10813,B10812:B10813,B10837)","v":1},{"$f":"TREND(L10812:L10813,B10812:B10813,B10837)","v":0.08},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10850)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"TREND(E10812:E10813,B10812:B10813,B10850)","v":1},{"$f":"TREND(F10812:F10813,B10812:B10813,B10850)","v":1.6256000000000002},{"$f":"TREND(G10812:G10813,B10812:B10813,B10850)","v":1},{"$f":"TREND(H10812:H10813,B10812:B10813,B10850)","v":1},0,0,{"$f":"TREND(K10812:K10813,B10812:B10813,B10850)","v":1},{"$f":"TREND(L10812:L10813,B10812:B10813,B10850)","v":0.08},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10884)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":263645.58952727355},{"$f":"MAX(TREND(D10874:D10875,B10874:B10875,B10884)*INDEX(matCost,ROW()-ROW($A10876),A10868),0)","v":0},{"$f":"TREND(E10874:E10875,B10874:B10875,B10884)","v":1.6211538461538459},{"$f":"TREND(F10874:F10875,B10874:B10875,B10884)","v":1.6459999999999999},{"$f":"TREND(G10874:G10875,B10874:B10875,B10884)","v":1},{"$f":"TREND(H10874:H10875,B10874:B10875,B10884)","v":1},427410.06148363766,0,{"$f":"TREND(K10874:K10875,B10874:B10875,B10884)","v":8.653846153846155E-2},{"$f":"TREND(L10874:L10875,B10874:B10875,B10884)","v":0.05},7343644.604472233,0,7343644.604472233,3733136.5363723994,null,427410.06148363766]
[null,2038,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10895)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":306197.23112727329},0,{"$f":"TREND(E10874:E10875,B10874:B10875,B10895)","v":1.6211538461538459},{"$f":"TREND(F10874:F10875,B10874:B10875,B10895)","v":1.6459999999999999},{"$f":"TREND(G10874:G10875,B10874:B10875,B10895)","v":1},{"$f":"TREND(H10874:H10875,B10874:B10875,B10895)","v":1},496392.81892363721,0,{"$f":"TREND(K10874:K10875,B10874:B10875,B10895)","v":8.653846153846155E-2},{"$f":"TREND(L10874:L10875,B10874:B10875,B10895)","v":0.05},8528887.7705254555,0,8528887.7705254555,2059838.0119351288,null,496392.81892363721]
[null,2048,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10905)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":344880.54167272802},0,{"$f":"TREND(E10874:E10875,B10874:B10875,B10905)","v":1.6211538461538459},{"$f":"TREND(F10874:F10875,B10874:B10875,B10905)","v":1.6459999999999999},{"$f":"TREND(G10874:G10875,B10874:B10875,B10905)","v":1},{"$f":"TREND(H10874:H10875,B10874:B10875,B10905)","v":1},559104.41659636481,0,{"$f":"TREND(K10874:K10875,B10874:B10875,B10905)","v":8.653846153846155E-2},{"$f":"TREND(L10874:L10875,B10874:B10875,B10905)","v":0.05},9606381.5578465816,0,9606381.5578465816,1179404.347234881,null,559104.41659636481]
[null,2063,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10920)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":0},0,{"$f":"TREND(E10874:E10875,B10874:B10875,B10920)","v":1.6211538461538459},{"$f":"TREND(F10874:F10875,B10874:B10875,B10920)","v":1.6459999999999999},{"$f":"TREND(G10874:G10875,B10874:B10875,B10920)","v":1},{"$f":"TREND(H10874:H10875,B10874:B10875,B10920)","v":1},0,0,{"$f":"TREND(K10874:K10875,B10874:B10875,B10920)","v":8.653846153846155E-2},{"$f":"TREND(L10874:L10875,B10874:B10875,B10920)","v":0.05},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10939)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},{"$f":"MAX(TREND(D10936:D10937,B10936:B10937,B10939)*INDEX(matCost,ROW()-ROW($A10938),A10930),0)","v":14817.849696969613},{"$f":"TREND(E10936:E10937,B10936:B10937,B10939)","v":1},{"$f":"TREND(F10936:F10937,B10936:B10937,B10939)","v":1.5236000000000001},{"$f":"TREND(G10936:G10937,B10936:B10937,B10939)","v":1},{"$f":"TREND(H10936:H10937,B10936:B10937,B10939)","v":1},{"$f":"C10939*E10939/G10939","v":0},{"$f":"D10939*F10939/H10939","v":22576.475798302905},{"$f":"TREND(K10936:K10937,B10936:B10937,B10939)","v":1},{"$f":"TREND(L10936:L10937,B10936:B10937,B10939)","v":0.22999999999999998},{"$f":"(I10939*(K10939*ValTimeTruck+(1-K10939)*ValTimeAuto)-J10939*(L10939*ValTimeTruck+(1-L10939)*ValTimeAuto))*MIN(G10939,H10939)*(1+TTUprater)^($B10939-YearCurrent)","v":-428388.62827279768},{"$f":"IF(AND(H10939>G10939,Induced=\"Y\"),(I10939*(K10939*ValTimeTruck+(1-K10939)*ValTimeAuto)-J10939*(L10939*ValTimeTruck+(1-L10939)*ValTimeAuto))*(H10939-G10939)*0.5,0)*(1+TTUprater)^($B10939-YearCurrent)","v":0},{"$f":"SUM(M10939:N10939)","v":-428388.62827279768},{"$f":"O10939/(1+DiscRate)^(B10939-YearCurrent)","v":-349692.72774326912},null,{"$f":"(I10939-J10939)*MIN(G10939,H10939)","v":-22576.475798302905}]
[null,2036,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10955)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"TREND(E10936:E10937,B10936:B10937,B10955)","v":1},{"$f":"TREND(F10936:F10937,B10936:B10937,B10955)","v":1.5236000000000001},{"$f":"TREND(G10936:G10937,B10936:B10937,B10955)","v":1},{"$f":"TREND(H10936:H10937,B10936:B10937,B10955)","v":1},0,0,{"$f":"TREND(K10936:K10937,B10936:B10937,B10955)","v":1},{"$f":"TREND(L10936:L10937,B10936:B10937,B10955)","v":0.22999999999999998},0,0,0,0,null,0]
[null,2051,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10970)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"TREND(E10936:E10937,B10936:B10937,B10970)","v":1},{"$f":"TREND(F10936:F10937,B10936:B10937,B10970)","v":1.5236000000000001},{"$f":"TREND(G10936:G10937,B10936:B10937,B10970)","v":1},{"$f":"TREND(H10936:H10937,B10936:B10937,B10970)","v":1},0,0,{"$f":"TREND(K10936:K10937,B10936:B10937,B10970)","v":1},{"$f":"TREND(L10936:L10937,B10936:B10937,B10970)","v":0.22999999999999998},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10971)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"TREND(E10936:E10937,B10936:B10937,B10971)","v":1},{"$f":"TREND(F10936:F10937,B10936:B10937,B10971)","v":1.5236000000000001},{"$f":"TREND(G10936:G10937,B10936:B10937,B10971)","v":1},{"$f":"TREND(H10936:H10937,B10936:B10937,B10971)","v":1},0,0,{"$f":"TREND(K10936:K10937,B10936:B10937,B10971)","v":1},{"$f":"TREND(L10936:L10937,B10936:B10937,B10971)","v":0.22999999999999998},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A10992,3)*AnnualFactor","v":10480.487890909089},{"$f":"INDEX(ModelData1B,A10992,3)*AnnualFactor","v":9704.1554545454528},{"$f":"INDEX(ModelData1NB,A10992,5)","v":1},{"$f":"INDEX(ModelData1B,A10992,5)","v":1.4352},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A10992,1)),INDEX(ModelData1NB,A10992,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A10992,1)),INDEX(ModelData1B,A10992,1)*AnnualFactor,1)","v":1},{"$f":"C10998*E10998/G10998","v":10480.487890909089},{"$f":"D10998*F10998/H10998","v":13927.403908363634},{"$f":"INDEX(ModelData1NB,A10992,6)","v":1},{"$f":"INDEX(ModelData1B,A10992,6)","v":0.36},{"$f":"(I10998*(K10998*ValTimeTruck+(1-K10998)*ValTimeAuto)-J10998*(L10998*ValTimeTruck+(1-L10998)*ValTimeAuto))*MIN(G10998,H10998)*(1+TTUprater)^($B10998-YearCurrent)","v":12837.433167709096},{"$f":"IF(AND(H10998>G10998,Induced=\"Y\"),(I10998*(K10998*ValTimeTruck+(1-K10998)*ValTimeAuto)-J10998*(L10998*ValTimeTruck+(1-L10998)*ValTimeAuto))*(H10998-G10998)*0.5,0)*(1+TTUprater)^($B10998-YearCurrent)","v":0},{"$f":"SUM(M10998:N10998)","v":12837.433167709096},{"$f":"O10998/(1+DiscRate)^(B10998-YearCurrent)","v":10479.169439529138},null,{"$f":"(I10998-J10998)*MIN(G10998,H10998)","v":-3446.916017454545}]
[null,2025,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11006)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},{"$f":"MAX(TREND(D10998:D10999,B10998:B10999,B11006)*INDEX(matCost,ROW()-ROW($A11000),A10992),0)","v":0},{"$f":"TREND(E10998:E10999,B10998:B10999,B11006)","v":1},{"$f":"TREND(F10998:F10999,B10998:B10999,B11006)","v":1.4352},{"$f":"TREND(G10998:G10999,B10998:B10999,B11006)","v":1},{"$f":"TREND(H10998:H10999,B10998:B10999,B11006)","v":1},0,0,{"$f":"TREND(K10998:K10999,B10998:B10999,B11006)","v":1},{"$f":"TREND(L10998:L10999,B10998:B10999,B11006)","v":0.36},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11025)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":18959.08483636356},0,{"$f":"TREND(E10998:E10999,B10998:B10999,B11025)","v":1},{"$f":"TREND(F10998:F10999,B10998:B10999,B11025)","v":1.4352},{"$f":"TREND(G10998:G10999,B10998:B10999,B11025)","v":1},{"$f":"TREND(H10998:H10999,B10998:B10999,B11025)","v":1},18959.08483636356,0,{"$f":"TREND(K10998:K10999,B10998:B10999,B11025)","v":1},{"$f":"TREND(L10998:L10999,B10998:B10999,B11025)","v":0.36},542229.82631999778,0,542229.82631999778,87261.245110914839,null,18959.08483636356]
[null,2059,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11040)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},0,{"$f":"TREND(E10998:E10999,B10998:B10999,B11040)","v":1},{"$f":"TREND(F10998:F10999,B10998:B10999,B11040)","v":1.4352},{"$f":"TREND(G10998:G10999,B10998:B10999,B11040)","v":1},{"$f":"TREND(H10998:H10999,B10998:B10999,B11040)","v":1},0,0,{"$f":"TREND(K10998:K10999,B10998:B10999,B11040)","v":1},{"$f":"TREND(L10998:L10999,B10998:B10999,B11040)","v":0.36},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A11054,3)*AnnualFactor","v":351067.71204654616},{"$f":"INDEX(ModelData20B,A11054,3)*AnnualFactor","v":342839.56254545518},{"$f":"INDEX(ModelData20NB,A11054,5)","v":1.6441406249999999},{"$f":"INDEX(ModelData20B,A11054,5)","v":1.6596},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A11054,1)),INDEX(ModelData20NB,A11054,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A11054,1)),INDEX(ModelData20B,A11054,1)*AnnualFactor,1)","v":1},{"$f":"C11061*E11061/G11061","v":577204.68750152842},{"$f":"D11061*F11061/H11061","v":568976.53800043743},{"$f":"INDEX(ModelData20NB,A11054,6)","v":5.2734375E-2},{"$f":"INDEX(ModelData20B,A11054,6)","v":0.03},{"$f":"(I11061*(K11061*ValTimeTruck+(1-K11061)*ValTimeAuto)-J11061*(L11061*ValTimeTruck+(1-L11061)*ValTimeAuto))*MIN(G11061,H11061)*(1+TTUprater)^($B11061-YearCurrent)","v":299588.6107481923},{"$f":"IF(AND(H11061>G11061,Induced=\"Y\"),(I11061*(K11061*ValTimeTruck+(1-K11061)*ValTimeAuto)-J11061*(L11061*ValTimeTruck+(1-L11061)*ValTimeAuto))*(H11061-G11061)*0.5,0)*(1+TTUprater)^($B11061-YearCurrent)","v":0},{"$f":"SUM(M11061:N11061)","v":299588.6107481923},{"$f":"O11061/(1+DiscRate)^(B11061-YearCurrent)","v":63197.283723053079},null,{"$f":"(I11061-J11061)*MIN(G11061,H11061)","v":8228.1495010909857}]
[null,2033,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11076)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":317859.99909236468},0,{"$f":"TREND(E11060:E11061,B11060:B11061,B11076)","v":1.6441406249999999},{"$f":"TREND(F11060:F11061,B11060:B11061,B11076)","v":1.6596},{"$f":"TREND(G11060:G11061,B11060:B11061,B11076)","v":1},{"$f":"TREND(H11060:H11061,B11060:B11061,B11076)","v":1},522606.53757021989,0,{"$f":"TREND(K11060:K11061,B11060:B11061,B11076)","v":5.2734375E-2},{"$f":"TREND(L11060:L11061,B11060:B11061,B11076)","v":0.03},8758456.8690015357,0,8758456.8690015357,2966792.3648400852,null,522606.53757021989]
[null,2052,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11095)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},0,{"$f":"TREND(E11060:E11061,B11060:B11061,B11095)","v":1.6441406249999999},{"$f":"TREND(F11060:F11061,B11060:B11061,B11095)","v":1.6596},{"$f":"TREND(G11060:G11061,B11060:B11061,B11095)","v":1},{"$f":"TREND(H11060:H11061,B11060:B11061,B11095)","v":1},0,0,{"$f":"TREND(K11060:K11061,B11060:B11061,B11095)","v":5.2734375E-2},{"$f":"TREND(L11060:L11061,B11060:B11061,B11095)","v":0.03},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11100)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},0,{"$f":"TREND(E11060:E11061,B11060:B11061,B11100)","v":1.6441406249999999},{"$f":"TREND(F11060:F11061,B11060:B11061,B11100)","v":1.6596},{"$f":"TREND(G11060:G11061,B11060:B11061,B11100)","v":1},{"$f":"TREND(H11060:H11061,B11060:B11061,B11100)","v":1},0,0,{"$f":"TREND(K11060:K11061,B11060:B11061,B11100)","v":5.2734375E-2},{"$f":"TREND(L11060:L11061,B11060:B11061,B11100)","v":0.03},0,0,0,0,null,0]
[null,{"$f":"B11125+1","v":2021},{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11126)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(D11122:D11123,B11122:B11123,B11126)*INDEX(matCost,ROW()-ROW($A11124),A11116),0)","v":43537.548409091076},{"$f":"TREND(E11122:E11123,B11122:B11123,B11126)","v":1.6099236641221373},{"$f":"TREND(F11122:F11123,B11122:B11123,B11126)","v":1.6392},{"$f":"TREND(G11122:G11123,B11122:B11123,B11126)","v":1},{"$f":"TREND(H11122:H11123,B11122:B11123,B11126)","v":1},{"$f":"C11126*E11126/G11126","v":0},{"$f":"D11126*F11126/H11126","v":71366.749352182087},{"$f":"TREND(K11122:K11123,B11122:B11123,B11126)","v":0.10305343511450381},{"$f":"TREND(L11122:L11123,B11122:B11123,B11126)","v":0.06},-1202529.7265842683,0,{"$f":"SUM(M11126:N11126)","v":-1202529.7265842683},-917404.17075595784,null,-71366.749352182087]
[null,2026,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11131)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(D11122:D11123,B11122:B11123,B11131)*INDEX(matCost,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"TREND(E11122:E11123,B11122:B11123,B11131)","v":1.6099236641221373},{"$f":"TREND(F11122:F11123,B11122:B11123,B11131)","v":1.6392},{"$f":"TREND(G11122:G11123,B11122:B11123,B11131)","v":1},{"$f":"TREND(H11122:H11123,B11122:B11123,B11131)","v":1},0,0,{"$f":"TREND(K11122:K11123,B11122:B11123,B11131)","v":0.10305343511450381},{"$f":"TREND(L11122:L11123,B11122:B11123,B11131)","v":0.06},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11146)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":64072.117387272883},0,{"$f":"TREND(E11122:E11123,B11122:B11123,B11146)","v":1.6099236641221373},{"$f":"TREND(F11122:F11123,B11122:B11123,B11146)","v":1.6392},{"$f":"TREND(G11122:G11123,B11122:B11123,B11146)","v":1},{"$f":"TREND(H11122:H11123,B11122:B11123,B11146)","v":1},103151.21799218206,0,{"$f":"TREND(K11122:K11123,B11122:B11123,B11146)","v":0.10305343511450381},{"$f":"TREND(L11122:L11123,B11122:B11123,B11146)","v":0.06},1793610.7015533734,0,1793610.7015533734,353604.28731523693,null,103151.21799218206]
[null,2053,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11158)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},0,{"$f":"TREND(E11122:E11123,B11122:B11123,B11158)","v":1.6099236641221373},{"$f":"TREND(F11122:F11123,B11122:B11123,B11158)","v":1.6392},{"$f":"TREND(G11122:G11123,B11122:B11123,B11158)","v":1},{"$f":"TREND(H11122:H11123,B11122:B11123,B11158)","v":1},0,0,{"$f":"TREND(K11122:K11123,B11122:B11123,B11158)","v":0.10305343511450381},{"$f":"TREND(L11122:L11123,B11122:B11123,B11158)","v":0.06},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2029,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11196)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":12945.102264000103},0,{"$f":"TREND(E11184:E11185,B11184:B11185,B11196)","v":1.4968309859154929},{"$f":"TREND(F11184:F11185,B11184:B11185,B11196)","v":1.5643999999999998},{"$f":"TREND(G11184:G11185,B11184:B11185,B11196)","v":1},{"$f":"TREND(H11184:H11185,B11184:B11185,B11196)","v":1},19376.630184600152,0,{"$f":"TREND(K11184:K11185,B11184:B11185,B11196)","v":0.26936619718309862},{"$f":"TREND(L11184:L11185,B11184:B11185,B11196)","v":0.17},377206.36081017484,0,377206.36081017484,167484.13530139343,null,19376.630184600152]
[null,2036,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11203)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":14513.153890909161},0,{"$f":"TREND(E11184:E11185,B11184:B11185,B11203)","v":1.4968309859154929},{"$f":"TREND(F11184:F11185,B11184:B11185,B11203)","v":1.5643999999999998},{"$f":"TREND(G11184:G11185,B11184:B11185,B11203)","v":1},{"$f":"TREND(H11184:H11185,B11184:B11185,B11203)","v":1},21723.738447272834,0,{"$f":"TREND(K11184:K11185,B11184:B11185,B11203)","v":0.26936619718309862},{"$f":"TREND(L11184:L11185,B11184:B11185,B11203)","v":0.17},422897.69917786965,0,422897.69917786965,116934.7378337922,null,21723.738447272834]
[null,2050,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11217)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":17649.257144727337},0,{"$f":"TREND(E11184:E11185,B11184:B11185,B11217)","v":1.4968309859154929},{"$f":"TREND(F11184:F11185,B11184:B11185,B11217)","v":1.5643999999999998},{"$f":"TREND(G11184:G11185,B11184:B11185,B11217)","v":1},{"$f":"TREND(H11184:H11185,B11184:B11185,B11217)","v":1},26417.954972618278,0,{"$f":"TREND(K11184:K11185,B11184:B11185,B11217)","v":0.26936619718309862},{"$f":"TREND(L11184:L11185,B11184:B11185,B11217)","v":0.17},514280.37591326085,0,514280.37591326085,55148.701223470372,null,26417.954972618278]
[null,2065,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11232)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,{"$f":"TREND(E11184:E11185,B11184:B11185,B11232)","v":1.4968309859154929},{"$f":"TREND(F11184:F11185,B11184:B11185,B11232)","v":1.5643999999999998},{"$f":"TREND(G11184:G11185,B11184:B11185,B11232)","v":1},{"$f":"TREND(H11184:H11185,B11184:B11185,B11232)","v":1},0,0,{"$f":"TREND(K11184:K11185,B11184:B11185,B11232)","v":0.26936619718309862},{"$f":"TREND(L11184:L11185,B11184:B11185,B11232)","v":0.17},0,0,0,0,null,0]
[null,{"$f":"B11250+1","v":2022},{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11251)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},{"$f":"MAX(TREND(D11246:D11247,B11246:B11247,B11251)*INDEX(matCost,ROW()-ROW($A11248),A11240),0)","v":0},{"$f":"TREND(E11246:E11247,B11246:B11247,B11251)","v":1.4599315068493151},{"$f":"TREND(F11246:F11247,B11246:B11247,B11251)","v":1.5371999999999999},{"$f":"TREND(G11246:G11247,B11246:B11247,B11251)","v":1},{"$f":"TREND(H11246:H11247,B11246:B11247,B11251)","v":1},0,0,{"$f":"TREND(K11246:K11247,B11246:B11247,B11251)","v":0.32363013698630133},{"$f":"TREND(L11246:L11247,B11246:B11247,B11251)","v":0.21},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11261)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":131399.8853236367},0,{"$f":"TREND(E11246:E11247,B11246:B11247,B11261)","v":1.4599315068493151},{"$f":"TREND(F11246:F11247,B11246:B11247,B11261)","v":1.5371999999999999},{"$f":"TREND(G11246:G11247,B11246:B11247,B11261)","v":1},{"$f":"TREND(H11246:H11247,B11246:B11247,B11261)","v":1},191834.83258036413,0,{"$f":"TREND(K11246:K11247,B11246:B11247,B11261)","v":0.32363013698630133},{"$f":"TREND(L11246:L11247,B11246:B11247,B11261)","v":0.21},3864584.9688779558,0,3864584.9688779558,1400703.4395395075,null,191834.83258036413]
[null,2043,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11272)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":148884.547483637},0,{"$f":"TREND(E11246:E11247,B11246:B11247,B11272)","v":1.4599315068493151},{"$f":"TREND(F11246:F11247,B11246:B11247,B11272)","v":1.5371999999999999},{"$f":"TREND(G11246:G11247,B11246:B11247,B11272)","v":1},{"$f":"TREND(H11246:H11247,B11246:B11247,B11272)","v":1},217361.24175436457,0,{"$f":"TREND(K11246:K11247,B11246:B11247,B11272)","v":0.32363013698630133},{"$f":"TREND(L11246:L11247,B11246:B11247,B11272)","v":0.21},4378824.0978012402,0,4378824.0978012402,754013.7743312536,null,217361.24175436457]
[null,2058,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11287)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},0,{"$f":"TREND(E11246:E11247,B11246:B11247,B11287)","v":1.4599315068493151},{"$f":"TREND(F11246:F11247,B11246:B11247,B11287)","v":1.5371999999999999},{"$f":"TREND(G11246:G11247,B11246:B11247,B11287)","v":1},{"$f":"TREND(H11246:H11247,B11246:B11247,B11287)","v":1},0,0,{"$f":"TREND(K11246:K11247,B11246:B11247,B11287)","v":0.32363013698630133},{"$f":"TREND(L11246:L11247,B11246:B11247,B11287)","v":0.21},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A11301)+1","v":183},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A11302,1)),\"Not Used\",INDEX(ModelGroup,A11302,1))","v":"9S3224"}]
[null,2029,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11320)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":24931.22248145449},0,{"$f":"TREND(E11308:E11309,B11308:B11309,B11320)","v":1.5562499999999999},{"$f":"TREND(F11308:F11309,B11308:B11309,B11320)","v":1.6052},{"$f":"TREND(G11308:G11309,B11308:B11309,B11320)","v":1},{"$f":"TREND(H11308:H11309,B11308:B11309,B11320)","v":1},38799.214986763545,0,{"$f":"TREND(K11308:K11309,B11308:B11309,B11320)","v":0.18198529411764705},{"$f":"TREND(L11308:L11309,B11308:B11309,B11320)","v":0.11},712928.44317314285,0,712928.44317314285,316548.75485175435,null,38799.214986763545]
[null,2046,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11337)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":31658.695214545471},0,{"$f":"TREND(E11308:E11309,B11308:B11309,B11337)","v":1.5562499999999999},{"$f":"TREND(F11308:F11309,B11308:B11309,B11337)","v":1.6052},{"$f":"TREND(G11308:G11309,B11308:B11309,B11337)","v":1},{"$f":"TREND(H11308:H11309,B11308:B11309,B11337)","v":1},49268.844427636388,0,{"$f":"TREND(K11308:K11309,B11308:B11309,B11337)","v":0.18198529411764705},{"$f":"TREND(L11308:L11309,B11308:B11309,B11337)","v":0.11},905305.95958494593,0,905305.95958494593,127252.354437292,null,49268.844427636388]
[null,2061,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11352)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,{"$f":"TREND(E11308:E11309,B11308:B11309,B11352)","v":1.5562499999999999},{"$f":"TREND(F11308:F11309,B11308:B11309,B11352)","v":1.6052},{"$f":"TREND(G11308:G11309,B11308:B11309,B11352)","v":1},{"$f":"TREND(H11308:H11309,B11308:B11309,B11352)","v":1},0,0,{"$f":"TREND(K11308:K11309,B11308:B11309,B11352)","v":0.18198529411764705},{"$f":"TREND(L11308:L11309,B11308:B11309,B11352)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11357)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,{"$f":"TREND(E11308:E11309,B11308:B11309,B11357)","v":1.5562499999999999},{"$f":"TREND(F11308:F11309,B11308:B11309,B11357)","v":1.6052},{"$f":"TREND(G11308:G11309,B11308:B11309,B11357)","v":1},{"$f":"TREND(H11308:H11309,B11308:B11309,B11357)","v":1},0,0,{"$f":"TREND(K11308:K11309,B11308:B11309,B11357)","v":0.18198529411764705},{"$f":"TREND(L11308:L11309,B11308:B11309,B11357)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11378)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(D11370:D11371,B11370:B11371,B11378)*INDEX(matCost,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"TREND(E11370:E11371,B11370:B11371,B11378)","v":1.5666666666666667},{"$f":"TREND(F11370:F11371,B11370:B11371,B11378)","v":1.6120000000000001},{"$f":"TREND(G11370:G11371,B11370:B11371,B11378)","v":1},{"$f":"TREND(H11370:H11371,B11370:B11371,B11378)","v":1},0,0,{"$f":"TREND(K11370:K11371,B11370:B11371,B11378)","v":0.16666666666666669},{"$f":"TREND(L11370:L11371,B11370:B11371,B11378)","v":0.1},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11392)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":47872.078036363469},0,{"$f":"TREND(E11370:E11371,B11370:B11371,B11392)","v":1.5666666666666667},{"$f":"TREND(F11370:F11371,B11370:B11371,B11392)","v":1.6120000000000001},{"$f":"TREND(G11370:G11371,B11370:B11371,B11392)","v":1},{"$f":"TREND(H11370:H11371,B11370:B11371,B11392)","v":1},74999.588923636096,0,{"$f":"TREND(K11370:K11371,B11370:B11371,B11392)","v":0.16666666666666669},{"$f":"TREND(L11370:L11371,B11370:B11371,B11392)","v":0.1},1363742.5252614496,0,1363742.5252614496,307814.64186647825,null,74999.588923636096]
[null,2054,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11407)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},0,{"$f":"TREND(E11370:E11371,B11370:B11371,B11407)","v":1.5666666666666667},{"$f":"TREND(F11370:F11371,B11370:B11371,B11407)","v":1.6120000000000001},{"$f":"TREND(G11370:G11371,B11370:B11371,B11407)","v":1},{"$f":"TREND(H11370:H11371,B11370:B11371,B11407)","v":1},0,0,{"$f":"TREND(K11370:K11371,B11370:B11371,B11407)","v":0.16666666666666669},{"$f":"TREND(L11370:L11371,B11370:B11371,B11407)","v":0.1},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11373:P11421)","v":6759614.2970302254},null,{"$f":"SUM(R11373:R11421)","v":1672062.0200072653}]
[null,{"$f":"B11436+1","v":2022},{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11437)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"MAX(TREND(D11432:D11433,B11432:B11433,B11437)*INDEX(matCost,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"TREND(E11432:E11433,B11432:B11433,B11437)","v":1.5562499999999999},{"$f":"TREND(F11432:F11433,B11432:B11433,B11437)","v":1.6052},{"$f":"TREND(G11432:G11433,B11432:B11433,B11437)","v":1},{"$f":"TREND(H11432:H11433,B11432:B11433,B11437)","v":1},0,0,{"$f":"TREND(K11432:K11433,B11432:B11433,B11437)","v":0.18198529411764705},{"$f":"TREND(L11432:L11433,B11432:B11433,B11437)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11443)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":24535.488791272743},0,{"$f":"TREND(E11432:E11433,B11432:B11433,B11443)","v":1.5562499999999999},{"$f":"TREND(F11432:F11433,B11432:B11433,B11443)","v":1.6052},{"$f":"TREND(G11432:G11433,B11432:B11433,B11443)","v":1},{"$f":"TREND(H11432:H11433,B11432:B11433,B11443)","v":1},38183.354431418207,0,{"$f":"TREND(K11432:K11433,B11432:B11433,B11443)","v":0.18198529411764705},{"$f":"TREND(L11432:L11433,B11432:B11433,B11443)","v":0.11},701612.11867833324,0,701612.11867833324,333330.86344230868,null,38183.354431418207]
[null,2043,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11458)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":30471.494143999997},0,{"$f":"TREND(E11432:E11433,B11432:B11433,B11458)","v":1.5562499999999999},{"$f":"TREND(F11432:F11433,B11432:B11433,B11458)","v":1.6052},{"$f":"TREND(G11432:G11433,B11432:B11433,B11458)","v":1},{"$f":"TREND(H11432:H11433,B11432:B11433,B11458)","v":1},47421.262761599995,0,{"$f":"TREND(K11432:K11433,B11432:B11433,B11458)","v":0.18198529411764705},{"$f":"TREND(L11432:L11433,B11432:B11433,B11458)","v":0.11},871356.98610050988,0,871356.98610050988,150043.74581053879,null,47421.262761599995]
[null,2066,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11481)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},0,{"$f":"TREND(E11432:E11433,B11432:B11433,B11481)","v":1.5562499999999999},{"$f":"TREND(F11432:F11433,B11432:B11433,B11481)","v":1.6052},{"$f":"TREND(G11432:G11433,B11432:B11433,B11481)","v":1},{"$f":"TREND(H11432:H11433,B11432:B11433,B11481)","v":1},0,0,{"$f":"TREND(K11432:K11433,B11432:B11433,B11481)","v":0.18198529411764705},{"$f":"TREND(L11432:L11433,B11432:B11433,B11481)","v":0.11},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2035,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11512)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":27305.624622545438},0,{"$f":"TREND(E11494:E11495,B11494:B11495,B11512)","v":1.5562499999999999},{"$f":"TREND(F11494:F11495,B11494:B11495,B11512)","v":1.6052},{"$f":"TREND(G11494:G11495,B11494:B11495,B11512)","v":1},{"$f":"TREND(H11494:H11495,B11494:B11495,B11512)","v":1},42494.378318836338,0,{"$f":"TREND(K11494:K11495,B11494:B11495,B11512)","v":0.18198529411764705},{"$f":"TREND(L11494:L11495,B11494:B11495,B11512)","v":0.11},780826.39014201495,0,780826.39014201495,231018.35375467275,null,42494.378318836338]
[null,2036,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11513)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":27701.358312727301},0,{"$f":"TREND(E11494:E11495,B11494:B11495,B11513)","v":1.5562499999999999},{"$f":"TREND(F11494:F11495,B11494:B11495,B11513)","v":1.6052},{"$f":"TREND(G11494:G11495,B11494:B11495,B11513)","v":1},{"$f":"TREND(H11494:H11495,B11494:B11495,B11513)","v":1},43110.238874181858,0,{"$f":"TREND(K11494:K11495,B11494:B11495,B11513)","v":0.18198529411764705},{"$f":"TREND(L11494:L11495,B11494:B11495,B11513)","v":0.11},792142.71463682805,0,792142.71463682805,219034.06153091043,null,43110.238874181858]
[null,2062,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11539)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,{"$f":"TREND(E11494:E11495,B11494:B11495,B11539)","v":1.5562499999999999},{"$f":"TREND(F11494:F11495,B11494:B11495,B11539)","v":1.6052},{"$f":"TREND(G11494:G11495,B11494:B11495,B11539)","v":1},{"$f":"TREND(H11494:H11495,B11494:B11495,B11539)","v":1},0,0,{"$f":"TREND(K11494:K11495,B11494:B11495,B11539)","v":0.18198529411764705},{"$f":"TREND(L11494:L11495,B11494:B11495,B11539)","v":0.11},0,0,0,0,null,0]
[]
[null,2024,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11563)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},{"$f":"MAX(TREND(D11556:D11557,B11556:B11557,B11563)*INDEX(matCost,ROW()-ROW($A11558),A11550),0)","v":0},{"$f":"TREND(E11556:E11557,B11556:B11557,B11563)","v":1.6211538461538459},{"$f":"TREND(F11556:F11557,B11556:B11557,B11563)","v":1.6459999999999999},{"$f":"TREND(G11556:G11557,B11556:B11557,B11563)","v":1},{"$f":"TREND(H11556:H11557,B11556:B11557,B11563)","v":1},0,0,{"$f":"TREND(K11556:K11557,B11556:B11557,B11563)","v":8.653846153846155E-2},{"$f":"TREND(L11556:L11557,B11556:B11557,B11563)","v":0.05},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11582)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":55692.413541818503},0,{"$f":"TREND(E11556:E11557,B11556:B11557,B11582)","v":1.6211538461538459},{"$f":"TREND(F11556:F11557,B11556:B11557,B11582)","v":1.6459999999999999},{"$f":"TREND(G11556:G11557,B11556:B11557,B11582)","v":1},{"$f":"TREND(H11556:H11557,B11556:B11557,B11582)","v":1},90285.970414909607,0,{"$f":"TREND(K11556:K11557,B11556:B11557,B11582)","v":8.653846153846155E-2},{"$f":"TREND(L11556:L11557,B11556:B11557,B11582)","v":0.05},1551269.2359077116,0,1551269.2359077116,267121.57087060646,null,90285.970414909607]
[null,2059,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11598)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},0,{"$f":"TREND(E11556:E11557,B11556:B11557,B11598)","v":1.6211538461538459},{"$f":"TREND(F11556:F11557,B11556:B11557,B11598)","v":1.6459999999999999},{"$f":"TREND(G11556:G11557,B11556:B11557,B11598)","v":1},{"$f":"TREND(H11556:H11557,B11556:B11557,B11598)","v":1},0,0,{"$f":"TREND(K11556:K11557,B11556:B11557,B11598)","v":8.653846153846155E-2},{"$f":"TREND(L11556:L11557,B11556:B11557,B11598)","v":0.05},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11599)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},0,{"$f":"TREND(E11556:E11557,B11556:B11557,B11599)","v":1.6211538461538459},{"$f":"TREND(F11556:F11557,B11556:B11557,B11599)","v":1.6459999999999999},{"$f":"TREND(G11556:G11557,B11556:B11557,B11599)","v":1},{"$f":"TREND(H11556:H11557,B11556:B11557,B11599)","v":1},0,0,{"$f":"TREND(K11556:K11557,B11556:B11557,B11599)","v":8.653846153846155E-2},{"$f":"TREND(L11556:L11557,B11556:B11557,B11599)","v":0.05},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A11612,3)*AnnualFactor","v":32704.434920727243},{"$f":"INDEX(ModelData1B,A11612,3)*AnnualFactor","v":30059.223272727242},{"$f":"INDEX(ModelData1NB,A11612,5)","v":1.5562499999999999},{"$f":"INDEX(ModelData1B,A11612,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A11612,1)),INDEX(ModelData1NB,A11612,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A11612,1)),INDEX(ModelData1B,A11612,1)*AnnualFactor,1)","v":1},{"$f":"C11618*E11618/G11618","v":50896.27684538177},{"$f":"D11618*F11618/H11618","v":48251.065197381766},{"$f":"INDEX(ModelData1NB,A11612,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A11612,6)","v":0.11},{"$f":"(I11618*(K11618*ValTimeTruck+(1-K11618)*ValTimeAuto)-J11618*(L11618*ValTimeTruck+(1-L11618)*ValTimeAuto))*MIN(G11618,H11618)*(1+TTUprater)^($B11618-YearCurrent)","v":92022.366776400013},{"$f":"IF(AND(H11618>G11618,Induced=\"Y\"),(I11618*(K11618*ValTimeTruck+(1-K11618)*ValTimeAuto)-J11618*(L11618*ValTimeTruck+(1-L11618)*ValTimeAuto))*(H11618-G11618)*0.5,0)*(1+TTUprater)^($B11618-YearCurrent)","v":0},{"$f":"SUM(M11618:N11618)","v":92022.366776400013},{"$f":"O11618/(1+DiscRate)^(B11618-YearCurrent)","v":75117.6626260466},null,{"$f":"(I11618-J11618)*MIN(G11618,H11618)","v":2645.2116480000041}]
[null,2032,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11633)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":37345.800191999995},0,{"$f":"TREND(E11618:E11619,B11618:B11619,B11633)","v":1.5562499999999999},{"$f":"TREND(F11618:F11619,B11618:B11619,B11633)","v":1.6052},{"$f":"TREND(G11618:G11619,B11618:B11619,B11633)","v":1},{"$f":"TREND(H11618:H11619,B11618:B11619,B11633)","v":1},58119.401548799986,0,{"$f":"TREND(K11618:K11619,B11618:B11619,B11633)","v":0.18198529411764705},{"$f":"TREND(L11618:L11619,B11618:B11619,B11633)","v":0.11},1067933.3197456799,0,1067933.3197456799,387068.18098527304,null,58119.401548799986]
[null,2040,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11641)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":40440.043706181808},0,{"$f":"TREND(E11618:E11619,B11618:B11619,B11641)","v":1.5562499999999999},{"$f":"TREND(F11618:F11619,B11618:B11619,B11641)","v":1.6052},{"$f":"TREND(G11618:G11619,B11618:B11619,B11641)","v":1},{"$f":"TREND(H11618:H11619,B11618:B11619,B11641)","v":1},62934.818017745434,0,{"$f":"TREND(K11618:K11619,B11618:B11619,B11641)","v":0.18198529411764705},{"$f":"TREND(L11618:L11619,B11618:B11619,B11641)","v":0.11},1156415.7121757015,0,1156415.7121757015,243942.29033489811,null,62934.818017745434]
[null,2067,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11668)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":0},0,{"$f":"TREND(E11618:E11619,B11618:B11619,B11668)","v":1.5562499999999999},{"$f":"TREND(F11618:F11619,B11618:B11619,B11668)","v":1.6052},{"$f":"TREND(G11618:G11619,B11618:B11619,B11668)","v":1},{"$f":"TREND(H11618:H11619,B11618:B11619,B11668)","v":1},0,0,{"$f":"TREND(K11618:K11619,B11618:B11619,B11668)","v":0.18198529411764705},{"$f":"TREND(L11618:L11619,B11618:B11619,B11668)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11683)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},{"$f":"MAX(TREND(D11680:D11681,B11680:B11681,B11683)*INDEX(matCost,ROW()-ROW($A11682),A11674),0)","v":0},{"$f":"TREND(E11680:E11681,B11680:B11681,B11683)","v":1},{"$f":"TREND(F11680:F11681,B11680:B11681,B11683)","v":1.6256000000000002},{"$f":"TREND(G11680:G11681,B11680:B11681,B11683)","v":1},{"$f":"TREND(H11680:H11681,B11680:B11681,B11683)","v":1},{"$f":"C11683*E11683/G11683","v":0},{"$f":"D11683*F11683/H11683","v":0},{"$f":"TREND(K11680:K11681,B11680:B11681,B11683)","v":1},{"$f":"TREND(L11680:L11681,B11680:B11681,B11683)","v":0.08},{"$f":"(I11683*(K11683*ValTimeTruck+(1-K11683)*ValTimeAuto)-J11683*(L11683*ValTimeTruck+(1-L11683)*ValTimeAuto))*MIN(G11683,H11683)*(1+TTUprater)^($B11683-YearCurrent)","v":0},{"$f":"IF(AND(H11683>G11683,Induced=\"Y\"),(I11683*(K11683*ValTimeTruck+(1-K11683)*ValTimeAuto)-J11683*(L11683*ValTimeTruck+(1-L11683)*ValTimeAuto))*(H11683-G11683)*0.5,0)*(1+TTUprater)^($B11683-YearCurrent)","v":0},{"$f":"SUM(M11683:N11683)","v":0},{"$f":"O11683/(1+DiscRate)^(B11683-YearCurrent)","v":0},null,{"$f":"(I11683-J11683)*MIN(G11683,H11683)","v":0}]
[null,2023,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11686)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},{"$f":"MAX(TREND(D11680:D11681,B11680:B11681,B11686)*INDEX(matCost,ROW()-ROW($A11682),A11674),0)","v":0},{"$f":"TREND(E11680:E11681,B11680:B11681,B11686)","v":1},{"$f":"TREND(F11680:F11681,B11680:B11681,B11686)","v":1.6256000000000002},{"$f":"TREND(G11680:G11681,B11680:B11681,B11686)","v":1},{"$f":"TREND(H11680:H11681,B11680:B11681,B11686)","v":1},0,0,{"$f":"TREND(K11680:K11681,B11680:B11681,B11686)","v":1},{"$f":"TREND(L11680:L11681,B11680:B11681,B11686)","v":0.08},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11704)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":87948.902836363763},0,{"$f":"TREND(E11680:E11681,B11680:B11681,B11704)","v":1},{"$f":"TREND(F11680:F11681,B11680:B11681,B11704)","v":1.6256000000000002},{"$f":"TREND(G11680:G11681,B11680:B11681,B11704)","v":1},{"$f":"TREND(H11680:H11681,B11680:B11681,B11704)","v":1},87948.902836363763,0,{"$f":"TREND(K11680:K11681,B11680:B11681,B11704)","v":1},{"$f":"TREND(L11680:L11681,B11680:B11681,B11704)","v":0.08},2515338.6211200035,0,2515338.6211200035,495890.50718047481,null,87948.902836363763]
[null,2056,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11719)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,{"$f":"TREND(E11680:E11681,B11680:B11681,B11719)","v":1},{"$f":"TREND(F11680:F11681,B11680:B11681,B11719)","v":1.6256000000000002},{"$f":"TREND(G11680:G11681,B11680:B11681,B11719)","v":1},{"$f":"TREND(H11680:H11681,B11680:B11681,B11719)","v":1},0,0,{"$f":"TREND(K11680:K11681,B11680:B11681,B11719)","v":1},{"$f":"TREND(L11680:L11681,B11680:B11681,B11719)","v":0.08},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[]
[null,2034,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11759)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":25612.117213091115},0,{"$f":"TREND(E11742:E11743,B11742:B11743,B11759)","v":1.5562499999999999},{"$f":"TREND(F11742:F11743,B11742:B11743,B11759)","v":1.6052},{"$f":"TREND(G11742:G11743,B11742:B11743,B11759)","v":1},{"$f":"TREND(H11742:H11743,B11742:B11743,B11759)","v":1},39858.857412873047,0,{"$f":"TREND(K11742:K11743,B11742:B11743,B11759)","v":0.18198529411764705},{"$f":"TREND(L11742:L11743,B11742:B11743,B11759)","v":0.11},732399.17796569434,0,732399.17796569434,231858.82334090502,null,39858.857412873047]
[null,2049,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11774)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":31242.592878545634},0,{"$f":"TREND(E11742:E11743,B11742:B11743,B11774)","v":1.5562499999999999},{"$f":"TREND(F11742:F11743,B11742:B11743,B11774)","v":1.6052},{"$f":"TREND(G11742:G11743,B11742:B11743,B11774)","v":1},{"$f":"TREND(H11742:H11743,B11742:B11743,B11774)","v":1},48621.285167236638,0,{"$f":"TREND(K11742:K11743,B11742:B11743,B11774)","v":0.18198529411764705},{"$f":"TREND(L11742:L11743,B11742:B11743,B11774)","v":0.11},893407.17721172923,0,893407.17721172923,102510.54704823531,null,48621.285167236638]
[null,2064,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11789)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":0},0,{"$f":"TREND(E11742:E11743,B11742:B11743,B11789)","v":1.5562499999999999},{"$f":"TREND(F11742:F11743,B11742:B11743,B11789)","v":1.6052},{"$f":"TREND(G11742:G11743,B11742:B11743,B11789)","v":1},{"$f":"TREND(H11742:H11743,B11742:B11743,B11789)","v":1},0,0,{"$f":"TREND(K11742:K11743,B11742:B11743,B11789)","v":0.18198529411764705},{"$f":"TREND(L11742:L11743,B11742:B11743,B11789)","v":0.11},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2037,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11824)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":91823.422167272773},0,{"$f":"TREND(E11804:E11805,B11804:B11805,B11824)","v":1.5562499999999999},{"$f":"TREND(F11804:F11805,B11804:B11805,B11824)","v":1.6052},{"$f":"TREND(G11804:G11805,B11804:B11805,B11824)","v":1},{"$f":"TREND(H11804:H11805,B11804:B11805,B11824)","v":1},142900.20074781825,0,{"$f":"TREND(K11804:K11805,B11804:B11805,B11824)","v":0.18198529411764705},{"$f":"TREND(L11804:L11805,B11804:B11805,B11824)","v":0.11},2625764.9203219051,0,2625764.9203219051,678547.5523332241,null,142900.20074781825]
[null,2052,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11839)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":111212.80616727285},0,{"$f":"TREND(E11804:E11805,B11804:B11805,B11839)","v":1.5562499999999999},{"$f":"TREND(F11804:F11805,B11804:B11805,B11839)","v":1.6052},{"$f":"TREND(G11804:G11805,B11804:B11805,B11839)","v":1},{"$f":"TREND(H11804:H11805,B11804:B11805,B11839)","v":1},173074.92959781835,0,{"$f":"TREND(K11804:K11805,B11804:B11805,B11839)","v":0.18198529411764705},{"$f":"TREND(L11804:L11805,B11804:B11805,B11839)","v":0.11},3180220.0161155011,0,3180220.0161155011,297868.75328007212,null,173074.92959781835]
[null,2057,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11844)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":0},0,{"$f":"TREND(E11804:E11805,B11804:B11805,B11844)","v":1.5562499999999999},{"$f":"TREND(F11804:F11805,B11804:B11805,B11844)","v":1.6052},{"$f":"TREND(G11804:G11805,B11804:B11805,B11844)","v":1},{"$f":"TREND(H11804:H11805,B11804:B11805,B11844)","v":1},0,0,{"$f":"TREND(K11804:K11805,B11804:B11805,B11844)","v":0.18198529411764705},{"$f":"TREND(L11804:L11805,B11804:B11805,B11844)","v":0.11},0,0,0,0,null,0]
[]
[null,2030,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11879)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":4481.5217636363523},0,{"$f":"TREND(E11866:E11867,B11866:B11867,B11879)","v":1},{"$f":"TREND(F11866:F11867,B11866:B11867,B11879)","v":1.6120000000000001},{"$f":"TREND(G11866:G11867,B11866:B11867,B11879)","v":1},{"$f":"TREND(H11866:H11867,B11866:B11867,B11879)","v":1},4481.5217636363523,0,{"$f":"TREND(K11866:K11867,B11866:B11867,B11879)","v":1},{"$f":"TREND(L11866:L11867,B11866:B11867,B11879)","v":0.1},{"$f":"(I11879*(K11879*ValTimeTruck+(1-K11879)*ValTimeAuto)-J11879*(L11879*ValTimeTruck+(1-L11879)*ValTimeAuto))*MIN(G11879,H11879)*(1+TTUprater)^(B11879-YearCurrent)","v":128171.52243999968},{"$f":"IF(AND(H11879>G11879,Induced=\"Y\"),(I11879*(K11879*ValTimeTruck+(1-K11879)*ValTimeAuto)-J11879*(L11879*ValTimeTruck+(1-L11879)*ValTimeAuto))*(H11879-G11879)*0.5,0)*(1+TTUprater)^(B11879-YearCurrent)","v":0},128171.52243999968,53186.625044347777,null,4481.5217636363523]
[null,2045,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11894)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":5529.8050818181655},0,{"$f":"TREND(E11866:E11867,B11866:B11867,B11894)","v":1},{"$f":"TREND(F11866:F11867,B11866:B11867,B11894)","v":1.6120000000000001},{"$f":"TREND(G11866:G11867,B11866:B11867,B11894)","v":1},{"$f":"TREND(H11866:H11867,B11866:B11867,B11894)","v":1},5529.8050818181655,0,{"$f":"TREND(K11866:K11867,B11866:B11867,B11894)","v":1},{"$f":"TREND(L11866:L11867,B11866:B11867,B11894)","v":0.1},158152.42533999955,0,158152.42533999955,23786.474672352171,null,5529.8050818181655]
[null,2060,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11909)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":0},0,{"$f":"TREND(E11866:E11867,B11866:B11867,B11909)","v":1},{"$f":"TREND(F11866:F11867,B11866:B11867,B11909)","v":1.6120000000000001},{"$f":"TREND(G11866:G11867,B11866:B11867,B11909)","v":1},{"$f":"TREND(H11866:H11867,B11866:B11867,B11909)","v":1},0,0,{"$f":"TREND(K11866:K11867,B11866:B11867,B11909)","v":1},{"$f":"TREND(L11866:L11867,B11866:B11867,B11909)","v":0.1},0,0,0,0,null,0]
[]
[]
[null,2034,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11945)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":62396.996235636529},0,{"$f":"TREND(E11928:E11929,B11928:B11929,B11945)","v":1.5562499999999999},{"$f":"TREND(F11928:F11929,B11928:B11929,B11945)","v":1.6052},{"$f":"TREND(G11928:G11929,B11928:B11929,B11945)","v":1},{"$f":"TREND(H11928:H11929,B11928:B11929,B11945)","v":1},97105.325391709339,0,{"$f":"TREND(K11928:K11929,B11928:B11929,B11945)","v":0.18198529411764705},{"$f":"TREND(L11928:L11929,B11928:B11929,B11945)","v":0.11},1784292.503829021,0,1784292.503829021,564861.3118093533,null,97105.325391709339]
[null,2053,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11964)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":0},0,{"$f":"TREND(E11928:E11929,B11928:B11929,B11964)","v":1.5562499999999999},{"$f":"TREND(F11928:F11929,B11928:B11929,B11964)","v":1.6052},{"$f":"TREND(G11928:G11929,B11928:B11929,B11964)","v":1},{"$f":"TREND(H11928:H11929,B11928:B11929,B11964)","v":1},0,0,{"$f":"TREND(K11928:K11929,B11928:B11929,B11964)","v":0.18198529411764705},{"$f":"TREND(L11928:L11929,B11928:B11929,B11964)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11931:P11979)","v":10111229.782856898},null,{"$f":"SUM(R11931:R11979)","v":2559415.7939758562}]
[]
[null,2027,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12000)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},{"$f":"MAX(TREND(D11990:D11991,B11990:B11991,B12000)*INDEX(matCost,ROW()-ROW($A11992),A11984),0)","v":0},{"$f":"TREND(E11990:E11991,B11990:B11991,B12000)","v":1},{"$f":"TREND(F11990:F11991,B11990:B11991,B12000)","v":1.6256000000000002},{"$f":"TREND(G11990:G11991,B11990:B11991,B12000)","v":1},{"$f":"TREND(H11990:H11991,B11990:B11991,B12000)","v":1},0,0,{"$f":"TREND(K11990:K11991,B11990:B11991,B12000)","v":1},{"$f":"TREND(L11990:L11991,B11990:B11991,B12000)","v":0.08},0,0,0,0,null,0]
[null,2049,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12022)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":64546.092450909317},0,{"$f":"TREND(E11990:E11991,B11990:B11991,B12022)","v":1},{"$f":"TREND(F11990:F11991,B11990:B11991,B12022)","v":1.6256000000000002},{"$f":"TREND(G11990:G11991,B11990:B11991,B12022)","v":1},{"$f":"TREND(H11990:H11991,B11990:B11991,B12022)","v":1},64546.092450909317,0,{"$f":"TREND(K11990:K11991,B11990:B11991,B12022)","v":1},{"$f":"TREND(L11990:L11991,B11990:B11991,B12022)","v":0.08},1846018.2440960065,0,1846018.2440960065,211814.21516435518,null,64546.092450909317]
[null,2062,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12035)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,{"$f":"TREND(E11990:E11991,B11990:B11991,B12035)","v":1},{"$f":"TREND(F11990:F11991,B11990:B11991,B12035)","v":1.6256000000000002},{"$f":"TREND(G11990:G11991,B11990:B11991,B12035)","v":1},{"$f":"TREND(H11990:H11991,B11990:B11991,B12035)","v":1},0,0,{"$f":"TREND(K11990:K11991,B11990:B11991,B12035)","v":1},{"$f":"TREND(L11990:L11991,B11990:B11991,B12035)","v":0.08},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12055)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},{"$f":"MAX(TREND(D12052:D12053,B12052:B12053,B12055)*INDEX(matCost,ROW()-ROW($A12054),A12046),0)","v":0},{"$f":"TREND(E12052:E12053,B12052:B12053,B12055)","v":1.5666666666666667},{"$f":"TREND(F12052:F12053,B12052:B12053,B12055)","v":1.6120000000000001},{"$f":"TREND(G12052:G12053,B12052:B12053,B12055)","v":1},{"$f":"TREND(H12052:H12053,B12052:B12053,B12055)","v":1},{"$f":"C12055*E12055/G12055","v":0},{"$f":"D12055*F12055/H12055","v":0},{"$f":"TREND(K12052:K12053,B12052:B12053,B12055)","v":0.16666666666666669},{"$f":"TREND(L12052:L12053,B12052:B12053,B12055)","v":0.1},{"$f":"(I12055*(K12055*ValTimeTruck+(1-K12055)*ValTimeAuto)-J12055*(L12055*ValTimeTruck+(1-L12055)*ValTimeAuto))*MIN(G12055,H12055)*(1+TTUprater)^($B12055-YearCurrent)","v":0},{"$f":"IF(AND(H12055>G12055,Induced=\"Y\"),(I12055*(K12055*ValTimeTruck+(1-K12055)*ValTimeAuto)-J12055*(L12055*ValTimeTruck+(1-L12055)*ValTimeAuto))*(H12055-G12055)*0.5,0)*(1+TTUprater)^($B12055-YearCurrent)","v":0},{"$f":"SUM(M12055:N12055)","v":0},{"$f":"O12055/(1+DiscRate)^(B12055-YearCurrent)","v":0},null,{"$f":"(I12055-J12055)*MIN(G12055,H12055)","v":0}]
[null,2046,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12081)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":90257.064087273087},0,{"$f":"TREND(E12052:E12053,B12052:B12053,B12081)","v":1.5666666666666667},{"$f":"TREND(F12052:F12053,B12052:B12053,B12081)","v":1.6120000000000001},{"$f":"TREND(G12052:G12053,B12052:B12053,B12081)","v":1},{"$f":"TREND(H12052:H12053,B12052:B12053,B12081)","v":1},141402.73373672782,0,{"$f":"TREND(K12052:K12053,B12052:B12053,B12081)","v":0.16666666666666669},{"$f":"TREND(L12052:L12053,B12052:B12053,B12081)","v":0.1},2571173.0417795009,0,2571173.0417795009,361411.32151846268,null,141402.73373672782]
[null,2051,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12086)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":95962.786560000386},0,{"$f":"TREND(E12052:E12053,B12052:B12053,B12086)","v":1.5666666666666667},{"$f":"TREND(F12052:F12053,B12052:B12053,B12086)","v":1.6120000000000001},{"$f":"TREND(G12052:G12053,B12052:B12053,B12086)","v":1},{"$f":"TREND(H12052:H12053,B12052:B12053,B12086)","v":1},150341.69894400061,0,{"$f":"TREND(K12052:K12053,B12052:B12053,B12086)","v":0.16666666666666669},{"$f":"TREND(L12052:L12053,B12052:B12053,B12086)","v":0.1},2733713.2257984113,0,2733713.2257984113,273970.94808101491,null,150341.69894400061]
[]
[null,2023,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12120)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},{"$f":"MAX(TREND(D12114:D12115,B12114:B12115,B12120)*INDEX(matCost,ROW()-ROW($A12116),A12108),0)","v":0},{"$f":"TREND(E12114:E12115,B12114:B12115,B12120)","v":1},{"$f":"TREND(F12114:F12115,B12114:B12115,B12120)","v":1.6256000000000002},{"$f":"TREND(G12114:G12115,B12114:B12115,B12120)","v":1},{"$f":"TREND(H12114:H12115,B12114:B12115,B12120)","v":1},0,0,{"$f":"TREND(K12114:K12115,B12114:B12115,B12120)","v":1},{"$f":"TREND(L12114:L12115,B12114:B12115,B12120)","v":0.08},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12139)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":15034.680756363727},0,{"$f":"TREND(E12114:E12115,B12114:B12115,B12139)","v":1},{"$f":"TREND(F12114:F12115,B12114:B12115,B12139)","v":1.6256000000000002},{"$f":"TREND(G12114:G12115,B12114:B12115,B12139)","v":1},{"$f":"TREND(H12114:H12115,B12114:B12115,B12139)","v":1},15034.680756363727,0,{"$f":"TREND(K12114:K12115,B12114:B12115,B12139)","v":1},{"$f":"TREND(L12114:L12115,B12114:B12115,B12139)","v":0.08},429991.86963200261,0,429991.86963200261,79225.648320946551,null,15034.680756363727]
[null,2044,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12141)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":15461.210996363719},0,{"$f":"TREND(E12114:E12115,B12114:B12115,B12141)","v":1},{"$f":"TREND(F12114:F12115,B12114:B12115,B12141)","v":1.6256000000000002},{"$f":"TREND(G12114:G12115,B12114:B12115,B12141)","v":1},{"$f":"TREND(H12114:H12115,B12114:B12115,B12141)","v":1},15461.210996363719,0,{"$f":"TREND(K12114:K12115,B12114:B12115,B12141)","v":1},{"$f":"TREND(L12114:L12115,B12114:B12115,B12141)","v":0.08},442190.6344960024,0,442190.6344960024,71161.901226243077,null,15461.210996363719]
[null,2059,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12156)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},0,{"$f":"TREND(E12114:E12115,B12114:B12115,B12156)","v":1},{"$f":"TREND(F12114:F12115,B12114:B12115,B12156)","v":1.6256000000000002},{"$f":"TREND(G12114:G12115,B12114:B12115,B12156)","v":1},{"$f":"TREND(H12114:H12115,B12114:B12115,B12156)","v":1},0,0,{"$f":"TREND(K12114:K12115,B12114:B12115,B12156)","v":1},{"$f":"TREND(L12114:L12115,B12114:B12115,B12156)","v":0.08},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2024,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12183)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},{"$f":"MAX(TREND(D12176:D12177,B12176:B12177,B12183)*INDEX(matCost,ROW()-ROW($A12178),A12170),0)","v":0},{"$f":"TREND(E12176:E12177,B12176:B12177,B12183)","v":1},{"$f":"TREND(F12176:F12177,B12176:B12177,B12183)","v":1.6732},{"$f":"TREND(G12176:G12177,B12176:B12177,B12183)","v":1},{"$f":"TREND(H12176:H12177,B12176:B12177,B12183)","v":1},0,0,{"$f":"TREND(K12176:K12177,B12176:B12177,B12183)","v":1},{"$f":"TREND(L12176:L12177,B12176:B12177,B12183)","v":0.01},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12206)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":2152.7301818181804},0,{"$f":"TREND(E12176:E12177,B12176:B12177,B12206)","v":1},{"$f":"TREND(F12176:F12177,B12176:B12177,B12206)","v":1.6732},{"$f":"TREND(G12176:G12177,B12176:B12177,B12206)","v":1},{"$f":"TREND(H12176:H12177,B12176:B12177,B12206)","v":1},2152.7301818181804,0,{"$f":"TREND(K12176:K12177,B12176:B12177,B12206)","v":1},{"$f":"TREND(L12176:L12177,B12176:B12177,B12206)","v":0.01},61568.083199999965,0,61568.083199999965,8088.0215987179281,null,2152.7301818181804]
[null,2066,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12225)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,{"$f":"TREND(E12176:E12177,B12176:B12177,B12225)","v":1},{"$f":"TREND(F12176:F12177,B12176:B12177,B12225)","v":1.6732},{"$f":"TREND(G12176:G12177,B12176:B12177,B12225)","v":1},{"$f":"TREND(H12176:H12177,B12176:B12177,B12225)","v":1},0,0,{"$f":"TREND(K12176:K12177,B12176:B12177,B12225)","v":1},{"$f":"TREND(L12176:L12177,B12176:B12177,B12225)","v":0.01},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12227)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,{"$f":"TREND(E12176:E12177,B12176:B12177,B12227)","v":1},{"$f":"TREND(F12176:F12177,B12176:B12177,B12227)","v":1.6732},{"$f":"TREND(G12176:G12177,B12176:B12177,B12227)","v":1},{"$f":"TREND(H12176:H12177,B12176:B12177,B12227)","v":1},0,0,{"$f":"TREND(K12176:K12177,B12176:B12177,B12227)","v":1},{"$f":"TREND(L12176:L12177,B12176:B12177,B12227)","v":0.01},0,0,0,0,null,0]
[null,{"$f":"B12241+1","v":2021},{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12242)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"MAX(TREND(D12238:D12239,B12238:B12239,B12242)*INDEX(matCost,ROW()-ROW($A12240),A12232),0)","v":123368.47363636456},{"$f":"TREND(E12238:E12239,B12238:B12239,B12242)","v":1},{"$f":"TREND(F12238:F12239,B12238:B12239,B12242)","v":1.6120000000000001},{"$f":"TREND(G12238:G12239,B12238:B12239,B12242)","v":1},{"$f":"TREND(H12238:H12239,B12238:B12239,B12242)","v":1},{"$f":"C12242*E12242/G12242","v":0},{"$f":"D12242*F12242/H12242","v":198869.9795018197},{"$f":"TREND(K12238:K12239,B12238:B12239,B12242)","v":1},{"$f":"TREND(L12238:L12239,B12238:B12239,B12242)","v":0.1},-3450394.1443565721,0,{"$f":"SUM(M12242:N12242)","v":-3450394.1443565721},-2632289.1724064462,null,-198869.9795018197]
[null,2040,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12261)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"TREND(E12238:E12239,B12238:B12239,B12261)","v":1},{"$f":"TREND(F12238:F12239,B12238:B12239,B12261)","v":1.6120000000000001},{"$f":"TREND(G12238:G12239,B12238:B12239,B12261)","v":1},{"$f":"TREND(H12238:H12239,B12238:B12239,B12261)","v":1},0,0,{"$f":"TREND(K12238:K12239,B12238:B12239,B12261)","v":1},{"$f":"TREND(L12238:L12239,B12238:B12239,B12261)","v":0.1},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12276)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"TREND(E12238:E12239,B12238:B12239,B12276)","v":1},{"$f":"TREND(F12238:F12239,B12238:B12239,B12276)","v":1.6120000000000001},{"$f":"TREND(G12238:G12239,B12238:B12239,B12276)","v":1},{"$f":"TREND(H12238:H12239,B12238:B12239,B12276)","v":1},0,0,{"$f":"TREND(K12238:K12239,B12238:B12239,B12276)","v":1},{"$f":"TREND(L12238:L12239,B12238:B12239,B12276)","v":0.1},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12286)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"TREND(E12238:E12239,B12238:B12239,B12286)","v":1},{"$f":"TREND(F12238:F12239,B12238:B12239,B12286)","v":1.6120000000000001},{"$f":"TREND(G12238:G12239,B12238:B12239,B12286)","v":1},{"$f":"TREND(H12238:H12239,B12238:B12239,B12286)","v":1},0,0,{"$f":"TREND(K12238:K12239,B12238:B12239,B12286)","v":1},{"$f":"TREND(L12238:L12239,B12238:B12239,B12286)","v":0.1},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12311)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},0,{"$f":"TREND(E12300:E12301,B12300:B12301,B12311)","v":1.5772388059701492},{"$f":"TREND(F12300:F12301,B12300:B12301,B12311)","v":1.6188},{"$f":"TREND(G12300:G12301,B12300:B12301,B12311)","v":1},{"$f":"TREND(H12300:H12301,B12300:B12301,B12311)","v":1},0,0,{"$f":"TREND(K12300:K12301,B12300:B12301,B12311)","v":0.15111940298507462},{"$f":"TREND(L12300:L12301,B12300:B12301,B12311)","v":0.09},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12312)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},0,{"$f":"TREND(E12300:E12301,B12300:B12301,B12312)","v":1.5772388059701492},{"$f":"TREND(F12300:F12301,B12300:B12301,B12312)","v":1.6188},{"$f":"TREND(G12300:G12301,B12300:B12301,B12312)","v":1},{"$f":"TREND(H12300:H12301,B12300:B12301,B12312)","v":1},0,0,{"$f":"TREND(K12300:K12301,B12300:B12301,B12312)","v":0.15111940298507462},{"$f":"TREND(L12300:L12301,B12300:B12301,B12312)","v":0.09},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12331)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":132929.753027956},0,{"$f":"TREND(E12300:E12301,B12300:B12301,B12331)","v":1.5772388059701492},{"$f":"TREND(F12300:F12301,B12300:B12301,B12331)","v":1.6188},{"$f":"TREND(G12300:G12301,B12300:B12301,B12331)","v":1},{"$f":"TREND(H12300:H12301,B12300:B12301,B12331)","v":1},209661.96494372014,0,{"$f":"TREND(K12300:K12301,B12300:B12301,B12331)","v":0.15111940298507462},{"$f":"TREND(L12300:L12301,B12300:B12301,B12331)","v":0.09},3771607.5227310522,0,3771607.5227310522,463051.59560723579,null,209661.96494372014]
[null,2061,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12344)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},0,{"$f":"TREND(E12300:E12301,B12300:B12301,B12344)","v":1.5772388059701492},{"$f":"TREND(F12300:F12301,B12300:B12301,B12344)","v":1.6188},{"$f":"TREND(G12300:G12301,B12300:B12301,B12344)","v":1},{"$f":"TREND(H12300:H12301,B12300:B12301,B12344)","v":1},0,0,{"$f":"TREND(K12300:K12301,B12300:B12301,B12344)","v":0.15111940298507462},{"$f":"TREND(L12300:L12301,B12300:B12301,B12344)","v":0.09},0,0,0,0,null,0]
[null,{"$f":"B12365+1","v":2021},{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12366)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},{"$f":"MAX(TREND(D12362:D12363,B12362:B12363,B12366)*INDEX(matCost,ROW()-ROW($A12364),A12356),0)","v":0},{"$f":"TREND(E12362:E12363,B12362:B12363,B12366)","v":1.6211538461538459},{"$f":"TREND(F12362:F12363,B12362:B12363,B12366)","v":1.6459999999999999},{"$f":"TREND(G12362:G12363,B12362:B12363,B12366)","v":1},{"$f":"TREND(H12362:H12363,B12362:B12363,B12366)","v":1},{"$f":"C12366*E12366/G12366","v":0},{"$f":"D12366*F12366/H12366","v":0},{"$f":"TREND(K12362:K12363,B12362:B12363,B12366)","v":8.653846153846155E-2},{"$f":"TREND(L12362:L12363,B12362:B12363,B12366)","v":0.05},0,0,{"$f":"SUM(M12366:N12366)","v":0},0,null,0]
[null,2036,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12381)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":169575.86099999864},0,{"$f":"TREND(E12362:E12363,B12362:B12363,B12381)","v":1.6211538461538459},{"$f":"TREND(F12362:F12363,B12362:B12363,B12381)","v":1.6459999999999999},{"$f":"TREND(G12362:G12363,B12362:B12363,B12381)","v":1},{"$f":"TREND(H12362:H12363,B12362:B12363,B12381)","v":1},274908.55927499774,0,{"$f":"TREND(K12362:K12363,B12362:B12363,B12381)","v":8.653846153846155E-2},{"$f":"TREND(L12362:L12363,B12362:B12363,B12381)","v":0.05},4723404.8516201302,0,4723404.8516201302,1306060.8016567938,null,274908.55927499774]
[null,2051,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12396)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":226092.71138999891},0,{"$f":"TREND(E12362:E12363,B12362:B12363,B12396)","v":1.6211538461538459},{"$f":"TREND(F12362:F12363,B12362:B12363,B12396)","v":1.6459999999999999},{"$f":"TREND(G12362:G12363,B12362:B12363,B12396)","v":1},{"$f":"TREND(H12362:H12363,B12362:B12363,B12396)","v":1},366531.06865724816,0,{"$f":"TREND(K12362:K12363,B12362:B12363,B12396)","v":8.653846153846155E-2},{"$f":"TREND(L12362:L12363,B12362:B12363,B12396)","v":0.05},6297638.1402272768,0,6297638.1402272768,631145.16755696386,null,366531.06865724816]
[null,2058,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12403)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,{"$f":"TREND(E12362:E12363,B12362:B12363,B12403)","v":1.6211538461538459},{"$f":"TREND(F12362:F12363,B12362:B12363,B12403)","v":1.6459999999999999},{"$f":"TREND(G12362:G12363,B12362:B12363,B12403)","v":1},{"$f":"TREND(H12362:H12363,B12362:B12363,B12403)","v":1},0,0,{"$f":"TREND(K12362:K12363,B12362:B12363,B12403)","v":8.653846153846155E-2},{"$f":"TREND(L12362:L12363,B12362:B12363,B12403)","v":0.05},0,0,0,0,null,0]
[]
[null,2025,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12432)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"MAX(TREND(D12424:D12425,B12424:B12425,B12432)*INDEX(matCost,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"TREND(E12424:E12425,B12424:B12425,B12432)","v":1},{"$f":"TREND(F12424:F12425,B12424:B12425,B12432)","v":1.6256000000000002},{"$f":"TREND(G12424:G12425,B12424:B12425,B12432)","v":1},{"$f":"TREND(H12424:H12425,B12424:B12425,B12432)","v":1},0,0,{"$f":"TREND(K12424:K12425,B12424:B12425,B12432)","v":1},{"$f":"TREND(L12424:L12425,B12424:B12425,B12432)","v":0.08},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12451)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":3835.8096872727474},0,{"$f":"TREND(E12424:E12425,B12424:B12425,B12451)","v":1},{"$f":"TREND(F12424:F12425,B12424:B12425,B12451)","v":1.6256000000000002},{"$f":"TREND(G12424:G12425,B12424:B12425,B12451)","v":1},{"$f":"TREND(H12424:H12425,B12424:B12425,B12451)","v":1},3835.8096872727474,0,{"$f":"TREND(K12424:K12425,B12424:B12425,B12451)","v":1},{"$f":"TREND(L12424:L12425,B12424:B12425,B12451)","v":0.08},109704.15705600058,0,109704.15705600058,17654.730289404051,null,3835.8096872727474]
[null,2054,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12461)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},0,{"$f":"TREND(E12424:E12425,B12424:B12425,B12461)","v":1},{"$f":"TREND(F12424:F12425,B12424:B12425,B12461)","v":1.6256000000000002},{"$f":"TREND(G12424:G12425,B12424:B12425,B12461)","v":1},{"$f":"TREND(H12424:H12425,B12424:B12425,B12461)","v":1},0,0,{"$f":"TREND(K12424:K12425,B12424:B12425,B12461)","v":1},{"$f":"TREND(L12424:L12425,B12424:B12425,B12461)","v":0.08},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12472)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},0,{"$f":"TREND(E12424:E12425,B12424:B12425,B12472)","v":1},{"$f":"TREND(F12424:F12425,B12424:B12425,B12472)","v":1.6256000000000002},{"$f":"TREND(G12424:G12425,B12424:B12425,B12472)","v":1},{"$f":"TREND(H12424:H12425,B12424:B12425,B12472)","v":1},0,0,{"$f":"TREND(K12424:K12425,B12424:B12425,B12472)","v":1},{"$f":"TREND(L12424:L12425,B12424:B12425,B12472)","v":0.08},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A12480,3)*AnnualFactor","v":28204.312119999937},{"$f":"INDEX(ModelData20B,A12480,3)*AnnualFactor","v":85467.612484848287},{"$f":"INDEX(ModelData20NB,A12480,5)","v":1},{"$f":"INDEX(ModelData20B,A12480,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A12480,1)),INDEX(ModelData20NB,A12480,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A12480,1)),INDEX(ModelData20B,A12480,1)*AnnualFactor,1)","v":1},{"$f":"C12487*E12487/G12487","v":28204.312119999937},{"$f":"D12487*F12487/H12487","v":137192.61156067846},{"$f":"INDEX(ModelData20NB,A12480,6)","v":1},{"$f":"INDEX(ModelData20B,A12480,6)","v":0.11},{"$f":"(I12487*(K12487*ValTimeTruck+(1-K12487)*ValTimeAuto)-J12487*(L12487*ValTimeTruck+(1-L12487)*ValTimeAuto))*MIN(G12487,H12487)*(1+TTUprater)^($B12487-YearCurrent)","v":-1590797.560390858},{"$f":"IF(AND(H12487>G12487,Induced=\"Y\"),(I12487*(K12487*ValTimeTruck+(1-K12487)*ValTimeAuto)-J12487*(L12487*ValTimeTruck+(1-L12487)*ValTimeAuto))*(H12487-G12487)*0.5,0)*(1+TTUprater)^($B12487-YearCurrent)","v":0},{"$f":"SUM(M12487:N12487)","v":-1590797.560390858},{"$f":"O12487/(1+DiscRate)^(B12487-YearCurrent)","v":-335573.78739761835},null,{"$f":"(I12487-J12487)*MIN(G12487,H12487)","v":-108988.29944067853}]
[null,2036,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12505)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":26680.317399999942},0,{"$f":"TREND(E12486:E12487,B12486:B12487,B12505)","v":1},{"$f":"TREND(F12486:F12487,B12486:B12487,B12505)","v":1.6052},{"$f":"TREND(G12486:G12487,B12486:B12487,B12505)","v":1},{"$f":"TREND(H12486:H12487,B12486:B12487,B12505)","v":1},26680.317399999942,0,{"$f":"TREND(K12486:K12487,B12486:B12487,B12505)","v":1},{"$f":"TREND(L12486:L12487,B12486:B12487,B12505)","v":0.11},763057.0776399984,0,763057.0776399984,210991.64053035868,null,26680.317399999942]
[null,2053,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12522)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":33157.29495999997},0,{"$f":"TREND(E12486:E12487,B12486:B12487,B12522)","v":1},{"$f":"TREND(F12486:F12487,B12486:B12487,B12522)","v":1.6052},{"$f":"TREND(G12486:G12487,B12486:B12487,B12522)","v":1},{"$f":"TREND(H12486:H12487,B12486:B12487,B12522)","v":1},33157.29495999997,0,{"$f":"TREND(K12486:K12487,B12486:B12487,B12522)","v":1},{"$f":"TREND(L12486:L12487,B12486:B12487,B12522)","v":0.11},948298.63585599919,0,948298.63585599919,83009.754444259554,null,33157.29495999997]
[null,2068,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12537)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,{"$f":"TREND(E12486:E12487,B12486:B12487,B12537)","v":1},{"$f":"TREND(F12486:F12487,B12486:B12487,B12537)","v":1.6052},{"$f":"TREND(G12486:G12487,B12486:B12487,B12537)","v":1},{"$f":"TREND(H12486:H12487,B12486:B12487,B12537)","v":1},0,0,{"$f":"TREND(K12486:K12487,B12486:B12487,B12537)","v":1},{"$f":"TREND(L12486:L12487,B12486:B12487,B12537)","v":0.11},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A12541)+1","v":203},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A12542,1)),\"Not Used\",INDEX(ModelGroup,A12542,1))","v":"9S3063"}]
[null,2033,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12564)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":329287.73105454631},0,{"$f":"TREND(E12548:E12549,B12548:B12549,B12564)","v":1.5772388059701492},{"$f":"TREND(F12548:F12549,B12548:B12549,B12564)","v":1.6188},{"$f":"TREND(G12548:G12549,B12548:B12549,B12564)","v":1},{"$f":"TREND(H12548:H12549,B12548:B12549,B12564)","v":1},519365.38774909225,0,{"$f":"TREND(K12548:K12549,B12548:B12549,B12564)","v":0.15111940298507462},{"$f":"TREND(L12548:L12549,B12548:B12549,B12564)","v":0.09},9342860.0843573175,0,9342860.0843573175,3164749.9529446643,null,519365.38774909225]
[null,2042,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12573)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":377519.7495272737},0,{"$f":"TREND(E12548:E12549,B12548:B12549,B12573)","v":1.5772388059701492},{"$f":"TREND(F12548:F12549,B12548:B12549,B12573)","v":1.6188},{"$f":"TREND(G12548:G12549,B12548:B12549,B12573)","v":1},{"$f":"TREND(H12548:H12549,B12548:B12549,B12573)","v":1},595438.79897454695,0,{"$f":"TREND(K12548:K12549,B12548:B12549,B12573)","v":0.15111940298507462},{"$f":"TREND(L12548:L12549,B12548:B12549,B12573)","v":0.09},10711344.111179998,0,10711344.111179998,1973556.342642599,null,595438.79897454695]
[null,2061,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12592)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},0,{"$f":"TREND(E12548:E12549,B12548:B12549,B12592)","v":1.5772388059701492},{"$f":"TREND(F12548:F12549,B12548:B12549,B12592)","v":1.6188},{"$f":"TREND(G12548:G12549,B12548:B12549,B12592)","v":1},{"$f":"TREND(H12548:H12549,B12548:B12549,B12592)","v":1},0,0,{"$f":"TREND(K12548:K12549,B12548:B12549,B12592)","v":0.15111940298507462},{"$f":"TREND(L12548:L12549,B12548:B12549,B12592)","v":0.09},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,2029,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12622)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":29235.945518545457},0,{"$f":"TREND(E12610:E12611,B12610:B12611,B12622)","v":1.5562499999999999},{"$f":"TREND(F12610:F12611,B12610:B12611,B12622)","v":1.6052},{"$f":"TREND(G12610:G12611,B12610:B12611,B12622)","v":1},{"$f":"TREND(H12610:H12611,B12610:B12611,B12622)","v":1},45498.440213236368,0,{"$f":"TREND(K12610:K12611,B12610:B12611,B12622)","v":0.18198529411764705},{"$f":"TREND(L12610:L12611,B12610:B12611,B12622)","v":0.11},836025.47523435554,0,836025.47523435554,371205.30923397304,null,45498.440213236368]
[null,2035,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12628)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":31455.904081454501},0,{"$f":"TREND(E12610:E12611,B12610:B12611,B12628)","v":1.5562499999999999},{"$f":"TREND(F12610:F12611,B12610:B12611,B12628)","v":1.6052},{"$f":"TREND(G12610:G12611,B12610:B12611,B12628)","v":1},{"$f":"TREND(H12610:H12611,B12610:B12611,B12628)","v":1},48953.250726763566,0,{"$f":"TREND(K12610:K12611,B12610:B12611,B12628)","v":0.18198529411764705},{"$f":"TREND(L12610:L12611,B12610:B12611,B12628)","v":0.11},899506.98334495572,0,899506.98334495572,266131.65885106527,null,48953.250726763566]
[null,2050,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12643)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":37005.800488727284},0,{"$f":"TREND(E12610:E12611,B12610:B12611,B12643)","v":1.5562499999999999},{"$f":"TREND(F12610:F12611,B12610:B12611,B12643)","v":1.6052},{"$f":"TREND(G12610:G12611,B12610:B12611,B12643)","v":1},{"$f":"TREND(H12610:H12611,B12610:B12611,B12643)","v":1},57590.277010581834,0,{"$f":"TREND(K12610:K12611,B12610:B12611,B12643)","v":0.18198529411764705},{"$f":"TREND(L12610:L12611,B12610:B12611,B12643)","v":0.11},1058210.7536214613,0,1058210.7536214613,113476.91145962817,null,57590.277010581834]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P12613:P12661)","v":5529786.7025769046},null,{"$f":"SUM(R12613:R12661)","v":1228795.5140012361}]
[null,2026,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12681)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":9962.6660488728085},{"$f":"MAX(TREND(D12672:D12673,B12672:B12673,B12681)*INDEX(matCost,ROW()-ROW($A12674),A12666),0)","v":0},{"$f":"TREND(E12672:E12673,B12672:B12673,B12681)","v":1.5562499999999999},{"$f":"TREND(F12672:F12673,B12672:B12673,B12681)","v":1.6052},{"$f":"TREND(G12672:G12673,B12672:B12673,B12681)","v":1},{"$f":"TREND(H12672:H12673,B12672:B12673,B12681)","v":1},15504.399038558307,0,{"$f":"TREND(K12672:K12673,B12672:B12673,B12681)","v":0.18198529411764705},{"$f":"TREND(L12672:L12673,B12672:B12673,B12681)","v":0.11},284890.48226015625,0,284890.48226015625,154961.5462423696,null,15504.399038558307]
[null,2038,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12693)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":12531.289762269182},0,{"$f":"TREND(E12672:E12673,B12672:B12673,B12693)","v":1.5562499999999999},{"$f":"TREND(F12672:F12673,B12672:B12673,B12693)","v":1.6052},{"$f":"TREND(G12672:G12673,B12672:B12673,B12693)","v":1},{"$f":"TREND(H12672:H12673,B12672:B12673,B12693)","v":1},19501.819692531411,0,{"$f":"TREND(K12672:K12673,B12672:B12673,B12693)","v":0.18198529411764705},{"$f":"TREND(L12672:L12673,B12672:B12673,B12693)","v":0.11},358342.35195693886,0,358342.35195693886,86544.36753148459,null,19501.819692531411]
[null,2043,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12698)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":13601.549642850994},0,{"$f":"TREND(E12672:E12673,B12672:B12673,B12698)","v":1.5562499999999999},{"$f":"TREND(F12672:F12673,B12672:B12673,B12698)","v":1.6052},{"$f":"TREND(G12672:G12673,B12672:B12673,B12698)","v":1},{"$f":"TREND(H12672:H12673,B12672:B12673,B12698)","v":1},21167.411631686857,0,{"$f":"TREND(K12672:K12673,B12672:B12673,B12698)","v":0.18198529411764705},{"$f":"TREND(L12672:L12673,B12672:B12673,B12698)","v":0.11},388947.29766393133,0,388947.29766393133,66974.971676707515,null,21167.411631686857]
[]
[]
[null,2031,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12748)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"TREND(E12734:E12735,B12734:B12735,B12748)","v":1},{"$f":"TREND(F12734:F12735,B12734:B12735,B12748)","v":1.51},{"$f":"TREND(G12734:G12735,B12734:B12735,B12748)","v":1},{"$f":"TREND(H12734:H12735,B12734:B12735,B12748)","v":1},0,0,{"$f":"TREND(K12734:K12735,B12734:B12735,B12748)","v":1},{"$f":"TREND(L12734:L12735,B12734:B12735,B12748)","v":0.25},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12763)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"TREND(E12734:E12735,B12734:B12735,B12763)","v":1},{"$f":"TREND(F12734:F12735,B12734:B12735,B12763)","v":1.51},{"$f":"TREND(G12734:G12735,B12734:B12735,B12763)","v":1},{"$f":"TREND(H12734:H12735,B12734:B12735,B12763)","v":1},0,0,{"$f":"TREND(K12734:K12735,B12734:B12735,B12763)","v":1},{"$f":"TREND(L12734:L12735,B12734:B12735,B12763)","v":0.25},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12769)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"TREND(E12734:E12735,B12734:B12735,B12769)","v":1},{"$f":"TREND(F12734:F12735,B12734:B12735,B12769)","v":1.51},{"$f":"TREND(G12734:G12735,B12734:B12735,B12769)","v":1},{"$f":"TREND(H12734:H12735,B12734:B12735,B12769)","v":1},0,0,{"$f":"TREND(K12734:K12735,B12734:B12735,B12769)","v":1},{"$f":"TREND(L12734:L12735,B12734:B12735,B12769)","v":0.25},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12784)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"TREND(E12734:E12735,B12734:B12735,B12784)","v":1},{"$f":"TREND(F12734:F12735,B12734:B12735,B12784)","v":1.51},{"$f":"TREND(G12734:G12735,B12734:B12735,B12784)","v":1},{"$f":"TREND(H12734:H12735,B12734:B12735,B12784)","v":1},0,0,{"$f":"TREND(K12734:K12735,B12734:B12735,B12784)","v":1},{"$f":"TREND(L12734:L12735,B12734:B12735,B12784)","v":0.25},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12799)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},{"$f":"MAX(TREND(D12796:D12797,B12796:B12797,B12799)*INDEX(matCost,ROW()-ROW($A12798),A12790),0)","v":0},{"$f":"TREND(E12796:E12797,B12796:B12797,B12799)","v":1},{"$f":"TREND(F12796:F12797,B12796:B12797,B12799)","v":1.51},{"$f":"TREND(G12796:G12797,B12796:B12797,B12799)","v":1},{"$f":"TREND(H12796:H12797,B12796:B12797,B12799)","v":1},{"$f":"C12799*E12799/G12799","v":0},{"$f":"D12799*F12799/H12799","v":0},{"$f":"TREND(K12796:K12797,B12796:B12797,B12799)","v":1},{"$f":"TREND(L12796:L12797,B12796:B12797,B12799)","v":0.25},{"$f":"(I12799*(K12799*ValTimeTruck+(1-K12799)*ValTimeAuto)-J12799*(L12799*ValTimeTruck+(1-L12799)*ValTimeAuto))*MIN(G12799,H12799)*(1+TTUprater)^($B12799-YearCurrent)","v":0},{"$f":"IF(AND(H12799>G12799,Induced=\"Y\"),(I12799*(K12799*ValTimeTruck+(1-K12799)*ValTimeAuto)-J12799*(L12799*ValTimeTruck+(1-L12799)*ValTimeAuto))*(H12799-G12799)*0.5,0)*(1+TTUprater)^($B12799-YearCurrent)","v":0},{"$f":"SUM(M12799:N12799)","v":0},{"$f":"O12799/(1+DiscRate)^(B12799-YearCurrent)","v":0},null,{"$f":"(I12799-J12799)*MIN(G12799,H12799)","v":0}]
[null,2039,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12818)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"TREND(E12796:E12797,B12796:B12797,B12818)","v":1},{"$f":"TREND(F12796:F12797,B12796:B12797,B12818)","v":1.51},{"$f":"TREND(G12796:G12797,B12796:B12797,B12818)","v":1},{"$f":"TREND(H12796:H12797,B12796:B12797,B12818)","v":1},0,0,{"$f":"TREND(K12796:K12797,B12796:B12797,B12818)","v":1},{"$f":"TREND(L12796:L12797,B12796:B12797,B12818)","v":0.25},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12827)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":17387.657636363525},0,{"$f":"TREND(E12796:E12797,B12796:B12797,B12827)","v":1},{"$f":"TREND(F12796:F12797,B12796:B12797,B12827)","v":1.51},{"$f":"TREND(G12796:G12797,B12796:B12797,B12827)","v":1},{"$f":"TREND(H12796:H12797,B12796:B12797,B12827)","v":1},17387.657636363525,0,{"$f":"TREND(K12796:K12797,B12796:B12797,B12827)","v":1},{"$f":"TREND(L12796:L12797,B12796:B12797,B12827)","v":0.25},497287.00839999685,0,497287.00839999685,61053.421207418563,null,17387.657636363525]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2028,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12869)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"TREND(E12858:E12859,B12858:B12859,B12869)","v":1},{"$f":"TREND(F12858:F12859,B12858:B12859,B12869)","v":1.51},{"$f":"TREND(G12858:G12859,B12858:B12859,B12869)","v":1},{"$f":"TREND(H12858:H12859,B12858:B12859,B12869)","v":1},0,0,{"$f":"TREND(K12858:K12859,B12858:B12859,B12869)","v":1},{"$f":"TREND(L12858:L12859,B12858:B12859,B12869)","v":0.25},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12886)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"TREND(E12858:E12859,B12858:B12859,B12886)","v":1},{"$f":"TREND(F12858:F12859,B12858:B12859,B12886)","v":1.51},{"$f":"TREND(G12858:G12859,B12858:B12859,B12886)","v":1},{"$f":"TREND(H12858:H12859,B12858:B12859,B12886)","v":1},0,0,{"$f":"TREND(K12858:K12859,B12858:B12859,B12886)","v":1},{"$f":"TREND(L12858:L12859,B12858:B12859,B12886)","v":0.25},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12904)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"TREND(E12858:E12859,B12858:B12859,B12904)","v":1},{"$f":"TREND(F12858:F12859,B12858:B12859,B12904)","v":1.51},{"$f":"TREND(G12858:G12859,B12858:B12859,B12904)","v":1},{"$f":"TREND(H12858:H12859,B12858:B12859,B12904)","v":1},0,0,{"$f":"TREND(K12858:K12859,B12858:B12859,B12904)","v":1},{"$f":"TREND(L12858:L12859,B12858:B12859,B12904)","v":0.25},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2035,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12938)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":38456.003304727143},0,{"$f":"TREND(E12920:E12921,B12920:B12921,B12938)","v":1.5562499999999999},{"$f":"TREND(F12920:F12921,B12920:B12921,B12938)","v":1.6052},{"$f":"TREND(G12920:G12921,B12920:B12921,B12938)","v":1},{"$f":"TREND(H12920:H12921,B12920:B12921,B12938)","v":1},59847.15514298161,0,{"$f":"TREND(K12920:K12921,B12920:B12921,B12938)","v":0.18198529411764705},{"$f":"TREND(L12920:L12921,B12920:B12921,B12938)","v":0.11},1099680.4744370035,0,1099680.4744370035,325355.77186932508,null,59847.15514298161]
[null,2041,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12944)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":42366.783301818185},0,{"$f":"TREND(E12920:E12921,B12920:B12921,B12944)","v":1.5562499999999999},{"$f":"TREND(F12920:F12921,B12920:B12921,B12944)","v":1.6052},{"$f":"TREND(G12920:G12921,B12920:B12921,B12944)","v":1},{"$f":"TREND(H12920:H12921,B12920:B12921,B12944)","v":1},65933.306513454547,0,{"$f":"TREND(K12920:K12921,B12920:B12921,B12944)","v":0.18198529411764705},{"$f":"TREND(L12920:L12921,B12920:B12921,B12944)","v":0.11},1211512.3870916183,0,1211512.3870916183,238845.57214121032,null,65933.306513454547]
[null,2056,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12959)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},0,{"$f":"TREND(E12920:E12921,B12920:B12921,B12959)","v":1.5562499999999999},{"$f":"TREND(F12920:F12921,B12920:B12921,B12959)","v":1.6052},{"$f":"TREND(G12920:G12921,B12920:B12921,B12959)","v":1},{"$f":"TREND(H12920:H12921,B12920:B12921,B12959)","v":1},0,0,{"$f":"TREND(K12920:K12921,B12920:B12921,B12959)","v":0.18198529411764705},{"$f":"TREND(L12920:L12921,B12920:B12921,B12959)","v":0.11},0,0,0,0,null,0]
[]
[null,2023,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B12988)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},{"$f":"MAX(TREND(D12982:D12983,B12982:B12983,B12988)*INDEX(matCost,ROW()-ROW($A12984),A12976),0)","v":0},{"$f":"TREND(E12982:E12983,B12982:B12983,B12988)","v":1.5772388059701492},{"$f":"TREND(F12982:F12983,B12982:B12983,B12988)","v":1.6188},{"$f":"TREND(G12982:G12983,B12982:B12983,B12988)","v":1},{"$f":"TREND(H12982:H12983,B12982:B12983,B12988)","v":1},0,0,{"$f":"TREND(K12982:K12983,B12982:B12983,B12988)","v":0.15111940298507462},{"$f":"TREND(L12982:L12983,B12982:B12983,B12988)","v":0.09},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13009)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":735194.46041600034},0,{"$f":"TREND(E12982:E12983,B12982:B12983,B13009)","v":1.5772388059701492},{"$f":"TREND(F12982:F12983,B12982:B12983,B13009)","v":1.6188},{"$f":"TREND(G12982:G12983,B12982:B12983,B13009)","v":1},{"$f":"TREND(H12982:H12983,B12982:B12983,B13009)","v":1},1159577.2329024004,0,{"$f":"TREND(K12982:K12983,B12982:B12983,B13009)","v":0.15111940298507462},{"$f":"TREND(L12982:L12983,B12982:B12983,B13009)","v":0.09},20859626.189119842,0,20859626.189119842,3356947.3043643106,null,1159577.2329024004]
[null,2059,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13024)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,{"$f":"TREND(E12982:E12983,B12982:B12983,B13024)","v":1.5772388059701492},{"$f":"TREND(F12982:F12983,B12982:B12983,B13024)","v":1.6188},{"$f":"TREND(G12982:G12983,B12982:B12983,B13024)","v":1},{"$f":"TREND(H12982:H12983,B12982:B12983,B13024)","v":1},0,0,{"$f":"TREND(K12982:K12983,B12982:B12983,B13024)","v":0.15111940298507462},{"$f":"TREND(L12982:L12983,B12982:B12983,B13024)","v":0.09},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13025)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,{"$f":"TREND(E12982:E12983,B12982:B12983,B13025)","v":1.5772388059701492},{"$f":"TREND(F12982:F12983,B12982:B12983,B13025)","v":1.6188},{"$f":"TREND(G12982:G12983,B12982:B12983,B13025)","v":1},{"$f":"TREND(H12982:H12983,B12982:B12983,B13025)","v":1},0,0,{"$f":"TREND(K12982:K12983,B12982:B12983,B13025)","v":0.15111940298507462},{"$f":"TREND(L12982:L12983,B12982:B12983,B13025)","v":0.09},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13047)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},{"$f":"MAX(TREND(D13044:D13045,B13044:B13045,B13047)*INDEX(matCost,ROW()-ROW($A13046),A13038),0)","v":20118.070000000065},{"$f":"TREND(E13044:E13045,B13044:B13045,B13047)","v":1.5562499999999999},{"$f":"TREND(F13044:F13045,B13044:B13045,B13047)","v":1.6052},{"$f":"TREND(G13044:G13045,B13044:B13045,B13047)","v":1},{"$f":"TREND(H13044:H13045,B13044:B13045,B13047)","v":1},{"$f":"C13047*E13047/G13047","v":0},{"$f":"D13047*F13047/H13047","v":32293.525964000102},{"$f":"TREND(K13044:K13045,B13044:B13045,B13047)","v":0.18198529411764705},{"$f":"TREND(L13044:L13045,B13044:B13045,B13047)","v":0.11},{"$f":"(I13047*(K13047*ValTimeTruck+(1-K13047)*ValTimeAuto)-J13047*(L13047*ValTimeTruck+(1-L13047)*ValTimeAuto))*MIN(G13047,H13047)*(1+TTUprater)^($B13047-YearCurrent)","v":-564329.36622090184},{"$f":"IF(AND(H13047>G13047,Induced=\"Y\"),(I13047*(K13047*ValTimeTruck+(1-K13047)*ValTimeAuto)-J13047*(L13047*ValTimeTruck+(1-L13047)*ValTimeAuto))*(H13047-G13047)*0.5,0)*(1+TTUprater)^($B13047-YearCurrent)","v":0},{"$f":"SUM(M13047:N13047)","v":-564329.36622090184},{"$f":"O13047/(1+DiscRate)^(B13047-YearCurrent)","v":-460660.86351328221},null,{"$f":"(I13047-J13047)*MIN(G13047,H13047)","v":-32293.525964000102}]
[null,2033,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13060)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":28355.505207272829},0,{"$f":"TREND(E13044:E13045,B13044:B13045,B13060)","v":1.5562499999999999},{"$f":"TREND(F13044:F13045,B13044:B13045,B13060)","v":1.6052},{"$f":"TREND(G13044:G13045,B13044:B13045,B13060)","v":1},{"$f":"TREND(H13044:H13045,B13044:B13045,B13060)","v":1},44128.254978818339,0,{"$f":"TREND(K13044:K13045,B13044:B13045,B13060)","v":0.18198529411764705},{"$f":"TREND(L13044:L13045,B13044:B13045,B13060)","v":0.11},810848.57342420996,0,810848.57342420996,274662.46539279493,null,44128.254978818339]
[null,2052,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13079)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,{"$f":"TREND(E13044:E13045,B13044:B13045,B13079)","v":1.5562499999999999},{"$f":"TREND(F13044:F13045,B13044:B13045,B13079)","v":1.6052},{"$f":"TREND(G13044:G13045,B13044:B13045,B13079)","v":1},{"$f":"TREND(H13044:H13045,B13044:B13045,B13079)","v":1},0,0,{"$f":"TREND(K13044:K13045,B13044:B13045,B13079)","v":0.18198529411764705},{"$f":"TREND(L13044:L13045,B13044:B13045,B13079)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13094)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,{"$f":"TREND(E13044:E13045,B13044:B13045,B13094)","v":1.5562499999999999},{"$f":"TREND(F13044:F13045,B13044:B13045,B13094)","v":1.6052},{"$f":"TREND(G13044:G13045,B13044:B13045,B13094)","v":1},{"$f":"TREND(H13044:H13045,B13044:B13045,B13094)","v":1},0,0,{"$f":"TREND(K13044:K13045,B13044:B13045,B13094)","v":0.18198529411764705},{"$f":"TREND(L13044:L13045,B13044:B13045,B13094)","v":0.11},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2026,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13115)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"MAX(TREND(D13106:D13107,B13106:B13107,B13115)*INDEX(matCost,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"TREND(E13106:E13107,B13106:B13107,B13115)","v":1},{"$f":"TREND(F13106:F13107,B13106:B13107,B13115)","v":1.6459999999999999},{"$f":"TREND(G13106:G13107,B13106:B13107,B13115)","v":1},{"$f":"TREND(H13106:H13107,B13106:B13107,B13115)","v":1},0,0,{"$f":"TREND(K13106:K13107,B13106:B13107,B13115)","v":1},{"$f":"TREND(L13106:L13107,B13106:B13107,B13115)","v":0.05},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13130)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":123336.4830454546},0,{"$f":"TREND(E13106:E13107,B13106:B13107,B13130)","v":1},{"$f":"TREND(F13106:F13107,B13106:B13107,B13130)","v":1.6459999999999999},{"$f":"TREND(G13106:G13107,B13106:B13107,B13130)","v":1},{"$f":"TREND(H13106:H13107,B13106:B13107,B13130)","v":1},123336.4830454546,0,{"$f":"TREND(K13106:K13107,B13106:B13107,B13130)","v":1},{"$f":"TREND(L13106:L13107,B13106:B13107,B13130)","v":0.05},3527423.4151000017,0,3527423.4151000017,695419.60341520538,null,123336.4830454546]
[null,2060,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13149)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},0,{"$f":"TREND(E13106:E13107,B13106:B13107,B13149)","v":1},{"$f":"TREND(F13106:F13107,B13106:B13107,B13149)","v":1.6459999999999999},{"$f":"TREND(G13106:G13107,B13106:B13107,B13149)","v":1},{"$f":"TREND(H13106:H13107,B13106:B13107,B13149)","v":1},0,0,{"$f":"TREND(K13106:K13107,B13106:B13107,B13149)","v":1},{"$f":"TREND(L13106:L13107,B13106:B13107,B13149)","v":0.05},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2029,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13180)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":128688.76194909122},0,{"$f":"TREND(E13168:E13169,B13168:B13169,B13180)","v":1.6211538461538459},{"$f":"TREND(F13168:F13169,B13168:B13169,B13180)","v":1.6459999999999999},{"$f":"TREND(G13168:G13169,B13168:B13169,B13180)","v":1},{"$f":"TREND(H13168:H13169,B13168:B13169,B13180)","v":1},208624.28139054592,0,{"$f":"TREND(K13168:K13169,B13168:B13169,B13180)","v":8.653846153846155E-2},{"$f":"TREND(L13168:L13169,B13168:B13169,B13180)","v":0.05},3584526.2347766017,0,3584526.2347766017,1591572.5164529749,null,208624.28139054592]
[null,2034,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13185)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":137991.58464000002},0,{"$f":"TREND(E13168:E13169,B13168:B13169,B13185)","v":1.6211538461538459},{"$f":"TREND(F13168:F13169,B13168:B13169,B13185)","v":1.6459999999999999},{"$f":"TREND(G13168:G13169,B13168:B13169,B13185)","v":1},{"$f":"TREND(H13168:H13169,B13168:B13169,B13185)","v":1},223705.58817599999,0,{"$f":"TREND(K13168:K13169,B13168:B13169,B13185)","v":8.653846153846155E-2},{"$f":"TREND(L13168:L13169,B13168:B13169,B13185)","v":0.05},3843649.1876124465,0,3843649.1876124465,1216800.8987262824,null,223705.58817599999]
[null,2049,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13200)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":165900.05271272734},0,{"$f":"TREND(E13168:E13169,B13168:B13169,B13200)","v":1.6211538461538459},{"$f":"TREND(F13168:F13169,B13168:B13169,B13200)","v":1.6459999999999999},{"$f":"TREND(G13168:G13169,B13168:B13169,B13200)","v":1},{"$f":"TREND(H13168:H13169,B13168:B13169,B13200)","v":1},268949.50853236369,0,{"$f":"TREND(K13168:K13169,B13168:B13169,B13200)","v":8.653846153846155E-2},{"$f":"TREND(L13168:L13169,B13168:B13169,B13200)","v":0.05},4621018.0461200075,0,4621018.0461200075,530220.82193913939,null,268949.50853236369]
[]
[null,{"$f":"B13234+1","v":2022},{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13235)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},{"$f":"MAX(TREND(D13230:D13231,B13230:B13231,B13235)*INDEX(matCost,ROW()-ROW($A13232),A13224),0)","v":42318.099999999977},{"$f":"TREND(E13230:E13231,B13230:B13231,B13235)","v":1.5063829787234042},{"$f":"TREND(F13230:F13231,B13230:B13231,B13235)","v":1.5711999999999997},{"$f":"TREND(G13230:G13231,B13230:B13231,B13235)","v":1},{"$f":"TREND(H13230:H13231,B13230:B13231,B13235)","v":1},0,66490.198719999957,{"$f":"TREND(K13230:K13231,B13230:B13231,B13235)","v":0.25531914893617019},{"$f":"TREND(L13230:L13231,B13230:B13231,B13235)","v":0.16},-1203472.5968319993,0,-1203472.5968319993,-858059.32892853627,null,-66490.198719999957]
[null,2037,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13250)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":56158.608000000007},0,{"$f":"TREND(E13230:E13231,B13230:B13231,B13250)","v":1.5063829787234042},{"$f":"TREND(F13230:F13231,B13230:B13231,B13250)","v":1.5711999999999997},{"$f":"TREND(G13230:G13231,B13230:B13231,B13250)","v":1},{"$f":"TREND(H13230:H13231,B13230:B13231,B13250)","v":1},84596.371200000009,0,{"$f":"TREND(K13230:K13231,B13230:B13231,B13250)","v":0.25531914893617019},{"$f":"TREND(L13230:L13231,B13230:B13231,B13250)","v":0.16},1631989.9950434046,0,1631989.9950434046,421737.22712132713,null,84596.371200000009]
[null,2054,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13267)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},0,{"$f":"TREND(E13230:E13231,B13230:B13231,B13267)","v":1.5063829787234042},{"$f":"TREND(F13230:F13231,B13230:B13231,B13267)","v":1.5711999999999997},{"$f":"TREND(G13230:G13231,B13230:B13231,B13267)","v":1},{"$f":"TREND(H13230:H13231,B13230:B13231,B13267)","v":1},0,0,{"$f":"TREND(K13230:K13231,B13230:B13231,B13267)","v":0.25531914893617019},{"$f":"TREND(L13230:L13231,B13230:B13231,B13267)","v":0.16},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13271)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},0,{"$f":"TREND(E13230:E13231,B13230:B13231,B13271)","v":1.5063829787234042},{"$f":"TREND(F13230:F13231,B13230:B13231,B13271)","v":1.5711999999999997},{"$f":"TREND(G13230:G13231,B13230:B13231,B13271)","v":1},{"$f":"TREND(H13230:H13231,B13230:B13231,B13271)","v":1},0,0,{"$f":"TREND(K13230:K13231,B13230:B13231,B13271)","v":0.25531914893617019},{"$f":"TREND(L13230:L13231,B13230:B13231,B13271)","v":0.16},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A13285)+1","v":215},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A13286,1)),\"Not Used\",INDEX(ModelGroup,A13286,1))","v":"6S3168"}]
[null,2030,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13305)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":69560.039426792413},0,{"$f":"TREND(E13292:E13293,B13292:B13293,B13305)","v":1.5562499999999999},{"$f":"TREND(F13292:F13293,B13292:B13293,B13305)","v":1.6052},{"$f":"TREND(G13292:G13293,B13292:B13293,B13305)","v":1},{"$f":"TREND(H13292:H13293,B13292:B13293,B13305)","v":1},108252.81135794568,0,{"$f":"TREND(K13292:K13293,B13292:B13293,B13305)","v":0.18198529411764705},{"$f":"TREND(L13292:L13293,B13292:B13293,B13305)","v":0.11},{"$f":"(I13305*(K13305*ValTimeTruck+(1-K13305)*ValTimeAuto)-J13305*(L13305*ValTimeTruck+(1-L13305)*ValTimeAuto))*MIN(G13305,H13305)*(1+TTUprater)^(B13305-YearCurrent)","v":1989125.5092883995},{"$f":"IF(AND(H13305>G13305,Induced=\"Y\"),(I13305*(K13305*ValTimeTruck+(1-K13305)*ValTimeAuto)-J13305*(L13305*ValTimeTruck+(1-L13305)*ValTimeAuto))*(H13305-G13305)*0.5,0)*(1+TTUprater)^(B13305-YearCurrent)","v":0},1989125.5092883995,825416.36874286691,null,108252.81135794568]
[null,2035,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13310)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":79155.040588101372},0,{"$f":"TREND(E13292:E13293,B13292:B13293,B13310)","v":1.5562499999999999},{"$f":"TREND(F13292:F13293,B13292:B13293,B13310)","v":1.6052},{"$f":"TREND(G13292:G13293,B13292:B13293,B13310)","v":1},{"$f":"TREND(H13292:H13293,B13292:B13293,B13310)","v":1},123185.03191523276,0,{"$f":"TREND(K13292:K13293,B13292:B13293,B13310)","v":0.18198529411764705},{"$f":"TREND(L13292:L13293,B13292:B13293,B13310)","v":0.11},2263502.3171350644,0,2263502.3171350644,669688.66015059245,null,123185.03191523276]
[null,2051,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13326)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,{"$f":"TREND(E13292:E13293,B13292:B13293,B13326)","v":1.5562499999999999},{"$f":"TREND(F13292:F13293,B13292:B13293,B13326)","v":1.6052},{"$f":"TREND(G13292:G13293,B13292:B13293,B13326)","v":1},{"$f":"TREND(H13292:H13293,B13292:B13293,B13326)","v":1},0,0,{"$f":"TREND(K13292:K13293,B13292:B13293,B13326)","v":0.18198529411764705},{"$f":"TREND(L13292:L13293,B13292:B13293,B13326)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13341)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,{"$f":"TREND(E13292:E13293,B13292:B13293,B13341)","v":1.5562499999999999},{"$f":"TREND(F13292:F13293,B13292:B13293,B13341)","v":1.6052},{"$f":"TREND(G13292:G13293,B13292:B13293,B13341)","v":1},{"$f":"TREND(H13292:H13293,B13292:B13293,B13341)","v":1},0,0,{"$f":"TREND(K13292:K13293,B13292:B13293,B13341)","v":0.18198529411764705},{"$f":"TREND(L13292:L13293,B13292:B13293,B13341)","v":0.11},0,0,0,0,null,0]
[]
[null,2032,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13369)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":92712.703813818749},0,{"$f":"TREND(E13354:E13355,B13354:B13355,B13369)","v":1.5562499999999999},{"$f":"TREND(F13354:F13355,B13354:B13355,B13369)","v":1.6052},{"$f":"TREND(G13354:G13355,B13354:B13355,B13369)","v":1},{"$f":"TREND(H13354:H13355,B13354:B13355,B13369)","v":1},144284.14531025541,0,{"$f":"TREND(K13354:K13355,B13354:B13355,B13369)","v":0.18198529411764705},{"$f":"TREND(L13354:L13355,B13354:B13355,B13369)","v":0.11},2651194.6472551143,0,2651194.6472551143,960914.947194746,null,144284.14531025541]
[null,2054,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13391)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},0,{"$f":"TREND(E13354:E13355,B13354:B13355,B13391)","v":1.5562499999999999},{"$f":"TREND(F13354:F13355,B13354:B13355,B13391)","v":1.6052},{"$f":"TREND(G13354:G13355,B13354:B13355,B13391)","v":1},{"$f":"TREND(H13354:H13355,B13354:B13355,B13391)","v":1},0,0,{"$f":"TREND(K13354:K13355,B13354:B13355,B13391)","v":0.18198529411764705},{"$f":"TREND(L13354:L13355,B13354:B13355,B13391)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P13357:P13405)","v":15488011.254381632},null,{"$f":"SUM(R13357:R13405)","v":3970015.6214970397}]
[]
[null,2028,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13427)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,{"$f":"TREND(E13416:E13417,B13416:B13417,B13427)","v":1.6211538461538459},{"$f":"TREND(F13416:F13417,B13416:B13417,B13427)","v":1.6459999999999999},{"$f":"TREND(G13416:G13417,B13416:B13417,B13427)","v":1},{"$f":"TREND(H13416:H13417,B13416:B13417,B13427)","v":1},0,0,{"$f":"TREND(K13416:K13417,B13416:B13417,B13427)","v":8.653846153846155E-2},{"$f":"TREND(L13416:L13417,B13416:B13417,B13427)","v":0.05},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13446)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":259103.29592727311},0,{"$f":"TREND(E13416:E13417,B13416:B13417,B13446)","v":1.6211538461538459},{"$f":"TREND(F13416:F13417,B13416:B13417,B13446)","v":1.6459999999999999},{"$f":"TREND(G13416:G13417,B13416:B13417,B13446)","v":1},{"$f":"TREND(H13416:H13417,B13416:B13417,B13446)","v":1},420046.30474363692,0,{"$f":"TREND(K13416:K13417,B13416:B13417,B13446)","v":8.653846153846155E-2},{"$f":"TREND(L13416:L13417,B13416:B13417,B13446)","v":0.05},7217122.5187154319,0,7217122.5187154319,948092.57943511836,null,420046.30474363692]
[null,2062,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13461)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,{"$f":"TREND(E13416:E13417,B13416:B13417,B13461)","v":1.6211538461538459},{"$f":"TREND(F13416:F13417,B13416:B13417,B13461)","v":1.6459999999999999},{"$f":"TREND(G13416:G13417,B13416:B13417,B13461)","v":1},{"$f":"TREND(H13416:H13417,B13416:B13417,B13461)","v":1},0,0,{"$f":"TREND(K13416:K13417,B13416:B13417,B13461)","v":8.653846153846155E-2},{"$f":"TREND(L13416:L13417,B13416:B13417,B13461)","v":0.05},0,0,0,0,null,0]
[]
[null,{"$f":"B13481+1","v":2021},{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13482)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},{"$f":"MAX(TREND(D13478:D13479,B13478:B13479,B13482)*INDEX(matCost,ROW()-ROW($A13480),A13472),0)","v":0},{"$f":"TREND(E13478:E13479,B13478:B13479,B13482)","v":1.6211538461538459},{"$f":"TREND(F13478:F13479,B13478:B13479,B13482)","v":1.6459999999999999},{"$f":"TREND(G13478:G13479,B13478:B13479,B13482)","v":1},{"$f":"TREND(H13478:H13479,B13478:B13479,B13482)","v":1},{"$f":"C13482*E13482/G13482","v":0},{"$f":"D13482*F13482/H13482","v":0},{"$f":"TREND(K13478:K13479,B13478:B13479,B13482)","v":8.653846153846155E-2},{"$f":"TREND(L13478:L13479,B13478:B13479,B13482)","v":0.05},0,0,{"$f":"SUM(M13482:N13482)","v":0},0,null,0]
[null,2036,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13497)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,{"$f":"TREND(E13478:E13479,B13478:B13479,B13497)","v":1.6211538461538459},{"$f":"TREND(F13478:F13479,B13478:B13479,B13497)","v":1.6459999999999999},{"$f":"TREND(G13478:G13479,B13478:B13479,B13497)","v":1},{"$f":"TREND(H13478:H13479,B13478:B13479,B13497)","v":1},0,0,{"$f":"TREND(K13478:K13479,B13478:B13479,B13497)","v":8.653846153846155E-2},{"$f":"TREND(L13478:L13479,B13478:B13479,B13497)","v":0.05},0,0,0,0,null,0]
[null,2051,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13512)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":201455.96309090964},0,{"$f":"TREND(E13478:E13479,B13478:B13479,B13512)","v":1.6211538461538459},{"$f":"TREND(F13478:F13479,B13478:B13479,B13512)","v":1.6459999999999999},{"$f":"TREND(G13478:G13479,B13478:B13479,B13512)","v":1},{"$f":"TREND(H13478:H13479,B13478:B13479,B13512)","v":1},326591.10939545539,0,{"$f":"TREND(K13478:K13479,B13478:B13479,B13512)","v":8.653846153846155E-2},{"$f":"TREND(L13478:L13479,B13478:B13479,B13512)","v":0.05},5611400.5132571086,0,5611400.5132571086,562370.88227509323,null,326591.10939545539]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P13481:P13529)","v":4817010.5872143628},null,{"$f":"SUM(R13481:R13529)","v":3257578.3679318242}]
[null,2024,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13547)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"MAX(TREND(D13540:D13541,B13540:B13541,B13547)*INDEX(matCost,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"TREND(E13540:E13541,B13540:B13541,B13547)","v":1},{"$f":"TREND(F13540:F13541,B13540:B13541,B13547)","v":1.4216},{"$f":"TREND(G13540:G13541,B13540:B13541,B13547)","v":1},{"$f":"TREND(H13540:H13541,B13540:B13541,B13547)","v":1},0,0,{"$f":"TREND(K13540:K13541,B13540:B13541,B13547)","v":1},{"$f":"TREND(L13540:L13541,B13540:B13541,B13547)","v":0.38000000000000006},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13566)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":52653.578965454362},0,{"$f":"TREND(E13540:E13541,B13540:B13541,B13566)","v":1},{"$f":"TREND(F13540:F13541,B13540:B13541,B13566)","v":1.4216},{"$f":"TREND(G13540:G13541,B13540:B13541,B13566)","v":1},{"$f":"TREND(H13540:H13541,B13540:B13541,B13566)","v":1},52653.578965454362,0,{"$f":"TREND(K13540:K13541,B13540:B13541,B13566)","v":1},{"$f":"TREND(L13540:L13541,B13540:B13541,B13566)","v":0.38000000000000006},1505892.3584119948,0,1505892.3584119948,259307.87707891184,null,52653.578965454362]
[null,2044,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13567)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":53695.59171636356},0,{"$f":"TREND(E13540:E13541,B13540:B13541,B13567)","v":1},{"$f":"TREND(F13540:F13541,B13540:B13541,B13567)","v":1.4216},{"$f":"TREND(G13540:G13541,B13540:B13541,B13567)","v":1},{"$f":"TREND(H13540:H13541,B13540:B13541,B13567)","v":1},53695.59171636356,0,{"$f":"TREND(K13540:K13541,B13540:B13541,B13567)","v":1},{"$f":"TREND(L13540:L13541,B13540:B13541,B13567)","v":0.38000000000000006},1535693.9230879978,0,1535693.9230879978,247139.78710355927,null,53695.59171636356]
[null,2065,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13588)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,{"$f":"TREND(E13540:E13541,B13540:B13541,B13588)","v":1},{"$f":"TREND(F13540:F13541,B13540:B13541,B13588)","v":1.4216},{"$f":"TREND(G13540:G13541,B13540:B13541,B13588)","v":1},{"$f":"TREND(H13540:H13541,B13540:B13541,B13588)","v":1},0,0,{"$f":"TREND(K13540:K13541,B13540:B13541,B13588)","v":1},{"$f":"TREND(L13540:L13541,B13540:B13541,B13588)","v":0.38000000000000006},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A13596,3)*AnnualFactor","v":13771.943214545428},{"$f":"INDEX(ModelData1B,A13596,3)*AnnualFactor","v":13242.253090909066},{"$f":"INDEX(ModelData1NB,A13596,5)","v":1.6211538461538459},{"$f":"INDEX(ModelData1B,A13596,5)","v":1.6459999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A13596,1)),INDEX(ModelData1NB,A13596,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A13596,1)),INDEX(ModelData1B,A13596,1)*AnnualFactor,1)","v":1},{"$f":"C13602*E13602/G13602","v":22326.438711272684},{"$f":"D13602*F13602/H13602","v":21796.748587636321},{"$f":"INDEX(ModelData1NB,A13596,6)","v":8.653846153846155E-2},{"$f":"INDEX(ModelData1B,A13596,6)","v":0.05},{"$f":"(I13602*(K13602*ValTimeTruck+(1-K13602)*ValTimeAuto)-J13602*(L13602*ValTimeTruck+(1-L13602)*ValTimeAuto))*MIN(G13602,H13602)*(1+TTUprater)^($B13602-YearCurrent)","v":19056.238844601379},{"$f":"IF(AND(H13602>G13602,Induced=\"Y\"),(I13602*(K13602*ValTimeTruck+(1-K13602)*ValTimeAuto)-J13602*(L13602*ValTimeTruck+(1-L13602)*ValTimeAuto))*(H13602-G13602)*0.5,0)*(1+TTUprater)^($B13602-YearCurrent)","v":0},{"$f":"SUM(M13602:N13602)","v":19056.238844601379},{"$f":"O13602/(1+DiscRate)^(B13602-YearCurrent)","v":15555.567310373088},null,{"$f":"(I13602-J13602)*MIN(G13602,H13602)","v":529.69012363636284}]
[null,2032,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13617)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"TREND(E13602:E13603,B13602:B13603,B13617)","v":1.6211538461538459},{"$f":"TREND(F13602:F13603,B13602:B13603,B13617)","v":1.6459999999999999},{"$f":"TREND(G13602:G13603,B13602:B13603,B13617)","v":1},{"$f":"TREND(H13602:H13603,B13602:B13603,B13617)","v":1},0,0,{"$f":"TREND(K13602:K13603,B13602:B13603,B13617)","v":8.653846153846155E-2},{"$f":"TREND(L13602:L13603,B13602:B13603,B13617)","v":0.05},0,0,0,0,null,0]
[null,2051,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13636)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"TREND(E13602:E13603,B13602:B13603,B13636)","v":1.6211538461538459},{"$f":"TREND(F13602:F13603,B13602:B13603,B13636)","v":1.6459999999999999},{"$f":"TREND(G13602:G13603,B13602:B13603,B13636)","v":1},{"$f":"TREND(H13602:H13603,B13602:B13603,B13636)","v":1},0,0,{"$f":"TREND(K13602:K13603,B13602:B13603,B13636)","v":8.653846153846155E-2},{"$f":"TREND(L13602:L13603,B13602:B13603,B13636)","v":0.05},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13647)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"TREND(E13602:E13603,B13602:B13603,B13647)","v":1.6211538461538459},{"$f":"TREND(F13602:F13603,B13602:B13603,B13647)","v":1.6459999999999999},{"$f":"TREND(G13602:G13603,B13602:B13603,B13647)","v":1},{"$f":"TREND(H13602:H13603,B13602:B13603,B13647)","v":1},0,0,{"$f":"TREND(K13602:K13603,B13602:B13603,B13647)","v":8.653846153846155E-2},{"$f":"TREND(L13602:L13603,B13602:B13603,B13647)","v":0.05},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13653)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"TREND(E13602:E13603,B13602:B13603,B13653)","v":1.6211538461538459},{"$f":"TREND(F13602:F13603,B13602:B13603,B13653)","v":1.6459999999999999},{"$f":"TREND(G13602:G13603,B13602:B13603,B13653)","v":1},{"$f":"TREND(H13602:H13603,B13602:B13603,B13653)","v":1},0,0,{"$f":"TREND(K13602:K13603,B13602:B13603,B13653)","v":8.653846153846155E-2},{"$f":"TREND(L13602:L13603,B13602:B13603,B13653)","v":0.05},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13672)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},{"$f":"MAX(TREND(D13664:D13665,B13664:B13665,B13672)*INDEX(matCost,ROW()-ROW($A13666),A13658),0)","v":0},{"$f":"TREND(E13664:E13665,B13664:B13665,B13672)","v":1},{"$f":"TREND(F13664:F13665,B13664:B13665,B13672)","v":1.6392},{"$f":"TREND(G13664:G13665,B13664:B13665,B13672)","v":1},{"$f":"TREND(H13664:H13665,B13664:B13665,B13672)","v":1},0,0,{"$f":"TREND(K13664:K13665,B13664:B13665,B13672)","v":1},{"$f":"TREND(L13664:L13665,B13664:B13665,B13672)","v":5.9999999999999991E-2},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13687)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":9594.1901127272577},0,{"$f":"TREND(E13664:E13665,B13664:B13665,B13687)","v":1},{"$f":"TREND(F13664:F13665,B13664:B13665,B13687)","v":1.6392},{"$f":"TREND(G13664:G13665,B13664:B13665,B13687)","v":1},{"$f":"TREND(H13664:H13665,B13664:B13665,B13687)","v":1},9594.1901127272577,0,{"$f":"TREND(K13664:K13665,B13664:B13665,B13687)","v":1},{"$f":"TREND(L13664:L13665,B13664:B13665,B13687)","v":5.9999999999999991E-2},274393.83722399961,0,274393.83722399961,57882.524771536169,null,9594.1901127272577]
[null,2058,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13705)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},0,{"$f":"TREND(E13664:E13665,B13664:B13665,B13705)","v":1},{"$f":"TREND(F13664:F13665,B13664:B13665,B13705)","v":1.6392},{"$f":"TREND(G13664:G13665,B13664:B13665,B13705)","v":1},{"$f":"TREND(H13664:H13665,B13664:B13665,B13705)","v":1},0,0,{"$f":"TREND(K13664:K13665,B13664:B13665,B13705)","v":1},{"$f":"TREND(L13664:L13665,B13664:B13665,B13705)","v":5.9999999999999991E-2},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2028,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13737)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,{"$f":"TREND(E13726:E13727,B13726:B13727,B13737)","v":1},{"$f":"TREND(F13726:F13727,B13726:B13727,B13737)","v":1.6052},{"$f":"TREND(G13726:G13727,B13726:B13727,B13737)","v":1},{"$f":"TREND(H13726:H13727,B13726:B13727,B13737)","v":1},0,0,{"$f":"TREND(K13726:K13727,B13726:B13727,B13737)","v":1},{"$f":"TREND(L13726:L13727,B13726:B13727,B13737)","v":0.11},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13750)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":17184.316799999971},0,{"$f":"TREND(E13726:E13727,B13726:B13727,B13750)","v":1},{"$f":"TREND(F13726:F13727,B13726:B13727,B13750)","v":1.6052},{"$f":"TREND(G13726:G13727,B13726:B13727,B13750)","v":1},{"$f":"TREND(H13726:H13727,B13726:B13727,B13750)","v":1},17184.316799999971,0,{"$f":"TREND(K13726:K13727,B13726:B13727,B13750)","v":1},{"$f":"TREND(L13726:L13727,B13726:B13727,B13750)","v":0.11},491471.46047999919,0,491471.46047999919,96891.937234930287,null,17184.316799999971]
[null,2049,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13758)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":19009.199999999953},0,{"$f":"TREND(E13726:E13727,B13726:B13727,B13758)","v":1},{"$f":"TREND(F13726:F13727,B13726:B13727,B13758)","v":1.6052},{"$f":"TREND(G13726:G13727,B13726:B13727,B13758)","v":1},{"$f":"TREND(H13726:H13727,B13726:B13727,B13758)","v":1},19009.199999999953,0,{"$f":"TREND(K13726:K13727,B13726:B13727,B13758)","v":1},{"$f":"TREND(L13726:L13727,B13726:B13727,B13758)","v":0.11},543663.11999999871,0,543663.11999999871,62380.519501851377,null,19009.199999999953]
[null,2064,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13773)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,{"$f":"TREND(E13726:E13727,B13726:B13727,B13773)","v":1},{"$f":"TREND(F13726:F13727,B13726:B13727,B13773)","v":1.6052},{"$f":"TREND(G13726:G13727,B13726:B13727,B13773)","v":1},{"$f":"TREND(H13726:H13727,B13726:B13727,B13773)","v":1},0,0,{"$f":"TREND(K13726:K13727,B13726:B13727,B13773)","v":1},{"$f":"TREND(L13726:L13727,B13726:B13727,B13773)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"B13791+1","v":2021},{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13792)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(D13788:D13789,B13788:B13789,B13792)*INDEX(matCost,ROW()-ROW($A13790),A13782),0)","v":38228.584696969483},{"$f":"TREND(E13788:E13789,B13788:B13789,B13792)","v":1},{"$f":"TREND(F13788:F13789,B13788:B13789,B13792)","v":1.5167999999999999},{"$f":"TREND(G13788:G13789,B13788:B13789,B13792)","v":1},{"$f":"TREND(H13788:H13789,B13788:B13789,B13792)","v":1},{"$f":"C13792*E13792/G13792","v":0},{"$f":"D13792*F13792/H13792","v":57985.117268363312},{"$f":"TREND(K13788:K13789,B13788:B13789,B13792)","v":1},{"$f":"TREND(L13788:L13789,B13788:B13789,B13792)","v":0.23999999999999996},-1107515.7398257393,0,{"$f":"SUM(M13792:N13792)","v":-1107515.7398257393},-844918.45518032915,null,-57985.117268363312]
[null,2037,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13808)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,{"$f":"TREND(E13788:E13789,B13788:B13789,B13808)","v":1},{"$f":"TREND(F13788:F13789,B13788:B13789,B13808)","v":1.5167999999999999},{"$f":"TREND(G13788:G13789,B13788:B13789,B13808)","v":1},{"$f":"TREND(H13788:H13789,B13788:B13789,B13808)","v":1},0,0,{"$f":"TREND(K13788:K13789,B13788:B13789,B13808)","v":1},{"$f":"TREND(L13788:L13789,B13788:B13789,B13808)","v":0.23999999999999996},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13813)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":43684.129090908915},0,{"$f":"TREND(E13788:E13789,B13788:B13789,B13813)","v":1},{"$f":"TREND(F13788:F13789,B13788:B13789,B13813)","v":1.5167999999999999},{"$f":"TREND(G13788:G13789,B13788:B13789,B13813)","v":1},{"$f":"TREND(H13788:H13789,B13788:B13789,B13813)","v":1},43684.129090908915,0,{"$f":"TREND(K13788:K13789,B13788:B13789,B13813)","v":1},{"$f":"TREND(L13788:L13789,B13788:B13789,B13813)","v":0.23999999999999996},1249366.0919999951,0,1249366.0919999951,230194.67487517381,null,43684.129090908915]
[null,2057,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13828)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,{"$f":"TREND(E13788:E13789,B13788:B13789,B13828)","v":1},{"$f":"TREND(F13788:F13789,B13788:B13789,B13828)","v":1.5167999999999999},{"$f":"TREND(G13788:G13789,B13788:B13789,B13828)","v":1},{"$f":"TREND(H13788:H13789,B13788:B13789,B13828)","v":1},0,0,{"$f":"TREND(K13788:K13789,B13788:B13789,B13828)","v":1},{"$f":"TREND(L13788:L13789,B13788:B13789,B13828)","v":0.23999999999999996},0,0,0,0,null,0]
[]
[]
[null,2045,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13878)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":43180.409978181822},0,{"$f":"TREND(E13850:E13851,B13850:B13851,B13878)","v":1},{"$f":"TREND(F13850:F13851,B13850:B13851,B13878)","v":1.5167999999999999},{"$f":"TREND(G13850:G13851,B13850:B13851,B13878)","v":1},{"$f":"TREND(H13850:H13851,B13850:B13851,B13878)","v":1},43180.409978181822,0,{"$f":"TREND(K13850:K13851,B13850:B13851,B13878)","v":1},{"$f":"TREND(L13850:L13851,B13850:B13851,B13878)","v":0.23999999999999996},1234959.7253760002,0,1234959.7253760002,185740.6749588536,null,43180.409978181822]
[null,2060,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13893)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,{"$f":"TREND(E13850:E13851,B13850:B13851,B13893)","v":1},{"$f":"TREND(F13850:F13851,B13850:B13851,B13893)","v":1.5167999999999999},{"$f":"TREND(G13850:G13851,B13850:B13851,B13893)","v":1},{"$f":"TREND(H13850:H13851,B13850:B13851,B13893)","v":1},0,0,{"$f":"TREND(K13850:K13851,B13850:B13851,B13893)","v":1},{"$f":"TREND(L13850:L13851,B13850:B13851,B13893)","v":0.23999999999999996},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13898)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,{"$f":"TREND(E13850:E13851,B13850:B13851,B13898)","v":1},{"$f":"TREND(F13850:F13851,B13850:B13851,B13898)","v":1.5167999999999999},{"$f":"TREND(G13850:G13851,B13850:B13851,B13898)","v":1},{"$f":"TREND(H13850:H13851,B13850:B13851,B13898)","v":1},0,0,{"$f":"TREND(K13850:K13851,B13850:B13851,B13898)","v":1},{"$f":"TREND(L13850:L13851,B13850:B13851,B13898)","v":0.23999999999999996},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2038,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13933)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":29835.892328727408},0,{"$f":"TREND(E13912:E13913,B13912:B13913,B13933)","v":1.6099236641221373},{"$f":"TREND(F13912:F13913,B13912:B13913,B13933)","v":1.6392},{"$f":"TREND(G13912:G13913,B13912:B13913,B13933)","v":1},{"$f":"TREND(H13912:H13913,B13912:B13913,B13933)","v":1},48033.509100218398,0,{"$f":"TREND(K13912:K13913,B13912:B13913,B13933)","v":0.10305343511450381},{"$f":"TREND(L13912:L13913,B13912:B13913,B13933)","v":0.06},835214.72293078224,0,835214.72293078224,201715.28582732184,null,48033.509100218398]
[null,2053,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13948)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},0,{"$f":"TREND(E13912:E13913,B13912:B13913,B13948)","v":1.6099236641221373},{"$f":"TREND(F13912:F13913,B13912:B13913,B13948)","v":1.6392},{"$f":"TREND(G13912:G13913,B13912:B13913,B13948)","v":1},{"$f":"TREND(H13912:H13913,B13912:B13913,B13948)","v":1},0,0,{"$f":"TREND(K13912:K13913,B13912:B13913,B13948)","v":0.10305343511450381},{"$f":"TREND(L13912:L13913,B13912:B13913,B13948)","v":0.06},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13963)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},0,{"$f":"TREND(E13912:E13913,B13912:B13913,B13963)","v":1.6099236641221373},{"$f":"TREND(F13912:F13913,B13912:B13913,B13963)","v":1.6392},{"$f":"TREND(G13912:G13913,B13912:B13913,B13963)","v":1},{"$f":"TREND(H13912:H13913,B13912:B13913,B13963)","v":1},0,0,{"$f":"TREND(K13912:K13913,B13912:B13913,B13963)","v":0.10305343511450381},{"$f":"TREND(L13912:L13913,B13912:B13913,B13963)","v":0.06},0,0,0,0,null,0]
[]
[null,2027,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B13984)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},{"$f":"MAX(TREND(D13974:D13975,B13974:B13975,B13984)*INDEX(matCost,ROW()-ROW($A13976),A13968),0)","v":0},{"$f":"TREND(E13974:E13975,B13974:B13975,B13984)","v":1.5562499999999999},{"$f":"TREND(F13974:F13975,B13974:B13975,B13984)","v":1.6052},{"$f":"TREND(G13974:G13975,B13974:B13975,B13984)","v":1},{"$f":"TREND(H13974:H13975,B13974:B13975,B13984)","v":1},0,0,{"$f":"TREND(K13974:K13975,B13974:B13975,B13984)","v":0.18198529411764705},{"$f":"TREND(L13974:L13975,B13974:B13975,B13984)","v":0.11},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B13999)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":77290.281460363418},0,{"$f":"TREND(E13974:E13975,B13974:B13975,B13999)","v":1.5562499999999999},{"$f":"TREND(F13974:F13975,B13974:B13975,B13999)","v":1.6052},{"$f":"TREND(G13974:G13975,B13974:B13975,B13999)","v":1},{"$f":"TREND(H13974:H13975,B13974:B13975,B13999)","v":1},120283.00052269056,0,{"$f":"TREND(K13974:K13975,B13974:B13975,B13999)","v":0.18198529411764705},{"$f":"TREND(L13974:L13975,B13974:B13975,B13999)","v":0.11},2210178.0237587546,0,2210178.0237587546,407223.48305527942,null,120283.00052269056]
[null,2056,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B14013)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,{"$f":"TREND(E13974:E13975,B13974:B13975,B14013)","v":1.5562499999999999},{"$f":"TREND(F13974:F13975,B13974:B13975,B14013)","v":1.6052},{"$f":"TREND(G13974:G13975,B13974:B13975,B14013)","v":1},{"$f":"TREND(H13974:H13975,B13974:B13975,B14013)","v":1},0,0,{"$f":"TREND(K13974:K13975,B13974:B13975,B14013)","v":0.18198529411764705},{"$f":"TREND(L13974:L13975,B13974:B13975,B14013)","v":0.11},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14039)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},{"$f":"MAX(TREND(D14036:D14037,B14036:B14037,B14039)*INDEX(matCost,ROW()-ROW($A14038),A14030),0)","v":26749.894363636384},{"$f":"TREND(E14036:E14037,B14036:B14037,B14039)","v":1.5666666666666667},{"$f":"TREND(F14036:F14037,B14036:B14037,B14039)","v":1.6120000000000001},{"$f":"TREND(G14036:G14037,B14036:B14037,B14039)","v":1},{"$f":"TREND(H14036:H14037,B14036:B14037,B14039)","v":1},{"$f":"C14039*E14039/G14039","v":0},{"$f":"D14039*F14039/H14039","v":43120.829714181855},{"$f":"TREND(K14036:K14037,B14036:B14037,B14039)","v":0.16666666666666669},{"$f":"TREND(L14036:L14037,B14036:B14037,B14039)","v":0.1},{"$f":"(I14039*(K14039*ValTimeTruck+(1-K14039)*ValTimeAuto)-J14039*(L14039*ValTimeTruck+(1-L14039)*ValTimeAuto))*MIN(G14039,H14039)*(1+TTUprater)^($B14039-YearCurrent)","v":-748146.39554105524},{"$f":"IF(AND(H14039>G14039,Induced=\"Y\"),(I14039*(K14039*ValTimeTruck+(1-K14039)*ValTimeAuto)-J14039*(L14039*ValTimeTruck+(1-L14039)*ValTimeAuto))*(H14039-G14039)*0.5,0)*(1+TTUprater)^($B14039-YearCurrent)","v":0},{"$f":"SUM(M14039:N14039)","v":-748146.39554105524},{"$f":"O14039/(1+DiscRate)^(B14039-YearCurrent)","v":-610710.31428370695},null,{"$f":"(I14039-J14039)*MIN(G14039,H14039)","v":-43120.829714181855}]
[null,2035,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14054)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":37793.412540000165},0,{"$f":"TREND(E14036:E14037,B14036:B14037,B14054)","v":1.5666666666666667},{"$f":"TREND(F14036:F14037,B14036:B14037,B14054)","v":1.6120000000000001},{"$f":"TREND(G14036:G14037,B14036:B14037,B14054)","v":1},{"$f":"TREND(H14036:H14037,B14036:B14037,B14054)","v":1},59209.679646000259,0,{"$f":"TREND(K14036:K14037,B14036:B14037,B14054)","v":0.16666666666666669},{"$f":"TREND(L14036:L14037,B14036:B14037,B14054)","v":0.1},1076629.3415631047,0,1076629.3415631047,318535.77342160384,null,59209.679646000259]
[null,2052,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14071)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},0,{"$f":"TREND(E14036:E14037,B14036:B14037,B14071)","v":1.5666666666666667},{"$f":"TREND(F14036:F14037,B14036:B14037,B14071)","v":1.6120000000000001},{"$f":"TREND(G14036:G14037,B14036:B14037,B14071)","v":1},{"$f":"TREND(H14036:H14037,B14036:B14037,B14071)","v":1},0,0,{"$f":"TREND(K14036:K14037,B14036:B14037,B14071)","v":0.16666666666666669},{"$f":"TREND(L14036:L14037,B14036:B14037,B14071)","v":0.1},0,0,0,0,null,0]
[]
[null,2023,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14104)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},{"$f":"MAX(TREND(D14098:D14099,B14098:B14099,B14104)*INDEX(matCost,ROW()-ROW($A14100),A14092),0)","v":0},{"$f":"TREND(E14098:E14099,B14098:B14099,B14104)","v":1.5666666666666667},{"$f":"TREND(F14098:F14099,B14098:B14099,B14104)","v":1.6120000000000001},{"$f":"TREND(G14098:G14099,B14098:B14099,B14104)","v":1},{"$f":"TREND(H14098:H14099,B14098:B14099,B14104)","v":1},0,0,{"$f":"TREND(K14098:K14099,B14098:B14099,B14104)","v":0.16666666666666669},{"$f":"TREND(L14098:L14099,B14098:B14099,B14104)","v":0.1},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14109)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":33265.82844000007},0,{"$f":"TREND(E14098:E14099,B14098:B14099,B14109)","v":1.5666666666666667},{"$f":"TREND(F14098:F14099,B14098:B14099,B14109)","v":1.6120000000000001},{"$f":"TREND(G14098:G14099,B14098:B14099,B14109)","v":1},{"$f":"TREND(H14098:H14099,B14098:B14099,B14109)","v":1},52116.464556000108,0,{"$f":"TREND(K14098:K14099,B14098:B14099,B14109)","v":0.16666666666666669},{"$f":"TREND(L14098:L14099,B14098:B14099,B14109)","v":0.1},947651.04717660195,0,947651.04717660195,450222.18600275664,null,52116.464556000108]
[null,2049,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14130)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":45821.750661818311},0,{"$f":"TREND(E14098:E14099,B14098:B14099,B14130)","v":1.5666666666666667},{"$f":"TREND(F14098:F14099,B14098:B14099,B14130)","v":1.6120000000000001},{"$f":"TREND(G14098:G14099,B14098:B14099,B14130)","v":1},{"$f":"TREND(H14098:H14099,B14098:B14099,B14130)","v":1},71787.409370182024,0,{"$f":"TREND(K14098:K14099,B14098:B14099,B14130)","v":0.16666666666666669},{"$f":"TREND(L14098:L14099,B14098:B14099,B14130)","v":0.1},1305334.3937144764,0,1305334.3937144764,149775.54041838157,null,71787.409370182024]
[null,2059,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14140)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},0,{"$f":"TREND(E14098:E14099,B14098:B14099,B14140)","v":1.5666666666666667},{"$f":"TREND(F14098:F14099,B14098:B14099,B14140)","v":1.6120000000000001},{"$f":"TREND(G14098:G14099,B14098:B14099,B14140)","v":1},{"$f":"TREND(H14098:H14099,B14098:B14099,B14140)","v":1},0,0,{"$f":"TREND(K14098:K14099,B14098:B14099,B14140)","v":0.16666666666666669},{"$f":"TREND(L14098:L14099,B14098:B14099,B14140)","v":0.1},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2031,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14174)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":24802.068545454647},0,{"$f":"TREND(E14160:E14161,B14160:B14161,B14174)","v":1.4968309859154929},{"$f":"TREND(F14160:F14161,B14160:B14161,B14174)","v":1.5643999999999998},{"$f":"TREND(G14160:G14161,B14160:B14161,B14174)","v":1},{"$f":"TREND(H14160:H14161,B14160:B14161,B14174)","v":1},37124.504713636517,0,{"$f":"TREND(K14160:K14161,B14160:B14161,B14174)","v":0.26936619718309862},{"$f":"TREND(L14160:L14161,B14160:B14161,B14174)","v":0.17},722705.60910227674,0,722705.60910227674,280277.69538979023,null,37124.504713636517]
[null,2045,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14188)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":30609.667163636419},0,{"$f":"TREND(E14160:E14161,B14160:B14161,B14188)","v":1.4968309859154929},{"$f":"TREND(F14160:F14161,B14160:B14161,B14188)","v":1.5643999999999998},{"$f":"TREND(G14160:G14161,B14160:B14161,B14188)","v":1},{"$f":"TREND(H14160:H14161,B14160:B14161,B14188)","v":1},45817.498279090993,0,{"$f":"TREND(K14160:K14161,B14160:B14161,B14188)","v":0.26936619718309862},{"$f":"TREND(L14160:L14161,B14160:B14161,B14188)","v":0.17},891932.78824188898,0,891932.78824188898,134148.66469069733,null,45817.498279090993]
[null,2052,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14195)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,{"$f":"TREND(E14160:E14161,B14160:B14161,B14195)","v":1.4968309859154929},{"$f":"TREND(F14160:F14161,B14160:B14161,B14195)","v":1.5643999999999998},{"$f":"TREND(G14160:G14161,B14160:B14161,B14195)","v":1},{"$f":"TREND(H14160:H14161,B14160:B14161,B14195)","v":1},0,0,{"$f":"TREND(K14160:K14161,B14160:B14161,B14195)","v":0.26936619718309862},{"$f":"TREND(L14160:L14161,B14160:B14161,B14195)","v":0.17},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14210)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,{"$f":"TREND(E14160:E14161,B14160:B14161,B14210)","v":1.4968309859154929},{"$f":"TREND(F14160:F14161,B14160:B14161,B14210)","v":1.5643999999999998},{"$f":"TREND(G14160:G14161,B14160:B14161,B14210)","v":1},{"$f":"TREND(H14160:H14161,B14160:B14161,B14210)","v":1},0,0,{"$f":"TREND(K14160:K14161,B14160:B14161,B14210)","v":0.26936619718309862},{"$f":"TREND(L14160:L14161,B14160:B14161,B14210)","v":0.17},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14229)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},{"$f":"MAX(TREND(D14222:D14223,B14222:B14223,B14229)*INDEX(matCost,ROW()-ROW($A14224),A14216),0)","v":0},{"$f":"TREND(E14222:E14223,B14222:B14223,B14229)","v":1.5562499999999999},{"$f":"TREND(F14222:F14223,B14222:B14223,B14229)","v":1.6052},{"$f":"TREND(G14222:G14223,B14222:B14223,B14229)","v":1},{"$f":"TREND(H14222:H14223,B14222:B14223,B14229)","v":1},0,0,{"$f":"TREND(K14222:K14223,B14222:B14223,B14229)","v":0.18198529411764705},{"$f":"TREND(L14222:L14223,B14222:B14223,B14229)","v":0.11},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14247)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":99022.955054545309},0,{"$f":"TREND(E14222:E14223,B14222:B14223,B14247)","v":1.5562499999999999},{"$f":"TREND(F14222:F14223,B14222:B14223,B14247)","v":1.6052},{"$f":"TREND(G14222:G14223,B14222:B14223,B14247)","v":1},{"$f":"TREND(H14222:H14223,B14222:B14223,B14247)","v":1},154104.47380363612,0,{"$f":"TREND(K14222:K14223,B14222:B14223,B14247)","v":0.18198529411764705},{"$f":"TREND(L14222:L14223,B14222:B14223,B14247)","v":0.11},2831641.3781135413,0,2831641.3781135413,521727.59495536098,null,154104.47380363612]
[null,2055,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14260)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},0,{"$f":"TREND(E14222:E14223,B14222:B14223,B14260)","v":1.5562499999999999},{"$f":"TREND(F14222:F14223,B14222:B14223,B14260)","v":1.6052},{"$f":"TREND(G14222:G14223,B14222:B14223,B14260)","v":1},{"$f":"TREND(H14222:H14223,B14222:B14223,B14260)","v":1},0,0,{"$f":"TREND(K14222:K14223,B14222:B14223,B14260)","v":0.18198529411764705},{"$f":"TREND(L14222:L14223,B14222:B14223,B14260)","v":0.11},0,0,0,0,null,0]
[]
[null,2024,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14291)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(D14284:D14285,B14284:B14285,B14291)*INDEX(matCost,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"TREND(E14284:E14285,B14284:B14285,B14291)","v":1.5459854014598542},{"$f":"TREND(F14284:F14285,B14284:B14285,B14291)","v":1.5983999999999998},{"$f":"TREND(G14284:G14285,B14284:B14285,B14291)","v":1},{"$f":"TREND(H14284:H14285,B14284:B14285,B14291)","v":1},0,0,{"$f":"TREND(K14284:K14285,B14284:B14285,B14291)","v":0.1970802919708029},{"$f":"TREND(L14284:L14285,B14284:B14285,B14291)","v":0.12},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14296)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,{"$f":"TREND(E14284:E14285,B14284:B14285,B14296)","v":1.5459854014598542},{"$f":"TREND(F14284:F14285,B14284:B14285,B14296)","v":1.5983999999999998},{"$f":"TREND(G14284:G14285,B14284:B14285,B14296)","v":1},{"$f":"TREND(H14284:H14285,B14284:B14285,B14296)","v":1},0,0,{"$f":"TREND(K14284:K14285,B14284:B14285,B14296)","v":0.1970802919708029},{"$f":"TREND(L14284:L14285,B14284:B14285,B14296)","v":0.12},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14315)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":61779.821000727592},0,{"$f":"TREND(E14284:E14285,B14284:B14285,B14315)","v":1.5459854014598542},{"$f":"TREND(F14284:F14285,B14284:B14285,B14315)","v":1.5983999999999998},{"$f":"TREND(G14284:G14285,B14284:B14285,B14315)","v":1},{"$f":"TREND(H14284:H14285,B14284:B14285,B14315)","v":1},95510.701371927775,0,{"$f":"TREND(K14284:K14285,B14284:B14285,B14315)","v":0.1970802919708029},{"$f":"TREND(L14284:L14285,B14284:B14285,B14315)","v":0.12},1773013.2534969836,0,1773013.2534969836,217678.1680268959,null,95510.701371927775]
[null,2063,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14330)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,{"$f":"TREND(E14284:E14285,B14284:B14285,B14330)","v":1.5459854014598542},{"$f":"TREND(F14284:F14285,B14284:B14285,B14330)","v":1.5983999999999998},{"$f":"TREND(G14284:G14285,B14284:B14285,B14330)","v":1},{"$f":"TREND(H14284:H14285,B14284:B14285,B14330)","v":1},0,0,{"$f":"TREND(K14284:K14285,B14284:B14285,B14330)","v":0.1970802919708029},{"$f":"TREND(L14284:L14285,B14284:B14285,B14330)","v":0.12},0,0,0,0,null,0]
[null,{"$f":"B14349+1","v":2021},{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14350)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},{"$f":"MAX(TREND(D14346:D14347,B14346:B14347,B14350)*INDEX(matCost,ROW()-ROW($A14348),A14340),0)","v":42087.68545454531},{"$f":"TREND(E14346:E14347,B14346:B14347,B14350)","v":1.4781249999999999},{"$f":"TREND(F14346:F14347,B14346:B14347,B14350)","v":1.5508},{"$f":"TREND(G14346:G14347,B14346:B14347,B14350)","v":1},{"$f":"TREND(H14346:H14347,B14346:B14347,B14350)","v":1},{"$f":"C14350*E14350/G14350","v":0},{"$f":"D14350*F14350/H14350","v":65269.582602908864},{"$f":"TREND(K14346:K14347,B14346:B14347,B14350)","v":0.296875},{"$f":"TREND(L14346:L14347,B14346:B14347,B14350)","v":0.19},-1205855.5385887413,0,{"$f":"SUM(M14350:N14350)","v":-1205855.5385887413},-919941.4168103406,null,-65269.582602908864]
[null,2036,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14365)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":57031.154967272654},0,{"$f":"TREND(E14346:E14347,B14346:B14347,B14365)","v":1.4781249999999999},{"$f":"TREND(F14346:F14347,B14346:B14347,B14365)","v":1.5508},{"$f":"TREND(G14346:G14347,B14346:B14347,B14365)","v":1},{"$f":"TREND(H14346:H14347,B14346:B14347,B14365)","v":1},84299.175935999883,0,{"$f":"TREND(K14346:K14347,B14346:B14347,B14365)","v":0.296875},{"$f":"TREND(L14346:L14347,B14346:B14347,B14365)","v":0.19},1670045.7057695978,0,1670045.7057695978,461781.55415426241,null,84299.175935999883]
[null,2037,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14366)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":57600.897722181864},0,{"$f":"TREND(E14346:E14347,B14346:B14347,B14366)","v":1.4781249999999999},{"$f":"TREND(F14346:F14347,B14346:B14347,B14366)","v":1.5508},{"$f":"TREND(G14346:G14347,B14346:B14347,B14366)","v":1},{"$f":"TREND(H14346:H14347,B14346:B14347,B14366)","v":1},85141.326945600056,0,{"$f":"TREND(K14346:K14347,B14346:B14347,B14366)","v":0.296875},{"$f":"TREND(L14346:L14347,B14346:B14347,B14366)","v":0.19},1686729.5067863488,0,1686729.5067863488,435882.9571604568,null,85141.326945600056]
[null,2056,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14385)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},0,{"$f":"TREND(E14346:E14347,B14346:B14347,B14385)","v":1.4781249999999999},{"$f":"TREND(F14346:F14347,B14346:B14347,B14385)","v":1.5508},{"$f":"TREND(G14346:G14347,B14346:B14347,B14385)","v":1},{"$f":"TREND(H14346:H14347,B14346:B14347,B14385)","v":1},0,0,{"$f":"TREND(K14346:K14347,B14346:B14347,B14385)","v":0.296875},{"$f":"TREND(L14346:L14347,B14346:B14347,B14385)","v":0.19},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A14402,3)*AnnualFactor","v":19014.729949090874},{"$f":"INDEX(ModelData1B,A14402,3)*AnnualFactor","v":18283.394181818141},{"$f":"INDEX(ModelData1NB,A14402,5)","v":1.6211538461538459},{"$f":"INDEX(ModelData1B,A14402,5)","v":1.6459999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A14402,1)),INDEX(ModelData1NB,A14402,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A14402,1)),INDEX(ModelData1B,A14402,1)*AnnualFactor,1)","v":1},{"$f":"C14408*E14408/G14408","v":30825.802590545394},{"$f":"D14408*F14408/H14408","v":30094.466823272658},{"$f":"INDEX(ModelData1NB,A14402,6)","v":8.653846153846155E-2},{"$f":"INDEX(ModelData1B,A14402,6)","v":0.05},{"$f":"(I14408*(K14408*ValTimeTruck+(1-K14408)*ValTimeAuto)-J14408*(L14408*ValTimeTruck+(1-L14408)*ValTimeAuto))*MIN(G14408,H14408)*(1+TTUprater)^($B14408-YearCurrent)","v":26310.683236972196},{"$f":"IF(AND(H14408>G14408,Induced=\"Y\"),(I14408*(K14408*ValTimeTruck+(1-K14408)*ValTimeAuto)-J14408*(L14408*ValTimeTruck+(1-L14408)*ValTimeAuto))*(H14408-G14408)*0.5,0)*(1+TTUprater)^($B14408-YearCurrent)","v":0},{"$f":"SUM(M14408:N14408)","v":26310.683236972196},{"$f":"O14408/(1+DiscRate)^(B14408-YearCurrent)","v":21477.35486588813},null,{"$f":"(I14408-J14408)*MIN(G14408,H14408)","v":731.33576727273612}]
[null,2029,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14420)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":22183.316716363654},0,{"$f":"TREND(E14408:E14409,B14408:B14409,B14420)","v":1.6211538461538459},{"$f":"TREND(F14408:F14409,B14408:B14409,B14420)","v":1.6459999999999999},{"$f":"TREND(G14408:G14409,B14408:B14409,B14420)","v":1},{"$f":"TREND(H14408:H14409,B14408:B14409,B14420)","v":1},35962.569215181844,0,{"$f":"TREND(K14408:K14409,B14408:B14409,B14420)","v":8.653846153846155E-2},{"$f":"TREND(L14408:L14409,B14408:B14409,B14420)","v":0.05},617899.18202508125,0,617899.18202508125,274354.62642420403,null,35962.569215181844]
[null,2044,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14435)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":27464.294661818189},0,{"$f":"TREND(E14408:E14409,B14408:B14409,B14435)","v":1.6211538461538459},{"$f":"TREND(F14408:F14409,B14408:B14409,B14435)","v":1.6459999999999999},{"$f":"TREND(G14408:G14409,B14408:B14409,B14435)","v":1},{"$f":"TREND(H14408:H14409,B14408:B14409,B14435)","v":1},44523.846922909099,0,{"$f":"TREND(K14408:K14409,B14408:B14409,B14435)","v":8.653846153846155E-2},{"$f":"TREND(L14408:L14409,B14408:B14409,B14435)","v":0.05},764996.75063986809,0,764996.75063986809,123111.20806409423,null,44523.846922909099]
[null,2059,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14450)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,{"$f":"TREND(E14408:E14409,B14408:B14409,B14450)","v":1.6211538461538459},{"$f":"TREND(F14408:F14409,B14408:B14409,B14450)","v":1.6459999999999999},{"$f":"TREND(G14408:G14409,B14408:B14409,B14450)","v":1},{"$f":"TREND(H14408:H14409,B14408:B14409,B14450)","v":1},0,0,{"$f":"TREND(K14408:K14409,B14408:B14409,B14450)","v":8.653846153846155E-2},{"$f":"TREND(L14408:L14409,B14408:B14409,B14450)","v":0.05},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14452)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,{"$f":"TREND(E14408:E14409,B14408:B14409,B14452)","v":1.6211538461538459},{"$f":"TREND(F14408:F14409,B14408:B14409,B14452)","v":1.6459999999999999},{"$f":"TREND(G14408:G14409,B14408:B14409,B14452)","v":1},{"$f":"TREND(H14408:H14409,B14408:B14409,B14452)","v":1},0,0,{"$f":"TREND(K14408:K14409,B14408:B14409,B14452)","v":8.653846153846155E-2},{"$f":"TREND(L14408:L14409,B14408:B14409,B14452)","v":0.05},0,0,0,0,null,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A14464,3)*AnnualFactor","v":106270.50633309117},{"$f":"INDEX(ModelData20B,A14464,3)*AnnualFactor","v":82508.15709090927},{"$f":"INDEX(ModelData20NB,A14464,5)","v":1.337888198757764},{"$f":"INDEX(ModelData20B,A14464,5)","v":1.4352},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A14464,1)),INDEX(ModelData20NB,A14464,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A14464,1)),INDEX(ModelData20B,A14464,1)*AnnualFactor,1)","v":1},{"$f":"C14471*E14471/G14471","v":142178.05629905488},{"$f":"D14471*F14471/H14471","v":118415.70705687298},{"$f":"INDEX(ModelData20NB,A14464,6)","v":0.50310559006211175},{"$f":"INDEX(ModelData20B,A14464,6)","v":0.36},{"$f":"(I14471*(K14471*ValTimeTruck+(1-K14471)*ValTimeAuto)-J14471*(L14471*ValTimeTruck+(1-L14471)*ValTimeAuto))*MIN(G14471,H14471)*(1+TTUprater)^($B14471-YearCurrent)","v":743835.32739595184},{"$f":"IF(AND(H14471>G14471,Induced=\"Y\"),(I14471*(K14471*ValTimeTruck+(1-K14471)*ValTimeAuto)-J14471*(L14471*ValTimeTruck+(1-L14471)*ValTimeAuto))*(H14471-G14471)*0.5,0)*(1+TTUprater)^($B14471-YearCurrent)","v":0},{"$f":"SUM(M14471:N14471)","v":743835.32739595184},{"$f":"O14471/(1+DiscRate)^(B14471-YearCurrent)","v":156909.74403624152},null,{"$f":"(I14471-J14471)*MIN(G14471,H14471)","v":23762.349242181896}]
[null,2033,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14486)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":90177.012313818559},0,{"$f":"TREND(E14470:E14471,B14470:B14471,B14486)","v":1.337888198757764},{"$f":"TREND(F14470:F14471,B14470:B14471,B14486)","v":1.4352},{"$f":"TREND(G14470:G14471,B14470:B14471,B14486)","v":1},{"$f":"TREND(H14470:H14471,B14470:B14471,B14486)","v":1},120646.76057389141,0,{"$f":"TREND(K14470:K14471,B14470:B14471,B14486)","v":0.50310559006211175},{"$f":"TREND(L14470:L14471,B14470:B14471,B14486)","v":0.36},2701138.5910847764,0,2701138.5910847764,914969.09424397082,null,120646.76057389141]
[null,2043,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14496)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":113167.71805563662},0,{"$f":"TREND(E14470:E14471,B14470:B14471,B14496)","v":1.337888198757764},{"$f":"TREND(F14470:F14471,B14470:B14471,B14496)","v":1.4352},{"$f":"TREND(G14470:G14471,B14470:B14471,B14496)","v":1},{"$f":"TREND(H14470:H14471,B14470:B14471,B14496)","v":1},151405.75446698218,0,{"$f":"TREND(K14470:K14471,B14470:B14471,B14496)","v":0.50310559006211175},{"$f":"TREND(L14470:L14471,B14470:B14471,B14496)","v":0.36},3389796.1649172921,0,3389796.1649172921,583707.62182621786,null,151405.75446698218]
[null,2068,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14521)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},0,{"$f":"TREND(E14470:E14471,B14470:B14471,B14521)","v":1.337888198757764},{"$f":"TREND(F14470:F14471,B14470:B14471,B14521)","v":1.4352},{"$f":"TREND(G14470:G14471,B14470:B14471,B14521)","v":1},{"$f":"TREND(H14470:H14471,B14470:B14471,B14521)","v":1},0,0,{"$f":"TREND(K14470:K14471,B14470:B14471,B14521)","v":0.50310559006211175},{"$f":"TREND(L14470:L14471,B14470:B14471,B14521)","v":0.36},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A14525)+1","v":235},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A14526,1)),\"Not Used\",INDEX(ModelGroup,A14526,1))","v":"2I3226"}]
[null,2026,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14541)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},{"$f":"MAX(TREND(D14532:D14533,B14532:B14533,B14541)*INDEX(matCost,ROW()-ROW($A14534),A14526),0)","v":0},{"$f":"TREND(E14532:E14533,B14532:B14533,B14541)","v":1.337888198757764},{"$f":"TREND(F14532:F14533,B14532:B14533,B14541)","v":1.4352},{"$f":"TREND(G14532:G14533,B14532:B14533,B14541)","v":1},{"$f":"TREND(H14532:H14533,B14532:B14533,B14541)","v":1},0,0,{"$f":"TREND(K14532:K14533,B14532:B14533,B14541)","v":0.50310559006211175},{"$f":"TREND(L14532:L14533,B14532:B14533,B14541)","v":0.36},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14554)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":103971.43575891014},0,{"$f":"TREND(E14532:E14533,B14532:B14533,B14554)","v":1.337888198757764},{"$f":"TREND(F14532:F14533,B14532:B14533,B14554)","v":1.4352},{"$f":"TREND(G14532:G14533,B14532:B14533,B14554)","v":1},{"$f":"TREND(H14532:H14533,B14532:B14533,B14554)","v":1},139102.15690974687,0,{"$f":"TREND(K14532:K14533,B14532:B14533,B14554)","v":0.50310559006211175},{"$f":"TREND(L14532:L14533,B14532:B14533,B14554)","v":0.36},3114333.1353843082,0,3114333.1353843082,702945.98941060528,null,139102.15690974687]
[null,2061,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14576)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},0,{"$f":"TREND(E14532:E14533,B14532:B14533,B14576)","v":1.337888198757764},{"$f":"TREND(F14532:F14533,B14532:B14533,B14576)","v":1.4352},{"$f":"TREND(G14532:G14533,B14532:B14533,B14576)","v":1},{"$f":"TREND(H14532:H14533,B14532:B14533,B14576)","v":1},0,0,{"$f":"TREND(K14532:K14533,B14532:B14533,B14576)","v":0.50310559006211175},{"$f":"TREND(L14532:L14533,B14532:B14533,B14576)","v":0.36},0,0,0,0,null,0]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[]
[null,2036,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14613)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"TREND(E14594:E14595,B14594:B14595,B14613)","v":1},{"$f":"TREND(F14594:F14595,B14594:B14595,B14613)","v":1.6459999999999999},{"$f":"TREND(G14594:G14595,B14594:B14595,B14613)","v":1},{"$f":"TREND(H14594:H14595,B14594:B14595,B14613)","v":1},0,0,{"$f":"TREND(K14594:K14595,B14594:B14595,B14613)","v":1},{"$f":"TREND(L14594:L14595,B14594:B14595,B14613)","v":0.05},0,0,0,0,null,0]
[null,2050,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14627)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":1998.8873272727142},0,{"$f":"TREND(E14594:E14595,B14594:B14595,B14627)","v":1},{"$f":"TREND(F14594:F14595,B14594:B14595,B14627)","v":1.6459999999999999},{"$f":"TREND(G14594:G14595,B14594:B14595,B14627)","v":1},{"$f":"TREND(H14594:H14595,B14594:B14595,B14627)","v":1},1998.8873272727142,0,{"$f":"TREND(K14594:K14595,B14594:B14595,B14627)","v":1},{"$f":"TREND(L14594:L14595,B14594:B14595,B14627)","v":0.05},57168.177559999625,0,57168.177559999625,6130.4123031100644,null,1998.8873272727142]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P14597:P14645)","v":-144954.71906626449},null,{"$f":"SUM(R14597:R14645)","v":-5396.995783636241}]
[null,{"$f":"B14660+1","v":2022},{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14661)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},{"$f":"MAX(TREND(D14656:D14657,B14656:B14657,B14661)*INDEX(matCost,ROW()-ROW($A14658),A14650),0)","v":0},{"$f":"TREND(E14656:E14657,B14656:B14657,B14661)","v":1},{"$f":"TREND(F14656:F14657,B14656:B14657,B14661)","v":1.6459999999999999},{"$f":"TREND(G14656:G14657,B14656:B14657,B14661)","v":1},{"$f":"TREND(H14656:H14657,B14656:B14657,B14661)","v":1},0,0,{"$f":"TREND(K14656:K14657,B14656:B14657,B14661)","v":1},{"$f":"TREND(L14656:L14657,B14656:B14657,B14661)","v":0.05},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14671)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"TREND(E14656:E14657,B14656:B14657,B14671)","v":1},{"$f":"TREND(F14656:F14657,B14656:B14657,B14671)","v":1.6459999999999999},{"$f":"TREND(G14656:G14657,B14656:B14657,B14671)","v":1},{"$f":"TREND(H14656:H14657,B14656:B14657,B14671)","v":1},0,0,{"$f":"TREND(K14656:K14657,B14656:B14657,B14671)","v":1},{"$f":"TREND(L14656:L14657,B14656:B14657,B14671)","v":0.05},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14682)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"TREND(E14656:E14657,B14656:B14657,B14682)","v":1},{"$f":"TREND(F14656:F14657,B14656:B14657,B14682)","v":1.6459999999999999},{"$f":"TREND(G14656:G14657,B14656:B14657,B14682)","v":1},{"$f":"TREND(H14656:H14657,B14656:B14657,B14682)","v":1},0,0,{"$f":"TREND(K14656:K14657,B14656:B14657,B14682)","v":1},{"$f":"TREND(L14656:L14657,B14656:B14657,B14682)","v":0.05},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14697)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"TREND(E14656:E14657,B14656:B14657,B14697)","v":1},{"$f":"TREND(F14656:F14657,B14656:B14657,B14697)","v":1.6459999999999999},{"$f":"TREND(G14656:G14657,B14656:B14657,B14697)","v":1},{"$f":"TREND(H14656:H14657,B14656:B14657,B14697)","v":1},0,0,{"$f":"TREND(K14656:K14657,B14656:B14657,B14697)","v":1},{"$f":"TREND(L14656:L14657,B14656:B14657,B14697)","v":0.05},0,0,0,0,null,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,2029,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14730)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":20145.026390923653},0,{"$f":"TREND(E14718:E14719,B14718:B14719,B14730)","v":1.5562499999999999},{"$f":"TREND(F14718:F14719,B14718:B14719,B14730)","v":1.6052},{"$f":"TREND(G14718:G14719,B14718:B14719,B14730)","v":1},{"$f":"TREND(H14718:H14719,B14718:B14719,B14730)","v":1},31350.697320874933,0,{"$f":"TREND(K14718:K14719,B14718:B14719,B14730)","v":0.18198529411764705},{"$f":"TREND(L14718:L14719,B14718:B14719,B14730)","v":0.11},576063.30027524591,0,576063.30027524591,255778.99460189595,null,31350.697320874933]
[null,2046,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14747)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":27070.289866472711},0,{"$f":"TREND(E14718:E14719,B14718:B14719,B14747)","v":1.5562499999999999},{"$f":"TREND(F14718:F14719,B14718:B14719,B14747)","v":1.6052},{"$f":"TREND(G14718:G14719,B14718:B14719,B14747)","v":1},{"$f":"TREND(H14718:H14719,B14718:B14719,B14747)","v":1},42128.138604698157,0,{"$f":"TREND(K14718:K14719,B14718:B14719,B14747)","v":0.18198529411764705},{"$f":"TREND(L14718:L14719,B14718:B14719,B14747)","v":0.11},774096.80271820282,0,774096.80271820282,108809.22594769283,null,42128.138604698157]
[null,2051,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14752)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":0},0,{"$f":"TREND(E14718:E14719,B14718:B14719,B14752)","v":1.5562499999999999},{"$f":"TREND(F14718:F14719,B14718:B14719,B14752)","v":1.6052},{"$f":"TREND(G14718:G14719,B14718:B14719,B14752)","v":1},{"$f":"TREND(H14718:H14719,B14718:B14719,B14752)","v":1},0,0,{"$f":"TREND(K14718:K14719,B14718:B14719,B14752)","v":0.18198529411764705},{"$f":"TREND(L14718:L14719,B14718:B14719,B14752)","v":0.11},0,0,0,0,null,0]
[{"$f":"MAX($A$1:A14773)+1","v":239},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A14774,1)),\"Not Used\",INDEX(ModelGroup,A14774,1))","v":"4I3297"}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14783)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},{"$f":"MAX(TREND(D14780:D14781,B14780:B14781,B14783)*INDEX(matCost,ROW()-ROW($A14782),A14774),0)","v":0},{"$f":"TREND(E14780:E14781,B14780:B14781,B14783)","v":1.6099236641221373},{"$f":"TREND(F14780:F14781,B14780:B14781,B14783)","v":1.6392},{"$f":"TREND(G14780:G14781,B14780:B14781,B14783)","v":1},{"$f":"TREND(H14780:H14781,B14780:B14781,B14783)","v":1},{"$f":"C14783*E14783/G14783","v":0},{"$f":"D14783*F14783/H14783","v":0},{"$f":"TREND(K14780:K14781,B14780:B14781,B14783)","v":0.10305343511450381},{"$f":"TREND(L14780:L14781,B14780:B14781,B14783)","v":0.06},{"$f":"(I14783*(K14783*ValTimeTruck+(1-K14783)*ValTimeAuto)-J14783*(L14783*ValTimeTruck+(1-L14783)*ValTimeAuto))*MIN(G14783,H14783)*(1+TTUprater)^($B14783-YearCurrent)","v":0},{"$f":"IF(AND(H14783>G14783,Induced=\"Y\"),(I14783*(K14783*ValTimeTruck+(1-K14783)*ValTimeAuto)-J14783*(L14783*ValTimeTruck+(1-L14783)*ValTimeAuto))*(H14783-G14783)*0.5,0)*(1+TTUprater)^($B14783-YearCurrent)","v":0},{"$f":"SUM(M14783:N14783)","v":0},{"$f":"O14783/(1+DiscRate)^(B14783-YearCurrent)","v":0},null,{"$f":"(I14783-J14783)*MIN(G14783,H14783)","v":0}]
[null,2039,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14802)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":444046.59979527444},0,{"$f":"TREND(E14780:E14781,B14780:B14781,B14802)","v":1.6099236641221373},{"$f":"TREND(F14780:F14781,B14780:B14781,B14802)","v":1.6392},{"$f":"TREND(G14780:G14781,B14780:B14781,B14802)","v":1},{"$f":"TREND(H14780:H14781,B14780:B14781,B14802)","v":1},714881.12898338446,0,{"$f":"TREND(K14780:K14781,B14780:B14781,B14802)","v":0.10305343511450381},{"$f":"TREND(L14780:L14781,B14780:B14781,B14802)","v":0.06},12430473.127135895,0,12430473.127135895,2805721.434203031,null,714881.12898338446]
[null,2054,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14817)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},0,{"$f":"TREND(E14780:E14781,B14780:B14781,B14817)","v":1.6099236641221373},{"$f":"TREND(F14780:F14781,B14780:B14781,B14817)","v":1.6392},{"$f":"TREND(G14780:G14781,B14780:B14781,B14817)","v":1},{"$f":"TREND(H14780:H14781,B14780:B14781,B14817)","v":1},0,0,{"$f":"TREND(K14780:K14781,B14780:B14781,B14817)","v":0.10305343511450381},{"$f":"TREND(L14780:L14781,B14780:B14781,B14817)","v":0.06},0,0,0,0,null,0]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,2028,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14853)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":6420.4930800000438},0,{"$f":"TREND(E14842:E14843,B14842:B14843,B14853)","v":1},{"$f":"TREND(F14842:F14843,B14842:B14843,B14853)","v":1.6052},{"$f":"TREND(G14842:G14843,B14842:B14843,B14853)","v":1},{"$f":"TREND(H14842:H14843,B14842:B14843,B14853)","v":1},6420.4930800000438,0,{"$f":"TREND(K14842:K14843,B14842:B14843,B14853)","v":1},{"$f":"TREND(L14842:L14843,B14842:B14843,B14853)","v":0.11},183626.10208800127,0,183626.10208800127,87239.438330740988,null,6420.4930800000438]
[null,2047,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14872)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":9109.0954900000361},0,{"$f":"TREND(E14842:E14843,B14842:B14843,B14872)","v":1},{"$f":"TREND(F14842:F14843,B14842:B14843,B14872)","v":1.6052},{"$f":"TREND(G14842:G14843,B14842:B14843,B14872)","v":1},{"$f":"TREND(H14842:H14843,B14842:B14843,B14872)","v":1},9109.0954900000361,0,{"$f":"TREND(K14842:K14843,B14842:B14843,B14872)","v":1},{"$f":"TREND(L14842:L14843,B14842:B14843,B14872)","v":0.11},260520.13101400103,0,260520.13101400103,34223.778572045361,null,9109.0954900000361]
[null,2066,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14891)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},0,{"$f":"TREND(E14842:E14843,B14842:B14843,B14891)","v":1},{"$f":"TREND(F14842:F14843,B14842:B14843,B14891)","v":1.6052},{"$f":"TREND(G14842:G14843,B14842:B14843,B14891)","v":1},{"$f":"TREND(H14842:H14843,B14842:B14843,B14891)","v":1},0,0,{"$f":"TREND(K14842:K14843,B14842:B14843,B14891)","v":1},{"$f":"TREND(L14842:L14843,B14842:B14843,B14891)","v":0.11},0,0,0,0,null,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14907)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(D14904:D14905,B14904:B14905,B14907)*INDEX(matCost,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"TREND(E14904:E14905,B14904:B14905,B14907)","v":1.6211538461538459},{"$f":"TREND(F14904:F14905,B14904:B14905,B14907)","v":1.6459999999999999},{"$f":"TREND(G14904:G14905,B14904:B14905,B14907)","v":1},{"$f":"TREND(H14904:H14905,B14904:B14905,B14907)","v":1},{"$f":"C14907*E14907/G14907","v":0},{"$f":"D14907*F14907/H14907","v":0},{"$f":"TREND(K14904:K14905,B14904:B14905,B14907)","v":8.653846153846155E-2},{"$f":"TREND(L14904:L14905,B14904:B14905,B14907)","v":0.05},{"$f":"(I14907*(K14907*ValTimeTruck+(1-K14907)*ValTimeAuto)-J14907*(L14907*ValTimeTruck+(1-L14907)*ValTimeAuto))*MIN(G14907,H14907)*(1+TTUprater)^($B14907-YearCurrent)","v":0},{"$f":"IF(AND(H14907>G14907,Induced=\"Y\"),(I14907*(K14907*ValTimeTruck+(1-K14907)*ValTimeAuto)-J14907*(L14907*ValTimeTruck+(1-L14907)*ValTimeAuto))*(H14907-G14907)*0.5,0)*(1+TTUprater)^($B14907-YearCurrent)","v":0},{"$f":"SUM(M14907:N14907)","v":0},{"$f":"O14907/(1+DiscRate)^(B14907-YearCurrent)","v":0},null,{"$f":"(I14907-J14907)*MIN(G14907,H14907)","v":0}]
[null,{"$f":"B14907+1","v":2021},{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14908)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(D14904:D14905,B14904:B14905,B14908)*INDEX(matCost,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"TREND(E14904:E14905,B14904:B14905,B14908)","v":1.6211538461538459},{"$f":"TREND(F14904:F14905,B14904:B14905,B14908)","v":1.6459999999999999},{"$f":"TREND(G14904:G14905,B14904:B14905,B14908)","v":1},{"$f":"TREND(H14904:H14905,B14904:B14905,B14908)","v":1},{"$f":"C14908*E14908/G14908","v":0},{"$f":"D14908*F14908/H14908","v":0},{"$f":"TREND(K14904:K14905,B14904:B14905,B14908)","v":8.653846153846155E-2},{"$f":"TREND(L14904:L14905,B14904:B14905,B14908)","v":0.05},0,0,{"$f":"SUM(M14908:N14908)","v":0},0,null,0]
[null,2036,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14923)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,{"$f":"TREND(E14904:E14905,B14904:B14905,B14923)","v":1.6211538461538459},{"$f":"TREND(F14904:F14905,B14904:B14905,B14923)","v":1.6459999999999999},{"$f":"TREND(G14904:G14905,B14904:B14905,B14923)","v":1},{"$f":"TREND(H14904:H14905,B14904:B14905,B14923)","v":1},0,0,{"$f":"TREND(K14904:K14905,B14904:B14905,B14923)","v":8.653846153846155E-2},{"$f":"TREND(L14904:L14905,B14904:B14905,B14923)","v":0.05},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14950)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,{"$f":"TREND(E14904:E14905,B14904:B14905,B14950)","v":1.6211538461538459},{"$f":"TREND(F14904:F14905,B14904:B14905,B14950)","v":1.6459999999999999},{"$f":"TREND(G14904:G14905,B14904:B14905,B14950)","v":1},{"$f":"TREND(H14904:H14905,B14904:B14905,B14950)","v":1},0,0,{"$f":"TREND(K14904:K14905,B14904:B14905,B14950)","v":8.653846153846155E-2},{"$f":"TREND(L14904:L14905,B14904:B14905,B14950)","v":0.05},0,0,0,0,null,0]
[]
[null,2024,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14973)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},{"$f":"MAX(TREND(D14966:D14967,B14966:B14967,B14973)*INDEX(matCost,ROW()-ROW($A14968),A14960),0)","v":0},{"$f":"TREND(E14966:E14967,B14966:B14967,B14973)","v":1.5988636363636364},{"$f":"TREND(F14966:F14967,B14966:B14967,B14973)","v":1.6323999999999999},{"$f":"TREND(G14966:G14967,B14966:B14967,B14973)","v":1},{"$f":"TREND(H14966:H14967,B14966:B14967,B14973)","v":1},0,0,{"$f":"TREND(K14966:K14967,B14966:B14967,B14973)","v":0.11931818181818184},{"$f":"TREND(L14966:L14967,B14966:B14967,B14973)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14992)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":115970.89286400005},0,{"$f":"TREND(E14966:E14967,B14966:B14967,B14992)","v":1.5988636363636364},{"$f":"TREND(F14966:F14967,B14966:B14967,B14992)","v":1.6323999999999999},{"$f":"TREND(G14966:G14967,B14966:B14967,B14992)","v":1},{"$f":"TREND(H14966:H14967,B14966:B14967,B14992)","v":1},185421.64347687282,0,{"$f":"TREND(K14966:K14967,B14966:B14967,B14992)","v":0.11931818181818184},{"$f":"TREND(L14966:L14967,B14966:B14967,B14992)","v":7.0000000000000007E-2},3261840.627095148,0,3261840.627095148,561674.25490738999,null,185421.64347687282]
[null,2044,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14993)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":117349.11417600047},0,{"$f":"TREND(E14966:E14967,B14966:B14967,B14993)","v":1.5988636363636364},{"$f":"TREND(F14966:F14967,B14966:B14967,B14993)","v":1.6323999999999999},{"$f":"TREND(G14966:G14967,B14966:B14967,B14993)","v":1},{"$f":"TREND(H14966:H14967,B14966:B14967,B14993)","v":1},187625.23141549167,0,{"$f":"TREND(K14966:K14967,B14966:B14967,B14993)","v":0.11931818181818184},{"$f":"TREND(L14966:L14967,B14966:B14967,B14993)","v":7.0000000000000007E-2},3300604.9942358173,0,3300604.9942358173,531167.57403593813,null,187625.23141549167]
[null,2064,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B15013)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"TREND(E14966:E14967,B14966:B14967,B15013)","v":1.5988636363636364},{"$f":"TREND(F14966:F14967,B14966:B14967,B15013)","v":1.6323999999999999},{"$f":"TREND(G14966:G14967,B14966:B14967,B15013)","v":1},{"$f":"TREND(H14966:H14967,B14966:B14967,B15013)","v":1},0,0,{"$f":"TREND(K14966:K14967,B14966:B14967,B15013)","v":0.11931818181818184},{"$f":"TREND(L14966:L14967,B14966:B14967,B15013)","v":7.0000000000000007E-2},0,0,0,0,null,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15022,3)*AnnualFactor","v":9248.9715199999791},{"$f":"INDEX(ModelData1B,A15022,3)*AnnualFactor","v":28027.186424242358},{"$f":"INDEX(ModelData1NB,A15022,5)","v":1},{"$f":"INDEX(ModelData1B,A15022,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A15022,1)),INDEX(ModelData1NB,A15022,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A15022,1)),INDEX(ModelData1B,A15022,1)*AnnualFactor,1)","v":1},{"$f":"C15028*E15028/G15028","v":9248.9715199999791},{"$f":"D15028*F15028/H15028","v":44989.239648193834},{"$f":"INDEX(ModelData1NB,A15022,6)","v":1},{"$f":"INDEX(ModelData1B,A15022,6)","v":0.11},{"$f":"(I15028*(K15028*ValTimeTruck+(1-K15028)*ValTimeAuto)-J15028*(L15028*ValTimeTruck+(1-L15028)*ValTimeAuto))*MIN(G15028,H15028)*(1+TTUprater)^($B15028-YearCurrent)","v":-521666.37738018791},{"$f":"IF(AND(H15028>G15028,Induced=\"Y\"),(I15028*(K15028*ValTimeTruck+(1-K15028)*ValTimeAuto)-J15028*(L15028*ValTimeTruck+(1-L15028)*ValTimeAuto))*(H15028-G15028)*0.5,0)*(1+TTUprater)^($B15028-YearCurrent)","v":0},{"$f":"SUM(M15028:N15028)","v":-521666.37738018791},{"$f":"O15028/(1+DiscRate)^(B15028-YearCurrent)","v":-425835.15630078933},null,{"$f":"(I15028-J15028)*MIN(G15028,H15028)","v":-35740.268128193857}]
[null,2026,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15037)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15037)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"TREND(E15028:E15029,B15028:B15029,B15037)","v":1},{"$f":"TREND(F15028:F15029,B15028:B15029,B15037)","v":1.6052},{"$f":"TREND(G15028:G15029,B15028:B15029,B15037)","v":1},{"$f":"TREND(H15028:H15029,B15028:B15029,B15037)","v":1},0,0,{"$f":"TREND(K15028:K15029,B15028:B15029,B15037)","v":1},{"$f":"TREND(L15028:L15029,B15028:B15029,B15037)","v":0.11},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15063)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"TREND(E15028:E15029,B15028:B15029,B15063)","v":1},{"$f":"TREND(F15028:F15029,B15028:B15029,B15063)","v":1.6052},{"$f":"TREND(G15028:G15029,B15028:B15029,B15063)","v":1},{"$f":"TREND(H15028:H15029,B15028:B15029,B15063)","v":1},0,0,{"$f":"TREND(K15028:K15029,B15028:B15029,B15063)","v":1},{"$f":"TREND(L15028:L15029,B15028:B15029,B15063)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15078)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"TREND(E15028:E15029,B15028:B15029,B15078)","v":1},{"$f":"TREND(F15028:F15029,B15028:B15029,B15078)","v":1.6052},{"$f":"TREND(G15028:G15029,B15028:B15029,B15078)","v":1},{"$f":"TREND(H15028:H15029,B15028:B15029,B15078)","v":1},0,0,{"$f":"TREND(K15028:K15029,B15028:B15029,B15078)","v":1},{"$f":"TREND(L15028:L15029,B15028:B15029,B15078)","v":0.11},0,0,0,0,null,0]
[]
[null,2023,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15096)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15096)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"TREND(E15090:E15091,B15090:B15091,B15096)","v":1},{"$f":"TREND(F15090:F15091,B15090:B15091,B15096)","v":1.5916000000000001},{"$f":"TREND(G15090:G15091,B15090:B15091,B15096)","v":1},{"$f":"TREND(H15090:H15091,B15090:B15091,B15096)","v":1},0,0,{"$f":"TREND(K15090:K15091,B15090:B15091,B15096)","v":1},{"$f":"TREND(L15090:L15091,B15090:B15091,B15096)","v":0.13},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15114)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"TREND(E15090:E15091,B15090:B15091,B15114)","v":1},{"$f":"TREND(F15090:F15091,B15090:B15091,B15114)","v":1.5916000000000001},{"$f":"TREND(G15090:G15091,B15090:B15091,B15114)","v":1},{"$f":"TREND(H15090:H15091,B15090:B15091,B15114)","v":1},0,0,{"$f":"TREND(K15090:K15091,B15090:B15091,B15114)","v":1},{"$f":"TREND(L15090:L15091,B15090:B15091,B15114)","v":0.13},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15133)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"TREND(E15090:E15091,B15090:B15091,B15133)","v":1},{"$f":"TREND(F15090:F15091,B15090:B15091,B15133)","v":1.5916000000000001},{"$f":"TREND(G15090:G15091,B15090:B15091,B15133)","v":1},{"$f":"TREND(H15090:H15091,B15090:B15091,B15133)","v":1},0,0,{"$f":"TREND(K15090:K15091,B15090:B15091,B15133)","v":1},{"$f":"TREND(L15090:L15091,B15090:B15091,B15133)","v":0.13},0,0,0,0,null,0]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[]
[null,2034,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15169)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"TREND(E15152:E15153,B15152:B15153,B15169)","v":1},{"$f":"TREND(F15152:F15153,B15152:B15153,B15169)","v":1.5983999999999998},{"$f":"TREND(G15152:G15153,B15152:B15153,B15169)","v":1},{"$f":"TREND(H15152:H15153,B15152:B15153,B15169)","v":1},0,0,{"$f":"TREND(K15152:K15153,B15152:B15153,B15169)","v":1},{"$f":"TREND(L15152:L15153,B15152:B15153,B15169)","v":0.11999999999999998},0,0,0,0,null,0]
[null,2049,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15184)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":152032.02663272806},0,{"$f":"TREND(E15152:E15153,B15152:B15153,B15184)","v":1},{"$f":"TREND(F15152:F15153,B15152:B15153,B15184)","v":1.5983999999999998},{"$f":"TREND(G15152:G15153,B15152:B15153,B15184)","v":1},{"$f":"TREND(H15152:H15153,B15152:B15153,B15184)","v":1},152032.02663272806,0,{"$f":"TREND(K15152:K15153,B15152:B15153,B15184)","v":1},{"$f":"TREND(L15152:L15153,B15152:B15153,B15184)","v":0.11999999999999998},4348115.9616960222,0,4348115.9616960222,498907.72900852759,null,152032.02663272806]
[null,2068,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15203)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"TREND(E15152:E15153,B15152:B15153,B15203)","v":1},{"$f":"TREND(F15152:F15153,B15152:B15153,B15203)","v":1.5983999999999998},{"$f":"TREND(G15152:G15153,B15152:B15153,B15203)","v":1},{"$f":"TREND(H15152:H15153,B15152:B15153,B15203)","v":1},0,0,{"$f":"TREND(K15152:K15153,B15152:B15153,B15203)","v":1},{"$f":"TREND(L15152:L15153,B15152:B15153,B15203)","v":0.11999999999999998},0,0,0,0,null,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,2037,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15234)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"TREND(E15214:E15215,B15214:B15215,B15234)","v":1},{"$f":"TREND(F15214:F15215,B15214:B15215,B15234)","v":1.6256000000000002},{"$f":"TREND(G15214:G15215,B15214:B15215,B15234)","v":1},{"$f":"TREND(H15214:H15215,B15214:B15215,B15234)","v":1},0,0,{"$f":"TREND(K15214:K15215,B15214:B15215,B15234)","v":1},{"$f":"TREND(L15214:L15215,B15214:B15215,B15234)","v":0.08},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15239)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":60329.111272727139},0,{"$f":"TREND(E15214:E15215,B15214:B15215,B15239)","v":1},{"$f":"TREND(F15214:F15215,B15214:B15215,B15239)","v":1.6256000000000002},{"$f":"TREND(G15214:G15215,B15214:B15215,B15239)","v":1},{"$f":"TREND(H15214:H15215,B15214:B15215,B15239)","v":1},60329.111272727139,0,{"$f":"TREND(K15214:K15215,B15214:B15215,B15239)","v":1},{"$f":"TREND(L15214:L15215,B15214:B15215,B15239)","v":0.08},1725412.5823999962,0,1725412.5823999962,317905.84919372271,null,60329.111272727139]
[null,2060,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15257)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"TREND(E15214:E15215,B15214:B15215,B15257)","v":1},{"$f":"TREND(F15214:F15215,B15214:B15215,B15257)","v":1.6256000000000002},{"$f":"TREND(G15214:G15215,B15214:B15215,B15257)","v":1},{"$f":"TREND(H15214:H15215,B15214:B15215,B15257)","v":1},0,0,{"$f":"TREND(K15214:K15215,B15214:B15215,B15257)","v":1},{"$f":"TREND(L15214:L15215,B15214:B15215,B15257)","v":0.08},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15265)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"TREND(E15214:E15215,B15214:B15215,B15265)","v":1},{"$f":"TREND(F15214:F15215,B15214:B15215,B15265)","v":1.6256000000000002},{"$f":"TREND(G15214:G15215,B15214:B15215,B15265)","v":1},{"$f":"TREND(H15214:H15215,B15214:B15215,B15265)","v":1},0,0,{"$f":"TREND(K15214:K15215,B15214:B15215,B15265)","v":1},{"$f":"TREND(L15214:L15215,B15214:B15215,B15265)","v":0.08},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15217:P15265)","v":1106488.4168098902},null,{"$f":"SUM(R15217:R15265)","v":703030.15230060637}]
[]
[]
[]
[{"$f":"MAX($A$1:A15269)+1","v":247},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15270,1)),\"Not Used\",INDEX(ModelGroup,A15270,1))","v":"5S3284"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15270,3)*AnnualFactor","v":18858.755760000025},{"$f":"INDEX(ModelData1B,A15270,3)*AnnualFactor","v":57147.744727272788},{"$f":"INDEX(ModelData1NB,A15270,5)","v":1},{"$f":"INDEX(ModelData1B,A15270,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A15270,1)),INDEX(ModelData1NB,A15270,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A15270,1)),INDEX(ModelData1B,A15270,1)*AnnualFactor,1)","v":1},{"$f":"C15276*E15276/G15276","v":18858.755760000025},{"$f":"D15276*F15276/H15276","v":91733.559836218279},{"$f":"INDEX(ModelData1NB,A15270,6)","v":1},{"$f":"INDEX(ModelData1B,A15270,6)","v":0.11},{"$f":"(I15276*(K15276*ValTimeTruck+(1-K15276)*ValTimeAuto)-J15276*(L15276*ValTimeTruck+(1-L15276)*ValTimeAuto))*MIN(G15276,H15276)*(1+TTUprater)^($B15276-YearCurrent)","v":-1063683.5434019137},{"$f":"IF(AND(H15276>G15276,Induced=\"Y\"),(I15276*(K15276*ValTimeTruck+(1-K15276)*ValTimeAuto)-J15276*(L15276*ValTimeTruck+(1-L15276)*ValTimeAuto))*(H15276-G15276)*0.5,0)*(1+TTUprater)^($B15276-YearCurrent)","v":0},{"$f":"SUM(M15276:N15276)","v":-1063683.5434019137},{"$f":"O15276/(1+DiscRate)^(B15276-YearCurrent)","v":-868282.61816272046},null,{"$f":"(I15276-J15276)*MIN(G15276,H15276)","v":-72874.80407621825}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15270,3)*AnnualFactor","v":24189.478560000025},{"$f":"INDEX(ModelData20B,A15270,3)*AnnualFactor","v":73301.450181818247},{"$f":"INDEX(ModelData20NB,A15270,5)","v":1},{"$f":"INDEX(ModelData20B,A15270,5)","v":1.6052},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A15270,1)),INDEX(ModelData20NB,A15270,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A15270,1)),INDEX(ModelData20B,A15270,1)*AnnualFactor,1)","v":1},{"$f":"C15277*E15277/G15277","v":24189.478560000025},{"$f":"D15277*F15277/H15277","v":117663.48783185465},{"$f":"INDEX(ModelData20NB,A15270,6)","v":1},{"$f":"INDEX(ModelData20B,A15270,6)","v":0.11},{"$f":"(I15277*(K15277*ValTimeTruck+(1-K15277)*ValTimeAuto)-J15277*(L15277*ValTimeTruck+(1-L15277)*ValTimeAuto))*MIN(G15277,H15277)*(1+TTUprater)^($B15277-YearCurrent)","v":-1364350.3630456596},{"$f":"IF(AND(H15277>G15277,Induced=\"Y\"),(I15277*(K15277*ValTimeTruck+(1-K15277)*ValTimeAuto)-J15277*(L15277*ValTimeTruck+(1-L15277)*ValTimeAuto))*(H15277-G15277)*0.5,0)*(1+TTUprater)^($B15277-YearCurrent)","v":0},{"$f":"SUM(M15277:N15277)","v":-1364350.3630456596},{"$f":"O15277/(1+DiscRate)^(B15277-YearCurrent)","v":-287805.45687539055},null,{"$f":"(I15277-J15277)*MIN(G15277,H15277)","v":-93474.009271854622}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15279)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15279)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"TREND(E15276:E15277,B15276:B15277,B15279)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15279)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15279)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15279)","v":1},{"$f":"C15279*E15279/G15279","v":0},{"$f":"D15279*F15279/H15279","v":0},{"$f":"TREND(K15276:K15277,B15276:B15277,B15279)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15279)","v":0.11},{"$f":"(I15279*(K15279*ValTimeTruck+(1-K15279)*ValTimeAuto)-J15279*(L15279*ValTimeTruck+(1-L15279)*ValTimeAuto))*MIN(G15279,H15279)*(1+TTUprater)^($B15279-YearCurrent)","v":0},{"$f":"IF(AND(H15279>G15279,Induced=\"Y\"),(I15279*(K15279*ValTimeTruck+(1-K15279)*ValTimeAuto)-J15279*(L15279*ValTimeTruck+(1-L15279)*ValTimeAuto))*(H15279-G15279)*0.5,0)*(1+TTUprater)^($B15279-YearCurrent)","v":0},{"$f":"SUM(M15279:N15279)","v":0},{"$f":"O15279/(1+DiscRate)^(B15279-YearCurrent)","v":0},null,{"$f":"(I15279-J15279)*MIN(G15279,H15279)","v":0}]
[null,{"$f":"B15279+1","v":2021},{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15280)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15280)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"TREND(E15276:E15277,B15276:B15277,B15280)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15280)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15280)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15280)","v":1},{"$f":"C15280*E15280/G15280","v":0},{"$f":"D15280*F15280/H15280","v":0},{"$f":"TREND(K15276:K15277,B15276:B15277,B15280)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15280)","v":0.11},0,0,{"$f":"SUM(M15280:N15280)","v":0},0,null,0]
[null,{"$f":"B15280+1","v":2022},{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15281)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15281)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":58763.115272727562},{"$f":"TREND(E15276:E15277,B15276:B15277,B15281)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15281)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15281)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15281)","v":1},0,94326.552635782282,{"$f":"TREND(K15276:K15277,B15276:B15277,B15281)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15281)","v":0.11},-1648356.5073102955,0,-1648356.5073102955,-1175255.4085742109,null,-94326.552635782282]
[null,2023,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15282)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15282)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"TREND(E15276:E15277,B15276:B15277,B15282)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15282)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15282)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15282)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15282)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15282)","v":0.11},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15283)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15283)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"TREND(E15276:E15277,B15276:B15277,B15283)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15283)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15283)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15283)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15283)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15283)","v":0.11},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15284)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15284)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"TREND(E15276:E15277,B15276:B15277,B15284)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15284)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15284)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15284)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15284)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15284)","v":0.11},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15285)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15285)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"TREND(E15276:E15277,B15276:B15277,B15285)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15285)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15285)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15285)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15285)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15285)","v":0.11},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15286)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15286)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"TREND(E15276:E15277,B15276:B15277,B15286)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15286)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15286)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15286)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15286)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15286)","v":0.11},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15287)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15287)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15287)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15287)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15287)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15287)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15287)","v":0.11},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15288)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15288)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15288)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15288)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15288)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15288)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15288)","v":0.11},0,0,0,0,null,0]
[null,2030,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15289)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15289)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15289)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15289)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15289)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15289)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15289)","v":0.11},{"$f":"(I15289*(K15289*ValTimeTruck+(1-K15289)*ValTimeAuto)-J15289*(L15289*ValTimeTruck+(1-L15289)*ValTimeAuto))*MIN(G15289,H15289)*(1+TTUprater)^(B15289-YearCurrent)","v":0},{"$f":"IF(AND(H15289>G15289,Induced=\"Y\"),(I15289*(K15289*ValTimeTruck+(1-K15289)*ValTimeAuto)-J15289*(L15289*ValTimeTruck+(1-L15289)*ValTimeAuto))*(H15289-G15289)*0.5,0)*(1+TTUprater)^(B15289-YearCurrent)","v":0},0,0,null,0]
[null,2031,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15290)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15290)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15290)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15290)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15290)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15290)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15290)","v":0.11},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15291)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15291)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15291)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15291)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15291)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15291)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15291)","v":0.11},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15292)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15292)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15292)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15292)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15292)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15292)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15292)","v":0.11},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15293)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15293)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15293)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15293)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15293)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15293)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15293)","v":0.11},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15294)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15294)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15294)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15294)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15294)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15294)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15294)","v":0.11},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15295)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15295)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15295)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15295)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15295)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15295)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15295)","v":0.11},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15296)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15296)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15296)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15296)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15296)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15296)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15296)","v":0.11},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15297)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15297)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15297)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15297)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15297)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15297)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15297)","v":0.11},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15298)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15298)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15298)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15298)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15298)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15298)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15298)","v":0.11},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15299)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15299)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15299)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15299)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15299)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15299)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15299)","v":0.11},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15300)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15300)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15300)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15300)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15300)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15300)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15300)","v":0.11},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15301)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15301)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15301)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15301)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15301)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15301)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15301)","v":0.11},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15302)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15302)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15302)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15302)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15302)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15302)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15302)","v":0.11},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15303)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15303)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15303)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15303)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15303)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15303)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15303)","v":0.11},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15304)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15304)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15304)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15304)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15304)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15304)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15304)","v":0.11},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15305)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15305)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15305)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15305)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15305)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15305)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15305)","v":0.11},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15306)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15306)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15306)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15306)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15306)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15306)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15306)","v":0.11},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15307)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":26321.767680000048},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15307)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15307)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15307)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15307)","v":1},26321.767680000048,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15307)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15307)","v":0.11},752802.55564800138,0,752802.55564800138,92423.833198210836,null,26321.767680000048]
[null,2049,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15308)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":26588.30382000003},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15308)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15308)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15308)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15308)","v":1},26588.30382000003,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15308)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15308)","v":0.11},760425.48925200093,0,760425.48925200093,87252.07820237914,null,26588.30382000003]
[null,2050,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15309)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":26854.839960000012},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15309)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15309)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15309)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15309)","v":1},26854.839960000012,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15309)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15309)","v":0.11},768048.42285600037,0,768048.42285600037,82361.441309180271,null,26854.839960000012]
[null,2051,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15310)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":27121.376099999994},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15310)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15310)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15310)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15310)","v":1},27121.376099999994,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15310)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15310)","v":0.11},775671.35645999992,0,775671.35645999992,77737.275045215007,null,27121.376099999994]
[null,2052,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15311)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":27387.912240000092},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15311)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15311)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15311)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15311)","v":1},27387.912240000092,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15311)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15311)","v":0.11},783294.29006400274,0,783294.29006400274,73365.645285684499,null,27387.912240000092]
[null,2053,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15312)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15312)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15312)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15312)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15312)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15312)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15312)","v":0.11},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15313)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15313)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15313)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15313)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15313)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15313)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15313)","v":0.11},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15314)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15314)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15314)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15314)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15314)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15314)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15314)","v":0.11},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15315)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15315)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15315)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15315)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15315)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15315)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15315)","v":0.11},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15316)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15316)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15316)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15316)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15316)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15316)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15316)","v":0.11},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15317)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15317)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15317)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15317)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15317)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15317)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15317)","v":0.11},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15318)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15318)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15318)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15318)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15318)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15318)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15318)","v":0.11},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15319)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15319)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15319)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15319)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15319)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15319)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15319)","v":0.11},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15320)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15320)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15320)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15320)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15320)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15320)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15320)","v":0.11},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15321)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15321)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15321)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15321)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15321)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15321)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15321)","v":0.11},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15322)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15322)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15322)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15322)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15322)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15322)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15322)","v":0.11},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15323)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15323)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15323)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15323)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15323)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15323)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15323)","v":0.11},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15324)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15324)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15324)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15324)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15324)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15324)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15324)","v":0.11},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15325)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15325)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15325)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15325)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15325)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15325)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15325)","v":0.11},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15326)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15326)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15326)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15326)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15326)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15326)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15326)","v":0.11},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15327)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"TREND(E15276:E15277,B15276:B15277,B15327)","v":1},{"$f":"TREND(F15276:F15277,B15276:B15277,B15327)","v":1.6052},{"$f":"TREND(G15276:G15277,B15276:B15277,B15327)","v":1},{"$f":"TREND(H15276:H15277,B15276:B15277,B15327)","v":1},0,0,{"$f":"TREND(K15276:K15277,B15276:B15277,B15327)","v":1},{"$f":"TREND(L15276:L15277,B15276:B15277,B15327)","v":0.11},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15279:P15327)","v":-762115.13553354109},null,{"$f":"SUM(R15279:R15327)","v":39947.647164217895}]
[]
[]
[]
[{"$f":"MAX($A$1:A15331)+1","v":248},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15332,1)),\"Not Used\",INDEX(ModelGroup,A15332,1))","v":"5S3284"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15332,3)*AnnualFactor","v":10968.851520000026},{"$f":"INDEX(ModelData1B,A15332,3)*AnnualFactor","v":45703.548000000097},{"$f":"INDEX(ModelData1NB,A15332,5)","v":1},{"$f":"INDEX(ModelData1B,A15332,5)","v":1.6256000000000002},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A15332,1)),INDEX(ModelData1NB,A15332,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A15332,1)),INDEX(ModelData1B,A15332,1)*AnnualFactor,1)","v":1},{"$f":"C15338*E15338/G15338","v":10968.851520000026},{"$f":"D15338*F15338/H15338","v":74295.687628800166},{"$f":"INDEX(ModelData1NB,A15332,6)","v":1},{"$f":"INDEX(ModelData1B,A15332,6)","v":0.08},{"$f":"(I15338*(K15338*ValTimeTruck+(1-K15338)*ValTimeAuto)-J15338*(L15338*ValTimeTruck+(1-L15338)*ValTimeAuto))*MIN(G15338,H15338)*(1+TTUprater)^($B15338-YearCurrent)","v":-956747.10498048225},{"$f":"IF(AND(H15338>G15338,Induced=\"Y\"),(I15338*(K15338*ValTimeTruck+(1-K15338)*ValTimeAuto)-J15338*(L15338*ValTimeTruck+(1-L15338)*ValTimeAuto))*(H15338-G15338)*0.5,0)*(1+TTUprater)^($B15338-YearCurrent)","v":0},{"$f":"SUM(M15338:N15338)","v":-956747.10498048225},{"$f":"O15338/(1+DiscRate)^(B15338-YearCurrent)","v":-780990.63051703665},null,{"$f":"(I15338-J15338)*MIN(G15338,H15338)","v":-63326.83610880014}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15332,3)*AnnualFactor","v":15031.389120000025},{"$f":"INDEX(ModelData20B,A15332,3)*AnnualFactor","v":62630.788000000102},{"$f":"INDEX(ModelData20NB,A15332,5)","v":1},{"$f":"INDEX(ModelData20B,A15332,5)","v":1.6256000000000002},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A15332,1)),INDEX(ModelData20NB,A15332,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A15332,1)),INDEX(ModelData20B,A15332,1)*AnnualFactor,1)","v":1},{"$f":"C15339*E15339/G15339","v":15031.389120000025},{"$f":"D15339*F15339/H15339","v":101812.60897280018},{"$f":"INDEX(ModelData20NB,A15332,6)","v":1},{"$f":"INDEX(ModelData20B,A15332,6)","v":0.08},{"$f":"(I15339*(K15339*ValTimeTruck+(1-K15339)*ValTimeAuto)-J15339*(L15339*ValTimeTruck+(1-L15339)*ValTimeAuto))*MIN(G15339,H15339)*(1+TTUprater)^($B15339-YearCurrent)","v":-1311097.8846028824},{"$f":"IF(AND(H15339>G15339,Induced=\"Y\"),(I15339*(K15339*ValTimeTruck+(1-K15339)*ValTimeAuto)-J15339*(L15339*ValTimeTruck+(1-L15339)*ValTimeAuto))*(H15339-G15339)*0.5,0)*(1+TTUprater)^($B15339-YearCurrent)","v":0},{"$f":"SUM(M15339:N15339)","v":-1311097.8846028824},{"$f":"O15339/(1+DiscRate)^(B15339-YearCurrent)","v":-276572.01251747861},null,{"$f":"(I15339-J15339)*MIN(G15339,H15339)","v":-86781.219852800161}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15341)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15341)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"TREND(E15338:E15339,B15338:B15339,B15341)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15341)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15341)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15341)","v":1},{"$f":"C15341*E15341/G15341","v":0},{"$f":"D15341*F15341/H15341","v":0},{"$f":"TREND(K15338:K15339,B15338:B15339,B15341)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15341)","v":0.08},{"$f":"(I15341*(K15341*ValTimeTruck+(1-K15341)*ValTimeAuto)-J15341*(L15341*ValTimeTruck+(1-L15341)*ValTimeAuto))*MIN(G15341,H15341)*(1+TTUprater)^($B15341-YearCurrent)","v":0},{"$f":"IF(AND(H15341>G15341,Induced=\"Y\"),(I15341*(K15341*ValTimeTruck+(1-K15341)*ValTimeAuto)-J15341*(L15341*ValTimeTruck+(1-L15341)*ValTimeAuto))*(H15341-G15341)*0.5,0)*(1+TTUprater)^($B15341-YearCurrent)","v":0},{"$f":"SUM(M15341:N15341)","v":0},{"$f":"O15341/(1+DiscRate)^(B15341-YearCurrent)","v":0},null,{"$f":"(I15341-J15341)*MIN(G15341,H15341)","v":0}]
[null,{"$f":"B15341+1","v":2021},{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15342)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15342)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"TREND(E15338:E15339,B15338:B15339,B15342)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15342)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15342)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15342)","v":1},{"$f":"C15342*E15342/G15342","v":0},{"$f":"D15342*F15342/H15342","v":0},{"$f":"TREND(K15338:K15339,B15338:B15339,B15342)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15342)","v":0.08},0,0,{"$f":"SUM(M15342:N15342)","v":0},0,null,0]
[null,{"$f":"B15342+1","v":2022},{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15343)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15343)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":47396.272000000114},{"$f":"TREND(E15338:E15339,B15338:B15339,B15343)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15343)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15343)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15343)","v":1},0,77047.379763200195,{"$f":"TREND(K15338:K15339,B15338:B15339,B15343)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15343)","v":0.08},-1317510.1939507234,0,-1317510.1939507234,-939366.55961571319,null,-77047.379763200195]
[null,2023,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15344)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15344)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"TREND(E15338:E15339,B15338:B15339,B15344)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15344)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15344)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15344)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15344)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15344)","v":0.08},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15345)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15345)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"TREND(E15338:E15339,B15338:B15339,B15345)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15345)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15345)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15345)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15345)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15345)","v":0.08},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15346)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15346)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"TREND(E15338:E15339,B15338:B15339,B15346)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15346)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15346)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15346)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15346)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15346)","v":0.08},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15347)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15347)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"TREND(E15338:E15339,B15338:B15339,B15347)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15347)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15347)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15347)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15347)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15347)","v":0.08},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15348)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15348)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"TREND(E15338:E15339,B15338:B15339,B15348)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15348)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15348)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15348)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15348)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15348)","v":0.08},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15349)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15349)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15349)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15349)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15349)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15349)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15349)","v":0.08},0,0,0,0,null,0]
[null,2029,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15350)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15350)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15350)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15350)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15350)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15350)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15350)","v":0.08},0,0,0,0,null,0]
[null,2030,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15351)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15351)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15351)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15351)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15351)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15351)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15351)","v":0.08},{"$f":"(I15351*(K15351*ValTimeTruck+(1-K15351)*ValTimeAuto)-J15351*(L15351*ValTimeTruck+(1-L15351)*ValTimeAuto))*MIN(G15351,H15351)*(1+TTUprater)^(B15351-YearCurrent)","v":0},{"$f":"IF(AND(H15351>G15351,Induced=\"Y\"),(I15351*(K15351*ValTimeTruck+(1-K15351)*ValTimeAuto)-J15351*(L15351*ValTimeTruck+(1-L15351)*ValTimeAuto))*(H15351-G15351)*0.5,0)*(1+TTUprater)^(B15351-YearCurrent)","v":0},0,0,null,0]
[null,2031,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15352)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15352)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15352)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15352)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15352)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15352)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15352)","v":0.08},0,0,0,0,null,0]
[null,2032,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15353)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15353)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15353)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15353)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15353)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15353)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15353)","v":0.08},0,0,0,0,null,0]
[null,2033,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15354)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15354)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15354)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15354)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15354)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15354)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15354)","v":0.08},0,0,0,0,null,0]
[null,2034,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15355)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15355)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15355)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15355)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15355)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15355)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15355)","v":0.08},0,0,0,0,null,0]
[null,2035,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15356)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15356)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15356)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15356)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15356)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15356)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15356)","v":0.08},0,0,0,0,null,0]
[null,2036,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15357)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15357)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15357)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15357)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15357)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15357)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15357)","v":0.08},0,0,0,0,null,0]
[null,2037,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15358)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15358)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15358)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15358)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15358)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15358)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15358)","v":0.08},0,0,0,0,null,0]
[null,2038,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15359)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15359)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15359)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15359)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15359)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15359)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15359)","v":0.08},0,0,0,0,null,0]
[null,2039,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15360)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15360)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15360)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15360)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15360)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15360)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15360)","v":0.08},0,0,0,0,null,0]
[null,2040,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15361)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15361)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15361)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15361)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15361)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15361)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15361)","v":0.08},0,0,0,0,null,0]
[null,2041,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15362)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15362)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15362)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15362)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15362)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15362)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15362)","v":0.08},0,0,0,0,null,0]
[null,2042,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15363)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15363)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15363)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15363)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15363)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15363)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15363)","v":0.08},0,0,0,0,null,0]
[null,2043,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15364)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15364)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15364)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15364)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15364)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15364)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15364)","v":0.08},0,0,0,0,null,0]
[null,2044,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15365)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15365)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15365)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15365)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15365)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15365)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15365)","v":0.08},0,0,0,0,null,0]
[null,2045,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15366)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15366)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15366)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15366)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15366)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15366)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15366)","v":0.08},0,0,0,0,null,0]
[null,2046,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15367)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15367)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15367)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15367)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15367)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15367)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15367)","v":0.08},0,0,0,0,null,0]
[null,2047,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15368)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15368)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15368)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15368)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15368)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15368)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15368)","v":0.08},0,0,0,0,null,0]
[null,2048,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15369)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":16656.404160000035},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15369)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15369)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15369)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15369)","v":1},16656.404160000035,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15369)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15369)","v":0.08},476373.15897600102,0,476373.15897600102,58485.765032245188,null,16656.404160000035]
[null,2049,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15370)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":16859.531040000031},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15370)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15370)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15370)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15370)","v":1},16859.531040000031,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15370)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15370)","v":0.08},482182.58774400089,0,482182.58774400089,55326.17389647082,null,16859.531040000031]
[null,2050,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15371)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":17062.657920000027},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15371)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15371)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15371)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15371)","v":1},17062.657920000027,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15371)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15371)","v":0.08},487992.01651200082,0,487992.01651200082,52329.676920431797,null,17062.657920000027]
[null,2051,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15372)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":17265.784800000023},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15372)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15372)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15372)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15372)","v":1},17265.784800000023,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15372)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15372)","v":0.08},493801.44528000068,0,493801.44528000068,49488.457256750131,null,17265.784800000023]
[null,2052,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15373)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":17468.911680000019},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15373)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15373)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15373)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15373)","v":1},17468.911680000019,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15373)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15373)","v":0.08},499610.87404800055,0,499610.87404800055,46795.022804623528,null,17468.911680000019]
[null,2053,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15374)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15374)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15374)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15374)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15374)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15374)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15374)","v":0.08},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15375)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15375)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15375)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15375)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15375)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15375)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15375)","v":0.08},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15376)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15376)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15376)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15376)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15376)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15376)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15376)","v":0.08},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15377)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15377)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15377)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15377)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15377)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15377)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15377)","v":0.08},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15378)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15378)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15378)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15378)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15378)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15378)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15378)","v":0.08},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15379)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15379)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15379)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15379)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15379)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15379)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15379)","v":0.08},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15380)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15380)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15380)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15380)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15380)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15380)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15380)","v":0.08},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15381)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15381)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15381)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15381)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15381)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15381)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15381)","v":0.08},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15382)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15382)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15382)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15382)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15382)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15382)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15382)","v":0.08},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15383)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15383)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15383)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15383)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15383)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15383)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15383)","v":0.08},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15384)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15384)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15384)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15384)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15384)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15384)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15384)","v":0.08},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15385)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15385)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15385)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15385)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15385)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15385)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15385)","v":0.08},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15386)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15386)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15386)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15386)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15386)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15386)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15386)","v":0.08},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15387)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15387)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15387)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15387)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15387)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15387)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15387)","v":0.08},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15388)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15388)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15388)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15388)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15388)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15388)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15388)","v":0.08},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15389)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"TREND(E15338:E15339,B15338:B15339,B15389)","v":1},{"$f":"TREND(F15338:F15339,B15338:B15339,B15389)","v":1.6256000000000002},{"$f":"TREND(G15338:G15339,B15338:B15339,B15389)","v":1},{"$f":"TREND(H15338:H15339,B15338:B15339,B15389)","v":1},0,0,{"$f":"TREND(K15338:K15339,B15338:B15339,B15389)","v":1},{"$f":"TREND(L15338:L15339,B15338:B15339,B15389)","v":0.08},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15341:P15389)","v":-676941.46370519185},null,{"$f":"SUM(R15341:R15389)","v":8265.9098367999395}]
[]
[]
[]
[{"$f":"MAX($A$1:A15393)+1","v":249},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15394,1)),\"Not Used\",INDEX(ModelGroup,A15394,1))","v":"2S0413"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15394,3)*AnnualFactor","v":93098.924674909271},{"$f":"INDEX(ModelData1B,A15394,3)*AnnualFactor","v":78103.12472727288},{"$f":"INDEX(ModelData1NB,A15394,5)","v":1.4335570469798657},{"$f":"INDEX(ModelData1B,A15394,5)","v":1.5167999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A15394,1)),INDEX(ModelData1NB,A15394,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A15394,1)),INDEX(ModelData1B,A15394,1)*AnnualFactor,1)","v":1},{"$f":"C15400*E15400/G15400","v":133462.61953396388},{"$f":"D15400*F15400/H15400","v":118466.8195863275},{"$f":"INDEX(ModelData1NB,A15394,6)","v":0.36241610738255037},{"$f":"INDEX(ModelData1B,A15394,6)","v":0.24},{"$f":"(I15400*(K15400*ValTimeTruck+(1-K15400)*ValTimeAuto)-J15400*(L15400*ValTimeTruck+(1-L15400)*ValTimeAuto))*MIN(G15400,H15400)*(1+TTUprater)^($B15400-YearCurrent)","v":490644.45855518244},{"$f":"IF(AND(H15400>G15400,Induced=\"Y\"),(I15400*(K15400*ValTimeTruck+(1-K15400)*ValTimeAuto)-J15400*(L15400*ValTimeTruck+(1-L15400)*ValTimeAuto))*(H15400-G15400)*0.5,0)*(1+TTUprater)^($B15400-YearCurrent)","v":0},{"$f":"SUM(M15400:N15400)","v":490644.45855518244},{"$f":"O15400/(1+DiscRate)^(B15400-YearCurrent)","v":400512.02982685703},null,{"$f":"(I15400-J15400)*MIN(G15400,H15400)","v":14995.799947636377}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15394,3)*AnnualFactor","v":115235.55775854563},{"$f":"INDEX(ModelData20B,A15394,3)*AnnualFactor","v":96674.125636363795},{"$f":"INDEX(ModelData20NB,A15394,5)","v":1.4335570469798657},{"$f":"INDEX(ModelData20B,A15394,5)","v":1.5167999999999999},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A15394,1)),INDEX(ModelData20NB,A15394,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A15394,1)),INDEX(ModelData20B,A15394,1)*AnnualFactor,1)","v":1},{"$f":"C15401*E15401/G15401","v":165196.74588741842},{"$f":"D15401*F15401/H15401","v":146635.31376523658},{"$f":"INDEX(ModelData20NB,A15394,6)","v":0.36241610738255037},{"$f":"INDEX(ModelData20B,A15394,6)","v":0.24},{"$f":"(I15401*(K15401*ValTimeTruck+(1-K15401)*ValTimeAuto)-J15401*(L15401*ValTimeTruck+(1-L15401)*ValTimeAuto))*MIN(G15401,H15401)*(1+TTUprater)^($B15401-YearCurrent)","v":607307.63583119959},{"$f":"IF(AND(H15401>G15401,Induced=\"Y\"),(I15401*(K15401*ValTimeTruck+(1-K15401)*ValTimeAuto)-J15401*(L15401*ValTimeTruck+(1-L15401)*ValTimeAuto))*(H15401-G15401)*0.5,0)*(1+TTUprater)^($B15401-YearCurrent)","v":0},{"$f":"SUM(M15401:N15401)","v":607307.63583119959},{"$f":"O15401/(1+DiscRate)^(B15401-YearCurrent)","v":128109.65301034063},null,{"$f":"(I15401-J15401)*MIN(G15401,H15401)","v":18561.432122181839}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15403)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15403)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"TREND(E15400:E15401,B15400:B15401,B15403)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15403)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15403)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15403)","v":1},{"$f":"C15403*E15403/G15403","v":0},{"$f":"D15403*F15403/H15403","v":0},{"$f":"TREND(K15400:K15401,B15400:B15401,B15403)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15403)","v":0.24},{"$f":"(I15403*(K15403*ValTimeTruck+(1-K15403)*ValTimeAuto)-J15403*(L15403*ValTimeTruck+(1-L15403)*ValTimeAuto))*MIN(G15403,H15403)*(1+TTUprater)^($B15403-YearCurrent)","v":0},{"$f":"IF(AND(H15403>G15403,Induced=\"Y\"),(I15403*(K15403*ValTimeTruck+(1-K15403)*ValTimeAuto)-J15403*(L15403*ValTimeTruck+(1-L15403)*ValTimeAuto))*(H15403-G15403)*0.5,0)*(1+TTUprater)^($B15403-YearCurrent)","v":0},{"$f":"SUM(M15403:N15403)","v":0},{"$f":"O15403/(1+DiscRate)^(B15403-YearCurrent)","v":0},null,{"$f":"(I15403-J15403)*MIN(G15403,H15403)","v":0}]
[null,{"$f":"B15403+1","v":2021},{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15404)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15404)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":79031.674772727536},{"$f":"TREND(E15400:E15401,B15400:B15401,B15404)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15404)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15404)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15404)","v":1},{"$f":"C15404*E15404/G15404","v":0},{"$f":"D15404*F15404/H15404","v":119875.24429527312},{"$f":"TREND(K15400:K15401,B15400:B15401,B15404)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15404)","v":0.24},-2289617.1660397169,0,{"$f":"SUM(M15404:N15404)","v":-2289617.1660397169},-1746737.9733935236,null,-119875.24429527312]
[null,{"$f":"B15404+1","v":2022},{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15405)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15405)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"TREND(E15400:E15401,B15400:B15401,B15405)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15405)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15405)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15405)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15405)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15405)","v":0.24},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15406)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15406)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"TREND(E15400:E15401,B15400:B15401,B15406)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15406)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15406)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15406)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15406)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15406)","v":0.24},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15407)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15407)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"TREND(E15400:E15401,B15400:B15401,B15407)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15407)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15407)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15407)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15407)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15407)","v":0.24},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15408)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15408)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"TREND(E15400:E15401,B15400:B15401,B15408)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15408)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15408)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15408)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15408)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15408)","v":0.24},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15409)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":99739.914600000251},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15409)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"TREND(E15400:E15401,B15400:B15401,B15409)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15409)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15409)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15409)","v":1},142982.85744000037,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15409)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15409)","v":0.24},2949765.1374819945,0,2949765.1374819945,1604476.7909748252,null,142982.85744000037]
[null,2027,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15410)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":100846.74625418196},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15410)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"TREND(E15400:E15401,B15400:B15401,B15410)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15410)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15410)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15410)","v":1},144569.56375767294,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15410)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15410)","v":0.24},2982499.2082866505,0,2982499.2082866505,1516151.3613248749,null,144569.56375767294]
[null,2028,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15411)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":101953.57790836366},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15411)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15411)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15411)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15411)","v":1},146156.27007534547,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15411)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15411)","v":0.24},3015233.2790913056,0,3015233.2790913056,1432515.6103244009,null,146156.27007534547]
[null,2029,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15412)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":103060.40956254536},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15412)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15412)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15412)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15412)","v":1},147742.97639301803,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15412)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15412)","v":0.24},3047967.3498959611,0,3047967.3498959611,1353333.9547290974,null,147742.97639301803]
[null,2030,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15413)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":104167.24121672753},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15413)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15413)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15413)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15413)","v":1},149329.68271069127,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15413)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15413)","v":0.24},{"$f":"(I15413*(K15413*ValTimeTruck+(1-K15413)*ValTimeAuto)-J15413*(L15413*ValTimeTruck+(1-L15413)*ValTimeAuto))*MIN(G15413,H15413)*(1+TTUprater)^(B15413-YearCurrent)","v":3080701.4207006306},{"$f":"IF(AND(H15413>G15413,Induced=\"Y\"),(I15413*(K15413*ValTimeTruck+(1-K15413)*ValTimeAuto)-J15413*(L15413*ValTimeTruck+(1-L15413)*ValTimeAuto))*(H15413-G15413)*0.5,0)*(1+TTUprater)^(B15413-YearCurrent)","v":0},3080701.4207006306,1278381.5641504705,null,149329.68271069127]
[null,2031,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15414)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":105274.07287090924},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15414)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15414)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15414)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15414)","v":1},150916.38902836383,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15414)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15414)","v":0.24},3113435.4915052862,0,3113435.4915052862,1207443.9624009989,null,150916.38902836383]
[null,2032,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15415)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":106380.90452509094},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15415)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15415)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15415)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15415)","v":1},152503.0953460364,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15415)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15415)","v":0.24},3146169.5623099417,0,3146169.5623099417,1140316.6349791833,null,152503.0953460364]
[null,2033,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15416)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":107487.73617927264},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15416)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15416)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15416)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15416)","v":1},154089.80166370896,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15416)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15416)","v":0.24},3178903.6331145978,0,3178903.6331145978,1076804.643597217,null,154089.80166370896]
[null,2034,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15417)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":108594.56783345481},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15417)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15417)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15417)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15417)","v":1},155676.50798138219,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15417)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15417)","v":0.24},3211637.7039192673,0,3211637.7039192673,1016722.2485097963,null,155676.50798138219]
[null,2035,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15418)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":109701.39948763652},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15418)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15418)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15418)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15418)","v":1},157263.21429905476,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15418)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15418)","v":0.24},3244371.7747239228,0,3244371.7747239228,959892.53927307401,null,157263.21429905476]
[null,2036,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15419)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":110808.23114181822},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15419)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15419)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15419)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15419)","v":1},158849.92061672732,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15419)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15419)","v":0.24},3277105.8455285784,0,3277105.8455285784,906147.07444718492,null,158849.92061672732]
[null,2037,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15420)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":111915.06279599993},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15420)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15420)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15420)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15420)","v":1},160436.62693439989,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15420)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15420)","v":0.24},3309839.9163332339,0,3309839.9163332339,855325.53065237287,null,160436.62693439989]
[null,2038,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15421)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":113021.8944501821},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15421)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15421)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15421)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15421)","v":1},162023.33325207312,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15421)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15421)","v":0.24},3342573.9871379035,0,3342573.9871379035,807275.36129696644,null,162023.33325207312]
[null,2039,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15422)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":114128.7261043638},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15422)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15422)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15422)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15422)","v":1},163610.03956974568,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15422)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15422)","v":0.24},3375308.0579425595,0,3375308.0579425595,761851.46521367098,null,163610.03956974568]
[null,2040,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15423)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":115235.5577585455},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15423)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15423)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15423)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15423)","v":1},165196.74588741825,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15423)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15423)","v":0.24},3408042.128747215,0,3408042.128747215,718915.8653684071,null,165196.74588741825]
[null,2041,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15424)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":116342.38941272721},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15424)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15424)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15424)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15424)","v":1},166783.45220509081,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15424)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15424)","v":0.24},3440776.1995518706,0,3440776.1995518706,678337.39774191647,null,166783.45220509081]
[null,2042,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15425)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":117449.22106690938},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15425)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15425)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15425)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15425)","v":1},168370.15852276405,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15425)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15425)","v":0.24},3473510.2703565401,0,3473510.2703565401,639991.4104282445,null,168370.15852276405]
[null,2043,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15426)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":118556.05272109108},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15426)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15426)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15426)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15426)","v":1},169956.86484043661,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15426)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15426)","v":0.24},3506244.3411611957,0,3506244.3411611957,603759.47294481972,null,169956.86484043661]
[null,2044,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15427)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":119662.88437527278},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15427)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15427)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15427)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15427)","v":1},171543.57115810917,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15427)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15427)","v":0.24},3538978.4119658517,0,3538978.4119658517,569529.0957058866,null,171543.57115810917]
[null,2045,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15428)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":120769.71602945449},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15428)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15428)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15428)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15428)","v":1},173130.27747578174,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15428)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15428)","v":0.24},3571712.4827705072,0,3571712.4827705072,537193.45957356784,null,173130.27747578174]
[null,2046,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15429)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":121876.54768363666},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15429)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15429)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15429)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15429)","v":1},174716.98379345497,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15429)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15429)","v":0.24},3604446.5535751767,0,3604446.5535751767,506651.15536863543,null,174716.98379345497]
[null,2047,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15430)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":122983.37933781836},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15430)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15430)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15430)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15430)","v":1},176303.69011112754,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15430)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15430)","v":0.24},3637180.6243798323,0,3637180.6243798323,477805.93319530954,null,176303.69011112754]
[null,2048,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15431)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":124090.21099200007},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15431)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15431)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15431)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15431)","v":1},177890.3964288001,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15431)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15431)","v":0.24},3669914.6951844878,0,3669914.6951844878,450566.46141088905,null,177890.3964288001]
[null,2049,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15432)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":125197.04264618177},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15432)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15432)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15432)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15432)","v":1},179477.10274647266,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15432)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15432)","v":0.24},3702648.7659891439,0,3702648.7659891439,424846.09505109023,null,179477.10274647266]
[null,2050,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15433)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":126303.87430036347},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15433)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15433)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15433)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15433)","v":1},181063.80906414523,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15433)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15433)","v":0.24},3735382.8367937994,0,3735382.8367937994,400562.65350549738,null,181063.80906414523]
[null,2051,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15434)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":127410.70595454564},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15434)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15434)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15434)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15434)","v":1},182650.51538181846,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15434)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15434)","v":0.24},3768116.9075984689,0,3768116.9075984689,377638.20722392853,null,182650.51538181846]
[null,2052,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15435)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15435)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15435)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15435)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15435)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15435)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15435)","v":0.24},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15436)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15436)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15436)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15436)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15436)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15436)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15436)","v":0.24},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15437)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15437)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15437)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15437)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15437)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15437)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15437)","v":0.24},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15438)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15438)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15438)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15438)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15438)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15438)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15438)","v":0.24},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15439)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15439)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15439)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15439)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15439)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15439)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15439)","v":0.24},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15440)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15440)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15440)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15440)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15440)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15440)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15440)","v":0.24},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15441)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15441)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15441)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15441)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15441)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15441)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15441)","v":0.24},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15442)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15442)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15442)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15442)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15442)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15442)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15442)","v":0.24},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15443)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15443)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15443)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15443)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15443)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15443)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15443)","v":0.24},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15444)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15444)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15444)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15444)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15444)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15444)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15444)","v":0.24},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15445)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15445)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15445)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15445)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15445)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15445)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15445)","v":0.24},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15446)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15446)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15446)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15446)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15446)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15446)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15446)","v":0.24},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15447)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15447)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15447)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15447)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15447)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15447)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15447)","v":0.24},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15448)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15448)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15448)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15448)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15448)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15448)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15448)","v":0.24},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15449)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15449)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15449)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15449)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15449)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15449)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15449)","v":0.24},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15450)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15450)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15450)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15450)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15450)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15450)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15450)","v":0.24},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15451)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"TREND(E15400:E15401,B15400:B15401,B15451)","v":1.4335570469798657},{"$f":"TREND(F15400:F15401,B15400:B15401,B15451)","v":1.5167999999999999},{"$f":"TREND(G15400:G15401,B15400:B15401,B15451)","v":1},{"$f":"TREND(H15400:H15401,B15400:B15401,B15451)","v":1},0,0,{"$f":"TREND(K15400:K15401,B15400:B15401,B15451)","v":0.36241610738255037},{"$f":"TREND(L15400:L15401,B15400:B15401,B15451)","v":0.24},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15403:P15451)","v":20555697.9759988},null,{"$f":"SUM(R15403:R15451)","v":4113358.6023883675}]
[]
[]
[]
[{"$f":"MAX($A$1:A15455)+1","v":250},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15456,1)),\"Not Used\",INDEX(ModelGroup,A15456,1))","v":"2P2183"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15456,3)*AnnualFactor","v":483039.06165090657},{"$f":"INDEX(ModelData1B,A15456,3)*AnnualFactor","v":416412.98418181599},{"$f":"INDEX(ModelData1NB,A15456,5)","v":1.4689655172413794},{"$f":"INDEX(ModelData1B,A15456,5)","v":1.544},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A15456,1)),INDEX(ModelData1NB,A15456,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A15456,1)),INDEX(ModelData1B,A15456,1)*AnnualFactor,1)","v":1},{"$f":"C15462*E15462/G15462","v":709567.72504581453},{"$f":"D15462*F15462/H15462","v":642941.64757672395},{"$f":"INDEX(ModelData1NB,A15456,6)","v":0.31034482758620691},{"$f":"INDEX(ModelData1B,A15456,6)","v":0.2},{"$f":"(I15462*(K15462*ValTimeTruck+(1-K15462)*ValTimeAuto)-J15462*(L15462*ValTimeTruck+(1-L15462)*ValTimeAuto))*MIN(G15462,H15462)*(1+TTUprater)^($B15462-YearCurrent)","v":2217959.144436555},{"$f":"IF(AND(H15462>G15462,Induced=\"Y\"),(I15462*(K15462*ValTimeTruck+(1-K15462)*ValTimeAuto)-J15462*(L15462*ValTimeTruck+(1-L15462)*ValTimeAuto))*(H15462-G15462)*0.5,0)*(1+TTUprater)^($B15462-YearCurrent)","v":0},{"$f":"SUM(M15462:N15462)","v":2217959.144436555},{"$f":"O15462/(1+DiscRate)^(B15462-YearCurrent)","v":1810515.3406342103},null,{"$f":"(I15462-J15462)*MIN(G15462,H15462)","v":66626.077469090582}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15456,3)*AnnualFactor","v":797991.38717817934},{"$f":"INDEX(ModelData20B,A15456,3)*AnnualFactor","v":687923.60963636136},{"$f":"INDEX(ModelData20NB,A15456,5)","v":1.4689655172413794},{"$f":"INDEX(ModelData20B,A15456,5)","v":1.544},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A15456,1)),INDEX(ModelData20NB,A15456,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A15456,1)),INDEX(ModelData20B,A15456,1)*AnnualFactor,1)","v":1},{"$f":"C15463*E15463/G15463","v":1172221.83082036},{"$f":"D15463*F15463/H15463","v":1062154.0532785419},{"$f":"INDEX(ModelData20NB,A15456,6)","v":0.31034482758620691},{"$f":"INDEX(ModelData20B,A15456,6)","v":0.2},{"$f":"(I15463*(K15463*ValTimeTruck+(1-K15463)*ValTimeAuto)-J15463*(L15463*ValTimeTruck+(1-L15463)*ValTimeAuto))*MIN(G15463,H15463)*(1+TTUprater)^($B15463-YearCurrent)","v":3664118.3599610738},{"$f":"IF(AND(H15463>G15463,Induced=\"Y\"),(I15463*(K15463*ValTimeTruck+(1-K15463)*ValTimeAuto)-J15463*(L15463*ValTimeTruck+(1-L15463)*ValTimeAuto))*(H15463-G15463)*0.5,0)*(1+TTUprater)^($B15463-YearCurrent)","v":0},{"$f":"SUM(M15463:N15463)","v":3664118.3599610738},{"$f":"O15463/(1+DiscRate)^(B15463-YearCurrent)","v":772934.34824175853},null,{"$f":"(I15463-J15463)*MIN(G15463,H15463)","v":110067.7775418181}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15465)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15465)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":416412.9841818139},{"$f":"TREND(E15462:E15463,B15462:B15463,B15465)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15465)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15465)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15465)","v":1},{"$f":"C15465*E15465/G15465","v":0},{"$f":"D15465*F15465/H15465","v":642941.64757672069},{"$f":"TREND(K15462:K15463,B15462:B15463,B15465)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15465)","v":0.2},{"$f":"(I15465*(K15465*ValTimeTruck+(1-K15465)*ValTimeAuto)-J15465*(L15465*ValTimeTruck+(1-L15465)*ValTimeAuto))*MIN(G15465,H15465)*(1+TTUprater)^($B15465-YearCurrent)","v":-11958714.644927006},{"$f":"IF(AND(H15465>G15465,Induced=\"Y\"),(I15465*(K15465*ValTimeTruck+(1-K15465)*ValTimeAuto)-J15465*(L15465*ValTimeTruck+(1-L15465)*ValTimeAuto))*(H15465-G15465)*0.5,0)*(1+TTUprater)^($B15465-YearCurrent)","v":0},{"$f":"SUM(M15465:N15465)","v":-11958714.644927006},{"$f":"O15465/(1+DiscRate)^(B15465-YearCurrent)","v":-9761873.3749974538},null,{"$f":"(I15465-J15465)*MIN(G15465,H15465)","v":-642941.64757672069}]
[null,{"$f":"B15465+1","v":2021},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15466)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15466)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"TREND(E15462:E15463,B15462:B15463,B15466)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15466)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15466)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15466)","v":1},{"$f":"C15466*E15466/G15466","v":0},{"$f":"D15466*F15466/H15466","v":0},{"$f":"TREND(K15462:K15463,B15462:B15463,B15466)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15466)","v":0.2},0,0,{"$f":"SUM(M15466:N15466)","v":0},0,null,0]
[null,{"$f":"B15466+1","v":2022},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15467)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15467)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"TREND(E15462:E15463,B15462:B15463,B15467)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15467)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15467)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15467)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15467)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15467)","v":0.2},0,0,0,0,null,0]
[null,2023,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15468)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15468)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"TREND(E15462:E15463,B15462:B15463,B15468)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15468)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15468)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15468)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15468)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15468)","v":0.2},0,0,0,0,null,0]
[null,2024,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15469)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15469)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"TREND(E15462:E15463,B15462:B15463,B15469)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15469)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15469)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15469)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15469)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15469)","v":0.2},0,0,0,0,null,0]
[null,2025,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15470)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15470)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"TREND(E15462:E15463,B15462:B15463,B15470)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15470)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15470)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15470)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15470)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15470)","v":0.2},0,0,0,0,null,0]
[null,2026,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15471)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15471)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"TREND(E15462:E15463,B15462:B15463,B15471)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15471)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15471)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15471)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15471)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15471)","v":0.2},0,0,0,0,null,0]
[null,2027,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15472)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15472)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"TREND(E15462:E15463,B15462:B15463,B15472)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15472)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15472)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15472)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15472)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15472)","v":0.2},0,0,0,0,null,0]
[null,2028,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15473)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":609019.99186181277},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15473)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15473)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15473)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15473)","v":1},894629.3673556284,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15473)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15473)","v":0.2},17874077.773994867,0,17874077.773994867,8491845.5924964324,null,894629.3673556284]
[null,2029,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15474)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":624767.60813817754},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15474)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15474)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15474)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15474)","v":1},917762.07264435734,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15474)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15474)","v":0.2},18336253.272073817,0,18336253.272073817,8141515.740467838,null,917762.07264435734]
[null,2030,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15475)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":640515.22441454232},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15475)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15475)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15475)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15475)","v":1},940894.77793308639,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15475)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15475)","v":0.2},{"$f":"(I15475*(K15475*ValTimeTruck+(1-K15475)*ValTimeAuto)-J15475*(L15475*ValTimeTruck+(1-L15475)*ValTimeAuto))*MIN(G15475,H15475)*(1+TTUprater)^(B15475-YearCurrent)","v":18798428.77015277},{"$f":"IF(AND(H15475>G15475,Induced=\"Y\"),(I15475*(K15475*ValTimeTruck+(1-K15475)*ValTimeAuto)-J15475*(L15475*ValTimeTruck+(1-L15475)*ValTimeAuto))*(H15475-G15475)*0.5,0)*(1+TTUprater)^(B15475-YearCurrent)","v":0},18798428.77015277,7800679.6157784453,null,940894.77793308639]
[null,2031,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15476)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":656262.84069090337},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15476)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15476)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15476)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15476)","v":1},964027.48322180985,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15476)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15476)","v":0.2},19260604.268231612,0,19260604.268231612,7469594.4076320957,null,964027.48322180985]
[null,2032,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15477)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":672010.45696726814},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15477)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15477)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15477)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15477)","v":1},987160.18851053878,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15477)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15477)","v":0.2},19722779.766310561,0,19722779.766310561,7148443.0225821314,null,987160.18851053878]
[null,2033,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15478)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":687758.07324363291},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15478)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15478)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15478)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15478)","v":1},1010292.8937992677,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15478)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15478)","v":0.2},20184955.264389511,0,20184955.264389511,6837342.7030253019,null,1010292.8937992677]
[null,2034,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15479)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":703505.68951999396},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15479)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15479)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15479)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15479)","v":1},1033425.5990879912,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15479)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15479)","v":0.2},20647130.762468349,0,20647130.762468349,6536352.8359611956,null,1033425.5990879912]
[null,2035,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15480)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":719253.30579635873},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15480)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15480)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15480)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15480)","v":1},1056558.3043767202,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15480)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15480)","v":0.2},21109306.260547303,0,21109306.260547303,6245482.0210775575,null,1056558.3043767202]
[null,2036,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15481)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":735000.92207272351},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15481)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15481)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15481)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15481)","v":1},1079691.0096654491,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15481)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15481)","v":0.2},21571481.758626252,0,21571481.758626252,5964694.461651477,null,1079691.0096654491]
[null,2037,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15482)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":750748.53834908456},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15482)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15482)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15482)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15482)","v":1},1102823.7149541725,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15482)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15482)","v":0.2},22033657.25670509,0,22033657.25670509,5693915.7366202911,null,1102823.7149541725]
[null,2038,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15483)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":766496.15462544933},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15483)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15483)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15483)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15483)","v":1},1125956.4202429014,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15483)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15483)","v":0.2},22495832.75478404,0,22495832.75478404,5433038.0074381838,null,1125956.4202429014]
[null,2039,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15484)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":782243.7709018141},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15484)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15484)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15484)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15484)","v":1},1149089.1255316304,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15484)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15484)","v":0.2},22958008.25286299,0,22958008.25286299,5181924.7089679632,null,1149089.1255316304]
[null,2040,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15485)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":797991.38717817515},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15485)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15485)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15485)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15485)","v":1},1172221.8308203539,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15485)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15485)","v":0.2},23420183.750941832,0,23420183.750941832,4940414.7696333593,null,1172221.8308203539]
[null,2041,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15486)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":813739.00345453992},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15486)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15486)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15486)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15486)","v":1},1195354.5361090829,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15486)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15486)","v":0.2},23882359.249020781,0,23882359.249020781,4708326.4023473216,null,1195354.5361090829]
[null,2042,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15487)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":829486.6197309047},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15487)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15487)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15487)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15487)","v":1},1218487.2413978118,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15487)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15487)","v":0.2},24344534.747099731,0,24344534.747099731,4485460.5043147085,null,1218487.2413978118]
[null,2043,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15488)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":845234.23600726947},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15488)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15488)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15488)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15488)","v":1},1241619.9466865407,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15488)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15488)","v":0.2},24806710.245178681,0,24806710.245178681,4271603.700660455,null,1241619.9466865407]
[null,2044,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15489)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":860981.85228363052},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15489)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15489)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15489)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15489)","v":1},1264752.6519752641,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15489)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15489)","v":0.2},25268885.743257519,0,25268885.743257519,4066531.0639345297,null,1264752.6519752641]
[null,2045,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15490)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":876729.46855999529},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15490)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15490)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15490)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15490)","v":1},1287885.3572639932,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15490)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15490)","v":0.2},25731061.241336476,0,25731061.241336476,3870008.5388762867,null,1287885.3572639932]
[null,2046,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15491)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":892477.08483636007},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15491)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15491)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15491)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15491)","v":1},1311018.0625527222,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15491)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15491)","v":0.2},26193236.739415426,0,26193236.739415426,3681795.0993630206,null,1311018.0625527222]
[null,2047,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15492)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":908224.70111272112},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15492)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15492)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15492)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15492)","v":1},1334150.7678414455,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15492)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15492)","v":0.2},26655412.237494264,0,26655412.237494264,3501644.662206796,null,1334150.7678414455]
[null,2048,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15493)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":923972.31738908589},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15493)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15493)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15493)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15493)","v":1},1357283.4731301744,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15493)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15493)","v":0.2},27117587.735573214,0,27117587.735573214,3329307.780382162,null,1357283.4731301744]
[null,2049,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15494)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":939719.93366545066},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15494)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15494)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15494)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15494)","v":1},1380416.1784189034,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15494)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15494)","v":0.2},27579763.233652163,0,27579763.233652163,3164533.1363534215,null,1380416.1784189034]
[null,2050,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15495)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":955467.54994181171},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15495)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15495)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15495)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15495)","v":1},1403548.883707627,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15495)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15495)","v":0.2},28041938.731731005,0,28041938.731731005,3007068.8544101194,null,1403548.883707627]
[null,2051,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15496)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15496)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15496)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15496)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15496)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15496)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15496)","v":0.2},0,0,0,0,null,0]
[null,2052,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15497)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15497)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15497)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15497)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15497)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15497)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15497)","v":0.2},0,0,0,0,null,0]
[null,2053,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15498)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15498)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15498)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15498)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15498)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15498)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15498)","v":0.2},0,0,0,0,null,0]
[null,2054,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15499)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15499)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15499)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15499)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15499)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15499)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15499)","v":0.2},0,0,0,0,null,0]
[null,2055,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15500)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15500)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15500)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15500)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15500)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15500)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15500)","v":0.2},0,0,0,0,null,0]
[null,2056,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15501)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15501)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15501)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15501)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15501)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15501)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15501)","v":0.2},0,0,0,0,null,0]
[null,2057,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15502)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15502)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15502)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15502)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15502)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15502)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15502)","v":0.2},0,0,0,0,null,0]
[null,2058,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15503)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15503)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15503)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15503)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15503)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15503)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15503)","v":0.2},0,0,0,0,null,0]
[null,2059,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15504)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15504)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15504)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15504)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15504)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15504)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15504)","v":0.2},0,0,0,0,null,0]
[null,2060,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15505)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15505)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15505)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15505)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15505)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15505)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15505)","v":0.2},0,0,0,0,null,0]
[null,2061,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15506)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15506)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15506)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15506)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15506)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15506)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15506)","v":0.2},0,0,0,0,null,0]
[null,2062,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15507)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15507)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15507)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15507)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15507)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15507)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15507)","v":0.2},0,0,0,0,null,0]
[null,2063,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15508)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15508)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15508)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15508)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15508)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15508)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15508)","v":0.2},0,0,0,0,null,0]
[null,2064,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15509)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15509)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15509)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15509)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15509)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15509)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15509)","v":0.2},0,0,0,0,null,0]
[null,2065,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15510)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15510)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15510)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15510)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15510)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15510)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15510)","v":0.2},0,0,0,0,null,0]
[null,2066,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15511)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15511)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15511)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15511)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15511)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15511)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15511)","v":0.2},0,0,0,0,null,0]
[null,2067,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15512)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15512)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15512)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15512)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15512)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15512)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15512)","v":0.2},0,0,0,0,null,0]
[null,2068,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15513)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"TREND(E15462:E15463,B15462:B15463,B15513)","v":1.4689655172413794},{"$f":"TREND(F15462:F15463,B15462:B15463,B15513)","v":1.544},{"$f":"TREND(G15462:G15463,B15462:B15463,B15513)","v":1},{"$f":"TREND(H15462:H15463,B15462:B15463,B15513)","v":1},0,0,{"$f":"TREND(K15462:K15463,B15462:B15463,B15513)","v":0.31034482758620691},{"$f":"TREND(L15462:L15463,B15462:B15463,B15513)","v":0.2},0,0,0,0,null,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P15465:P15513)","v":114209649.99118361},null,{"$f":"SUM(R15465:R15513)","v":25786108.239650752}]

{"sheet":"Vehicle Operating Costs","index":18,"n_rows":15514,"n_cols":271,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[20,17,22,17],[79,17,81,17],[138,17,140,17],[20,18,22,18],[20,19,22,19],[138,18,140,18],[138,19,140,19],[20,25,22,25],[20,26,22,26],[138,20,140,20],[138,21,140,21],[138,22,140,22],[138,23,140,23],[138,24,140,24],[138,25,140,25],[138,26,140,26],[20,27,22,27],[20,28,22,28],[20,29,22,29],[20,20,22,20],[20,21,22,21],[20,22,22,22],[20,23,22,23],[20,24,22,24],[20,35,22,35],[20,36,22,36],[20,37,22,37],[20,38,22,38],[20,39,22,39],[20,30,22,30],[20,31,22,31],[20,32,22,32],[20,33,22,33],[20,34,22,34],[20,45,22,45],[20,46,22,46],[20,47,22,47],[20,48,22,48],[20,49,22,49],[20,40,22,40],[20,41,22,41],[20,42,22,42],[20,43,22,43],[20,44,22,44],[20,55,22,55],[20,56,22,56],[20,57,22,57],[20,58,22,58],[20,59,22,59],[20,50,22,50],[20,51,22,51],[20,52,22,52],[20,53,22,53],[20,54,22,54],[20,65,22,65],[20,66,22,66],[20,67,22,67],[20,68,22,68],[20,69,22,69],[20,60,22,60],[20,61,22,61],[20,62,22,62],[20,63,22,63],[20,64,22,64],[20,75,22,75],[20,76,22,76],[20,77,22,77],[20,78,22,78],[20,79,22,79],[20,70,22,70],[20,71,22,71],[20,72,22,72],[20,73,22,73],[20,74,22,74],[20,85,22,85],[20,86,22,86],[20,87,22,87],[20,88,22,88],[20,89,22,89],[20,80,22,80],[20,81,22,81],[20,82,22,82],[20,83,22,83],[20,84,22,84],[20,95,22,95],[20,96,22,96],[20,97,22,97],[20,98,22,98],[20,99,22,99],[20,90,22,90],[20,91,22,91],[20,92,22,92],[20,93,22,93],[20,94,22,94],[20,105,22,105],[20,106,22,106],[20,107,22,107],[20,108,22,108],[20,109,22,109],[20,100,22,100],[20,101,22,101],[20,102,22,102],[20,103,22,103],[20,104,22,104],[20,115,22,115],[20,116,22,116],[20,117,22,117],[20,118,22,118],[20,119,22,119],[20,110,22,110],[20,111,22,111],[20,112,22,112],[20,113,22,113],[20,114,22,114],[20,125,22,125],[20,126,22,126],[20,127,22,127],[20,128,22,128],[20,129,22,129],[20,120,22,120],[20,121,22,121],[20,122,22,122],[20,123,22,123],[20,124,22,124],[20,135,22,135],[20,136,22,136],[20,137,22,137],[20,138,22,138],[20,139,22,139],[20,130,22,130],[20,131,22,131],[20,132,22,132],[20,133,22,133],[20,134,22,134],[20,145,22,145],[20,146,22,146],[20,147,22,147],[20,148,22,148],[20,149,22,149],[20,140,22,140],[20,141,22,141],[20,142,22,142],[20,143,22,143],[20,144,22,144],[20,155,22,155],[20,156,22,156],[20,157,22,157],[20,158,22,158],[20,159,22,159],[20,150,22,150],[20,151,22,151],[20,152,22,152],[20,153,22,153],[20,154,22,154],[20,165,22,165],[20,166,22,166],[20,167,22,167],[20,168,22,168],[20,169,22,169],[20,160,22,160],[20,161,22,161],[20,162,22,162],[20,163,22,163],[20,164,22,164],[20,175,22,175],[20,176,22,176],[20,177,22,177],[20,178,22,178],[20,179,22,179],[20,170,22,170],[20,171,22,171],[20,172,22,172],[20,173,22,173],[20,174,22,174],[20,185,22,185],[20,186,22,186],[20,187,22,187],[20,188,22,188],[20,189,22,189],[20,180,22,180],[20,181,22,181],[20,182,22,182],[20,183,22,183],[20,184,22,184],[20,195,22,195],[20,196,22,196],[20,197,22,197],[20,198,22,198],[20,199,22,199],[20,190,22,190],[20,191,22,191],[20,192,22,192],[20,193,22,193],[20,194,22,194],[20,205,22,205],[20,206,22,206],[20,207,22,207],[20,208,22,208],[20,209,22,209],[20,200,22,200],[20,201,22,201],[20,202,22,202],[20,203,22,203],[20,204,22,204],[20,215,22,215],[20,216,22,216],[20,217,22,217],[20,218,22,218],[20,219,22,219],[20,210,22,210],[20,211,22,211],[20,212,22,212],[20,213,22,213],[20,214,22,214],[20,225,22,225],[20,226,22,226],[20,227,22,227],[20,228,22,228],[20,229,22,229],[20,220,22,220],[20,221,22,221],[20,222,22,222],[20,223,22,223],[20,224,22,224],[20,235,22,235],[20,236,22,236],[20,237,22,237],[20,238,22,238],[20,239,22,239],[20,230,22,230],[20,231,22,231],[20,232,22,232],[20,233,22,233],[20,234,22,234],[20,245,22,245],[20,246,22,246],[20,247,22,247],[20,248,22,248],[20,249,22,249],[20,240,22,240],[20,241,22,241],[20,242,22,242],[20,243,22,243],[20,244,22,244],[20,263,22,263],[20,264,22,264],[20,255,22,255],[20,256,22,256],[20,257,22,257],[20,258,22,258],[20,259,22,259],[20,250,22,250],[20,251,22,251],[20,252,22,252],[20,253,22,253],[20,254,22,254],[79,32,81,32],[79,33,81,33],[79,34,81,34],[79,35,81,35],[79,36,81,36],[20,265,22,265],[20,266,22,266],[79,18,81,18],[79,19,81,19],[79,20,81,20],[79,21,81,21],[79,22,81,22],[79,23,81,23],[79,24,81,24],[79,25,81,25],[79,26,81,26],[79,27,81,27],[79,28,81,28],[79,29,81,29],[79,30,81,30],[79,31,81,31],[20,260,22,260],[20,261,22,261],[20,262,22,262],[79,42,81,42],[79,43,81,43],[79,44,81,44],[79,45,81,45],[79,46,81,46],[79,37,81,37],[79,38,81,38],[79,39,81,39],[79,40,81,40],[79,41,81,41],[79,52,81,52],[79,53,81,53],[79,54,81,54],[79,55,81,55],[79,56,81,56],[79,47,81,47],[79,48,81,48],[79,49,81,49],[79,50,81,50],[79,51,81,51],[79,62,81,62],[79,63,81,63],[79,64,81,64],[79,65,81,65],[79,66,81,66],[79,57,81,57],[79,58,81,58],[79,59,81,59],[79,60,81,60],[79,61,81,61],[79,72,81,72],[79,73,81,73],[79,74,81,74],[79,75,81,75],[79,76,81,76],[79,67,81,67],[79,68,81,68],[79,69,81,69],[79,70,81,70],[79,71,81,71],[79,82,81,82],[79,83,81,83],[79,84,81,84],[79,85,81,85],[79,86,81,86],[79,77,81,77],[79,78,81,78],[79,79,81,79],[79,80,81,80],[79,81,81,81],[79,92,81,92],[79,93,81,93],[79,94,81,94],[79,95,81,95],[79,96,81,96],[79,87,81,87],[79,88,81,88],[79,89,81,89],[79,90,81,90],[79,91,81,91],[79,102,81,102],[79,103,81,103],[79,104,81,104],[79,105,81,105],[79,106,81,106],[79,97,81,97],[79,98,81,98],[79,99,81,99],[79,100,81,100],[79,101,81,101],[79,112,81,112],[79,113,81,113],[79,114,81,114],[79,115,81,115],[79,116,81,116],[79,107,81,107],[79,108,81,108],[79,109,81,109],[79,110,81,110],[79,111,81,111],[79,122,81,122],[79,123,81,123],[79,124,81,124],[79,125,81,125],[79,126,81,126],[79,117,81,117],[79,118,81,118],[79,119,81,119],[79,120,81,120],[79,121,81,121],[79,132,81,132],[79,133,81,133],[79,134,81,134],[79,135,81,135],[79,136,81,136],[79,127,81,127],[79,128,81,128],[79,129,81,129],[79,130,81,130],[79,131,81,131],[79,142,81,142],[79,143,81,143],[79,144,81,144],[79,145,81,145],[79,146,81,146],[79,137,81,137],[79,138,81,138],[79,139,81,139],[79,140,81,140],[79,141,81,141],[79,152,81,152],[79,153,81,153],[79,154,81,154],[79,155,81,155],[79,156,81,156],[79,147,81,147],[79,148,81,148],[79,149,81,149],[79,150,81,150],[79,151,81,151],[79,162,81,162],[79,163,81,163],[79,164,81,164],[79,165,81,165],[79,166,81,166],[79,157,81,157],[79,158,81,158],[79,159,81,159],[79,160,81,160],[79,161,81,161],[79,172,81,172],[79,173,81,173],[79,174,81,174],[79,175,81,175],[79,176,81,176],[79,167,81,167],[79,168,81,168],[79,169,81,169],[79,170,81,170],[79,171,81,171],[79,182,81,182],[79,183,81,183],[79,184,81,184],[79,185,81,185],[79,186,81,186],[79,177,81,177],[79,178,81,178],[79,179,81,179],[79,180,81,180],[79,181,81,181],[79,192,81,192],[79,193,81,193],[79,194,81,194],[79,195,81,195],[79,196,81,196],[79,187,81,187],[79,188,81,188],[79,189,81,189],[79,190,81,190],[79,191,81,191],[79,202,81,202],[79,203,81,203],[79,204,81,204],[79,205,81,205],[79,206,81,206],[79,197,81,197],[79,198,81,198],[79,199,81,199],[79,200,81,200],[79,201,81,201],[79,212,81,212],[79,213,81,213],[79,214,81,214],[79,215,81,215],[79,216,81,216],[79,207,81,207],[79,208,81,208],[79,209,81,209],[79,210,81,210],[79,211,81,211],[79,222,81,222],[79,223,81,223],[79,224,81,224],[79,225,81,225],[79,226,81,226],[79,217,81,217],[79,218,81,218],[79,219,81,219],[79,220,81,220],[79,221,81,221],[79,232,81,232],[79,233,81,233],[79,234,81,234],[79,235,81,235],[79,236,81,236],[79,227,81,227],[79,228,81,228],[79,229,81,229],[79,230,81,230],[79,231,81,231],[79,266,81,266],[79,257,81,257],[79,258,81,258],[79,259,81,259],[79,260,81,260],[79,261,81,261],[79,252,81,252],[79,253,81,253],[79,254,81,254],[79,255,81,255],[79,256,81,256],[79,262,81,262],[79,263,81,263],[79,264,81,264],[79,265,81,265],[79,247,81,247],[79,248,81,248],[79,249,81,249],[79,250,81,250],[79,251,81,251],[79,242,81,242],[79,243,81,243],[79,244,81,244],[79,245,81,245],[79,246,81,246],[79,237,81,237],[79,238,81,238],[79,239,81,239],[79,240,81,240],[79,241,81,241],[138,30,140,30],[138,31,140,31],[138,32,140,32],[138,33,140,33],[138,34,140,34],[138,50,140,50],[138,51,140,51],[138,52,140,52],[138,53,140,53],[138,54,140,54],[138,45,140,45],[138,46,140,46],[138,47,140,47],[138,48,140,48],[138,49,140,49],[138,60,140,60],[138,61,140,61],[138,62,140,62],[138,63,140,63],[138,27,140,27],[138,28,140,28],[138,29,140,29],[138,40,140,40],[138,41,140,41],[138,42,140,42],[138,43,140,43],[138,44,140,44],[138,35,140,35],[138,36,140,36],[138,37,140,37],[138,38,140,38],[138,39,140,39],[138,64,140,64],[138,55,140,55],[138,56,140,56],[138,57,140,57],[138,58,140,58],[138,59,140,59],[138,70,140,70],[138,71,140,71],[138,72,140,72],[138,73,140,73],[138,74,140,74],[138,65,140,65],[138,66,140,66],[138,67,140,67],[138,68,140,68],[138,69,140,69],[138,80,140,80],[138,81,140,81],[138,82,140,82],[138,83,140,83],[138,84,140,84],[138,75,140,75],[138,76,140,76],[138,77,140,77],[138,78,140,78],[138,79,140,79],[138,90,140,90],[138,91,140,91],[138,92,140,92],[138,93,140,93],[138,94,140,94],[138,85,140,85],[138,86,140,86],[138,87,140,87],[138,88,140,88],[138,89,140,89],[138,100,140,100],[138,101,140,101],[138,102,140,102],[138,103,140,103],[138,104,140,104],[138,95,140,95],[138,96,140,96],[138,97,140,97],[138,98,140,98],[138,99,140,99],[138,110,140,110],[138,111,140,111],[138,112,140,112],[138,113,140,113],[138,114,140,114],[138,105,140,105],[138,106,140,106],[138,107,140,107],[138,108,140,108],[138,109,140,109],[138,120,140,120],[138,121,140,121],[138,122,140,122],[138,123,140,123],[138,124,140,124],[138,115,140,115],[138,116,140,116],[138,117,140,117],[138,118,140,118],[138,119,140,119],[138,130,140,130],[138,131,140,131],[138,132,140,132],[138,133,140,133],[138,134,140,134],[138,125,140,125],[138,126,140,126],[138,127,140,127],[138,128,140,128],[138,129,140,129],[138,140,140,140],[138,141,140,141],[138,142,140,142],[138,143,140,143],[138,144,140,144],[138,135,140,135],[138,136,140,136],[138,137,140,137],[138,138,140,138],[138,139,140,139],[138,150,140,150],[138,151,140,151],[138,152,140,152],[138,153,140,153],[138,154,140,154],[138,145,140,145],[138,146,140,146],[138,147,140,147],[138,148,140,148],[138,149,140,149],[138,160,140,160],[138,161,140,161],[138,162,140,162],[138,163,140,163],[138,164,140,164],[138,155,140,155],[138,156,140,156],[138,157,140,157],[138,158,140,158],[138,159,140,159],[138,170,140,170],[138,171,140,171],[138,172,140,172],[138,173,140,173],[138,174,140,174],[138,165,140,165],[138,166,140,166],[138,167,140,167],[138,168,140,168],[138,169,140,169],[138,180,140,180],[138,181,140,181],[138,182,140,182],[138,183,140,183],[138,184,140,184],[138,175,140,175],[138,176,140,176],[138,177,140,177],[138,178,140,178],[138,179,140,179],[138,190,140,190],[138,191,140,191],[138,192,140,192],[138,193,140,193],[138,194,140,194],[138,185,140,185],[138,186,140,186],[138,187,140,187],[138,188,140,188],[138,189,140,189],[138,200,140,200],[138,201,140,201],[138,202,140,202],[138,203,140,203],[138,204,140,204],[138,195,140,195],[138,196,140,196],[138,197,140,197],[138,198,140,198],[138,199,140,199],[138,210,140,210],[138,211,140,211],[138,212,140,212],[138,213,140,213],[138,214,140,214],[138,205,140,205],[138,206,140,206],[138,207,140,207],[138,208,140,208],[138,209,140,209],[138,220,140,220],[138,221,140,221],[138,222,140,222],[138,223,140,223],[138,224,140,224],[138,215,140,215],[138,216,140,216],[138,217,140,217],[138,218,140,218],[138,219,140,219],[138,230,140,230],[138,231,140,231],[138,232,140,232],[138,233,140,233],[138,234,140,234],[138,225,140,225],[138,226,140,226],[138,227,140,227],[138,228,140,228],[138,229,140,229],[138,240,140,240],[138,241,140,241],[138,242,140,242],[138,243,140,243],[138,244,140,244],[138,235,140,235],[138,236,140,236],[138,237,140,237],[138,238,140,238],[138,239,140,239],[138,250,140,250],[138,251,140,251],[138,252,140,252],[138,253,140,253],[138,254,140,254],[138,245,140,245],[138,246,140,246],[138,247,140,247],[138,248,140,248],[138,249,140,249],[138,265,140,265],[138,266,140,266],[138,260,140,260],[138,261,140,261],[138,262,140,262],[138,263,140,263],[138,264,140,264],[138,255,140,255],[138,256,140,256],[138,257,140,257],[138,258,140,258],[138,259,140,259]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,"Vehicle Operating Cost Benefits"]
[]
[null,"This sheet calculates changes in highway vehicle operating costs as benefits for highway and transit projects."]
[null,"Net changes in transit operating costs should be included as project costs."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Non-Fuel Cost = VMT x Cost Per Mile"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"dollars","$/miles"]
[]
[null,"Fuel Cost = VMT x Fuel Consumption x Fuel Price",null,null,null,null,null,"Benefit = Existing Cost - New Cost"]
[null,"dollars",null,"gallons/mile","$/gallon"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS"]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"1S3204"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,null,"Present"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)",null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,R20,1)),\"Not Used\",INDEX(ModelGroup,R20,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CD20,1)),\"Not Used\",INDEX(ModelGroup,CD20,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,EP20,1)),\"Not Used\",INDEX(ModelGroup,EP20,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HB20,1)),\"Not Used\",INDEX(ModelGroup,HB20,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183",null,"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present",null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veh Op Cost",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":76245.901200000153},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":121025.24000000024},{"$f":"INDEX(ModelData1NB,A18,3)*AnnualFactor","v":1386.2891127272756},{"$f":"INDEX(ModelData1B,A18,3)*AnnualFactor","v":2200.4589090909135},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":55},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":55},{"$f":"INDEX(ModelData1NB,A18,6)","v":1},{"$f":"INDEX(ModelData1B,A18,6)","v":0.21},{"$f":"(C24*(1-I24)*VLOOKUP(G24,FuelCon,2)-D24*(1-J24)*VLOOKUP(H24,FuelCon,2))*FuelAuto+(C24*I24*VLOOKUP(G24,FuelCon,3)-D24*J24*VLOOKUP(H24,FuelCon,3))*FuelTruck","v":4484.0498857834245},{"$f":"(C24*(1-I24)-D24*(1-J24))*NonFuelAuto+(C24*I24-D24*J24)*NonFuelTruck","v":834.22859298987532},{"$f":"SUM(K24:L24)","v":5318.2784787732999},{"$f":"M24/(1+DiscRate)^(B24-YearCurrent)","v":4341.2994309369542},null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($N9,MATCH(R$20,$A:$A),0)","v":-42736.881667492133},-5113923.8105980586,0,0,0,0,0,0,-475195.83973374212,-234741.73442124284,-741427.76468962256,0,-1178274.9318253745,-321760.26797625172,0,0,{"$f":"OFFSET($N9,MATCH(AH$20,$A:$A),0)","v":0},0,0,0,0,0,0,-858980.36563610029,-879194.7706207619,0,0,-1962430.9683468752,0,0,0,0,0,0,-1162266.9823710267,0,-851080.83085249912,-672100.27195352025,-2009462.245594633,-687939.5227574273,-655545.64293967921,0,-815024.9842687716,0,0,-742151.16531082685,-1440810.8699603525,0,-478623.31177364854,0,0,0,0,-205137.12549166798,0,0,-207818.53046094754,0,0,0,0,-282748.54703823582,0,-492278.83795878169,0,-646546.53921183362,0,0,0,0,-77202.660693203783,-1376640.8192986459,-254744.18442447932,0,0,0,0,-575819.66047622834,-3307129.0001712013,-1076203.1041727674,{"$f":"OFFSET($N9,MATCH(CT$20,$A:$A),0)","v":-615930.8812894891},0,0,-8010860.552016791,0,-1011348.6952568995,0,0,-3247490.0687318733,-388986.99166342319,-490628.30833036132,0,0,0,-1364190.4808911041,-1386379.3808324439,-263116.01615906775,-267041.93379356322,-4398168.0047884556,-706950.2786783328,-725874.95490122901,-430406.03379035142,-36815.196501282699,0,-1358352.814751554,-1068202.667055306,0,-1393050.7551678412,0,0,0,0,0,0,0,-308843.83854820003,-241423.8499699877,-5131844.1133455001,-542085.98120864527,-542513.59488369606,0,0,0,-989275.38489969703,-353706.73374018946,-1337335.5194007917,-1337335.5194007917,-17827455.26508081,0,0,0,0,-1068202.667055306,-273199.47860582831,-1900870.0376957164,0,0,0,-1162266.9823710267,-3584751.052829626,-1982984.9041218788,0,-46437.053705169383,0,{"$f":"OFFSET($N9,MATCH(FF$20,$A:$A),0)","v":0},0,0,-37385.343349753843,-304460.87264752819,0,0,0,0,0,-2757182.5915492871,-1962430.9683468752,-2102556.6715380214,0,-77128.654536909671,0,0,-293243.11181154544,-435882.20027655887,-148986.80567666775,0,0,-322260.50873622787,-266848.02115161106,0,0,-343070.33327300777,0,-2694782.8770870669,-175411.65379433101,-2264334.0380878975,0,-293243.11181154544,-215259.45856748638,-4030299.9620259875,0,-179768.20961487736,-1867780.7315151505,-345322.52054037305,-571231.37275684392,-345322.52054037305,-345322.52054037305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4168800.4349085931,-418628.32249059557,-140237.92871295867,0,0,0,{"$f":"OFFSET($N9,MATCH(HR$20,$A:$A),0)","v":0},-5777053.6669092542,-353706.73374018946,0,-1773595.6484970059,0,-813954.98688608559,0,0,0,0,-218197.74296733763,-666732.48236288631,0,0,0,-336628.27593692817,-858980.36563610029,-465381.76988772961,-458821.19904647756,-332904.09187940264,0,0,0,0,0,0,0,0,-266287.84304605034,0,-281754.89661932882,0,0,-492761.21248440404,0,0,0,0,0,0,-8010860.552016791,null,{"$f":"IF(VehOp<>\"N\",SUM($R24:JH24),0)","v":-143835071.37796253},null,{"$f":"$JI24*(1+DiscRate)^($Q24-YearCurrent)","v":-176204147.34607336}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":97916.389200000165},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":155422.84000000023},{"$f":"INDEX(ModelData20NB,A18,3)*AnnualFactor","v":1780.2979854545483},{"$f":"INDEX(ModelData20B,A18,3)*AnnualFactor","v":2825.8698181818222},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":55},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":55},{"$f":"INDEX(ModelData20NB,A18,6)","v":1},{"$f":"INDEX(ModelData20B,A18,6)","v":0.21},{"$f":"(C25*(1-I25)*VLOOKUP(G25,FuelCon,2)-D25*(1-J25)*VLOOKUP(H25,FuelCon,2))*FuelAuto+(C25*I25*VLOOKUP(G25,FuelCon,3)-D25*J25*VLOOKUP(H25,FuelCon,3))*FuelTruck","v":5758.4993671579223},{"$f":"(C25*(1-I25)-D25*(1-J25))*NonFuelAuto+(C25*I25-D25*J25)*NonFuelTruck","v":1071.33170842455},{"$f":"SUM(K25:L25)","v":6829.8310755824723},{"$f":"M25/(1+DiscRate)^(B25-YearCurrent)","v":1440.7315791684005},null,null,{"$f":"Q24+1","v":2021},0,{"$f":"OFFSET($N10,MATCH(S$20,$A:$A),0)","v":0},-899025.28888755187,-59719.298879708462,-3304282.495529192,0,0,0,0,0,0,-30888844.082108673,0,0,0,0,-353252.37515438034,-352974.51695665182,-801117.51056409278,-449015.44165983022,-769713.9945909736,-198136.58371737023,0,0,0,-763474.98739804258,-763474.98739804258,0,-104582.6844751922,-40395.455730750844,-64935.684921393477,0,0,0,0,-259616.57087728998,0,0,0,0,0,-2992752.1057332745,0,0,0,0,0,0,0,-242246.24774484331,-2129679.3776650163,-2334613.0258590733,0,0,0,0,0,-57081.880935229099,-119547.02321990461,-119547.02321990461,-119547.02321990461,0,0,0,-617299.04645113926,0,-330381.06027593336,-445759.01207214437,-709188.66791659174,-105409.36618490651,0,0,0,0,-280769.25579727336,0,0,0,0,0,0,0,0,0,0,0,-195356.03171147514,-12898.298159829325,0,0,0,-535451.67476411222,-1263584.8234016704,0,0,0,0,0,0,0,0,0,0,-40469.47710107873,0,0,-371114.65981047094,0,-148782.8657106121,-204625.47166911376,-205666.08735878536,-188573.09246799786,-51542.798776762655,0,-447058.49301379744,0,0,0,0,0,-201406.04451295242,-451016.73631146428,-247930.98018842153,0,0,0,0,0,-479943.37511492881,0,-617628.00221691525,0,0,0,0,-2104114.9766906821,-49864.558913118322,0,0,0,0,-18860.463669589069,0,-55579.129638932958,-270692.0797869243,-270692.0797869243,-957936.38416393567,0,0,0,0,0,0,-170929.2105724283,0,0,0,0,0,-585234.42351696582,0,0,0,0,-763474.98739804258,-801599.69548610947,0,0,-166854.73730347466,0,0,0,0,0,0,0,0,0,0,-677941.23464295024,0,0,0,0,0,0,0,0,0,-313107.39504435897,0,-208800.12144713436,-661796.63559735217,0,-929319.70642024186,0,0,-2005892.7535023142,0,0,0,0,0,0,0,-201596.11231153208,-229876.02450672816,-233034.74471308777,0,0,0,0,0,0,0,0,0,0,-549600.74779194233,0,0,0,-713619.85032867338,-669987.09742318722,0,0,0,0,0,-984365.70512190752,0,-749465.72115897271,-286766.89350263367,-1007388.710595152,-1007388.710595152,-124790.76349953028,-430172.78083721822,0,-3773353.1106914366,0,0,0,0,0,0,0,0,0,-1475298.4545359965,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R25:JH25),0)","v":-79788826.988629267},null,-104586876.05927555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q25+1","v":2022},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,874132.90616037615,0,-1056944.4139492062,0,0,0,0,0,0,0,0,-591108.10438255535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2275944.9393921304,0,-293429.3374875572,0,0,-4603998.4094226966,0,64871.163035887585,132820.28626481324,132820.28626481324,132820.28626481324,0,-422130.11684897722,0,0,0,0,0,819779.07206024171,0,0,0,0,-2522478.1893726001,0,0,-733172.73985644022,0,0,0,0,-96401.469207227317,0,0,-5796019.7096067676,0,0,0,0,0,0,0,0,-1137491.5058159514,0,0,0,0,0,0,0,0,0,43994.790046924594,0,0,0,0,0,0,0,0,0,-2374749.4076084425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-172493.99038351179,0,-5288846.4827745715,0,0,0,0,0,0,1146008.696682584,0,0,22176.709083378897,0,0,0,0,0,0,0,-200611.21613104345,-219476.70384801654,-384859.82738450699,-1413312.980876392,0,0,0,0,-7218.918617706664,0,0,0,0,0,160346.95741775536,0,0,0,0,0,-5796019.7096067676,0,-3264621.0377722331,0,0,0,3659499.8250632873,0,0,0,0,0,0,0,0,0,0,-502463.78128431592,-472519.80134946899,-3446252.0508474759,0,-1022358.6122345852,0,0,-2190131.1185758472,0,-667440.98141266848,-639630.33797251945,0,0,-1616701.9372576391,-165963.65726447114,0,0,0,0,0,0,0,0,0,0,-8169783.6346772285,1732576.8981899587,-683863.82358641736,0,-1092234.4744928777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-487441.59749902791,900652.43396932259,295374.55543447949,0,0,0,0,0,0,0,-2030814.8026210663,-1212581.9919099084,0,-6904895.6099033738,-3587709.0864129066,-2319092.9220228782,-902389.98969203001,-704981.40008883062,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R26:JH26),0)","v":-62800816.076727949},null,-88081393.277787179]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C24:C25,B24:B25,B27)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":121025.23999999976},{"$f":"MAX(TREND(E24:E25,B24:B25,B27)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B27)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":2200.4589090909139},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":55},55,{"$f":"TREND(I24:I25,B24:B25,B27)","v":1},{"$f":"TREND(J24:J25,B24:B25,B27)","v":0.21},{"$f":"(C27*(1-I27)*VLOOKUP(G27,FuelCon,2)-D27*(1-J27)*VLOOKUP(H27,FuelCon,2))*FuelAuto+(C27*I27*VLOOKUP(G27,FuelCon,3)-D27*J27*VLOOKUP(H27,FuelCon,3))*FuelTruck","v":-10265.811257434725},{"$f":"(C27*(1-I27)-D27*(1-J27))*NonFuelAuto+(C27*I27-D27*J27)*NonFuelTruck","v":-42088.706471154845},{"$f":"SUM(K27:L27)","v":-52354.51772858957},{"$f":"M27/(1+DiscRate)^(B27-YearCurrent)","v":-42736.881667492133},null,null,2023,0,0,0,0,0,-943871.80934923294,-943871.80934923294,-1590516.1183744846,0,0,0,0,0,0,-1818738.0432968945,-1818738.0432968945,0,0,0,0,838222.36922358291,0,0,0,0,0,0,0,0,0,0,0,-270236.31405034527,-349252.44997572229,0,0,0,0,0,0,0,0,0,-9172327.150515167,-4679503.064999138,0,0,-2144607.7221413762,0,0,2211970.5949032232,0,0,0,-293126.40565685253,0,0,61586.844003681115,126096.67332800892,126096.67332800892,126096.67332800892,0,0,0,0,0,0,0,775057.37088938348,0,0,0,0,0,0,-2408682.7953407215,0,0,0,0,0,0,-568954.54785196099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42374.311249154205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-331121.88239676639,1085765.3314180239,0,0,21523.046198822121,0,{"$f":"OFFSET($N12,MATCH(FE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-160827.89768156255,0,0,152817.66955559689,0,0,0,0,0,0,0,0,0,0,0,264602.79456229461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1137392.6676901637,0,0,-944926.8545815699,0,0,0,0,0,0,-404098.07092959882,0,0,0,1645277.41738696,0,0,0,-2626472.8078578236,-1971286.5935015592,0,0,0,-568779.60883707949,0,0,0,0,0,0,0,0,0,851507.47054884618,280979.66598872677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R27:JH27),0)","v":-26537357.75176182},null,-39825418.235944308]
[null,{"$f":"B27+1","v":2021},{"$f":"MAX(TREND(C24:C25,B24:B25,B28)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B28)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B28)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B28)","v":1},{"$f":"TREND(J24:J25,B24:B25,B28)","v":0.21},{"$f":"(C28*(1-I28)*VLOOKUP(G28,FuelCon,2)-D28*(1-J28)*VLOOKUP(H28,FuelCon,2))*FuelAuto+(C28*I28*VLOOKUP(G28,FuelCon,3)-D28*J28*VLOOKUP(H28,FuelCon,3))*FuelTruck","v":0},{"$f":"(C28*(1-I28)-D28*(1-J28))*NonFuelAuto+(C28*I28-D28*J28)*NonFuelTruck","v":0},{"$f":"SUM(K28:L28)","v":0},0,null,null,2024,0,0,0,29711.238101984443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,803269.24969698873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2146626.0229720795,0,0,0,0,0,0,58454.610124892752,119684.33457692889,119684.33457692889,119684.33457692889,0,0,0,{"$f":"OFFSET($N13,MATCH(CD$20,$A:$A),0)","v":0},0,0,0,732678.57598308916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15799.23228175706,40777.566622644707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(EP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,1028499.530572095,0,0,20859.99631592317,27619.606993271751,0,0,0,0,16030.924933933629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145587.26127279506,0,0,0,0,0,0,0,0,0,0,0,3297571.4397552707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105242.93611268334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1561985.1297214983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,804938.03214709635,267204.06129915093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R28:JH28),0)","v":11461908.418637943},null,18405320.223740984]
[null,{"$f":"B28+1","v":2022},{"$f":"MAX(TREND(C24:C25,B24:B25,B29)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B29)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B29)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B29)","v":1},{"$f":"TREND(J24:J25,B24:B25,B29)","v":0.21},{"$f":"(C29*(1-I29)*VLOOKUP(G29,FuelCon,2)-D29*(1-J29)*VLOOKUP(H29,FuelCon,2))*FuelAuto+(C29*I29*VLOOKUP(G29,FuelCon,3)-D29*J29*VLOOKUP(H29,FuelCon,3))*FuelTruck","v":0},{"$f":"(C29*(1-I29)-D29*(1-J29))*NonFuelAuto+(C29*I29-D29*J29)*NonFuelTruck","v":0},{"$f":"SUM(K29:L29)","v":0},0,null,null,2025,0,{"$f":"OFFSET($N14,MATCH(S$20,$A:$A),0)","v":0},0,28130.147665953362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,769301.9697161162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2080364.3062774276,0,0,0,0,0,0,55468.61879953678,113571.3186012917,113571.3186012917,113571.3186012917,0,0,0,0,0,0,0,692527.54102054785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14961.550436504369,39208.386167617238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,974079.53882981499,0,0,20191.58521901779,26158.422844929508,0,0,0,0,15178.085625454432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138648.85105090708,0,0,0,0,0,0,0,0,0,0,0,3129142.7317506988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100050.01680743923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1482549.3582121118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,760817.46724250168,254028.32141798778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R29:JH29),0)","v":10921520.854888441},null,18765206.195615418]
[null,2023,{"$f":"MAX(TREND(C24:C25,B24:B25,B30)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B30)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B30)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B30)","v":1},{"$f":"TREND(J24:J25,B24:B25,B30)","v":0.21},{"$f":"(C30*(1-I30)*VLOOKUP(G30,FuelCon,2)-D30*(1-J30)*VLOOKUP(H30,FuelCon,2))*FuelAuto+(C30*I30*VLOOKUP(G30,FuelCon,3)-D30*J30*VLOOKUP(H30,FuelCon,3))*FuelTruck","v":0},{"$f":"(C30*(1-I30)-D30*(1-J30))*NonFuelAuto+(C30*I30-D30*J30)*NonFuelTruck","v":0},{"$f":"SUM(K30:L30)","v":0},0,null,null,2026,0,0,0,26628.769240244244,0,0,0,0,221943.1102416926,203204.01891346273,0,0,1032285.2942359976,0,1960122.1499603523,0,0,0,0,396468.83842215152,736341.13502968987,0,1029963.0335187149,0,0,0,0,1557335.8058920994,0,0,0,0,0,0,922378.09636100335,220491.65610293063,0,0,0,0,0,2445543.2915368839,0,0,0,657359.9972473128,0,0,353445.70249262615,0,2013585.1100197788,0,274087.98787079082,96795.576188287669,0,0,0,52623.140978352421,107745.90551998893,107745.90551998893,107745.90551998893,258880.32018804376,0,493395.71313951549,566998.37614320102,0,0,0,654494.15826787078,0,0,1159974.6567336186,0,0,343549.55046172591,0,0,0,0,0,0,0,598119.27310549526,0,5810827.4028042806,846536.90824100573,0,0,3164701.1192118223,336855.03925486136,128460.53468798951,0,0,0,0,0,0,0,0,0,0,0,14165.853482716693,37669.997184083011,0,0,331020.46189457009,0,0,0,0,0,46969.171718227633,2303946.404216365,0,0,208514.32717335038,0,0,0,178280.96151586415,0,0,856437.59107838315,0,0,0,0,0,0,182610.04383044157,0,0,0,0,0,0,0,922378.09636100335,0,0,19521.352129247003,24770.213900670173,0,0,0,0,14368.222818184042,0,0,0,0,0,150552.13288113172,2552851.0032471619,1557335.8058920994,1882493.8253360309,7187.9769824057976,0,0,0,0,0,131995.17859738585,0,837442.2803544096,153781.14236241099,225699.61470347791,0,0,0,0,0,149874.35702816219,0,2968638.3144302769,0,0,0,0,167767.38276935229,0,0,0,0,0,0,0,1412389.9205025597,284831.56023486156,0,95086.120932165781,0,0,0,0,34323.180044488348,0,0,0,65361.524498781517,0,3565345.9209554167,354332.0400399185,125510.06267931257,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(HU$20,$A:$A),0)","v":0},1406821.9904379603,674610.272704478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,719024.67268045875,241432.91687950303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1477203.9698362104,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R30:JH30),0)","v":55269179.347365297},null,101610131.93406549]
[null,2024,{"$f":"MAX(TREND(C24:C25,B24:B25,B31)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B31)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B31)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B31)","v":1},{"$f":"TREND(J24:J25,B24:B25,B31)","v":0.21},0,0,0,0,null,null,2027,0,0,0,25203.4400455668,0,0,0,0,210555.84161116841,193393.08206264599,0,0,982462.23105102289,0,1871355.4064195296,0,0,0,0,374626.97422968643,704400.43606203818,0,980258.61864987179,0,0,0,0,1474418.3387992389,0,0,0,0,0,0,873272.41451893526,209167.0593189194,0,0,0,0,0,2323647.0527063925,0,0,0,626625.37406220159,0,0,339331.89789011463,0,1946639.7319983165,0,259003.18687686411,91968.800679740947,0,0,0,49912.571311151754,102196.62783778903,102196.62783778903,102196.62783778903,244632.49363563833,0,475422.99072282022,539636.09146121342,0,0,0,618473.1921326716,0,0,1105755.3421967083,0,0,329830.52049926692,0,0,0,0,0,0,0,572167.1578952655,0,5623374.5324538499,811044.66388909239,0,0,3056253.4173073671,319504.90724992083,121383.22703287954,0,0,0,0,0,0,0,0,0,0,0,13410.233222560313,36165.086737985832,0,0,313373.30031252262,0,0,0,0,0,44455.103903233474,2196285.3572903699,0,0,197038.46077647837,0,0,0,169674.53194571743,0,0,815097.73082575679,0,0,0,0,0,0,174598.12746053492,0,0,0,0,0,0,0,873272.41451893526,0,0,18852.396137279065,23451.685651589454,0,0,0,0,13599.363442623258,0,0,0,0,0,142506.81161765422,2437285.6367393048,1474418.3387992389,1797241.7720878101,6792.377003104134,0,0,0,0,0,125618.6838566667,0,798628.91508145211,146353.89811655661,213685.53525359803,0,0,0,0,0,141625.82024468083,0,2815742.214280806,0,0,0,0,159653.70183538023,0,0,0,0,0,0,0,1355990.3229973544,270617.21866935777,0,{"$f":"OFFSET($N16,MATCH(HA$20,$A:$A),0)","v":90343.507718923182},0,0,0,0,32718.179316161892,0,0,0,62198.651142973322,0,3393300.8097592043,335507.68947185169,119819.34390491457,0,0,0,0,0,0,0,1334657.7878636764,637560.9003822651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679443.90976825741,229398.30614389791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1395884.828262887,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R31:JH31),0)","v":52746579.830827013},null,103760506.10659379]
[null,2025,{"$f":"MAX(TREND(C24:C25,B24:B25,B32)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B32)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B32)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B32)","v":1},{"$f":"TREND(J24:J25,B24:B25,B32)","v":0.21},0,0,0,0,null,null,2028,0,4066459.6021141983,0,23850.63538935165,0,877993.60265600868,877993.60265600868,0,199708.61281003381,183996.13651899702,579660.99184329098,0,934740.04735190049,0,1785813.9748252614,1785813.9748252614,0,0,0,353946.09697735804,673487.46453233622,0,932649.49811512209,681479.48245650192,650150.15608481865,642801.26338079723,0,1395684.7228039701,54837.366161332735,0,0,467935.24642281851,0,0,826644.13547866,198380.51431527364,665342.21224611148,162247.75318851959,0,561228.24913044181,534756.42675233411,2207233.2965802983,661615.69122769637,0,0,597098.70141130092,1044697.353881947,0,325552.06480236014,190957.69748969196,1879835.7205490812,0,244719.04275106775,87359.29536759328,265910.2931921928,0,0,47331.436481362667,96912.287582216377,96912.287582216377,96912.287582216377,231140.89980978449,0,457690.17993477132,{"$f":"OFFSET($N17,MATCH(CD$20,$A:$A),0)","v":513427.25092479301},291254.90315968392,359812.23024024616,0,584364.11293217423,52336.07510259124,0,1053665.626314383,202582.76549549517,2200239.9490437196,316436.16333890072,2365234.2323519625,638358.07169270527,450114.57265427429,2629961.2696503201,815680.88343698275,142968.81487720867,37510.589107127715,547050.78591175587,7538697.9929960212,5435578.7375727203,776573.21380177478,166323.37480041161,3622.2177193719003,2948450.6889911285,302983.19701281254,114682.13045888084,439784.94639322208,1050991.4444719786,0,0,0,0,0,3659310.4706678274,0,0,0,12692.85143991827,34695.858533676888,0,787244.70693976141,296618.39529585978,0,143373.55644477691,0,0,0,42068.958541961532,2092850.2580007212,348282.01385226264,139050.63561827759,186171.69961421384,0,611062.91099161585,0,161431.16154072067,0,203730.47959913543,775501.40002509358,284643.51621116296,1151661.8473113526,1151661.8473113526,12700525.241524298,{"$f":"OFFSET($N17,MATCH(EP$20,$A:$A),0)","v":0},84428.7119766666,166852.95565997437,0,787244.70693976141,222739.6472447236,1729666.2252824605,1187531.1708243261,40435.941973806977,327216.81773940317,826644.13547866,2437274.3614328983,1600427.1931723091,18187.418643139117,22199.662323112203,17945.827019340999,0,0,812248.80717124057,12869.608654930365,0,0,0,296861.31488733605,1325089.8655869917,134869.80870001591,2325915.1536159925,1395684.7228039701,1715087.4023337138,6417.7743071333898,62068.853470424205,618988.60159018671,144107.58262015446,0,0,119511.57730446481,0,761309.80690007692,139240.28265090345,202277.43098892565,128678.17911446121,5435578.7375727203,150413.35546917573,3240396.4319028533,2277928.2837446998,133815.09153240873,0,2670145.8853442515,0,263005.95297083352,2829415.9063800578,529070.64383101871,151883.60481995129,1565611.2122878169,269979.09209139569,441024.27444905037,269979.09209139569,269979.09209139569,417691.86562057456,393914.90359737125,1300925.2954072764,257043.66120845845,882377.65958130173,85814.469024657345,592251.60926019307,0,755694.80526172102,0,31176.280628961566,0,0,0,59169.874178689301,0,3228507.1289451299,317629.85014398117,114336.04094436519,0,0,0,372950.24486249965,5175516.304240643,284643.51621116296,1921318.8042924698,1265914.6437158713,602471.87886589882,723180.06624510628,952709.75483894662,0,0,0,0,161271.38000083395,0,0,0,254195.69982035737,681479.48245650192,364625.34459937643,360586.47550669813,281265.93485176057,841344.85712323594,0,641964.62068618578,217905.02076027461,0,0,0,0,217185.60486013163,3330685.5357768978,126900.70166969931,0,0,0,0,0,0,0,0,1318883.3633036665,7538697.9929960212,null,{"$f":"IF(VehOp<>\"N\",SUM($R32:JH32),0)","v":161651223.23165643},null,340251892.81080854]
[null,2026,{"$f":"MAX(TREND(C24:C25,B24:B25,B33)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B33)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B33)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B33)","v":1},{"$f":"TREND(J24:J25,B24:B25,B33)","v":0.21},0,0,0,0,null,null,2029,0,{"$f":"OFFSET($N18,MATCH(S$20,$A:$A),0)","v":3873481.388428879},0,22566.966274474318,0,837496.2048187725,837496.2048187725,0,189379.50022037211,175001.00453140683,550476.97446679743,0,889057.09693601599,0,1703455.7600720846,1703455.7600720846,0,0,0,334367.78172928788,643604.45282308944,0,887074.24868240894,648177.95955235837,615299.89890637144,612301.70667113864,0,1320942.4124388713,52155.241901576468,0,0,442855.30684836704,0,0,782379.27802026423,188110.08936655344,631839.60186271102,153822.08766856135,0,535351.67883722438,510096.04900193441,2096106.3865625351,633953.0008238391,0,0,568753.46926192904,992357.46703815565,0,312122.91098518315,180395.21855691925,1813441.095271809,0,231195.35733288652,82959.290249723737,252512.56366761116,0,0,44874.401920660806,91881.970118048819,91881.970118048819,91881.970118048819,218367.57092960129,0,440242.81102069229,488338.04307611461,278205.27445846598,344969.22292021249,0,552070.93155924662,49432.919863319694,0,1003658.9205311132,192970.64290548602,2092701.2378151994,303382.7138142882,2256180.2957972637,608048.55810175533,427445.55021586054,2505175.1849652566,771997.75905107555,137371.04894743671,35569.649119136353,522771.87872818206,7227690.1062407196,5248287.1569147743,743140.89758643683,158869.29693873238,2628.9709038988235,2841672.685067385,287255.77286880795,108338.31089975119,417643.22614972986,999636.79592319462,0,0,0,0,0,3485643.8227381543,0,0,0,12011.938910703764,33264.084657247877,0,743739.92020924238,280714.53019531473,0,136344.74952938227,0,0,0,39804.757949658684,1993548.9517260676,329022.0109504495,132813.11762761816,175883.46265869512,0,590008.27972891252,0,153540.18145813968,0,193769.56093736392,737597.40171888366,271137.78503220034,1098568.7307798287,1098568.7307798287,12041309.669426929,0,80644.298919552632,159373.91706857388,0,743739.92020924238,212456.19560402381,1649930.3827324512,1139305.7417440224,38395.881172900081,314746.11974569387,782379.27802026423,2302565.1955240709,1528714.003978733,17528.762126857244,21011.085439663435,16956.106457629401,0,0,770055.54216075118,12177.132569593576,0,0,0,280442.254365306,1267343.9346198186,127622.13206426756,2218685.2930377391,1320942.4124388713,1635990.2776717187,6063.1146948740934,59123.818007413356,594128.99369606061,136835.68471668166,0,0,113665.90232761571,0,725455.56090899545,132431.04791368466,191447.4338917835,121796.40299565859,5248287.1569147743,143276.56074526045,3091005.0495832693,2191110.3385544433,126420.19009055277,0,2531548.5897073154,0,252325.61859744214,2686962.0176513069,503213.96406160167,144446.86215330139,1481787.8969459352,256386.53605302842,418789.66299607803,256386.53605302842,256386.53605302842,398976.36879507621,372122.32425192802,1247261.6029122248,244087.88218773977,837945.06079925946,81491.358191845196,568201.03113210213,0,717817.09666454711,0,29696.096803053428,0,0,0,56271.184906473769,0,3070752.4204588826,300655.24485655356,109057.37070139487,0,0,0,355254.54668786004,4992961.1617636839,271137.78503220034,1832750.8720087192,1200453.7948190188,569245.27940497873,695603.74534434476,906145.84975202824,0,0,0,0,152929.42628201371,0,0,0,242134.65295612765,648177.95955235837,346784.44578616711,343053.692983758,267494.18917277973,802876.74868290452,0,606481.24596050323,206933.73943845736,0,0,0,0,207166.47725187716,3213048.2045931858,121212.66179454781,0,0,0,0,0,0,0,0,1245982.6790173461,7227690.1062407196,null,{"$f":"IF(VehOp<>\"N\",SUM($R33:JH33),0)","v":154236058.49747509},null,347369153.66248292]
[null,2027,{"$f":"MAX(TREND(C24:C25,B24:B25,B34)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B34)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B34)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B34)","v":1},{"$f":"TREND(J24:J25,B24:B25,B34)","v":0.21},0,0,0,0,null,null,2030,0,3688348.8244594298,0,21349.176729865903,0,798539.85121509677,798539.85121509677,0,179547.13744568356,166395.32987877916,522630.56469181168,0,845350.80801046314,0,1624230.3709747458,1624230.3709747458,0,0,0,315836.27908403898,614748.9427103512,0,843470.51625926525,616317.01544724253,582226.94346652017,583041.65332818811,0,1250006.1488472428,49589.354099083961,0,0,419054.16213877912,0,0,740368.17144266085,178334.41953808189,599872.94588181505,145804.44966564907,0,510458.85542948818,486373.58556363464,1990072.8191663348,607078.1120930328,0,0,541561.46633699629,942394.64195974462,0,299057.52878498711,170397.47595607929,1747688.2027536132,0,218393.76534309422,78761.102076002688,239729.75199274733,0,0,42536.277079964413,87095.055000793131,87095.055000793131,87095.055000793131,206276.27039877983,0,423119.43021182233,464334.14381875476,265616.5465817416,330528.34903398063,0,521502.03564032831,46685.626172515418,0,955685.61762791418,183749.1574130884,1989816.3157313354,290682.89302443707,2151272.2514229896,578972.69861564401,405816.14534690109,2385460.4124162178,730539.192010061,131893.81594052509,33722.124209821006,499328.35580972169,6925110.3453219626,5062237.5563149117,710759.28642955248,151678.67992704659,1750.1790680162148,2736246.7089292295,272289.41997243109,102333.70151680235,396516.33991370123,950503.36169417726,0,0,0,0,0,3319038.6147190561,0,0,0,11365.794243154709,31871.152618423617,0,702558.05948817986,265622.06247018528,0,129621.98231120792,0,0,0,37656.759079664633,1898283.2550380386,310791.41373194108,126796.60765553902,166144.56325914306,0,569093.2025751149,0,145990.76493990648,0,184240.00419846561,701333.77557281114,258180.92738033514,1047493.4374683211,1047493.4374683211,11413990.262074739,0,76993.700507621645,152159.33869051654,0,702558.05948817986,202564.95008113264,1573224.5556511348,1092307.7268825935,36449.684458205236,302506.66304164694,740368.17144266085,2175050.3598468099,1459534.2609329885,16878.445548375734,19883.012068973381,16019.076600564165,0,0,729906.58839441335,11520.180840247989,0,0,0,264900.96030606923,1211482.3604676567,120745.52704822829,2115530.940243497,1250006.1488472428,1559901.9930856421,5727.392034148982,56298.468919067498,569872.86655549193,129898.49128617653,0,0,108073.59042417047,0,691034.23307291185,125916.81359453312,181168.72874442462,115264.32290702079,5062237.5563149117,136429.80568231482,2947291.7933490635,2105902.5598408859,119420.13735817467,0,2399657.6964183799,0,241917.08518446377,2551037.4804731747,478476.05839881982,137333.11222649459,1402231.5374063158,243416.97533591153,397576.73540270206,243416.97533591153,243416.97533591153,380921.97012917401,351495.21381933463,1195051.56330238,231727.14357001023,795549.62925068836,77366.61499335432,544762.50970609277,0,681661.0897025154,0,28276.15209151258,0,0,0,53498.525217193528,0,2919820.9894636227,284542.20792125497,103980.02651464804,0,0,0,338278.00248887908,4812141.3066063346,258180.92738033514,1747548.3114736658,1138139.9923109687,537787.59634968464,668540.43915782264,861596.96360415709,0,0,0,0,144988.7258648581,0,0,0,230563.76758298159,616317.01544724253,329717.32848547702,326271.66344531864,254320.57819721207,765841.0211006843,0,572893.04364511406,196465.35211636309,0,0,0,0,197528.74177560088,3096547.8400319344,115725.7354971022,0,0,0,0,0,0,0,0,1176975.7793636592,6925110.3453219626,null,{"$f":"IF(VehOp<>\"N\",SUM($R34:JH34),0)","v":147099259.28285465},null,354486414.51415747]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B35)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B35)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B35)","v":1},{"$f":"TREND(J24:J25,B24:B25,B35)","v":0.21},0,0,0,0,null,null,2031,0,3510861.2943613436,0,20194.140909632904,0,761096.23266795347,761096.23266795347,0,170190.73623319954,158166.65334018687,496071.651649646,0,803558.06813378457,0,1548080.3858973568,1548080.3858973568,0,0,0,298298.41515464731,586914.38953363302,0,801775.40056985267,585850.68871057546,550847.89947766543,554989.45886206988,0,1182697.8304605065,47135.97333431994,0,0,396471.83171335509,0,0,700505.37939298642,169032.72639090038,569384.66444612911,138177.51298447701,0,486531.81219484704,463571.86138898303,1888941.7822110332,581006.34033999185,0,0,515493.1161666899,894721.86807205679,0,286365.79667629418,160935.78477516788,1682777.2369821847,0,206277.66660960359,74757.156252006331,227538.74189611917,0,0,40312.019416947544,82541.2241974395,82541.2241974395,82541.2241974395,194832.42879184804,0,406352.31865892443,441380.92819986073,253484.26519910782,316500.51883353118,0,492570.02769766562,44086.225998657785,0,909693.68607968267,174908.33606299516,1891436.5253296006,278346.2985920214,2050434.3805117777,551098.80071248417,385187.35332911613,2270687.4815315409,691201.07594589482,126545.30279088632,31964.098777081632,476714.8246175432,6631187.0318353437,4878069.0135375084,679433.9901937379,144748.95458568202,975.11774098672788,2632452.853560281,258051.86992068702,96651.070264831753,376366.26890173269,903520.30579294194,0,0,0,0,0,3159314.1870561643,0,0,0,10752.782574589286,30518.108084705225,0,663581.384483765,251302.89413126078,0,123195.29445069676,0,0,0,35619.448406693715,1806950.1389251,293537.96352162142,120998.88440495596,156927.15758220898,0,548389.53077284794,0,138771.99363547924,0,175128.00074010933,666658.11687216151,245758.93052818437,998399.18368624174,998399.18368624174,10817215.033114662,0,73475.605001971402,145206.62741648423,0,663581.384483765,193058.60561586052,1499493.5508437336,1046582.9275785814,34593.801701160926,290521.56447150896,700505.37939298642,2054365.075157745,1392863.406776018,16238.196651818349,18812.612794077671,15132.079192573883,0,0,691715.04673185083,10897.069113928801,0,0,0,250192.85587359898,1157505.7356808165,114222.46119219234,2016377.7789181115,1182697.8304605065,1486767.3923762485,5409.646482841059,53589.750615242439,546247.6554569765,123283.33185058679,0,0,102726.50989615668,0,658011.78955981822,119688.12400962257,171415.53465043628,109065.63719570785,4878069.0135375084,129865.68557506621,2809153.1034882534,2022465.8393790128,112794.91995452969,0,2274188.9078766857,0,231790.50021601043,2421397.668408846,454821.20788878528,130531.92244859619,1326742.5915831726,231047.0706313409,377346.97420360259,231047.0706313409,231047.0706313409,363522.27031300199,331974.35000563081,1144334.6515458634,219939.0383894495,755114.9845377059,{"$f":"OFFSET($N20,MATCH(HA$20,$A:$A),0)","v":73432.787050338928},521958.89565808052,0,647163.62590517581,0,26914.899705462056,0,0,0,50847.811213485955,0,2775495.2371327174,269250.65952915599,99100.258572758539,0,0,0,322002.25228259596,4633611.0004138984,245758.93052818437,1665649.8511179276,1078841.6357118129,508009.58754768805,642041.04677560495,818998.73557591275,0,0,0,0,137432.48062606575,0,0,0,219470.52989034241,585850.68871057546,313399.1066230695,310217.19520414359,241725.7823122142,730214.89778370666,0,541103.91076953395,186481.01501490059,0,0,0,0,188265.37701800049,2981539.1502097617,110437.95280745176,0,0,0,0,0,0,0,0,1111665.2011711814,6631187.0318353437,null,{"$f":"IF(VehOp<>\"N\",SUM($R35:JH35),0)","v":140236139.72210106},null,361603675.3658312]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B36)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B36)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B36)","v":1},{"$f":"TREND(J24:J25,B24:B25,B36)","v":0.21},0,0,0,0,null,null,2032,0,3340810.8528900729,0,19098.86000240059,0,725134.14856696536,725134.14856696536,0,161290.10227387841,150302.47905425864,470750.95627428649,0,763615.56275293499,0,1474942.4882920757,1474942.4882920757,0,0,0,281703.49318447564,560090.70739071444,0,761925.79348433402,556732.86609606864,521082.68094653124,528112.31429525604,0,1118846.3694106394,44791.360674610012,0,0,375050.70986793679,0,0,662689.61521384597,160184.8326827189,540318.13785736857,130924.47211208986,0,463550.72291683505,441671.93449976976,1792525.6308544641,555747.625324958,0,0,490517.77645184722,849253.3458943594,0,274054.74373506871,151982.79628157974,1618879.4518196178,0,194812.15931649756,70940.005505538327,215916.80990911782,0,0,38196.737245439021,78210.467972510611,78210.467972510611,78210.467972510611,184003.08080686082,0,389968.14719038852,{"$f":"OFFSET($N21,MATCH(CD$20,$A:$A),0)","v":419443.65667652176},241802.58620346675,302893.49399054295,0,465191.56575480488,41627.126792394309,0,865629.19956555287,166437.8389044643,1797412.7421381946,266379.75889814866,1953583.1276724739,524394.0387012593,365520.82345830195,2160722.1574471737,653883.40511324233,121332.10938245401,30291.769738085022,454923.02285947959,6346082.5424104026,4696331.6732076127,649165.38788107398,138076.76031645812,293.97580373442486,2530528.7777882535,244511.81907401446,91273.987990162961,357155.62541357899,858616.55402456422,0,0,0,0,0,3006283.295991926,0,0,0,10171.334148367892,29205.693670054359,0,626697.61840080109,237720.43931410077,0,117054.71902636312,0,0,0,33687.536475377681,1719442.7830043451,277211.83352635818,115417.07133467267,148204.69383071372,0,527959.11719694245,0,131872.91592280468,0,166419.70249399036,633517.85704743583,233857.26609308933,951245.36258209101,951245.36258209101,10249672.380811138,{"$f":"OFFSET($N21,MATCH(EP$20,$A:$A),0)","v":0},70088.299586512105,138512.39757250386,0,626697.61840080109,183929.13436702668,1428676.4286439363,1002165.8993235914,32824.745551820219,278809.92656771961,662689.61521384597,1940161.49968623,1328669.2545791769,15609.481427649167,17797.169456155847,14292.578278927429,0,0,655396.6386686567,10306.181381395476,0,0,0,236275.44000649086,1105406.5105155825,108036.10787235857,1921143.7738154081,1118846.3694106394,1416525.658659725,5108.9627383447305,50994.4950629327,523274.62321813061,116977.76126655479,0,0,97616.508650191463,0,626352.51688802161,113735.49810993027,162163.08446808424,103184.68048894523,4696331.6732076127,123576.52323200875,2676474.6686311658,1940933.126412963,106525.45317889671,0,2154866.4219038589,0,221953.52020071493,2297802.0175751206,432213.57890050043,124032.84288016471,1255129.3637712281,219253.870045558,358062.52894838614,219253.870045558,219253.870045558,346768.87792876933,313503.27119636349,1095138.9562457649,208701.54474924703,716566.02118962083,69682.548077885396,499807.4303451826,0,614262.44190283935,0,25610.737425256531,0,0,0,48314.953952018885,0,2637556.8329115142,254742.07657536806,94413.946048611426,0,0,0,306408.26045582682,4457844.5578473657,233857.26609308933,1586987.832927512,1022430.8744102637,479826.11669348081,616147.61196783744,778286.60191134713,0,0,0,0,130244.37302377721,0,0,0,208841.9655710989,556732.86609606864,297804.83857794828,294866.91788937774,229690.44977808223,695972.45187915314,0,511022.20753051771,176962.19758539973,0,0,0,0,179368.64795433672,2868325.5667891996,105346.74077285752,0,0,0,0,0,0,0,0,1049862.6527580298,6346082.5424104026,null,{"$f":"IF(VehOp<>\"N\",SUM($R36:JH36),0)","v":133641435.69083942},null,368720936.21750599]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B37)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B37)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B37)","v":1},{"$f":"TREND(J24:J25,B24:B25,B37)","v":0.21},0,0,0,0,null,null,2033,23144.848123063832,{"$f":"OFFSET($N22,MATCH(S$20,$A:$A),0)","v":3177984.0429936349},0,18060.458988125109,0,690620.00634584005,690620.00634584005,643153.54003083089,152825.64646073917,142790.33263684742,446620.13693538943,0,725460.07175953954,0,1404748.4837520181,1404748.4837520181,0,0,0,266003.19701295474,534264.76048781176,0,723858.67541848414,528917.49911347195,492854.43073448475,502376.53395910625,502376.53395910625,1058287.5360977005,42551.784880203704,0,0,354735.51175127056,94910.471960277515,135156.71581895312,626823.65024425008,151771.17263526784,512617.82738111808,124029.04824473345,0,441494.22206933139,420653.4006817402,1700640.2898222804,531307.16905880277,0,0,466604.00510111207,805904.70097115648,1416385.1507993538,262128.88017884101,143512.44586200782,1556140.0907605728,1705888.9736447246,183963.9744324401,67302.345645773181,204841.67290539935,4073737.4928942835,0,36185.691578558944,74093.088709697724,74093.088709697724,74093.088709697724,173756.80333202388,0,373988.57221461018,398487.63829844823,230564.47661482511,289712.25286595681,147283.07783779502,439287.20675833436,39301.096460010514,13090.61472518787,823436.80757323862,158327.04969216394,1707596.0720116403,254787.65433663654,1860628.4502640544,498824.73762617784,346778.94040671701,2055426.618399346,618490.183419029,116259.42116129385,28701.448565307288,433942.21705104876,6069900.9598418353,4517495.6477655228,619949.28803542745,131658.0596484734,0,2430674.0596616152,231638.94042947324,86186.797129982297,338847.7329752153,815721.12832528667,0,0,0,0,0,2859753.7482457324,0,0,271739.13060130639,9619.9427923119656,27934.384111460749,773795.43952724198,591799.73700231418,224839.58948459584,886281.45930885675,111190.32602473543,0,0,0,31855.952179766515,1635651.5125375134,261765.53430411944,110047.73189906853,139951.86235961082,0,507854.81703957479,511393.14377798408,125282.59799049892,0,158101.28622327617,601860.50939763826,222461.01747840593,905988.20179878885,905988.20179878885,9710091.5903757028,296114.5981393705,66829.728459397316,132072.58571811774,1789125.1482546788,591799.73700231418,175167.91154649123,1360707.4910073285,959081.22715862037,31139.098418844009,267387.26385135041,626823.65024425008,1832108.0742167763,1266913.091120108,14993.530966329696,16834.0727068704,13498.155580688985,98829.00245622138,98829.00245622138,620869.73536472768,9745.968243739615,0,0,0,223108.20660345137,1055170.0557450696,102170.32898476235,1829740.4987744361,1058287.5360977005,1349111.2910783237,4824.4683179462545,48509.449575887207,500969.55037979648,110969.58447012056,0,253061.91352804919,92735.451668489535,502376.53395910625,596019.38735308871,108049.47326895595,153387.60250787268,97606.410211053837,4517495.6477655228,117554.43631883309,2549133.2757292711,1861412.3950954047,100593.54515530553,0,2041423.0369443372,0,212411.59316404699,2180014.5420577447,410617.39100208384,117825.45315307561,1187207.8320265966,208014.85829867414,339686.29377757543,208014.85829867414,208014.85829867414,330651.69748848514,296028.1687086958,1047482.5004979171,197993.07133718161,679829.06874668773,66108.713281802397,478320.38193782012,0,582896.32261935587,184822.48518314055,24362.021473130349,0,800817.00718546112,1126354.6407289153,45895.877582177025,359875.34517099411,2505787.741547666,240979.46051369703,89916.661692087131,0,0,0,291476.48274336063,4285244.4347798293,222461.01747840593,1511489.3102864427,968783.68025692331,453155.99805778766,590894.26398424956,739396.09792502865,0,0,0,0,123408.57511120409,216447.19078050434,0,0,198664.75363071822,528917.49911347195,282909.64095880755,280197.40508264798,218195.28361680656,663085.11593823589,366195.04822401016,482560.5846325219,167890.72217473565,928610.13166216505,928610.13166216505,0,0,170830.22936874852,2757164.435949943,100449.01078387925,0,0,0,0,0,0,0,0,991388.65903659945,6069900.9598418353,null,{"$f":"IF(VehOp<>\"N\",SUM($R37:JH37),0)","v":146458107.51134309},null,432368315.67848212]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B38)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B38)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B38)","v":1},{"$f":"TREND(J24:J25,B24:B25,B38)","v":0.21},0,0,0,0,null,null,2034,21890.158324643231,3022163.50695808,0,17076.183275558687,0,657518.2679824722,657518.2679824722,613020.02330103226,144778.39213215426,135617.81185133621,423631.87769014481,0,689028.728109424,0,1337426.2092211046,1337426.2092211046,0,0,0,251151.49657022126,509420.80535697285,0,687511.37384157721,502358.79291358095,466089.44084659457,477747.81061859458,477747.81061859458,1000863.7940767261,40413.537399795532,0,0,335473.21624577011,90732.667648083865,128369.68755517711,592814.21635850403,143772.79828522512,486229.37613610073,117475.4922977026,0,420339.69107479829,400494.66587401013,1613105.5894534094,507686.01315475191,0,0,443719.79602107842,764593.16462915111,1339735.2118337716,250590.49685356888,135499.90205530354,1494681.0572172459,1638515.9612079682,173701.41144984256,63837.02871553522,194291.52773904966,3904294.3823730438,0,34274.297085052815,70179.702914003647,70179.702914003647,70179.702914003647,164063.65475034522,0,358430.77766519098,378478.37303009658,219761.89514565197,276959.32146266446,139292.92836429962,414781.25312955759,37101.248695980605,12463.305320075207,783060.15253836813,150565.15629030278,1621838.4592250111,243572.20838698148,1771475.0247991986,474356.62487445306,328924.89214086143,1954660.4995435637,584929.32780459418,111331.16595573047,27189.562574611387,413759.56121037842,5802695.0053726323,4341959.134431513,591777.52512424195,125488.24118375062,0,2333054.1618373673,219403.88981138819,81374.581070835338,321406.69329494628,774763.43837152037,0,0,0,0,0,2719529.8499903562,0,0,260007.79054932878,9097.1643175646313,26704.418139987218,734938.84116974834,558785.76188675966,212626.67672542174,842832.01573886897,105592.26016819928,0,0,0,30119.836832319437,1555464.6290732154,247153.82119351678,104886.95513087079,132144.54678911119,0,488121.40035614249,491521.91513870767,118990.16837877854,0,150159.00954128901,571633.88336405403,211554.99284714766,862581.35144319769,862581.35144319769,9197243.0977315605,280850.3944168145,63697.545040264355,125882.55381628884,1710370.285195695,558785.76188675966,166765.82788231585,1295517.1649155009,917344.68232671509,29533.518267539479,256265.89053556664,592814.21635850403,1729888.8803717974,1207550.668545597,14391.365918679565,15920.819404792332,12746.505951390513,93618.90677483911,93618.90677483911,588055.37165853835,9214.9451132914073,0,0,0,210652.56539863313,1006775.6212585085,96609.65687399196,1742074.3240124856,1000863.7940767261,1284454.9779438192,4555.3318735786825,46131.301449441788,479343.36151159782,105246.87701939268,0,240036.40842387106,88075.253664403484,477747.81061859458,566974.38383054233,102620.64344976502,145066.28080947095,92316.392141418415,4341959.134431513,111791.39705676878,2426998.4639963773,1783989.3432537357,94981.861693996965,0,1933600.2071421286,0,203168.21484002762,2067804.2645020992,389997.06336270325,111899.4033255461,1122801.4645520907,197307.997828286,322181.97199373151,197307.997828286,197307.997828286,315159.1883104085,279497.78132609552,1001374.4386582108,187792.49533786497,644832.02544177743,62704.252201215801,457505.62232662452,0,553005.23059007956,175540.04275973092,23167.078807967871,0,761557.40968612581,1077727.4017041668,43586.535133059595,341349.93409589824,2379971.1188754407,227927.30275477638,85603.729559310363,0,0,0,277187.01425012009,4116148.6003856272,211554.99284714766,1439077.0295095358,917779.89461048821,427921.8439603335,566308.07315787976,702263.12136275158,0,0,0,0,116909.75431408767,205291.35796244667,0,0,188925.32727630192,502358.79291358095,268688.78773159307,266185.28167306312,207221.11726952897,631522.1383777333,350064.86980618408,455635.81411745917,159248.79716004417,889986.09878206265,889986.09878206265,0,0,162641.31618026466,2648271.7496232959,95741.237055327161,0,0,0,0,0,0,0,0,936072.21380058781,5802695.0053726323,null,{"$f":"IF(VehOp<>\"N\",SUM($R38:JH38),0)","v":139517820.95465222},null,440711015.03224492]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B39)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B39)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B39)","v":1},{"$f":"TREND(J24:J25,B24:B25,B39)","v":0.21},0,0,0,0,null,null,2035,20700.57707369437,2873129.4103385941,0,16143.39524986498,0,625791.84831570857,625791.84831570857,584076.60916532308,137129.97877724777,128772.63055726448,401739.96097608568,0,654259.24219987052,0,1272900.344118383,1272900.344118383,0,0,0,237104.55554836124,485540.88826632401,0,652821.78758188104,477011.37018219364,440717.06933114649,454191.44096837135,454191.44096837135,946424.12719581567,38372.945371088281,0,0,317213.00638892251,86695.289376035405,121892.23124213984,560571.90388937597,136171.38238720753,461099.69215664041,111248.58526714133,0,400063.51369616273,381173.18917690759,1529745.5424997946,484881.5609156873,0,0,421832.78747837862,725237.72498490976,1267052.3211851805,239439.9363156576,127921.51675809389,1434603.346741478,1572657.1607479353,163994.27554390993,60537.073810352158,184245.08381183146,3739586.4139959808,0,32458.122266970226,66461.241616097541,66461.241616097541,66461.241616097541,154895.11558539167,0,343307.96749838279,359381.67524321633,209385.95422907686,264635.07298815827,131717.86956223752,391601.60270671477,35021.028691927662,11862.047916650423,744442.23850019125,143141.22173908897,1539993.2140185896,232733.75108000898,1686023.3232651153,450955.05249816703,311922.72580550832,1858281.815550599,553112.56710874522,106550.15633152975,25752.65555451225,394360.41919745243,5544472.3134383755,4170055.8126630136,564638.49744994892,119562.21197026195,0,2237804.0411130674,207778.30707214377,76823.134213997168,304797.4414149425,735673.53462290415,0,0,0,0,0,2585413.687425653,0,0,248648.38953118972,8601.6148548137971,25515.827328248659,697854.55548608245,527558.55833291251,201049.43550336867,801274.39459544665,100250.77363543634,0,0,0,28474.538074414424,1478769.1446232647,233333.60385187046,99930.432422914644,124759.77619799781,0,468796.38372135174,472061.97451205371,112984.85661637448,0,142579.25949435082,542786.27041788946,201123.82497553498,820976.40867294453,820976.40867294453,8709938.5437766351,266316.05023374222,60689.158814540941,119937.18180517109,1634262.6098909143,527558.55833291251,158713.38992197198,1233032.7905597291,876964.27025989164,28004.743360721877,245455.2728576838,560571.90388937597,1633203.0131704693,1150533.0942156254,13803.818761153561,15055.009886789403,12035.432924523235,88667.532572219265,88667.532572219265,556877.24690762721,8711.6903648388197,0,0,0,198871.76465160665,960197.19953545171,91339.275679605591,1658047.4754234282,946424.12719581567,1222484.3756847391,4300.761543813559,43856.699734403199,458402.69303434598,99798.001879098854,0,227632.1080435286,83627.907392204084,454191.44096837135,539178.78770571179,97439.692299363436,137177.25427932187,87300.785196594996,4170055.8126630136,106279.2849879047,2309934.000544149,1708729.844936318,89673.891929293342,0,1831148.0534018851,0,194225.16079449048,1960945.5707718995,370317.34177142201,106244.44926508206,1061741.027264287,187111.76264639522,305514.12899730093,187111.76264639522,187111.76264639522,300278.59681700676,263863.29227805702,956816.13960227673,178079.19354166251,611504.46824938431,{"$f":"OFFSET($N24,MATCH(HA$20,$A:$A),0)","v":59462.299265262831},437367.14983068942,0,524530.41387318925,166681.11304278419,22024.217989274945,0,724007.20547021413,1030641.9765202281,41382.922178854707,323708.1961692968,2259892.0891307471,215551.54806666475,81470.276499989151,0,0,0,263519.72028290556,3950837.2522013965,201123.82497553498,1369670.305584742,869303.25286883151,404049.91529157566,542409.82843358279,666824.16087978322,0,0,0,0,110733.07635683817,194668.8053621561,0,0,179609.96308897619,477011.37018219364,255117.7961278719,252807.31740563115,196748.98012052182,601250.99151901272,334477.92223008454,430168.6239661451,151019.04423771409,852441.36582360824,852441.36582360824,0,0,154792.72185956669,2541826.4549252433,91219.527045611729,0,0,0,0,0,0,0,0,883750.43977348076,5544472.3134383755,null,{"$f":"IF(VehOp<>\"N\",SUM($R39:JH39),0)","v":132858790.57700455},null,449053714.38600731]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B40)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":90331.718400000129},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B40)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1642.3948800000071},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B40)","v":1},{"$f":"TREND(J24:J25,B24:B25,B40)","v":0.21},17474.77939480748,50852.602200153677,68327.38159496116,23144.848123063832,null,null,2036,19572.955378690469,2730660.6962761036,0,15259.570756531077,0,595402.46957213734,595402.46957213734,556296.55019020219,129862.66263530083,122242.65659988708,380899.32640289835,0,621090.09537802008,0,1211093.1323191924,1211093.1323191924,0,0,0,223820.64136891585,462605.20179313532,0,619728.58029840526,452830.41250442073,416669.65457424842,431672.52428484586,431672.52428484586,894823.86070602085,36426.382823244974,0,0,299906.20790158451,82797.844018370059,115712.88959996695,530011.05595664296,128949.21829277577,437177.01552896289,105333.63627738693,0,380641.30337583204,362665.69915675774,1450388.56799385,462888.04891677451,0,0,400910.44561328657,687759.25132200122,1198145.4760263066,228675.83794386985,120754.77666784647,1375989.2609044597,1508402.7974431203,154813.8162408286,57395.675813274873,174681.58932506829,3579719.2275119089,0,30732.888956470735,62928.949379373844,62928.949379373844,62928.949379373844,146224.03057244557,0,328629.81289313326,{"$f":"OFFSET($N25,MATCH(CD$20,$A:$A),0)","v":341163.78023441904},199427.06516252292,252737.99871778916,124537.78714201161,369679.60229086655,33054.199235518026,11286.118631807756,707525.75583198632,136044.24686116484,1461915.4675297223,222270.95722267372,1604170.5712185842,428585.19300517475,295737.39285782725,1766147.7733729805,522955.33741647349,101918.21870359259,24387.387817315874,375728.65391926607,5295201.1052366951,4002061.5815070006,538517.65168892371,113874.4802450956,0,2145031.4316923725,196734.81292951305,72518.932786372927,288985.79031621327,698382.32659751445,0,0,0,0,0,2457206.2547825351,0,0,237662.47099957825,8131.9691429268241,24368.462173521839,662476.99150185299,498025.63799953979,190076.96327346156,761547.02480162715,95156.254180831937,0,0,0,26915.603674493344,1405451.428439664,220263.85802208577,95173.526294144933,117775.67846502189,0,449910.78767363529,453044.55438648548,107256.02653529815,0,135348.59444197814,515266.60435865616,191152.05921958006,781123.38467718021,781123.38467718021,8247030.6454279022,{"$f":"OFFSET($N25,MATCH(EP$20,$A:$A),0)","v":252481.39844824423},57801.777293085594,114230.9505168804,1560792.8203082036,498025.63799953979,151000.80928526787,1173179.3229821983,837941.1791680085,26549.596055904745,234962.34900853931,530011.05595664296,1541763.9687422602,1095807.6278066568,13231.554048553633,14234.345141878808,11362.844359410659,83963.326866722477,83963.326866722477,527261.71431896731,8234.8434513614247,0,0,0,187730.81575316994,915404.30233850807,86345.002253789877,1577558.9775470721,894823.86070602085,1163124.8021849198,4060.0033454295876,41682.274418884663,438150.40753070358,94611.622850798216,0,215823.48046928042,79385.508039927285,431672.52428484586,512593.43336508283,92497.421670776734,129699.57493953833,82546.325599872798,4002061.5815070006,101009.93345912029,2197799.1939628804,1635682.1774041394,84653.914782680396,0,1733825.3359576424,0,185582.69653260719,1859218.4967680778,351543.4081824962,100850.4831004717,1003864.3844820326,177405.16572189773,289648.2348331667,177405.16572189773,177405.16572189773,285996.16462397232,249078.22879635554,913802.16620723321,168833.06737819267,579777.74182190665,56376.162308015249,417905.56232950208,0,497414.49480176915,158230.01061387651,20931.738744938873,0,688110.76078271691,985104.74980270886,39281.088592618777,306913.79658170766,2145338.415463659,203819.55638735884,77511.277972456926,0,0,0,250454.35160738742,3789538.9285748913,191152.05921958006,1303185.8017659229,823241.38922946225,381469.97533726925,519214.74337495962,633016.49307361385,0,0,0,0,104864.20568568958,184557.50328637206,0,0,170704.85958084217,452830.41250442073,242172.50063940417,240040.5079701175,186760.15388976131,572237.73558647058,319432.16330351715,406083.53670197609,143184.52048970561,816000.02103280544,816000.02103280544,0,0,147274.96602254175,2437974.3767287303,86879.684533393243,0,0,0,0,0,0,0,0,834268.25689113582,5295201.1052366951,null,{"$f":"IF(VehOp<>\"N\",SUM($R40:JH40),0)","v":126473919.88832016},null,457396413.73977041]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B41)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":91415.242800000124},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B41)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1662.0953236363712},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B41)","v":1},{"$f":"TREND(J24:J25,B24:B25,B41)","v":0.21},17684.388491083577,51462.576595231272,69146.965086314856,21890.158324643231,null,null,2037,18504.277610885874,{"$f":"OFFSET($N26,MATCH(S$20,$A:$A),0)","v":2594536.1862977277},0,14422.295544686456,0,566310.97612775397,566310.97612775397,529651.50514604454,122959.31457969821,116015.94424534281,361066.11715094507,0,589460.70565909019,0,1151925.0231851595,1151925.0231851595,0,0,0,211260.03754137445,440592.40420209768,0,588171.3461932973,429771.78144577431,393882.42768603831,410156.13678155036,410156.13678155036,845924.47787148715,34570.280260857871,0,0,283506.22632585245,79039.301968098283,109820.37951069111,501049.66010816814,122089.21718869128,414410.97132967092,99716.478615133456,0,362048.10509923659,344948.38590143609,1374867.667924742,441696.97245716979,0,0,380920.22546428052,652080.59467566875,1132831.6861831739,218295.35931891482,113978.25601458432,1318904.4209922967,1445824.8107086455,146132.6676665768,54406.212271863107,165580.85190306031,3424764.3749493444,0,29094.471220086707,59574.382090804858,59574.382090804858,59574.382090804858,138024.55222258921,0,314402.85797268088,323791.43546025024,189875.06788254334,241264.95263159278,117733.42206451859,348949.90496614529,31194.827209433937,10734.776797465434,672253.36621561681,129263.22521076407,1387462.561354711,212181.06155691462,1525811.5985174661,407212.21113888285,280334.78461895534,1678115.4856036098,494376.67478601466,97436.3103276779,23090.535745081328,357846.88635669404,5054815.3129252782,3838200.6915555415,513397.91873906122,108419.22941238688,0,2054819.8294249361,186247.0020063011,68449.106427496808,273938.46612084209,662821.76984520978,0,0,0,0,0,2334708.4442387884,0,0,227049.78461691659,7686.9587833431578,23262.015654719064,628741.55500731932,470098.96670984587,179679.68023568875,723588.29459344549,90299.249114808277,0,0,0,25438.775254608558,1335397.7746856636,207905.53962389124,90611.331860036284,111171.43481277763,0,431489.82609854813,434495.04050574731,101793.20479444806,0,128453.77990347049,489024.59857597906,181624.23072265383,742971.1193433638,742971.1193433638,7807412.9071876211,239317.09533190716,55032.443525776776,108758.01581007411,1489941.5019378585,470098.96670984587,143618.08188357254,1115879.9551246187,800270.63774971326,25164.985762000419,224791.81939085541,501049.66010816814,1455299.0478975994,1043318.3940000175,12675.086822212612,13456.623911984623,10726.748191646064,79495.140992721514,79495.140992721514,499137.76027160569,7783.1029968334387,0,0,0,177196.41982721371,872362.65828365437,81613.26678618633,1500505.490896422,845924.47787148715,1106299.852380991,3832.3396064335384,39604.653264049462,418586.05911552487,89676.715015816982,0,204585.67574524548,75340.274096637528,410156.13678155036,487178.93239196908,87784.776029434186,122613.18551077874,78040.31058357346,3838200.6915555415,95975.17042065959,2090450.0607357984,1564879.0415831311,79906.966290193668,0,1641399.3934382654,0,177239.76747776131,1762408.9547661636,333640.97452975798,95707.55923655066,949016.29446001106,168167.7805908508,274550.69748071954,168167.7805908508,168167.7805908508,272297.31459366967,235098.3643515966,872321.15999756206,160034.56253617766,549585.02860467823,53439.329263594904,399118.48506808339,0,471601.5416216235,150171.2897815638,19887.940365878461,0,653812.40510507149,941114.67207403469,37277.14858009389,290931.37262255006,2036101.0742959937,192700.06341364508,73721.598708244113,0,0,0,237970.64560826414,3632436.0686076004,181624.23072265383,1239538.221848493,779485.82416125236,360115.14711344172,496733.09667991166,600778.35120775108,0,0,0,0,99289.303703849728,174936.02207239071,0,0,162196.20614379083,429771.78144577431,229829.11629002713,227862.14486018024,177236.22080842641,544447.34268148988,304923.49309061246,383308.71218104969,135728.73579374264,780678.3816810163,780678.3816810163,0,0,140078.35219553908,2336831.7855482935,82717.266010874155,0,0,0,0,0,0,0,0,787478.05919604306,5054815.3129252782,null,{"$f":"IF(VehOp<>\"N\",SUM($R41:JH41),0)","v":120355837.17704642},null,465739113.09353298]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B42)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":92498.767200000118},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B42)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1681.7957672727352},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B42)","v":1},{"$f":"TREND(J24:J25,B24:B25,B42)","v":0.21},17893.997587359678,52072.550990308875,69966.548577668553,20700.57707369437,null,null,2038,17491.657532190842,2464535.5423190086,0,13629.261690189438,0,538477.61319002172,538477.61319002172,504111.86201618746,116403.41563914133,110080.76171294133,342197.71534642676,0,559311.56846225262,0,1095315.239144946,1095315.239144946,314198.13792933954,307558.54437494092,233268.42392670256,199384.95848512938,419479.90496930509,0,558090.75076884532,407792.12139884511,372293.42359496315,389607.48399657052,389607.48399657052,799593.43343433016,32801.1327932489,11761.508639041893,0,267968.48321752081,75418.169441314531,104203.61826614659,473609.23807741742,115574.90304046081,392752.60993670445,94383.464022184169,601360.99323638424,344258.57414318802,327997.07107373176,1303020.5619399932,421297.46889821417,0,0,361829.71166064596,618126.66720580542,1070935.74321398,208294.3759268127,107571.57062045898,1263399.5982348169,1384978.8605759402,137924.79043204235,51562.248623034466,156923.25421214217,3274763.3285698863,0,27538.893750122017,56389.403698968068,56389.403698968068,56389.403698968068,130272.08593230401,212499.08444983303,300630.88756083837,307231.97803346702,180719.34676051905,230211.3720969666,111286.34472535431,329350.3313273511,29437.270497572365,10207.270254841707,638567.9516721433,122787.19109954602,1316494.3783468939,202460.05285101294,1450839.5926358569,386801.41395059496,265681.75930363976,1594042.5939547068,467299.10614516365,93104.625205379401,21858.990896286286,340696.72712381778,4823219.2020468162,3678651.3218812635,489260.10517308424,103190.38404874937,0,1967231.202093625,176289.43258273331,64601.410576006856,259623.13493090271,628925.02478053165,0,0,0,0,0,2217721.910986511,363420.16654738894,384455.53035429178,216808.51435114132,7265.3704720303576,22196.044482118235,596584.79885912314,443694.77749980835,169829.28852381124,687336.8203584149,85670.485566300325,0,0,0,24039.9819812813,1268494.8985829756,196221.50124293953,86238.731667685788,104927.23559640335,2107710.2543341406,413553.53321447963,416433.60319312534,96586.105096357962,0,121881.81898108816,464010.86260279117,172524.93189527467,706467.64845630352,706467.64845630352,7390019.1946489476,226794.64194430626,52378.069571208915,103512.27471104739,1421680.4907317681,443694.77749980835,136555.05803613988,1061056.6695645854,763942.68985620711,23847.911149249845,214946.40971953122,473609.23807741742,1373548.7761014954,993007.01838883804,12134.799328309327,12719.739741259747,10125.248293049059,75252.227144468096,75252.227144468096,472436.97498669778,7355.2248771614622,0,0,0,167236.89639013659,831034.83831645746,77131.093255872882,1426782.053429357,799593.43343433016,1051931.9433229051,3617.0874419933475,37620.47651863128,399706.31406805414,84982.572524282077,173243.09645385802,193894.54592151777,71484.565050989142,389607.48399657052,462895.87034127786,83292.863160286841,115898.89252644576,73770.581752969185,3678651.3218812635,91166.854084279141,1987740.3581201078,1496339.3934699632,75418.807824555886,0,1553646.0529306012,173243.09645385802,169194.17055620754,1670308.9059581726,316576.36239949835,90805.916381995572,897048.20129477454,159379.75783258182,260188.88791647725,159379.75783258182,159379.75783258182,259166.8168455605,221881.62364928122,832356.63917158148,151664.68377083298,520861.40221163823,50645.473243145985,381000.95704096113,0,447037.12487422919,142489.78034646629,18891.129040126671,0,621056.67406947282,898664.20511462272,35367.289168296047,275726.56199716078,1931974.7432350139,182163.14028984332,70096.028703979275,0,0,0,226048.41470372921,3479670.0657222471,172524.93189527467,1178640.9232158668,737931.93682908337,339921.77437810897,474970.81275225023,570049.06848717795,0,0,476688.55388363358,0,93995.02510310807,165783.54786317062,407989.84857905959,383043.43799839343,154070.24331109281,407792.12139884511,218064.2922711632,216249.8751250479,168159.10441110333,517843.98441079084,290946.03188959172,361775.79471173912,128635.66609215095,746485.90773392376,746485.90773392376,0,0,133193.03666338703,2238488.6403568797,78727.630998233086,0,0,0,0,0,560119.33022336336,0,0,743239.4006362115,4823219.2020468162,null,{"$f":"IF(VehOp<>\"N\",SUM($R42:JH42),0)","v":121207521.89974093},null,501867304.72811252]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B43)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":93582.291600000113},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B43)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1701.4962109090993},0,{"$f":"IF(E43=0,55,MAX(5,ROUND(C43/E43,1)))","v":55},55,{"$f":"TREND(I24:I25,B24:B25,B43)","v":1},{"$f":"TREND(J24:J25,B24:B25,B43)","v":0.21},18103.606683635775,52682.525385386471,70786.132069022249,19572.955378690469,null,null,2039,16532.334271991032,2340440.1032971889,0,12878.264016349893,0,511862.27277395059,511862.27277395059,479647.02556432853,110179.05047433333,104425.6143072335,324252.76765692042,0,530584.37492368813,0,1041182.2766923095,1041182.2766923095,300950.79643536254,294591.29391878244,221944.72385933663,188159.46686767612,399244.11951455311,0,529428.64918511221,386848.9460631957,351843.39139416808,369992.03334012494,369992.03334012494,755703.96513056115,31115.506958419919,11190.531973543251,0,253250.35178586969,71932.553617184763,98851.745636180116,447614.73436763621,109390.40555323158,372154.43613842101,89321.455491606845,573566.86203647312,327247.13386949577,311787.35801934643,1234689.7848081484,401676.66257752787,0,0,343606.74075421604,585824.50270308123,1012289.9854089814,198667.6610747352,101515.33331574663,1209512.3759544268,1325906.1498155775,130165.41519608196,48857.541952511718,148689.76514186669,3129731.1103067831,0,26062.329814983419,53366.182046455426,53366.182046455426,53366.182046455426,122943.2366779119,201353.10129722967,287315.26020395954,291453.39988764882,171948.93369287052,219571.47668435489,105178.92885644133,310821.73471428605,27776.165302970494,9702.840027859047,606412.83113177272,116605.26136978289,1248873.6206722411,193102.84875906364,1379146.7636678037,367318.38126944605,251746.16149081476,1513787.8115638595,441648.53905549296,88922.689852243275,20689.758732615363,324258.98304504709,4600291.5359026203,3523550.6483277022,466083.24424084375,98181.668662710086,0,1882308.4488212252,166837.61352148501,60964.199672598377,246008.42224761087,596626.59025690577,0,0,0,0,0,2106049.8255501436,347104.86915086681,367195.74551918078,206935.48440433861,6866.0442194093685,21169.988240906419,565944.54935034248,418733.38906432339,160498.73107281688,652731.6804730189,81260.887411193049,0,0,0,22715.334252191053,1204630.3679639369,185176.4110717088,82050.444500664322,99024.237368788134,1989134.6545392745,396117.33337447664,398875.77109576465,91624.648538526002,0,115619.97791602671,440177.0000821008,163838.87110947084,671560.5278654258,671560.5278654258,6993823.1892402191,214886.39918674904,49835.466291038458,98487.424291699353,1355974.1009940826,418733.38906432339,129801.50433554682,1008630.7256036212,728942.89330297476,22595.461697435716,205427.10927499461,447614.73436763621,1296266.3402564423,944813.19359952491,11610.956188635997,12021.677993109688,9556.5404449986618,71224.233641750587,71224.233641750587,447093.51576550578,6950.0202989711479,0,0,0,157822.11411274291,791380.81554158847,72886.079816037425,1356282.7351230695,755703.96513056115,999942.79529219354,3413.5972743752527,35726.409717723378,381505.33058792137,80518.814032794369,165570.61527992686,183726.65955699346,67810.896246378587,369992.03334012494,439704.97872160649,79012.971555226919,109538.33915260302,69725.508225853948,3523550.6483277022,86576.903938944713,1889522.495974537,1430070.1025789068,71175.895234829193,0,1470349.5150958351,165570.61527992686,161442.70898115364,1582716.4852688673,300316.57001062855,86135.99600045447,847818.02455307019,151021.83699089452,246531.15788325638,151021.83699089452,151021.83699089452,246588.93654976849,209387.990442715,793887.71755579358,143705.00544449795,493543.86595181323,{"$f":"OFFSET($N28,MATCH(HA$20,$A:$A),0)","v":47988.456176729262},363545.77954369242,0,423668.36021419091,135170.6176608211,17939.624229183875,0,589788.52074731444,857740.17544873094,33547.777308113931,261266.02327834096,1832758.2113956993,172180.15268287156,66629.314977964154,0,0,0,214667.62324894435,3331345.8573132874,163838.87110947084,1120406.4580605009,698478.92449383019,320829.28644921881,453929.98743112996,540769.19849315204,0,0,455288.01249543088,0,88968.51254852119,157079.89375036638,388524.69174539036,364768.44417787297,146313.315173332,386848.9460631957,206855.15693096459,205181.75203722861,159511.10370454521,492391.28653821792,277492.37064644403,341419.7646100719,121889.76298668917,713426.02923363156,713426.02923363156,0,0,126609.08923408962,2143011.533597216,74905.986833212533,0,0,0,0,0,534232.36591525539,0,0,701418.68998641567,4600291.5359026203,null,{"$f":"IF(VehOp<>\"N\",SUM($R43:JH43),0)","v":115270550.84235638},null,510694849.14958102]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B44)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":94665.816000000108},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B44)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1721.1966545454634},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B44)","v":1},{"$f":"TREND(J24:J25,B24:B25,B44)","v":0.21},18313.215779911872,53292.499780464066,71605.715560375946,18504.277610885874,null,null,2040,15623.668276591814,2222033.6088190889,0,12167.19652790578,0,486424.71005872072,486424.71005872072,456225.67271506047,104270.89909680499,99039.263607772169,307191.20223546424,0,503222.11011829821,0,989444.34708410886,989444.34708410886,288092.03113139694,282004.38869006094,211104.27559811145,177549.39349436417,379860.69594885287,0,502128.18454650341,366900.71025975648,332475.70441833918,351275.62874600251,351275.62874600251,714134.90431047953,29510.046377648312,10643.925045279642,0,239311.09232617711,68580.221241558364,93754.142191701336,422994.40428799251,103520.45143108985,352570.42833392869,84517.818787539931,546835.61142604041,310988.1145406001,296294.76381139818,1169722.7509384565,382819.97468573041,0,0,326219.50699045893,555103.30035705166,956734.06023341836,189409.04775362098,95791.110730403365,1157268.6577933845,1268635.0773250121,122830.98793569104,46286.043458241424,140861.94706214804,2989659.5750603802,0,24661.098833035558,50497.183929117418,50497.183929117418,50497.183929117418,116015.75732241024,190756.00692308301,274455.20942932571,{"$f":"OFFSET($N29,MATCH(CD$20,$A:$A),0)","v":276424.40189195704},163552.59965256805,209338.4470325381,99394.325292540627,293307.87052250933,26206.413879626605,9220.7244342533431,575731.94772456156,110706.67152746036,1184466.0406076477,184103.4531342338,1310624.9293503736,348729.07849246188,238496.8349084669,1437211.3920796164,417354.15095955355,84889.449802097282,19579.957019399582,308513.84102767456,4385889.3220235519,3372999.4458380621,443844.91003783618,93386.659873744604,0,1800077.629822515,157867.98877914628,57526.401190805729,233063.92582669502,565862.4145071567,0,0,0,0,0,1999497.5244045618,331368.89984755759,350548.83837606345,197426.34489836954,6487.8715673907864,20183.186613172933,536760.01113687421,395139.02969503339,151662.15038170689,619712.61756821175,77061.589216222201,0,0,0,21461.117406242862,1143692.9765567726,174736.67433882196,78041.068707953411,93444.521244478703,1877052.9359593911,379192.5584827534,381832.9521808115,86898.9805014304,0,109655.80728378742,417475.6900802704,155550.92346841903,638197.11867910495,638197.11867910495,6617837.7415714394,{"$f":"OFFSET($N29,MATCH(EP$20,$A:$A),0)","v":203565.59727079805},47401.369806632661,93677.013951602668,1292780.230059891,395139.02969503339,123347.15804168885,958523.08780431864,695252.94943851768,21404.818659500987,196233.38643458582,422994.40428799251,1223217.0425777719,898675.18203698599,11103.718154748543,11360.51285177303,9018.9084280269708,67401.199099378238,67401.199099378238,423044.06389333843,6566.3538847382442,0,0,0,148923.42371485071,753358.46531796269,68866.379203814824,1288901.2138475021,714134.90431047953,950253.85501125234,3221.2513976501696,33919.154753512739,363975.10122289928,76275.386065069644,158160.55572118566,174059.31132015801,64311.951188978404,351275.62874600251,417567.28458639199,74936.584826534294,103513.97786717188,65893.969648317434,3372999.4458380621,82197.327578882177,1795648.3389513507,1366067.4522219382,67165.348919537588,0,1391302.2179880212,158160.55572118566,153981.33170011465,1499436.0839524879,284829.32782185945,81688.457558718292,801189.94781098131,143075.35446583253,233546.85121293677,143075.35446583253,143075.35446583253,234547.56517682123,197579.41820082939,756889.75141742628,136137.67829539056,467571.37822101405,45462.33118617766,346743.83018826158,0,401443.9391948111,128199.26757593748,17031.764180563285,0,559953.49841014692,818324.54393018328,31814.965735931324,247517.44940037586,1738254.7201954604,162723.71949646415,63316.189491539866,0,0,0,203808.45405625831,3187536.0895520905,155550.92346841903,1064747.0495533282,661029.75070985279,302780.06692568725,433609.36356919451,512880.61515256378,0,0,434647.38654606376,0,84197.389947355477,148805.50682383851,369860.24260291358,347245.20267469186,138911.9147173008,366900.71025975648,196179.35501886779,194636.27760906747,151274.92140503397,468052.55374355189,264553.79622132808,322178.79426484014,115475.96008329507,681496.89477338106,681496.89477338106,0,0,120316.546683173,2050446.3634738079,71247.428443393932,0,0,0,0,0,509335.2544635192,0,0,661888.89504298917,4385889.3220235519,null,{"$f":"IF(VehOp<>\"N\",SUM($R44:JH44),0)","v":109591629.7518575},null,519522393.57104927]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B45)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":95749.340400000103},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B45)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1740.8970981818275},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B45)","v":1},{"$f":"TREND(J24:J25,B24:B25,B45)","v":0.21},18522.824876187969,53902.474175541662,72425.299051729628,17491.657532190842,null,null,2041,14763.13725208791,{"$f":"OFFSET($N30,MATCH(S$20,$A:$A),0)","v":2109102.8208364677},0,11494.048871838973,0,462124.73294760403,462124.73294760403,433815.97872818651,98664.227087806197,93910.743133373166,290974.23803561274,0,477169.13331249292,0,940019.76248377783,940019.76248377783,275627.69690438191,269803.5617765311,200732.31366985923,167522.25976964206,361304.71640841302,0,476133.86823688098,347906.8686284232,314136.27046997903,333424.58920108335,333424.58920108335,674770.48658735922,27981.476364527582,10120.942984850299,0,226111.78774753204,65358.651270635666,88900.444278156487,399679.70199027669,97950.354187527904,333956.04899658164,79960.412886477949,521147.12762271659,295455.87496496493,281494.83495243738,1107971.7898507761,364711.40121402545,0,0,309636.65316216782,525894.4537173612,904114.68555378949,180511.57403966496,90381.381472020759,1106684.0350453544,1213182.7370599515,115899.11694147688,43841.899771268305,133421.95962191408,2854520.377607136,0,23331.66362801359,47775.169501140597,47775.169501140597,47775.169501140597,109468.49855187877,180683.6872374606,262048.11597065022,262114.43808292353,155518.93577048116,199504.58552299309,93916.435732025449,276755.26963392727,24723.172678339099,8760.1626879579908,546470.02969585906,105080.80679446437,1123140.6290751377,175455.09734317035,1245166.0277246884,330999.95344957837,225903.62932422431,1364175.5327858545,394348.27845047746,81003.347649790288,18526.813947855557,293441.03131642501,4179851.1775943781,3227066.2640979751,422521.49815715395,88798.832620406494,0,1720549.9860240687,149357.91987587328,54277.490501987988,220760.22274567015,536569.98584017146,0,0,0,0,0,1897873.0689803744,316206.28572181327,334508.4886065115,188275.73908478662,6129.793811517945,19234.894847832547,508971.8529850386,372839.66676831868,143294.84736137351,588220.21235300635,73063.947516396598,0,0,0,20273.785480975341,1085573.0647808162,164870.35724811791,74205.120564552359,88171.052576116621,1771122.9176468004,362786.91744135896,365312.90642953262,82399.48443928294,0,103977.15929013808,395860.75350657752,147646.17443702146,606324.8371978855,606324.8371978855,6261114.1389838792,192806.34026793443,45072.464927203349,89074.491715197611,1232051.3506280752,372839.66676831868,117181.77471715261,910654.80155264819,662851.26953922003,20273.255510434439,187363.38343525113,399679.70199027669,1154177.7717355138,854530.26112291473,10613.154565923642,10734.404323246254,8510.720229696055,63773.545664178979,63773.545664178979,400227.77619551035,6203.1417716557562,0,0,0,140513.59300990266,716924.01103926776,65060.679255940493,1224531.2800337067,674770.48658735922,902786.66646160581,3039.4625876461896,32195.459389286447,347105.76122725412,72242.564544025096,151011.41930597468,164870.52726713603,60980.59157833425,333424.58920108335,396444.239927741,71055.393461050277,97809.043133150873,62265.339175076741,3227066.2640979751,78020.243759161021,1705969.9094954496,1304318.4952188416,63374.924843201195,0,1316304.6828531143,151011.41930597468,146805.2588497613,1420278.3949597841,270083.14396729018,77454.190912047037,757034.20714685344,135522.24785220291,221206.30947019689,135522.24785220291,135522.24785220291,223026.33673563649,186419.74365189904,721334.92049742653,128945.43288290492,442884.86631247861,43061.343839366695,330584.34540936962,0,380314.14941279136,121561.54681778824,16165.910662259999,0,531497.91759140778,780395.09875260841,30165.29772624619,234449.57501831019,1648272.2419622645,153767.67144690582,60151.393601128075,0,0,0,193451.36556157732,3048284.8932904252,147646.17443702146,1011575.0091567966,625491.08395952254,285719.32637938036,414004.76077119954,486326.59440416779,0,0,414758.83894938265,0,79669.754510279949,140941.47161555476,351975.04360629286,330453.56760063546,131852.72278949397,347906.8686284232,186015.07800629907,184592.43780782237,143433.6868741615,444790.96730979631,252120.49372626253,303994.10875769588,109379.67647092463,650692.04784819949,650692.04784819949,0,0,114305.45957542192,1960820.7566047104,67746.973565945053,0,0,0,0,0,485409.27472851402,0,0,624529.25618445384,4179851.1775943781,null,{"$f":"IF(VehOp<>\"N\",SUM($R45:JH45),0)","v":104162404.42538111},null,528349937.99251819]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B46)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":96832.864800000098},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B46)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1760.5975418181915},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B46)","v":1},{"$f":"TREND(J24:J25,B24:B25,B46)","v":0.21},18732.43397246407,54512.448570619265,73244.882543083339,16532.334271991032,null,null,2042,13948.332118854318,2001438.0537784458,0,10856.902836780204,0,438922.3674112602,438922.3674112602,412385.81689515145,93344.874548956475,89029.370860028299,275564.38742313482,0,452371.24217873515,0,892827.27280214988,892827.27280214988,263561.2195335665,257992.16832187586,190813.93628735031,158047.20273619573,343550.87532985257,0,451391.64423130569,329827.9226177574,296773.44256041117,316405.79277169594,316405.79277169594,637500.1633212216,26526.607601048618,9620.8340835881463,0,213615.27945981376,62265.082083676607,84280.555999260163,377605.16898523964,92666.00273405551,316268.24746157404,75637.579517445076,496479.37958474783,280624.908624704,267363.24830711662,1049294.1561203597,347333.76182398602,0,0,293827.34804487746,498131.56659804669,854285.41082338302,171967.6134957317,85269.495693703429,1057765.0250708917,1159556.2756426709,109348.52154692094,41519.453273013016,126352.56051074219,2724267.6504663373,0,22070.627418039505,45193.18613269581,45193.18613269581,45193.18613269581,103281.36044948056,171112.8341034874,250089.75347005692,248493.75107476575,147836.42492467607,190061.46037790971,88729.886604938263,261113.11598750603,23321.840904899178,8320.3980417300736,518572.7275959269,99717.228590002109,1064769.766453967,167150.36700161727,1182662.5643990387,314098.018944568,213937.40225816495,1294544.718387726,372566.30703508441,77262.393369250189,17527.666022369845,279019.97204076883,3982000.3476534365,3085791.2126225736,402088.47586555663,84411.600955476126,0,1643723.7665027448,141285.6666566715,51207.466576511972,209068.87138530688,508688.40526754089,0,0,0,0,0,1800987.722258223,301609.35592376866,319066.57982519979,179477.45370169677,5790.800235180046,18324.297634019316,482522.27640065161,351766.84181078576,135373.24043290454,558196.03185188142,69259.549715142013,0,0,0,19149.955038033342,1030162.7933218348,155547.11343536587,70537.068128385552,83187.641949874087,1671019.3971567489,346904.92168901634,349320.17431949364,78116.792906485105,0,98572.201587132542,375287.20623967412,140109.95705022872,575891.37297962245,575891.37297962245,5922741.3012962528,182583.6063434206,42845.40583245943,84673.245103433306,1173735.4007198799,351766.84181078576,111295.16975545209,864947.32074272214,631713.48360154883,19198.137944649068,178814.09216250465,377605.16898523964,1088936.4913409273,812315.11639973032,10139.25462165084,10141.595248470536,8030.4243720173163,60332.07146647312,60332.07146647312,378586.23212948948,5859.3497306359432,0,0,0,132566.74410545986,682032.42056604952,61458.183600225209,1163067.276988934,637500.1633212216,857463.19435459736,2867.672757369794,30552.125373010826,330885.86584280524,68410.954720188995,144120.78049925773,156139.06632152421,57809.865305840569,316405.79277169594,376297.83287533867,67361.304201338979,92407.524183571761,58829.466491699532,3085791.2126225736,74037.902057579195,1620340.001195671,1244802.2775319878,59792.986500928593,0,1245165.3448490158,144120.78049925773,139909.09445224432,1345060.4255930216,256047.34061327751,73424.326135961877,715226.88049897994,128345.05715598018,209480.87261183144,128345.05715598018,128345.05715598018,212008.73040216579,175874.60320921938,687192.74910215894,122111.58011531661,419427.23005300923,40779.932422104175,315055.17424036114,0,360230.88527256745,115243.63928214584,15340.452997356202,0,504368.98002923012,743926.07860982965,28595.310855302094,222032.17847742853,1562623.7030341302,145287.0096950944,57129.699375381126,0,0,0,183577.14057604779,2913611.3041221062,140109.95705022872,960803.1007443628,591773.22819768137,269594.97906034242,395109.46325545682,461051.87952865567,0,0,395612.30570845719,0,75374.167791635351,133469.51037946431,334847.01783086132,314372.81159111537,125122.64132432204,329827.9226177574,176341.08823007499,175029.73124261707,135970.97432585523,422569.75831898837,240181.7279700182,286809.85105828376,103586.81768231609,621001.03731484502,621001.03731484502,0,0,108565.93310178175,1874146.2622589332,64399.593840272923,0,0,0,0,0,462433.91864398704,0,0,589225.00933858147,3982000.3476534365,null,{"$f":"IF(VehOp<>\"N\",SUM($R46:JH46),0)","v":98974509.318244353},null,537177482.41398668]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B47)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":97916.389200000092},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B47)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1780.2979854545483},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B47)","v":1},{"$f":"TREND(J24:J25,B24:B25,B47)","v":0.21},18942.043068740168,55122.42296569686,74064.466034437035,15623.668276591814,null,null,2043,13176.952993501911,1898833.6223682472,0,10253.928901101115,0,416778.00097169651,416778.00097169651,391902.9342540307,88299.243992454096,84384.758937101433,260925.45292156146,0,428775.72272687603,0,847786.35803373507,847786.35803373507,251893.88845964757,246571.47212182812,181334.18637878454,149094.90268653701,326573.63682197058,0,427848.93913714372,312625.45704740717,280337.93048240105,300186.74760271393,300186.74760271393,602218.41463888332,25142.338983069789,9142.8438763458271,0,201786.10384878161,59296.553750050538,79884.658538090909,356708.32355501346,87653.848950432905,299465.45599719341,71538.131959869468,472808.75595129671,266469.93579518102,253875.898702762,993552.016985583,330668.92225461348,0,0,278761.35178082809,471750.45750935341,807106.37925430189,163768.99191300626,80439.636049003922,1010510.1918127027,1107754.1207226438,103158.98259143476,39313.241534613997,119637.10356456775,2598840.417845075,0,20874.730584846755,42744.561815729154,42744.561815729154,42744.561815729154,97435.245707057096,162020.94309022833,238574.50996180397,235533.39961313232,140493.5047325764,181000.03466305678,83820.003146600124,246333.12829010014,21998.04948741824,7900.6805147561918,491986.7301593367,94605.696906402445,1009229.3397994204,159181.3154339155,1123008.0007767095,297990.92243147636,202570.01616582024,1228186.0114978417,351946.56179981062,73664.227583548403,16579.955751607922,265229.89680392976,3792147.407095795,2949189.3885180815,382520.60459003836,80218.353938608663,0,1569585.8802443927,133630.36664285421,48306.828519300812,197962.40896050999,482158.44303639483,0,930746.83905594097,965570.19909753127,0,0,1708656.3513426611,287568.98939213366,304213.46162932657,171024.55396702385,5469.9263619244794,17450.521520629703,457355.0690124536,331855.51114225067,127874.82501968874,529582.75465981325,65640.220869951721,38456.300994940117,169894.05496206458,0,18086.399074518311,977356.37429287762,146738.11293874143,67031.361018597905,78478.90749988117,1576433.3935441026,331548.27056785394,333856.4648564799,74041.796122452142,77900.737877199208,93429.427990501339,355711.30041604297,132927.88335266666,546844.87813652446,546844.87813652446,5601844.9172766926,172873.24421956998,40716.834268721781,80466.637091579774,1117776.5804109245,331855.51114225067,105677.2543973408,821322.79224104912,601812.89664433093,18176.923479006524,170581.51261464658,356708.32355501346,1027291.7457717446,771966.18741593906,9681.9375704508366,9580.4083400128347,7576.5463590016616,57067.942417742604,57067.942417742604,358063.37720464519,5533.9913109486824,0,0,0,125058.29275550882,648637.75785839674,58048.59258323125,1104404.4831187066,602218.41463888332,814206.10486264084,2705.3516578960334,28986.015293000903,315302.63924914494,64771.489699693469,137485.41441386749,147844.41843036632,54793.012644043054,300186.74760271393,357090.68252728082,63846.447314014695,87294.138020519167,55576.660946073869,2949189.3885180815,70242.699488215716,1538612.7112090895,1187490.9413045789,56408.477831064723,0,1177700.3713195778,137485.41441386749,133286.92748540523,1273605.481534878,242692.08222999729,69590.241085606642,675649.67868020514,121526.9232785355,198342.87528965081,121526.9232785355,121526.9232785355,201478.16082190545,165911.35227166547,654430.57261000806,115620.00922689543,397143.33653678373,{"$f":"OFFSET($N32,MATCH(HA$20,$A:$A),0)","v":38612.727350804649},300143.00590881577,0,341147.65051140095,109232.10869595935,14553.811470069242,428136.90219324187,478514.89184308005,708888.73217960645,27101.639884793694,210236.07906663194,1481127.1574205381,137257.8647048618,54245.928082965831,0,0,0,174166.92747940001,2783512.3570013982,132927.88335266666,912344.85670026683,559790.04662723013,254357.52363503643,376914.56947809912,437002.73193043325,903578.0551470496,678122.80273097206,377195.82082864514,71043.463694986625,71299.64587633856,126371.98060660221,318453.6418479784,298981.78810756537,118708.82142069636,312625.45704740717,167136.73753695592,165928.19202670822,128870.81682519756,401352.35871503293,228726.00587787267,270572.95179232303,98083.774451246209,592409.96768763114,592409.96768763114,0,0,103088.16251409822,1790420.3376971134,61200.24216284306,707468.17139365978,434304.59590221278,97637.399302005666,0,0,440387.20514422067,0,0,555867.11835104425,3792147.407095795,null,{"$f":"IF(VehOp<>\"N\",SUM($R47:JH47),0)","v":99522464.305006996},null,577962074.17807245]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B48)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":98999.913600000087},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B48)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1799.9984290909124},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B48)","v":1},{"$f":"TREND(J24:J25,B24:B25,B48)","v":0.21},19151.652165016269,55732.397360774456,74884.049525790731,14763.13725208791,null,null,2044,12446.805212018315,1801088.2156429405,0,9683.3828383056589,0,395652.50647931517,395652.50647931517,372335.10560614208,83514.287356882909,79966.820914812895,247022.51884794014,0,406331.38654623064,0,804817.48046994745,804817.48046994745,240625.12164388091,235540.90489897662,172278.12259869731,140637.51333128958,310347.37310609163,0,405454.69955644978,296262.16740649298,264782.71348757698,284735.65123426658,284735.65123426658,568824.56459602469,23825.659728116509,8686.2187193570771,0,190590.42953670956,56449.945795642874,75703.21711263372,336929.55142151209,82900.894418613752,283507.58002656989,67651.343241047958,450110.36610273976,252965.98303518514,241008.97451025766,940612.42049855134,314697.99266388733,0,0,264409.07045689097,446689.15405010694,762444.09186900232,155907.09162206453,75876.780025473796,964911.15853636409,1057767.0911903181,97311.294609790726,37217.995991842879,113259.53455972867,2478164.7687327326,0,19740.84726485498,40422.898203305704,40422.898203305704,40422.898203305704,91912.014467308603,153386.3080702255,227495.58725495989,{"$f":"OFFSET($N33,MATCH(CD$20,$A:$A),0)","v":223205.27914869189},133478.62276446537,172310.78155387391,79172.783761713639,232369.44584968835,20747.650448227661,7500.2692460897697,466659.86107524979,89736.189003143561,956398.83021817473,151539.56505106349,1066097.0890585417,282647.0041565125,191774.33167673287,1164969.2953250546,332430.19933313859,70206.178408195803,15681.229178156264,252049.96691382813,3610092.6749336747,2817253.9774706108,363792.13726711983,76212.487093323754,0,1498113.3873877677,126372.01324048951,45566.552934572363,187414.34517441201,456922.58086325607,0,889108.75288903818,922374.44554296636,0,0,1620697.7636606526,274074.83743156207,289938.18504808884,162909.50457483993,5166.2522310580434,16612.64601286409,433415.64441086288,313043.89207234752,120778.13355684326,502324.27558749332,62198.028602109043,36323.484136114945,162373.07464817495,0,17080.041035405568,927050.26435926545,138415.97366891496,63682.456503986316,74030.238536004545,1487071.4167417504,316716.19995300123,318921.00661487749,70165.648349692099,73581.258248174287,88537.66644470334,337090.55520190008,126085.87066510427,519134.13069485512,519134.13069485512,5297586.5330385771,{"$f":"OFFSET($N33,MATCH(EP$20,$A:$A),0)","v":163651.96636078134},38683.395495331832,76448.037621230556,1064116.0637256515,313043.89207234752,100318.06677863272,779704.30138276552,573120.89721138892,17207.160713097117,162660.79555667657,336929.55142151209,969052.18325670902,733419.97088861815,9241.0619085631442,9049.2432519494796,7147.6852443411699,53972.683472352212,53972.683472352212,338605.46343650197,5226.1260151928127,0,0,0,117964.88985180228,616693.49397407577,54822.08448588493,1048439.4417722964,568824.56459602469,772939.00781854254,2551.9956245328999,27494.058305538558,300342.1977031749,61315.427755398116,131101.41177956035,139966.79982483987,51923.470829252561,284735.65123426658,338786.11907855788,60503.181981528702,82454.30271669077,52497.67484749655,2817253.9774706108,66627.194381345704,1460643.8997220451,1132350.7178441877,53210.897071840249,0,1113733.4699754389,131101.41177956035,126932.42236572968,1205743.1259425462,229988.39667998653,65943.566937930504,638189.73873408686,115051.5841209583,187765.63936415513,115051.5841209583,115051.5841209583,191418.05725977093,156498.98738068415,623013.95430452784,109455.18353588927,375980.00710604026,36554.549837206527,285833.57359114534,0,323019.55351718975,103513.90805066568,13804.440168217285,407052.47927058011,453884.95808801067,675251.81959518581,25681.018864666261,199033.13016434951,1403605.9165392793,129657.45547498448,51494.966129937995,0,0,0,165202.27463522315,2657965.8833617507,126085.87066510427,866114.85072426626,529458.87988871592,239959.92795758124,359409.30686319969,414126.96899508365,852357.67277387844,639680.58770452288,359495.80824949371,67258.043066014856,67435.648863419628,119631.8701359633,302772.098632031,284259.07499264076,112598.68679881921,296262.16740649298,158381.98104551589,157268.40745439543,122117.71655172286,381102.53238813841,217741.2215989425,255233.0035612614,92857.419550485429,564901.99452937848,564901.99452937848,0,0,97862.463689744443,1709628.1425564587,58143.876660154776,669043.04649011861,410715.84923555457,92525.009510627249,0,0,419245.96066437516,0,0,524352.01671120012,3610092.6749336747,null,{"$f":"IF(VehOp<>\"N\",SUM($R48:JH48),0)","v":94511803.186123565},null,587283834.44062829]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B49)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":100083.43800000008},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B49)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1819.6988727272765},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B49)","v":1},{"$f":"TREND(J24:J25,B24:B25,B49)","v":0.21},19361.261261292366,56342.371755852051,75703.633017144413,13948.332118854318,null,null,2045,11755.795405902074,{"$f":"OFFSET($N34,MATCH(S$20,$A:$A),0)","v":1708005.2049154043},0,9143.6023869971395,0,375507.34814746981,375507.34814746981,353650.26792131492,78977.492314853385,75765.776767051866,233821.93852129491,0,384988.5968050115,0,763842.30078780034,763842.30078780034,229752.70491593817,224898.30060440386,163630.88128432774,132648.5944994521,294846.48582851206,0,384159.41821439331,280701.87894356629,250062.95430257131,270021.43946075259,270021.43946075259,537222.5990013167,22573.650829853857,8250.208911763757,0,179995.99559767399,53722.010876604705,71726.985835396365,318211.99797975679,78394.676483012096,268355.9832820922,63966.93385970212,428358.30859338853,240088.45130589156,228739.02240299547,890347.24681746308,299401.50410176214,0,0,250741.60101049763,422887.87855522538,720171.17420330609,148372.9445001414,71566.66364355819,920953.52210247598,1009579.3994450427,91787.219734053389,35228.639958013613,107204.38500589665,2362155.8103266573,0,18665.981799233974,38222.063358673309,38222.063358673309,38222.063358673309,86694.440783460261,145188.01308415958,216845.18015880013,211482.13622593103,126780.28472650843,163983.78710999637,74774.874751914671,219178.51849788893,19566.706674634432,7118.4345112026522,442541.15865289565,85098.914805070192,906161.37380336598,144216.39774247509,1011826.1593227054,268035.34497638274,181524.19741670723,1104767.4735765355,313961.10120805737,66885.312437759334,14829.133277706778,239459.36971933054,3435628.366898655,2689959.0560477274,345876.99289160641,72387.429855100199,0,1429274.8438863053,119491.43304375351,42978.072111698886,177399.15251352152,432925.04149792588,0,848935.18396943749,880697.97743419465,0,0,1536934.9837462893,261115.52337445284,276228.7137510574,155124.27794840914,4878.9007009692732,15809.713465717172,410651.069985846,295273.31460614299,114062.69612363997,476365.79185729794,58925.286346896355,34305.140236130559,155109.02680149261,0,16127.948939863463,879143.32381513726,130554.69535569625,60484.842256907439,69827.76047442446,1402654.7631087843,302405.79730244452,304510.8649658144,66479.772334604757,69493.540723114493,83886.08454988501,319383.77824790421,119570.16322006907,492708.67460080865,492708.67460080865,5009162.6023459528,154897.3393243975,36741.752197823502,72610.851094291327,1012692.6333845562,295273.31460614299,95207.798505488521,740016.0823810501,545607.32237578626,16286.488293319278,155046.37075433775,318211.99797975679,914036.09607617534,696613.28525260207,8816.4336744469347,8546.5736912909651,6742.5103187077248,51038.1694585476,51038.1694585476,320160.98746568977,4934.8575085718621,0,0,0,111264.36503393143,586152.78124388645,51769.297070977598,995070.24392873456,537222.5990013167,733586.66422311543,2407.1263678962123,26073.254852695973,285989.74917953485,58034.348586652326,124964.28229049763,132487.14577237444,49194.877221205097,270021.43946075259,321348.25076498761,57324.100031842929,77874.111095466302,49583.686983639418,2689959.0560477274,63184.117816284466,1386291.5837156938,1079342.8202305736,50190.271554435691,0,1053095.6890801487,124964.28229049763,120838.89979671265,1141309.1169378702,217908.18994250504,62476.191948261308,602739.42022075597,108903.3686263563,177723.46314057233,108903.3686263563,108903.3686263563,181811.93267010522,147608.07120534379,592907.05703702115,103602.13428238894,355885.99761563673,34600.409905508975,272111.83647151501,0,305803.29637119855,98076.386175618172,13090.829321264526,386894.40426744672,430429.66063871339,642982.06110060913,24330.282544844187,188396.2088261648,1329888.6400327717,122464.04927208062,48871.778701285024,0,0,0,156665.1587387358,2536933.0364160757,119570.16322006907,822028.93165312184,500700.45972104295,226357.51785674566,342581.31470796437,392373.99049615522,803971.84434365528,603365.93148458994,342497.34372021107,63663.855765817949,63772.069780224876,113232.7901863563,287779.41237188067,270183.10103649914,106779.95312147506,280701.87894356629,150057.38658437214,149031.53107319342,115696.65175603931,361784.48824839335,207214.78587113658,240742.13977533093,87895.102966890263,538457.76976612967,538457.76976612967,0,0,92879.299311690891,1631744.1587681964,55225.481605282504,632617.65053296753,388354.7222131837,87663.65713227028,0,0,398986.06924407743,0,0,494581.35855613957,3435628.366898655,null,{"$f":"IF(VehOp<>\"N\",SUM($R49:JH49),0)","v":89730801.391647711},null,596605594.70318413]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B50)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":101166.96240000008},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B50)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1839.3993163636405},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B50)","v":1},{"$f":"TREND(J24:J25,B24:B25,B50)","v":0.21},19570.870357568467,56952.346150929647,76523.21650849811,13176.952993501911,null,null,2046,11101.927641376644,1619392.8927207827,0,8633.003991499887,0,356304.6716361866,356304.6716361866,335816.63703858142,74676.868020703172,71772.155967052211,221291.31765886187,0,364699.28431871423,0,724783.8616612287,724783.8616612287,219273.00801487183,214640.10690405066,155377.73023824344,125103.04733822901,280045.51189355069,0,363915.1501636405,265909.55850531737,236135.91468244081,256013.8258465759,256013.8258465759,507320.98634535319,21383.485935689245,7834.0714052033381,0,169972.05087109157,51109.404734292657,67947.010721560771,300501.46235930332,74123.253782017753,253973.46859735023,60475.059148147913,407525.90993720677,227813.17386620812,217043.00238636785,842633.14498281025,284759.56512698217,0,0,237730.767495479,400289.02616654325,680166.14632376004,141157.31470716841,67495.746503398492,878617.67731935263,963169.55508959759,86569.443288569499,33340.286067172899,101456.7642177401,2250719.4212300754,0,17647.265075994106,36136.184281819515,36136.184281819515,36136.184281819515,81766.170678047041,137405.92185332868,206614.63733502687,200337.57740833299,120387.09629684921,156008.84169929102,70613.545468934855,206719.00055532658,18451.482081832499,6754.4594356571806,419580.94020608318,80684.329356019385,858403.79921480338,137202.8352850326,960093.36351825262,254125.8049549711,171794.43688970263,1047456.632132706,296485.76928299863,63698.480398820502,14021.413255425183,227437.40438950143,3268540.5102886241,2567262.1211210671,328748.9104034552,68736.66940046307,0,1363031.5123844224,112970.26244487986,40533.253021629171,167892.25365055903,410111.80709433416,0,810212.71797148907,840526.8810954818,0,0,1457195.4769468207,248678.82137284058,263072.1131794689,147660.4508994277,4607.0357839254211,15040.737884330973,389010.08416354761,278488.0785962079,107709.00178858127,451653.87281607499,55814.555140404271,32395.419660410815,148100.48275571677,0,15227.32963219685,833536.94523986755,123129.59594049699,57433.056097296831,65858.301056218057,1322918.8368512923,288612.28602867731,290621.22841467604,62975.862037175131,65625.748012307391,79464.192935672123,302551.07891397749,113367.34966009519,467518.93872903759,467518.93872903759,4735803.5077139884,146587.77167737728,34888.596565648244,68948.540239805108,963443.24545138492,278488.0785962079,90336.817209461282,702183.69718986959,519240.78318874771,15412.633622679887,147732.06206446522,300501.46235930332,862070.97768041387,661483.50035107881,8407.8139180305971,8070.9445780532633,6359.7579157073633,48256.61557248616,48256.61557248616,302680.62690197834,4659.3318657969985,0,0,0,104935.67239131016,556968.69411113742,48881.309499526047,944196.76848213433,507320.98634535319,696075.1625634731,2270.2898093850863,24720.680477972699,272229.77163161151,54920.148676773613,119069.04735968685,125387.10116869681,46601.071206329012,256013.8258465759,304742.01900473022,54302.028200380082,73540.304854229049,46826.286398368247,2567262.1211210671,59906.382867938737,1315416.2716652451,1028424.2444311704,47337.133421829087,0,995625.21150849748,119069.04735968685,114999.40885600082,1080145.3264953233,206424.25521615345,59180.263631189329,569196.10493346874,103067.18904659286,168191.60778816545,103067.18904659286,103067.18904659286,172643.44366691858,139210.66031858855,564072.97384460981,98046.452815462981,336811.97291590733,32745.503852373811,258962.14207170636,0,289457.15845678671,92907.291785446447,12411.507187779542,367631.71094571933,408100.72117987234,612044.53765404946,23046.367177308424,178299.20230906029,1259809.3922009431,115656.92197333262,46371.421338817323,0,0,0,148538.00774362081,2420360.5682318415,113367.34966009519,780004.42223200086,473438.81903599814,213507.86990641442,326416.89808004553,371694.79488748929,758268.90918118902,569064.98879596591,326184.389301911,60252.081642794794,60299.223046782579,107158.96660218245,273452.56689998717,256732.25716260425,101240.64362052352,265909.55850531737,142144.14031360028,141199.29167808406,109593.08079849879,343362.97708395618,197133.74108244374,227054.91794737248,83184.645644737262,513055.84135744278,513055.84135744278,0,0,88129.301106886254,1556733.6511550937,52440.085575290424,598094.79050609656,367161.54799603339,83042.376410543351,0,0,379582.6950108746,0,0,466461.77884438692,3268540.5102886241,null,{"$f":"IF(VehOp<>\"N\",SUM($R50:JH50),0)","v":85170854.91484192},null,605927354.96573985]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B51)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":102250.48680000007},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B51)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1859.0997600000046},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B51)","v":1},{"$f":"TREND(J24:J25,B24:B25,B51)","v":0.21},19780.479453844564,57562.32054600725,77342.799999851821,12446.805212018315,null,null,2047,10483.299630224426,1535064.7091510794,0,8150.0796181435871,0,338007.37981829984,338007.37981829984,318802.80840357323,70600.930430126129,67976.798849191953,209399.49451364262,0,345416.95487556566,0,687566.74221961154,687566.74221961154,209181.17934831648,204761.57583217992,147504.11514150864,117977.05197341037,265919.21532333351,0,344675.52025137487,251851.31999110294,222960.87266822532,242683.33291197399,242683.33291197399,479032.50220782391,20252.43171676237,7437.0721419961919,0,160489.29449424578,48608.712773850253,64354.63106711788,283746.29353581381,70075.191379601602,240324.25497094711,57166.296372901073,387585.93647675554,216116.46499064969,205898.33409366038,797351.45728513785,270752.00041049987,0,0,225349.14964610655,378837.13637974969,642313.19672420318,134250.77209642754,63651.178158541894,837879.55922870617,918511.17865900043,81641.531053791259,31548.2332306196,96002.349917081592,2143753.8222601889,0,16681.950793426044,34159.639273666231,34159.639273666231,34159.639273666231,77111.681777937265,130020.66528252579,196794.60541371079,189746.07339322352,114287.79923901627,148375.52111667852,66676.663945852153,194951.64878199881,17398.432160439435,6407.6414368972964,397730.85281520011,76483.142647227971,813016.64469937712,130489.71068870123,910798.88078116463,240889.05374028781,162560.83284763427,992916.1666411492,279953.22303918225,60642.357948917903,13255.909764086873,215963.55635793653,3108610.6429548445,2449106.3701208592,312381.58386914973,65253.771213111366,0,1299338.4510580476,106790.92373857056,38224.377111177782,158870.00637494438,388430.62772639643,0,772923.4278011549,801842.56101854274,0,0,1381311.3258100264,236751.81619654791,250454.71958512193,140509.29074711062,4349.861015487043,14304.712731899053,368443.10430967557,262635.31626320368,101698.46074235614,428136.51495248865,52858.644120507539,30588.748220061738,141345.10114048427,0,14375.523166248408,790135.15503378701,116117.25037729696,54521.703023240261,62109.35783551573,1247612.4969455684,275329.28185773647,277245.66673210962,59645.883854441658,61966.599723314983,75261.846739848799,286553.87424928776,107464.3768473532,443516.33704195288,443516.33704195288,4476772.5601904066,138702.4998385793,33120.660715052429,65454.646710534689,916303.53033575672,262635.31626320368,85695.685494592588,666134.18604705657,493988.95418650878,14583.411354018412,140711.1905525529,283746.29353581381,812993.09647996363,627968.73569631099,8014.9254171880548,7620.9692599729651,5998.2283351436872,45620.567618633075,45620.567618633075,286117.17539046466,4398.7358583576761,0,0,0,98958.83822471193,529094.43982351967,46149.624646701152,895720.88446417067,479032.50220782391,660332.06713487708,2141.0549604226399,23433.488837597597,259046.17181597656,51965.035882297983,113410.32322406517,118649.00928346333,44136.094995492393,242683.33291197399,288933.2429951384,51430.029100332118,69440.249185591849,44217.456466825388,2449106.3701208592,56787.091904187459,1247881.2452161082,979548.487074962,44642.496260178683,0,941167.14433403441,113410.32322406517,109406.79112160813,1022099.6434292268,195510.27707228877,56048.189555842546,537462.00046892266,97528.531691285607,159146.28135741182,97528.531691285607,97528.531691285607,163896.44228937002,131280.23572053039,536474.02130356128,92774.281371911784,318710.47639480035,{"$f":"OFFSET($N36,MATCH(HA$20,$A:$A),0)","v":30985.211231173893},246368.37065415029,0,273940.97539202118,87994.775303726798,11765.041541255738,349233.52009467577,386851.15091816895,582403.04784614674,21826.310782248001,168716.99197766115,1193207.668160747,109216.31911158242,43989.049667031431,0,0,0,140803.71895590166,2308182.88025162,107464.3768473532,739960.28642095986,447601.19924534415,201370.70813431891,310901.25529158098,352041.98669147847,715104.91859908239,536669.70437485853,310540.0029573589,57014.236133952916,57007.832596637309,101395.22957665699,259768.60930569659,243884.99370379414,95969.101429334696,251851.31999110294,134624.04898832389,133753.99870548211,103792.94362193039,325803.37384162331,187484.86334639968,214128.20738234406,78714.332005282136,488673.01138859108,488673.01138859108,0,0,83603.288546637865,1484553.9826218169,49782.77712100534,565381.43169716187,347079.21259352576,78650.561958505496,0,0,361010.47958703327,0,0,439904.66256515711,3108610.6429548445,null,{"$f":"IF(VehOp<>\"N\",SUM($R51:JH51),0)","v":80823502.599453285},null,615249115.22829604]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B52)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":103334.01120000007},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B52)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1878.8002036363687},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B52)","v":1},{"$f":"TREND(J24:J25,B24:B25,B52)","v":0.21},19990.088550120665,58172.294941084845,78162.383491205517,11755.795405902074,null,null,2048,9898.0990193935086,1454839.3613962156,166153.59726177531,7693.3936512598584,671729.43317562563,320579.19571575947,320579.19571575947,302577.84343179635,66738.687308731533,64370.856468004662,198116.51725070603,6795140.7659533769,327096.68889422313,39472.354926634194,652117.18638198962,652117.18638198962,199471.32132983263,195256.93543262815,139995.69933145688,111248.00758570108,252442.66651968274,96544.020329970692,326395.722922788,238494.42420791514,210499.04168710043,230001.31590972946,230001.31590972946,452274.05745426787,19177.84779297941,7058.4880589296117,11352.785931457131,151519.81775403471,46216.473580004604,60941.47939738971,267897.28867790842,66239.545611258349,227373.95147216049,54031.631662031927,368510.78183513554,204975.16046273222,195282.93525553792,754388.13311850943,257358.47301204118,2157886.4611445479,494558.6137554798,213570.10459183253,358478.85901486815,606501.96057824674,127643.7571658542,60020.765792541832,798711.31053373369,875573.73328733467,76987.888170620616,29847.963181372208,90827.37759176777,2041150.9812269555,27794.23393864997,15767.411670833755,32287.050191131275,32287.050191131275,32287.050191131275,72716.244498854663,123013.62726113766,187375.15787432448,{"$f":"OFFSET($N37,MATCH(CD$20,$A:$A),0)","v":179682.95890747252},108471.30236234151,141073.25835479266,62952.673050212885,183839.22424504397,16404.194900434875,6077.2934223976163,376943.91197348671,72486.327110707018,769894.15708084556,124067.73132045474,863845.08808930009,228296.59363197201,153800.10953291523,941028.87979679718,264314.89913603925,57713.482061196453,12530.556065788038,205017.56154815585,2955617.3164771958,2335422.7538977698,296748.78074637399,61932.396712023132,0,1238145.4912042965,100936.60088711773,36044.120880680734,150309.68642835424,367831.02125963161,215537.08088455122,737045.52146299998,764622.411987253,174647.26525263366,147278.42924418626,1309119.3643869709,225321.04575750753,238362.29079630703,133661.83186251111,4106.6178611379692,13600.617837307096,348902.22644698794,247664.85999392788,96013.367281038736,405763.18384334788,50050.609902595723,28879.816167806184,134839.75341507583,125583.62867060023,13569.997330399807,748844.69083102164,109495.4317992126,51745.469798617625,58569.066915700554,1176497.4291311239,262549.02362379129,264376.36334355711,56482.076523128657,58505.35015773138,71269.245425456145,271354.88861865358,101848.56039238413,420653.35185670498,420653.35185670498,4231364.9847964607,{"$f":"OFFSET($N37,MATCH(EP$20,$A:$A),0)","v":131221.57216978149},31434.725621944406,62122.808735033213,871208.23606178199,247664.85999392788,81275.176652080016,631796.19263763423,469818.83026498469,13796.7217005149,133976.6667115014,267897.28867790842,766647.08602210518,596008.03042975522,7637.4587079673674,7195.3267868712155,5656.7828819112146,43122.892070389207,43122.892070389207,270425.47683956404,4152.2952843815519,140647.5426848745,106481.12431717642,124532.69067066739,93314.910830267268,502483.54189116467,43566.15184244424,849546.61915555433,452274.05745426787,626286.54127448681,2019.0128447195066,22208.913996406805,246422.42646045794,49161.523374394521,107982.39526579843,112255.89894131738,41794.193452724656,230001.31590972946,273888.6549086094,48701.401060643591,65561.907942123566,41749.559298312779,2335422.7538977698,53819.542149552457,1183552.7933419808,932666.18736068462,42097.832627262869,266652.75495288696,889573.30541211984,107982.39526579843,104053.73757030355,967025.86290787137,185140.83126783522,53072.636927516345,507443.94800421293,92273.446390739686,150564.62076748695,92273.446390739686,92273.446390739686,155555.02037936414,123791.63605847402,510071.99907852907,87772.302664362171,301535.89533493196,29315.091433608442,234314.06334891715,324152.8025027134,259216.11396815311,83327.388736596113,11150.040798766471,331669.1606750692,366635.28848371975,554020.42513469094,20667.252944975357,159625.43499269325,1129928.3934518781,103123.41770063214,41719.927459716739,77881.740417951849,88809.856399855387,90026.660083223906,133445.67282907641,2200323.8671557442,101848.56039238413,701817.26850280038,423117.9555848008,189907.804612654,296018.68132058659,333369.7760784984,674343.27593750309,506077.54263798683,295546.52548417798,53942.164105043797,53889.019748468207,95927.00208914619,246704.7401643841,231619.90511268686,90953.99898528491,238494.42420791514,127479.53927977395,126678.54445947039,98282.660976882005,309071.74682253122,178254.75279836805,201921.08118686717,74472.901429440535,465284.6563142126,465284.6563142126,9933.6574275499333,31907.576794238383,79292.284376730473,1415155.7967120223,47248.718196926347,534388.56959195551,328053.07621112035,74477.96853931174,1575582.9779228524,763510.13993638195,343243.71674851642,134442.05405576606,85074.878544532825,414825.92282736418,2955617.3164771958,null,{"$f":"IF(VehOp<>\"N\",SUM($R52:JH52),0)","v":91623759.400031909},null,746285864.2369839]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B53)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":104417.53560000006},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B53)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1898.5006472727327},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B53)","v":1},{"$f":"TREND(J24:J25,B24:B25,B53)","v":0.21},20199.697646396759,58782.269336162441,78981.966982559199,11101.927641376644,null,null,2049,9344.5997652875212,{"$f":"OFFSET($N38,MATCH(S$20,$A:$A),0)","v":1378540.9417737985},156856.96021975871,7261.5798720870916,634819.04973293375,303984.71396054304,303984.71396054304,287111.34294739371,63079.623033067852,60945.789145198767,187413.61900853206,6458845.9207631638,309695.13438559882,37261.654414499339,618363.20782413008,618363.20782413008,190136.64800203114,186119.54405943258,132838.3976135987,104894.47485369023,239591.31018323661,91892.021131508984,309032.51533181197,225807.27383512573,198713.49160814888,217939.98002868993,217939.98002868993,426966.53047804139,18157.186269729733,6697.6087903862162,10772.4794981879,143037.04733984498,43929.199657052661,57699.480167085443,252907.59388148336,62605.848745297655,215089.52849984838,51062.446837144962,350272.63223900308,194366.6507115009,185175.25316900233,713633.63401910418,244558.59187288687,2053908.8770657226,470728.10490161006,202367.78249665044,339162.91546167206,572627.30274543189,121326.63834265043,56592.943171890678,761081.88078739145,834323.1815668582,72593.719653539069,28235.136673523397,85918.628814133524,1942797.8666831134,26238.634305305433,14901.135629450779,30513.274640016349,30513.274640016349,30513.274640016349,68565.884749420686,116366.92903861367,178345.91006842843,170124.42891847997,102926.70784906507,134091.40690241748,59430.567195041891,173346.39802812066,15465.582082706964,5762.7447698782471,357174.52948559832,68685.123041038576,728934.27500535641,117927.53457688176,819136.69991260173,216320.77616571955,145489.91313896794,891681.05172853277,249524.55333386475,54908.283397713785,11843.375156519811,194579.46139847761,2809337.4218764575,2226131.8221856658,281824.44486687978,58766.318237940533,0,1179398.1134764147,95391.215092900195,33985.537228997287,142189.4685839233,348264.26567317266,204696.26098715208,702553.92447346088,728840.4232982609,166474.25222496895,140386.22322762353,1240461.2752014075,214372.62793651695,226780.14037817734,127108.9435222842,3876.5841622396824,12927.425486888054,330341.21782415814,233529.11531470169,90636.863690336977,384484.84450369113,47383.754975148331,27263.567454837546,128580.63688337675,119754.16023024332,12808.342318811407,709575.05751122313,103243.05500307278,49099.13734457286,55226.172909497327,1109347.5424884595,250262.58074694467,252004.32424063471,53476.949869031094,55231.766629601007,67476.931147373005,256918.14778114329,96507.592272118884,398883.60200139391,398883.60200139391,3998906.8977849777,124125.83160516476,29827.628715091807,58946.776122313211,828091.61921255756,233529.11531470169,77066.287484373024,599100.06655383063,446696.95395279804,13050.54859383656,127521.07276623296,252907.59388148336,722885.55123359384,565541.48783593799,7275.0774896166595,6792.7592487828088,5334.3410185573539,40756.766016245827,40756.766016245827,255562.35919836001,3919.2733428411625,133870.49119945223,101498.13754722574,118704.91182624422,87985.912264879022,477089.99897246301,41123.19005688664,805580.29568409128,426966.53047804139,593869.44815488276,1903.7754627278405,21044.272089014739,234341.70740623929,46502.423040358386,102779.28434338675,106191.47039126202,39569.813078293642,217939.98002868993,259575.92672660126,46109.676975670518,61893.819382088048,39415.320492238585,2226131.8221856658,50997.229710764972,1122300.403996621,887725.6999536237,39695.052460620034,252668.09756806857,840702.00825216388,102779.28434338675,98932.83891941786,914783.56467256369,175291.38076764657,50246.531111051132,479053.23457078624,87288.534880685955,142424.67209800886,87288.534880685955,87288.534880685955,147603.5473163327,116720.99348816845,484828.41883526172,83027.728473948169,285244.42276351998,27730.879934272154,222782.53551623065,308110.33452632074,245245.44370672244,78894.083843644781,10565.154832827769,314908.2747401279,347408.82735347329,526858.8190602602,19566.434203859964,151001.34414071316,1069821.9004509323,97360.288905380716,39559.433222781387,74063.567860547104,84455.982254732167,85613.068223070586,126447.74294551658,2096698.5723309226,96507.592272118884,665498.00696570275,399922.46109365858,179082.88386475734,281752.74935319612,315633.97162766021,635854.39069540938,477191.22794168344,281185.74685892399,51028.033060390284,50934.290911943986,90740.287268858301,234238.3916901786,219915.8033342264,86184.344832889386,225807.27383512573,120693.65452912255,119956.40356169493,93049.131687131739,293134.91515293351,169429.91321696914,190394.71251423861,70449.538871273151,442865.01277301426,442865.01277301426,9412.7335437583824,30183.813803754249,75187.527312049453,1348484.0792574992,44833.155577270561,505031.1007333594,310030.89396302903,70514.709333235776,1497607.0149118039,725723.84796416934,326256.50646763208,126919.08794786142,80478.85706856873,391145.78765429504,2809337.4218764575,null,{"$f":"IF(VehOp<>\"N\",SUM($R53:JH53),0)","v":86935500.440178871},null,757666428.32569194]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B54)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":105501.06000000006},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B54)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1918.2010909090968},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B54)","v":1},{"$f":"TREND(J24:J25,B24:B25,B54)","v":0.21},20409.306742672856,59392.243731240036,79801.550473912896,10483.299630224426,null,null,2050,8821.1585975384642,1305998.9990389668,148065.59315967123,6853.338523020785,599863.16119560634,288189.44201223174,288189.44201223174,272373.50901880296,59613.683275424628,57693.363876950556,177263.19104511529,6137470.0886363806,293170.49409639114,35171.268687565913,586234.67408651288,586234.67408651288,181169.62651280806,177342.0288711295,126018.40471800535,98896.120710276897,227341.02303471221,87435.500822306349,292544.20463559357,213759.40413944863,187569.07184412456,206472.39178239688,206472.39178239688,403034.60369354452,17187.990937411392,6353.7381015782066,10219.512791217589,135015.69006309161,41743.395655592416,54620.847375467834,238732.6074141555,59164.093548500852,203439.2868525766,48250.506218410599,332843.61180568946,184268.90738045209,175554.2899171343,674982.83141093212,232332.00593583565,1954300.4068268826,447898.96998337464,191717.13682504967,320840.05596393446,540589.10585813387,115289.76232633219,53356.74084662785,724957.56341277796,794722.57425603666,68444.992477904772,26705.589396425763,81263.418700740294,1848577.564394179,24767.615926896291,14080.721963657057,28833.398147002972,28833.398147002972,28833.398147002972,64647.348122024268,110063.41242160504,169696.12164565668,161047.5316430034,97643.33342183457,127419.29637206721,56099.869636803851,163439.66069974165,14579.570928952771,5463.3421129721655,338378.53185928339,65071.042184571161,690038.59850696148,112059.7368102644,776580.8801848786,204934.81296416093,137608.7907978654,844762.48659469164,235538.16490386176,52223.115040537195,11192.476870612589,184629.64961532489,2669547.3546496844,2121145.3800153439,267582.78563084122,55749.431668416124,0,1123038.2318414105,90139.400307178512,32042.037548583608,134488.40627237386,329683.38482047286,194351.39979732098,669420.80261175695,694467.72108570149,158623.14133007242,133765.47162453321,1175183.6531959423,203892.37315629318,215693.2567149903,120841.38988136704,3659.0726229844886,12284.105777477011,312715.50327252323,220182.93892875686,85552.905071431553,364253.98147834092,44851.625246066644,25735.189261547872,122563.37629081117,114149.94691424617,12088.265553198187,672238.56427897268,97340.122200509344,46577.591159724252,52070.000096623044,1045948.3900726518,238460.03945730662,240119.56549165962,50623.282554457044,52136.108332268981,63875.785858958603,243208.96814830517,91429.545872958566,378161.89748124545,378161.89748124545,3778754.28112796,117396.89707858388,28296.27026670616,55920.422889961323,786887.78849951178,220182.93892875686,73060.248549636322,567977.94548656372,424589.61585640942,12342.957717089126,121336.73596666708,238732.6074141555,681568.69038150553,536510.39701209869,6927.4234604002813,6412.0691811721708,5029.8776293139135,38515.667048979696,38515.667048979696,241486.56812378869,3698.9690534531605,127378.20637780821,96711.407139389747,113106.66489430914,82954.792048715375,452868.42161752644,38813.411546242627,763730.6433823019,403034.60369354452,563013.43154595594,1794.9747973779995,19936.96241949929,222786.9922166951,43980.838441761036,97794.805859943386,100440.08009082341,37457.600257510632,206472.39178239688,245963.6896552681,43648.6222965247,58425.072526460855,37207.81426768942,2121145.3800153439,48313.852241666871,1063996.917818832,844673.60515334958,37426.482346461707,239371.97470764242,794417.84631628159,97794.805859943386,94036.630026422092,865237.98191231955,165938.26847316659,47563.053236206906,452205.41005963087,82560.938294985288,134705.36948401778,82560.938294985288,82560.938294985288,140026.70178844189,110045.67211652201,460704.70541438874,78528.287422383553,269794.0164023079,26228.484256907988,211756.97672793813,292779.55575475097,231993.30558497069,74684.208829420648,10009.075503087568,298920.90773762291,329128.83400533802,500879.94379794132,18521.195083662296,142822.46612667729,1012743.8846302009,91909.861609645013,37503.065452909097,70411.647133914725,80291.6810422501,81391.655091402863,119794.30262409661,1997214.6717027177,91429.545872958566,630927.12586584035,377951.00983110175,168861.53101399867,268086.47243886074,298791.96716280549,599515.34645005944,449918.49520238955,267439.05388585961,48264.325831243958,48135.525201407916,85821.654874845495,222347.29500619974,208751.78096126963,81649.488127433273,213759.40413944863,114250.04927290413,113571.62997865034,88079.728215197756,277960.49576796929,160996.82198091174,179512.27495292423,66633.864752453504,421387.43210764072,421387.43210764072,8917.453363693774,28549.030260979885,71280.482200240484,1284479.1098777412,42531.430464173849,477227.69322860811,292962.7363697805,66751.252890045565,1423090.2559074224,689613.84811506723,310022.89028929709,119805.04336855386,76120.076497689108,368788.59529463458,2669547.3546496844,null,{"$f":"IF(VehOp<>\"N\",SUM($R54:JH54),0)","v":82468522.615032718},null,769046992.41440082]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B55)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":106584.58440000005},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B55)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1937.9015345454609},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B55)","v":1},{"$f":"TREND(J24:J25,B24:B25,B55)","v":0.21},20618.915838948957,60002.218126317639,80621.133965266592,9898.0990193935086,null,null,2051,0,0,139753.17420031305,6467.4334589723185,566764.01015430724,273159.83225227654,273159.83225227654,258335.19639518156,0,0,0,5830500.5405875184,0,0,555663.3721032443,555663.3721032443,172562.10388276543,168916.40992644412,119522.218956182,93233.665356190671,215668.16238191017,83168.792582956245,276890.63026321679,0,0,195572.48527001502,195572.48527001502,0,16267.896179867732,6026.1950799118758,9692.7922744499083,127431.67909439345,39655.574326068156,51698.08124414015,0,55904.717834303578,0,0,0,0,0,638334.89841932768,0,1858934.3991124174,426042.17910980142,0,0,510292.06375314406,0,50301.757568253037,690302.47612538049,756732.57694214804,64528.399204451882,0,76849.582675736805,1758370.2691243256,0,13303.877520111164,27242.726346903673,27242.726346903673,27242.726346903673,0,104086.62201381879,0,152430.15878901855,0,121046.28118945523,52950.610383193467,154087.23545228934,13743.296100316156,0,0,0,653112.34675477189,106454.97615257624,736087.32962096122,194112.78153339576,0,0,0,0,10576.054979990544,175148.91150171924,0,2020367.9719164635,0,52875.766907563644,0,0,0,0,127186.41002616602,312043.12852007843,184484.0026020754,0,0,0,0,0,0,0,0,0,11669.631301347425,0,0,80746.225139773713,0,42448.006857746586,24290.101812276029,116783.11501350322,108766.46533867018,11407.586658251999,636750.34504827997,91767.670980886731,0,0,0,0,0,47914.11896017714,49209.105774700518,60457.027330595469,0,0,0,0,0,111017.14398026474,26837.618705266432,53037.757762428453,747531.00548204861,0,0,0,403463.0308148468,11672.094436836553,115415.79369589886,0,0,0,6594.1206355488648,0,4742.4203931997927,36393.363148371529,36393.363148371529,228158.70083548647,0,0,92116.581125921643,107732.85967995283,78205.382757770582,429774.1490864213,36629.845970890536,0,0,0,1692.2618601284587,0,211741.16161890994,41590.157415503905,0,0,0,195572.48527001502,233021.54697849002,0,0,35120.448982982751,2020367.9719164635,0,1008518.6480353624,0,0,0,750591.47774013318,0,0,0,157058.70710536288,0,0,0,0,0,0,132809.49821900041,103744.20896251989,437662.37291599938,74262.212079616249,255144.35526021276,{"$f":"OFFSET($N40,MATCH(HA$20,$A:$A),0)","v":24803.979714831818},201220.53863355494,278136.00732714211,219425.47842179655,70687.503756935737,9480.5369410250896,283677.58565672446,311753.75789846404,476045.29711532622,17528.974823283635,135067.45861680174,0,0,0,66920.566867001835,76310.782754548345,77356.165317959254,113470.22855275653,0,0,598031.30612909282,0,159211.10359437461,0,282802.72346994682,565209.58224099723,424171.8506344934,254287.56088463124,0,0,81158.227062023507,211009.53762170393,198107.26519599147,0,0,0,0,0,263516.94103460514,152941.99128498737,169238.84696045044,63015.924271969023,400824.60646112059,400824.60646112059,8446.6911123646569,26998.961441822481,0,1223077.3131984074,0,450900.65750359045,276800.91000812408,0,1351913.820185239,655122.53210068529,294516.96982397034,113078.61373119389,71987.166247258239,347682.59784804168,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R55:JH55),0)","v":43257350.511612624},null,431626754.71570402]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B56)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":107668.10880000005},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B56)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1957.601978181825},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B56)","v":1},{"$f":"TREND(J24:J25,B24:B25,B56)","v":0.21},20828.524935225054,60612.192521395235,81440.717456620288,9344.5997652875212,null,null,2052,0,0,0,0,0,258863.3059722597,258863.3059722597,244967.95463960656,0,0,0,0,0,0,526583.05722284282,526583.05722284282,0,0,0,0,0,0,262033.14187063527,0,0,0,0,0,0,0,0,120262.121756407,37662.270418545842,48923.964090306377,0,0,0,0,0,0,0,0,0,1767682.0746560311,405128.2149634033,0,0,481645.48045558075,0,0,0,0,60831.323102124574,0,72665.462682623926,1672054.1632735413,0,0,0,0,0,0,98420.786695752598,0,{"$f":"OFFSET($N41,MATCH(CD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,618064.30565835454,0,697568.35112584359,183829.6266200594,0,0,0,0,9992.3843013076566,166118.45663232909,0,1923698.2093509457,0,0,0,0,0,0,0,0,175075.87192865784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603028.36415787321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N41,MATCH(EP$20,$A:$A),0)","v":0},25448.71496424478,0,709955.94657356723,0,0,0,0,0,109750.25115080482,0,0,0,0,0,0,0,0,0,0,0,87709.037007671548,102578.08963297171,73722.357457344464,407763.34826396633,0,0,0,0,1595.305776309641,0,0,39324.044394634591,0,0,0,0,0,0,0,0,1923698.2093509457,0,955745.47032652912,0,0,0,709099.41134387604,0,0,0,0,0,0,0,0,0,0,125937.30841140571,97796.257370312,415663.17811673711,0,241256.79435282326,0,0,264155.38468454283,0,66894.09486454846,8978.3156177012188,0,295243.43427144288,452316.35254507308,16587.30984205136,127715.86628812857,0,0,0,0,0,0,107460.90180697208,0,0,566739.33902560547,0,150100.64693681835,0,267626.74562222202,532826.58707806328,399868.34234904795,0,0,0,76737.663584492184,0,0,0,0,0,0,0,0,145252.02145948223,0,0,0,0,0,0,0,0,0,425975.81782607798,261499.87863359679,0,1283959.5766346222,622192.6548872384,279713.00998689787,106719.53010411482,68069.228117253733,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R56:JH56),0)","v":23774221.681430276},null,{"$f":"$JI56*(1+DiscRate)^($Q56-YearCurrent)","v":253827415.01510131}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B57)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":108751.63320000004},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B57)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1977.302421818189},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B57)","v":1},{"$f":"TREND(J24:J25,B24:B25,B57)","v":0.21},21038.134031501155,61222.16691647283,82260.300947973985,8821.1585975384642,null,null,2053,0,{"$f":"OFFSET($N42,MATCH(S$20,$A:$A),0)","v":0},0,0,0,245268.27017936858,245268.27017936858,232244.06195613282,0,0,0,0,0,0,498929.48760034877,498929.48760034877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35760.052729164316,46291.555514993022,0,0,0,0,0,0,0,0,0,1680413.3467128044,385127.26081918221,0,0,454563.07487273781,0,0,0,0,0,0,68699.892973254187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,660938.89578858123,0,0,0,0,0,0,157519.94557731305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104332.0322882553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37176.432517262896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,669823.79468579032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279559.08065544919,0,0,120748.09611301722,0,0,0,0,0,0,101752.20658062983,0,0,0,0,0,0,0,502261.60721989535,376929.34054718254,0,0,0,72548.146570695928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R57:JH57),0)","v":7475084.3396817762},null,85394931.350974217]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B58)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B58)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B58)","v":1},{"$f":"TREND(J24:J25,B24:B25,B58)","v":0.21},0,0,0,0,null,null,2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R58:JH58),0)","v":0},null,0]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B59)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B59)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B59)","v":1},{"$f":"TREND(J24:J25,B24:B25,B59)","v":0.21},0,0,0,{"$f":"M59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,null,2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N44,MATCH(HA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R59:JH59),0)","v":0},null,0]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B60)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B60)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B60)","v":1},{"$f":"TREND(J24:J25,B24:B25,B60)","v":0.21},0,0,0,0,null,null,2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N45,MATCH(CD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N45,MATCH(EP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R60:JH60),0)","v":0},null,0]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B61)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B61)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B61)","v":1},{"$f":"TREND(J24:J25,B24:B25,B61)","v":0.21},0,0,0,0,null,null,2057,0,{"$f":"OFFSET($N46,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R61:JH61),0)","v":0},null,0]
[null,2055,{"$f":"MAX(TREND(C24:C25,B24:B25,B62)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B62)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B62)","v":1},{"$f":"TREND(J24:J25,B24:B25,B62)","v":0.21},0,0,0,0,null,null,2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R62:JH62),0)","v":0},null,0]
[null,2056,{"$f":"MAX(TREND(C24:C25,B24:B25,B63)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B63)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B63)","v":1},{"$f":"TREND(J24:J25,B24:B25,B63)","v":0.21},0,0,0,0,null,null,2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N48,MATCH(HA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R63:JH63),0)","v":0},null,0]
[null,2057,{"$f":"MAX(TREND(C24:C25,B24:B25,B64)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B64)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B64)","v":1},{"$f":"TREND(J24:J25,B24:B25,B64)","v":0.21},0,0,0,0,null,null,2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N49,MATCH(CD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N49,MATCH(EP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R64:JH64),0)","v":0},null,0]
[null,2058,{"$f":"MAX(TREND(C24:C25,B24:B25,B65)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B65)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B65)","v":1},{"$f":"TREND(J24:J25,B24:B25,B65)","v":0.21},0,0,0,0,null,null,2061,0,{"$f":"OFFSET($N50,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R65:JH65),0)","v":0},null,0]
[null,2059,{"$f":"MAX(TREND(C24:C25,B24:B25,B66)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B66)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B66)","v":1},{"$f":"TREND(J24:J25,B24:B25,B66)","v":0.21},0,0,0,0,null,null,2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R66:JH66),0)","v":0},null,0]
[null,2060,{"$f":"MAX(TREND(C24:C25,B24:B25,B67)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B67)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B67)","v":1},{"$f":"TREND(J24:J25,B24:B25,B67)","v":0.21},0,0,0,0,null,null,2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N52,MATCH(HA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R67:JH67),0)","v":0},null,0]
[null,2061,{"$f":"MAX(TREND(C24:C25,B24:B25,B68)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B68)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B68)","v":1},{"$f":"TREND(J24:J25,B24:B25,B68)","v":0.21},0,0,0,0,null,null,2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N53,MATCH(CD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N53,MATCH(EP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R68:JH68),0)","v":0},null,0]
[null,2062,{"$f":"MAX(TREND(C24:C25,B24:B25,B69)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B69)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B69)","v":1},{"$f":"TREND(J24:J25,B24:B25,B69)","v":0.21},0,0,0,0,null,null,2065,0,{"$f":"OFFSET($N54,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R69:JH69),0)","v":0},null,0]
[null,2063,{"$f":"MAX(TREND(C24:C25,B24:B25,B70)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B70)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B70)","v":1},{"$f":"TREND(J24:J25,B24:B25,B70)","v":0.21},0,0,0,0,null,null,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R70:JH70),0)","v":0},null,0]
[null,2064,{"$f":"MAX(TREND(C24:C25,B24:B25,B71)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B71)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B71)","v":1},{"$f":"TREND(J24:J25,B24:B25,B71)","v":0.21},0,0,0,0,null,null,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N56,MATCH(HA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R71:JH71),0)","v":0},null,0]
[null,2065,{"$f":"MAX(TREND(C24:C25,B24:B25,B72)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B72)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B72)","v":1},{"$f":"TREND(J24:J25,B24:B25,B72)","v":0.21},0,0,0,0,null,null,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N57,MATCH(CD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N57,MATCH(EP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R72:JH72),0)","v":0},null,0]
[null,2066,{"$f":"MAX(TREND(C24:C25,B24:B25,B73)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B73)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B73)","v":1},{"$f":"TREND(J24:J25,B24:B25,B73)","v":0.21},0,0,0,0,null,null,"Total",{"$f":"SUM(R24:R72)","v":226463.70256044436},{"$f":"SUM(S24:S72)","v":51603826.070577644},-288195.96404603362,373141.39647898381,-831106.84127071884,12202138.162446441,12202138.162446441,6991986.126990417,2653338.4782667113,2700518.4203158845,7167555.1538568884,-5666886.766168233,13734925.711396767,-209854.98994755227,28752832.312339053,24921354.755959164,2983243.1088897591,2913022.7187766135,1595245.919038072,5059969.0248514265,13783439.785658259,160903.75114937202,14362387.497979706,8545155.5558304433,7769210.0546341054,8398248.5538544673,5477002.1573170163,19642421.667452652,668164.80089929479,80428.732081024486,-22898.114426080945,5881450.5461152913,1021647.5328717589,1411481.8711868327,11634378.961147781,2903002.7033266597,8226442.8945400789,1514642.3243723847,3927944.0312529444,7219407.9647575244,6878374.5416595768,32530600.638773896,8805203.8746219277,2300798.4150032392,-2050019.7214662866,8869012.9202212878,12840205.217151599,15786321.985757809,4967005.3891680473,2313920.726264054,39850946.243848063,20207069.18947145,3577689.5998853389,1175386.7101956771,3552156.467937429,50187630.609409235,-129018.04629009585,937159.94631638983,1916229.4140565274,1916229.4140565274,1916229.4140565274,3255178.6437032116,1814247.8259735119,7308953.677511692,7726869.8591337986,{"$f":"SUM(CE24:CE72)","v":3496876.3876190241},5043628.9040851332,1319803.5854502853,11409432.068458827,594250.83616581361,81430.463594476198,15584892.554457128,2570993.3805859699,29108932.460722432,5118795.8975651935,33010551.076437451,8546762.8143918496,5564851.9361097496,33377039.74437448,9778334.1556020733,1502799.4262842957,430464.02722058079,8906843.2238218989,102045765.4439982,92816055.174533576,11836861.007543316,2223445.0285044615,-3627.8369238212331,47578016.650600187,4351628.8227525847,1264104.9540241729,5592227.5712509612,13552088.557411589,-163346.88961619392,4996756.6893441742,5212563.2397274878,236628.64264860729,154388.19030277978,46639724.617538333,2904535.333130917,3094643.1088625565,2962465.3123512748,190308.15517520494,717869.18971588637,7881071.9760987759,9266734.4161536247,4299260.5052121831,9271235.0161734838,1869783.4906625063,73612.296275012064,1073922.5345519148,279681.10868576204,609935.251181275,32557505.41572652,4215563.0651660999,1668530.506472083,2608188.3076088601,14652680.315174587,8815039.0186858829,6013433.9253158187,2421894.7228483199,112633.47916694795,2623363.8708661743,11383024.458443673,3616660.0169912693,14889536.824083384,14889536.824083384,153382705.95638612,3136247.0127228587,{"$f":"SUM(EQ24:EQ72)","v":1080716.2526862517},2165947.621188804,18389874.105084214,9266734.4161536247,2863633.0747841438,22470485.699235089,15716423.056559654,513075.96268145402,4883390.6699621091,15868732.0586503,28409620.272131395,20784198.457435682,386000.41797032865,351013.51331555465,184966.21678143434,926609.77371579641,926609.77371579641,10216237.365851467,192709.64700330887,97435.367614606745,283905.07100634166,347178.51285612874,3662800.9552377025,18445682.440779552,1950909.2242164321,35004787.694132335,19642421.667452652,25739613.831306186,94301.450932778214,788642.38200472808,8734111.5788025297,1921749.91696491,1433450.3199854635,2561169.4202238894,2354654.2825940722,5477002.1573170163,11714840.671017995,1898802.9089050838,2864604.9221822149,1581624.4831083759,81381853.23927547,1754979.1616529077,44356196.052935466,31312070.49749244,1872811.1023412899,-1505641.2108592994,54259298.391662031,1433450.3199854635,3642180.8720919932,34574457.356893443,6779775.5308537362,2242038.1290218718,18968609.670241065,3338313.3593305969,5442968.738709637,3338313.3593305969,3338313.3593305969,5698319.0318683889,4897807.5510287117,19168127.698234178,3822226.0164776463,11512519.093421342,1377315.3681662621,8225825.1713436376,{"$f":"SUM(HC24:HC72)","v":-722797.03378037713},9618670.7914214041,1676880.5616941485,-119364.18008494808,1162232.1920788942,9385088.316722732,13374982.641457276,811469.86685753183,3700505.8568523922,47343085.916741252,4501777.2495473102,1715280.8612905717,87681.409967883432,99992.27794465785,101352.80400256885,5120703.5913785864,73030865.994964242,3616660.0169912693,20067071.641088717,24481333.670627929,8853923.6388279013,9980823.56354798,12604324.668665927,4916819.3818089589,3689774.2209021342,4441766.6019622386,254268.46033290756,1510316.9245324549,2223925.0196170085,3496103.2875758847,3282332.3362267995,3209035.325256607,8545155.5558304433,4563889.6439399505,4526345.47573392,3545587.1192909908,11167165.974927247,4358122.4381265379,12563117.014864258,4317745.4656916037,11101289.497675648,11101289.497675648,-88080.22805216354,-312533.39853642328,2793157.465756489,48150052.117620938,1523309.0023954196,3535314.1268825294,2204381.4312162525,158501.72259214107,227258.03565856582,-131546.06340936432,3785402.7249186561,-301425.66048453993,-323251.19361352798,19058028.737715747,102045765.4439982,null,{"$f":"SUM(JI24:JI72)","v":2554466190.4125524},null,{"$f":"SUM(JK24:JK72)","v":12476032301.471783}]
[null,2067,{"$f":"MAX(TREND(C24:C25,B24:B25,B74)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B74)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B74)","v":1},{"$f":"TREND(J24:J25,B24:B25,B74)","v":0.21},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JI73=JI132+JI191","v":true},null,{"$f":"JK73=JK132+JK191","v":true}]
[null,2068,{"$f":"MAX(TREND(C24:C25,B24:B25,B75)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B75)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B75)","v":1},{"$f":"TREND(J24:J25,B24:B25,B75)","v":0.21},0,0,0,0,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N27:N75)","v":226463.70256044436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF FUEL COST SAVINGS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,null,"Present"]
[{"$f":"MAX($A$1:A79)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A80,1)),\"Not Used\",INDEX(ModelGroup,A80,1))","v":"9P3058"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,R79,1)),\"Not Used\",INDEX(ModelGroup,R79,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CD79,1)),\"Not Used\",INDEX(ModelGroup,CD79,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,EP79,1)),\"Not Used\",INDEX(ModelGroup,EP79,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HB79,1)),\"Not Used\",INDEX(ModelGroup,HB79,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183",null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veh Op Cost",null,"Constant"]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)",null,null,null,null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($K9,MATCH(R$20,$A:$A),0)","v":-10265.811257434725},{"$f":"OFFSET($K9,MATCH(S$20,$A:$A),0)","v":-1126814.1923804758},0,0,0,0,0,0,-105653.87868883935,-51723.554688416683,-164847.23256614915,0,-261974.76135088096,-70897.426306666996,0,0,0,0,0,0,0,0,0,-190983.58983500849,-191932.23595765678,0,0,-415880.36451784568,0,0,0,0,0,0,-246308.7996938299,0,-189227.22662654164,-142432.17244376827,-446778.91213192546,-152954.78791101516,-145752.4120433247,0,-174493.06583177729,0,0,-165008.07168780261,-302135.31051923049,0,-111750.5215068853,0,0,0,0,-45609.685857977725,0,0,-46205.862868910001,0,0,0,0,-67457.103063077331,0,-120573.41077668659,0,{"$f":"OFFSET($K9,MATCH(CE$20,$A:$A),0)","v":-143751.5733699415},0,0,0,0,-16189.251724685962,-294732.40912253404,-56130.942318892907,0,0,0,0,-128026.33244578092,-728700.70643272984,-239280.36128542747,-129159.53922661893,0,0,-1911201.4952574135,0,-209778.98547547433,0,0,-722038.9849314685,-87246.427625351294,-103974.44954870813,0,0,0,-353237.11695157655,-360745.71768027684,-71807.046000248229,-69486.199368634989,-1003134.4227098685,-144995.44899296123,-152214.60322772982,-88276.245163073516,-8036.9256253909189,0,-284844.01251839875,-235370.32817777348,0,-312449.27078269812,0,0,0,0,0,0,0,-68667.582338368738,-55063.966202374751,-1240943.1757075824,-140365.21426020237,-141165.87338460938,0,0,0,-217979.30222727981,-78642.288532977705,-309884.72290385602,-309884.72290385602,-3738383.6036933153,0,{"$f":"OFFSET($K9,MATCH(EQ$20,$A:$A),0)","v":0},0,0,-235370.32817777348,-60742.502684046049,-459653.81042093702,0,0,0,-246308.7996938299,-743566.92461418116,-432894.66593354207,0,-10504.300214254659,0,0,0,0,-8161.3912877310322,-77633.880093928688,0,0,0,0,0,-628858.37109183474,-415880.36451784568,-467477.29869764321,0,-17148.596070289681,0,0,-71371.034530709032,-94247.629218984075,-33416.455658365237,0,0,-71650.611914655266,-59330.335195919062,0,0,-76277.417314249877,0,-576940.50495369174,-39679.0176274564,-489600.43496667169,0,-71371.034530709032,-56281.2444985451,-826614.21912553953,0,-41972.864005258147,-448658.9501122362,-76778.163113001181,-125866.48565656244,-76778.163113001181,-76778.163113001181,0,0,0,0,0,0,0,{"$f":"OFFSET($K9,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,-910068.18451424898,-93076.795505861621,-31180.157461216411,0,0,0,0,-1261157.2140657697,-78642.288532977705,0,-371919.64828037744,0,-180972.75744422287,0,0,0,0,-45755.653431352788,-141294.6250203863,0,0,0,-71338.606229596582,-190983.58983500849,-102543.33122794639,-101097.75937200279,-77727.52593566326,0,0,0,0,0,0,0,0,-59205.786568468495,0,-62644.693362813719,0,0,-109559.32062781454,0,0,0,0,0,0,-1911201.4952574135,null,{"$f":"$JK83/(1+DiscRate)^($Q83-YearCurrent)","v":-26139191.059782997},null,{"$f":"IF(VehOp<>\"N\",SUM($R83:JH83),0)","v":-32021633.033449743}]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present",null,null,{"$f":"Q83+1","v":2021},0,{"$f":"OFFSET($K10,MATCH(S$20,$A:$A),0)","v":0},-221170.57768444164,-14079.801528332328,-819258.08162236679,0,0,0,0,0,0,-7476320.3565778565,0,0,0,0,-98353.07939106031,-97795.404415149693,-190586.79972188716,-106821.30264684849,-184725.02578175336,-54342.76819385252,0,0,0,-181631.59910640822,-181631.59910640822,0,-25313.140589172261,-9610.1265164082688,-15448.275956673229,0,0,0,0,-66727.773173326044,0,0,0,0,0,-656780.15805319569,0,0,0,0,0,0,0,-57630.667777834577,-482916.48454775946,-529386.31375741598,0,0,0,0,0,-13816.0698824918,-28440.377686560292,-28440.377686560292,-28440.377686560292,0,0,0,-146856.17051567713,{"$f":"OFFSET($K10,MATCH(CE$20,$A:$A),0)","v":0},-91985.212092122092,-106046.59421087918,-174468.58204006637,-25513.230216298434,0,0,0,0,-80336.750209971913,0,0,0,0,0,0,0,0,0,0,0,-46058.379878179738,-3040.9847662387283,0,0,0,-127384.58435037851,-300608.31837229396,0,0,0,0,0,0,0,0,0,0,-9362.9492761916681,0,0,-88288.614854207262,0,-39703.0496273795,-48680.64082076757,-59097.054057760688,-54410.774602084733,-12475.39321009776,0,-105401.35218044843,0,0,0,0,0,-46596.959332664796,-106334.57278212128,-58453.783940252972,0,0,0,0,0,-112108.00015063943,{"$f":"OFFSET($K10,MATCH(EQ$20,$A:$A),0)","v":0},-140050.53845986156,0,0,0,0,-509278.93549517979,-11756.385389063835,0,0,0,0,-4602.8143846846378,0,-12858.692745756758,-64963.871995244102,-64963.871995244102,-251050.34711299365,0,0,0,0,0,0,-40299.357249688852,0,0,0,0,0,-157953.28506702135,0,0,0,0,-181631.59910640822,-208754.33061810437,0,0,-38603.22776009074,0,0,0,0,0,0,0,0,0,0,-153726.89485432825,0,0,0,0,0,0,0,0,0,-74488.618216249641,0,-49228.043935831447,-157442.19940517753,{"$f":"OFFSET($K10,MATCH(HC$20,$A:$A),0)","v":0},-219102.32149779965,0,0,-472922.02665207343,0,0,0,0,0,0,0,-53160.075356932764,-60617.373248971868,-61450.31492763904,0,0,0,0,0,0,0,0,0,0,-155191.0850694644,0,0,0,-187021.30339072345,-175586.28751336102,0,0,0,0,0,-234181.76112897968,0,-189985.96840905346,-64343.887637839747,-281826.81055051502,-281826.81055051502,-28000.173823343615,-96520.866606914744,0,-855628.52243530646,0,0,0,0,0,0,0,0,0,-386637.56302541832,0,null,-14753275.497224646,null,{"$f":"IF(VehOp<>\"N\",SUM($R84:JH84),0)","v":-19338534.656192832}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value",null,null,{"$f":"Q84+1","v":2022},0,{"$f":"OFFSET($K11,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238282.73231958988,0,-271414.0206270098,0,0,0,0,0,0,0,0,-143419.5965375427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,575751.69506962469,0,-74693.688096358848,0,0,-1314588.6847445837,0,17864.075568412365,35819.688122290449,35819.688122290449,35819.688122290449,0,-106490.76533334468,0,0,{"$f":"OFFSET($K11,MATCH(CE$20,$A:$A),0)","v":0},0,0,230035.56414575339,0,0,0,0,-642107.57083842915,0,0,-184957.48839638068,0,0,0,0,-24094.28453168038,0,0,-1434824.2528057627,0,0,0,0,0,0,0,0,-289553.30941057345,0,0,0,0,0,0,0,0,0,11444.524816736921,0,0,0,0,0,0,0,0,0,-604502.57999999623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K11,MATCH(EQ$20,$A:$A),0)","v":-43909.080211683686},0,-1321877.9034001892,0,0,0,0,0,0,289908.79272138979,0,0,6166.1581350485339,0,0,0,0,0,0,0,-58565.596459570777,-65064.980105115406,-92398.441082851408,-369056.80860611598,0,0,0,0,-1929.7249510585998,0,0,0,0,0,43709.498708227009,0,0,0,0,0,-1434824.2528057627,0,-903813.38724552467,0,0,0,911645.90228933748,0,0,0,0,0,0,0,0,0,0,-120633.19366633009,-120281.92873811509,-853131.33349800762,0,-260245.74079309491,0,0,{"$f":"OFFSET($K11,MATCH(HC$20,$A:$A),0)","v":-542174.35467803804},0,-165227.26895839861,-146672.52388763969,0,0,-388143.23571628041,-41084.863830382368,0,0,0,0,0,0,0,0,0,0,-1961429.1181245693,431615.44067261461,-181424.93340312919,0,-278032.93925686937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-125170.71101567095,261084.71213998209,73583.007507787261,0,0,0,0,0,0,0,-487564.8444925716,-297225.40039380454,0,-1788245.4997060038,-921292.10877326154,-574099.28463724349,-229707.21676455118,-174520.52637913544,0,0,null,-11293588.62687777,null,{"$f":"IF(VehOp<>\"N\",SUM($R85:JH85),0)","v":-15839842.274441253}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A80,2)*AnnualFactor","v":17460368.402400058},{"$f":"INDEX(ModelData1B,A80,2)*AnnualFactor","v":16167007.780000053},{"$f":"INDEX(ModelData1NB,A80,3)*AnnualFactor","v":317461.24368000106},{"$f":"INDEX(ModelData1B,A80,3)*AnnualFactor","v":293945.59600000095},{"$f":"IF(E86=0,55,MAX(5,ROUND(C86/E86,1)))","v":55},{"$f":"IF(F86=0,55,MAX(5,ROUND(D86/F86,1)))","v":55},{"$f":"INDEX(ModelData1NB,A80,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData1B,A80,6)","v":0.1},{"$f":"(C86*(1-I86)*VLOOKUP(G86,FuelCon,2)-D86*(1-J86)*VLOOKUP(H86,FuelCon,2))*FuelAuto+(C86*I86*VLOOKUP(G86,FuelCon,3)-D86*J86*VLOOKUP(H86,FuelCon,3))*FuelTruck","v":250202.16547071614},{"$f":"(C86*(1-I86)-D86*(1-J86))*NonFuelAuto+(C86*I86-D86*J86)*NonFuelTruck","v":728102.5358225716},{"$f":"SUM(K86:L86)","v":978304.7012932878},{"$f":"M86/(1+DiscRate)^(B86-YearCurrent)","v":798588.05061804992},null,null,2023,0,{"$f":"OFFSET($K12,MATCH(S$20,$A:$A),0)","v":0},0,0,0,-257085.25205258233,-257085.25205258233,-433213.74061157787,0,0,0,0,0,0,-516275.20888310706,-516275.20888310706,0,0,0,0,244488.32560123876,0,0,0,0,0,0,0,0,0,0,0,-72269.968950906259,-95126.958176551503,0,0,0,0,0,0,0,0,0,-2520248.9635235919,-1202113.7840492467,0,0,-573537.77206329175,0,0,598737.69493994443,0,0,0,-79839.735793694825,0,0,18146.8224505496,36386.878041074437,36386.878041074437,36386.878041074437,0,0,0,0,{"$f":"OFFSET($K12,MATCH(CE$20,$A:$A),0)","v":0},0,0,232710.39628698319,0,0,0,0,0,0,-683739.59508949402,0,0,0,0,0,0,-157663.57667355309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11794.592634660576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K12,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,-90981.227251969627,293895.69340426737,0,0,6403.3180633196444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-43412.097818628354,0,0,44573.060232857504,0,0,0,0,0,0,0,0,0,0,0,101557.97115813404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K12,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,-304175.74731885502,0,0,-257372.61794993791,0,0,0,0,0,0,-110065.42773062072,0,0,0,438558.33351776464,0,0,0,-674712.49017271458,-506402.22977611079,0,0,0,-154920.24197763336,0,0,0,0,0,0,0,0,0,264117.06076588749,74896.775927370618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-4709357.9529366829,null,{"$f":"IF(VehOp<>\"N\",SUM($R86:JH86),0)","v":-7067476.4176935554}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A80,2)*AnnualFactor","v":25392622.424400058},{"$f":"INDEX(ModelData20B,A80,2)*AnnualFactor","v":23511687.430000052},{"$f":"INDEX(ModelData20NB,A80,3)*AnnualFactor","v":461684.04408000101},{"$f":"INDEX(ModelData20B,A80,3)*AnnualFactor","v":427485.22600000096},{"$f":"IF(E87=0,55,MAX(5,ROUND(C87/E87,1)))","v":55},{"$f":"IF(F87=0,55,MAX(5,ROUND(D87/F87,1)))","v":55},{"$f":"INDEX(ModelData20NB,A80,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData20B,A80,6)","v":0.1},{"$f":"(C87*(1-I87)*VLOOKUP(G87,FuelCon,2)-D87*(1-J87)*VLOOKUP(H87,FuelCon,2))*FuelAuto+(C87*I87*VLOOKUP(G87,FuelCon,3)-D87*J87*VLOOKUP(H87,FuelCon,3))*FuelTruck","v":363869.13329342217},{"$f":"(C87*(1-I87)-D87*(1-J87))*NonFuelAuto+(C87*I87-D87*J87)*NonFuelTruck","v":1058879.8788374604},{"$f":"SUM(K87:L87)","v":1422749.0121308826},{"$f":"M87/(1+DiscRate)^(B87-YearCurrent)","v":300124.46989148908},null,null,2024,0,{"$f":"OFFSET($K13,MATCH(S$20,$A:$A),0)","v":0},0,12201.806038862695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250693.91888288519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,621723.69481025578,0,0,0,0,0,0,18429.569332686759,36954.067959858425,36954.067959858425,36954.067959858425,0,0,0,0,{"$f":"OFFSET($K13,MATCH(CE$20,$A:$A),0)","v":0},0,0,235385.22842821301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6488.4259351030487,12144.66045258437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K13,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,297882.59408714599,0,0,6640.4779915907529,11342.815342959686,0,0,0,0,6583.5774327546842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45436.621757488305,0,0,0,0,0,0,0,0,0,0,0,940516.07308978518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43221.150495293907,0,{"$f":"OFFSET($K13,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,445501.22636291676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267149.40939179366,76210.544346954484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2122588.9375269762,null,{"$f":"IF(VehOp<>\"N\",SUM($R87:JH87),0)","v":3408413.9980588499}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0,{"$f":"OFFSET($K14,MATCH(S$20,$A:$A),0)","v":0},0,12361.157983400093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256899.51216453407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,644709.69468056713,0,0,0,0,0,0,18712.316214823997,37521.257878642413,37521.257878642413,37521.257878642413,0,0,0,0,{"$f":"OFFSET($K14,MATCH(CE$20,$A:$A),0)","v":0},0,0,238060.06056944217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6574.5153853592919,12494.728270508025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K14,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,301869.49477002356,0,0,6877.6379198618633,11494.728048445782,0,0,0,0,6669.6668830109274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46300.183282118793,0,0,0,0,0,0,0,0,0,0,0,954951.15849000891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43964.719939790506,0,{"$f":"OFFSET($K14,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,452444.11920806882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270181.75801769976,77524.312766537856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2022279.99445906,null,{"$f":"IF(VehOp<>\"N\",SUM($R88:JH88),0)","v":3474653.5382301291}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C86:C87,B86:B87,B89)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B89)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":16167007.779999971},{"$f":"MAX(TREND(E86:E87,B86:B87,B89)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B89)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":293945.59599999897},{"$f":"IF(E89=0,55,MAX(5,ROUND(C89/E89,1)))","v":55},{"$f":"IF(F89=0,55,MAX(5,ROUND(D89/F89,1)))","v":55},{"$f":"TREND(I86:I87,B86:B87,B89)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B89)","v":0.1},{"$f":"(C89*(1-I89)*VLOOKUP(G89,FuelCon,2)-D89*(1-J89)*VLOOKUP(H89,FuelCon,2))*FuelAuto+(C89*I89*VLOOKUP(G89,FuelCon,3)-D89*J89*VLOOKUP(H89,FuelCon,3))*FuelTruck","v":-1126814.1923804758},{"$f":"(C89*(1-I89)-D89*(1-J89))*NonFuelAuto+(C89*I89-D89*J89)*NonFuelTruck","v":-5137962.3743260019},{"$f":"SUM(K89:L89)","v":-6264776.5667064777},{"$f":"M89/(1+DiscRate)^(B89-YearCurrent)","v":-5113923.8105980586},null,null,2026,0,{"$f":"OFFSET($K15,MATCH(S$20,$A:$A),0)","v":0},0,12520.50992793745,0,0,0,0,104354.83856380213,71023.493987903188,0,0,364915.44019057392,0,727284.26624432043,0,0,0,0,140152.72861340331,263105.1054461805,0,368020.36399702571,0,0,0,0,516405.49355963222,0,0,0,0,0,0,305856.39545290219,103672.38321671645,0,0,0,0,0,771862.07076365314,0,0,0,232378.40749898049,0,0,166185.69138966186,0,667695.69455088687,0,96890.791047104009,45512.053588052549,0,0,0,18995.063096961152,38088.447797426401,38088.447797426401,38088.447797426401,99083.367775526145,0,231988.41332211791,200435.34783741145,{"$f":"OFFSET($K15,MATCH(CE$20,$A:$A),0)","v":0},0,0,240734.89271067196,0,0,390218.82258399989,0,0,145568.27326144493,0,0,0,0,0,0,0,215899.56663402374,0,1981388.3374971575,271928.24768652854,0,0,1118729.7818123973,120363.07141750818,60400.515900612954,0,0,0,0,0,0,0,0,0,0,0,6660.6048356155579,12844.796088431822,0,0,117016.56338497496,0,0,0,0,0,16954.183346196576,814450.83153329929,0,0,75995.621433169261,0,0,0,60790.622997137878,0,0,299340.48758589732,0,0,0,0,0,{"$f":"OFFSET($K15,MATCH(EQ$20,$A:$A),0)","v":0},85860.929061067087,0,0,0,0,0,0,0,305856.39545290219,0,0,7114.7978481329737,11646.640753931835,0,0,0,0,6755.7563332671943,0,0,0,0,0,52620.703870540652,930418.07269564411,516405.49355963222,665466.28801580751,2689.2831030829598,0,0,0,0,0,47163.744806749601,0,326968.19424415554,72305.944833838992,79785.379788170656,0,0,0,0,0,54099.25776831797,0,969386.24389023264,0,0,0,0,62767.867625956635,0,0,0,0,0,0,0,664087.84657780477,100688.67081962925,0,44708.289384287098,0,{"$f":"OFFSET($K15,MATCH(HC$20,$A:$A),0)","v":0},0,0,16138.324405017045,0,0,0,30732.160732210188,0,1231288.9419098527,125257.26471816859,44368.121900704995,0,0,0,0,0,0,0,459387.012053221,250307.5827160473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273214.10664360592,78838.081186121213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,580284.60941104626,0,null,10698361.082696827,null,{"$f":"IF(VehOp<>\"N\",SUM($R89:JH89),0)","v":19668500.490281243}]
[null,{"$f":"B89+1","v":2021},{"$f":"MAX(TREND(C86:C87,B86:B87,B90)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B90)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B90)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B90)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B90)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B90)","v":0.1},{"$f":"(C90*(1-I90)*VLOOKUP(G90,FuelCon,2)-D90*(1-J90)*VLOOKUP(H90,FuelCon,2))*FuelAuto+(C90*I90*VLOOKUP(G90,FuelCon,3)-D90*J90*VLOOKUP(H90,FuelCon,3))*FuelTruck","v":0},{"$f":"(C90*(1-I90)-D90*(1-J90))*NonFuelAuto+(C90*I90-D90*J90)*NonFuelTruck","v":0},{"$f":"SUM(K90:L90)","v":0},0,null,null,2027,0,{"$f":"OFFSET($K16,MATCH(S$20,$A:$A),0)","v":0},0,12679.861872474848,0,0,0,0,105930.73736146267,72326.000971072281,0,0,371614.06278148445,0,742952.60513455153,0,0,0,0,141701.78508755131,269310.69872782938,0,374778.49247004621,0,0,0,0,523134.16796551202,0,0,0,0,0,0,309843.2961357797,105232.04037387609,0,0,0,0,0,784726.43860971625,0,0,0,237019.59600839732,0,0,170718.02842756061,0,690681.69442119822,0,97967.355392072015,46269.54443869293,0,0,0,19277.809979098387,38655.637716210389,38655.637716210389,38655.637716210389,100184.29408414304,0,239185.51763034464,204116.10139647967,{"$f":"OFFSET($K16,MATCH(CE$20,$A:$A),0)","v":0},0,0,243409.72485190176,0,0,398017.83888701774,0,0,149538.1362677273,0,0,0,0,0,0,0,220989.01051249384,0,2051693.1754586012,278764.18469986843,0,0,1156020.7745394772,122155.07744357534,61067.955391386895,0,0,0,0,0,0,0,0,0,0,0,6746.6942858718012,13194.863906355477,0,0,118532.724837471,0,0,0,0,0,17169.963861511871,830739.84816396632,0,0,76840.017226871074,0,0,0,61905.903160651316,0,0,304833.8577701858,0,0,0,0,0,{"$f":"OFFSET($K16,MATCH(EQ$20,$A:$A),0)","v":0},87840.395413869483,0,0,0,0,0,0,0,309843.2961357797,0,0,7351.9577764040823,11798.553459417932,0,0,0,0,6841.8457835234376,0,0,0,0,0,53295.328279137379,950479.76712681679,523134.16796551202,679802.53654296487,2719.16402645055,0,0,0,0,0,48027.306331380081,0,333641.01453485305,73630.711095829727,80826.05865497308,0,0,0,0,0,54700.360632410404,0,983821.3292904566,0,0,0,0,63913.502227869853,0,0,0,0,0,0,0,682199.33330265118,102360.33601084325,0,45451.858828783515,0,{"$f":"OFFSET($K16,MATCH(HC$20,$A:$A),0)","v":0},0,0,16460.530534631092,0,0,0,31292.168994441534,0,1253904.4530877871,126905.00625727199,45321.389241277371,0,0,0,0,0,0,0,466329.90489837312,253120.02746566615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276246.45526951132,80151.84960570457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,586724.13140889921,0,null,10210384.401503801,null,{"$f":"IF(VehOp<>\"N\",SUM($R90:JH90),0)","v":20085371.533866413}]
[null,{"$f":"B90+1","v":2022},{"$f":"MAX(TREND(C86:C87,B86:B87,B91)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B91)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B91)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B91)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B91)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B91)","v":0.1},{"$f":"(C91*(1-I91)*VLOOKUP(G91,FuelCon,2)-D91*(1-J91)*VLOOKUP(H91,FuelCon,2))*FuelAuto+(C91*I91*VLOOKUP(G91,FuelCon,3)-D91*J91*VLOOKUP(H91,FuelCon,3))*FuelTruck","v":0},{"$f":"(C91*(1-I91)-D91*(1-J91))*NonFuelAuto+(C91*I91-D91*J91)*NonFuelTruck","v":0},{"$f":"SUM(K91:L91)","v":0},0,null,null,2028,0,{"$f":"OFFSET($K17,MATCH(S$20,$A:$A),0)","v":1627248.0434878785},0,12839.213817012249,0,355345.97934641788,355345.97934641788,0,107506.6361591232,73628.507954241373,234603.3071452477,0,378312.68537239486,0,758620.94402478274,758620.94402478274,0,0,0,143250.84156169932,275516.29200947832,0,381536.62094306422,275811.79790540284,257062.97705587352,260157.75487450339,0,529862.84237138985,29519.912480884326,0,0,177648.64490114205,0,0,313830.19681865728,106791.69753103572,269280.64087926719,87340.800800940895,0,227143.11496215709,216429.30609205007,797590.80645577586,254819.73830500038,0,0,241660.78451781414,390568.86016869266,0,175250.36546546078,77285.358142634534,713667.69429151807,0,99043.919737039731,47027.035289333136,107620.5490186167,0,0,19560.556861235549,39222.827634994377,39222.827634994377,39222.827634994377,101285.22039275998,0,246382.62193857139,207796.85495554787,{"$f":"OFFSET($K17,MATCH(CE$20,$A:$A),0)","v":156787.60401452059},170773.47205944575,0,246084.55699313158,28173.423794209717,0,405816.8551900356,81066.195425996149,890492.15976619662,153507.99927401062,1004760.9949754977,255447.49606428714,182172.62990763871,1052414.077410819,330126.46274670702,76962.611410882964,20192.605609304701,226078.45439096267,3303433.9155182997,2121998.0134200621,285600.12171320844,66556.516653837447,1449.4787293277336,1193311.7672665571,123947.0834696425,61735.39488216085,177991.97170134628,425362.53452284273,0,0,0,0,0,1526931.2498244124,0,0,0,6832.7837361280672,13544.931724279133,0,315026.4688349262,120048.8862899676,0,65581.581251349999,0,0,0,17385.74437682709,847028.86479463335,139369.69282283224,74853.387046099,77684.413020572902,0,288842.77499304031,0,63021.183324164755,0,81525.468531441758,310327.22795447189,115202.35309993743,489230.57503240288,489230.57503240288,4748197.7901959866,0,{"$f":"OFFSET($K17,MATCH(EQ$20,$A:$A),0)","v":45449.451038412473},89819.861766672606,0,315026.4688349262,90148.30842732481,768279.0076677904,639268.78121610044,16180.981468316315,133860.79037017192,313830.19681865728,896355.73556030274,632793.1709123156,7589.1177046751127,11950.466164903983,9660.5522856344396,0,0,437247.7268484293,6927.9352337797036,0,0,0,110984.09022755905,552924.14808988571,53969.952687734098,970541.46155798947,529862.84237138985,694138.78507011733,2749.0449498181288,25120.818029466369,286050.96309790341,57666.571124546652,0,0,48890.867856010882,0,340313.83482555061,74955.477357820098,81866.737521775183,50234.731872052929,2121998.0134200621,80970.137703971384,1439311.5381240817,877338.758493284,55301.463496502838,0,998256.41469067638,0,141580.70048092728,1022418.4811206122,200858.31031550164,65059.136829783412,690812.60221260297,109267.29373888244,176481.74528888986,109267.29373888244,109267.29373888244,156157.60416255196,159427.21766367953,700310.8200275033,104032.00120205728,357120.31687793974,46195.428273280108,239699.04504476176,{"$f":"OFFSET($K17,MATCH(HC$20,$A:$A),0)","v":0},302401.35490261659,0,16782.736664245142,0,0,0,31852.177256672883,0,1276519.9642657214,128552.74779637541,46274.656581849442,0,0,0,150942.29571519338,2046348.2420447853,115202.35309993743,1034279.4871607783,473272.79774352314,255932.47221528436,292689.06755845365,385585.47561395977,0,0,0,0,86815.202052008157,0,0,0,96503.783286246369,275811.79790540284,145909.69458959991,144293.48725643288,120479.88301811695,340513.31503797055,0,279278.80389541748,81465.618025287942,0,0,0,0,87900.44850612036,1264473.6137015789,68312.865282975734,0,0,0,0,0,0,0,0,593163.65340675204,3303433.9155182997,null,31519260.636038292,null,{"$f":"IF(VehOp<>\"N\",SUM($R91:JH91),0)","v":66343377.284812555}]
[null,2023,{"$f":"MAX(TREND(C86:C87,B86:B87,B92)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B92)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B92)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B92)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B92)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B92)","v":0.1},{"$f":"(C92*(1-I92)*VLOOKUP(G92,FuelCon,2)-D92*(1-J92)*VLOOKUP(H92,FuelCon,2))*FuelAuto+(C92*I92*VLOOKUP(G92,FuelCon,3)-D92*J92*VLOOKUP(H92,FuelCon,3))*FuelTruck","v":0},{"$f":"(C92*(1-I92)-D92*(1-J92))*NonFuelAuto+(C92*I92-D92*J92)*NonFuelTruck","v":0},{"$f":"SUM(K92:L92)","v":0},0,null,null,2029,0,{"$f":"OFFSET($K18,MATCH(S$20,$A:$A),0)","v":1658527.0041924624},0,12998.565761549606,0,362682.56599360541,362682.56599360541,0,109082.53495678374,74931.014937410451,238387.23145404202,0,385011.30796330533,0,774289.28291501384,774289.28291501384,0,0,0,144799.89803584793,281721.88529112469,0,388294.74941608228,280697.2070301128,260313.37511303136,265160.7886220892,0,536591.51677726978,30041.403590610069,0,0,179896.10945709969,0,0,317817.0975015359,108351.35468819573,273621.78691846592,88601.476061062582,0,231837.13486998348,220900.03858018032,810455.17430183548,261257.10393988379,0,0,246301.97302723097,396971.23571207584,0,179782.70250336095,78121.190738241552,736653.69416182931,0,100120.48408200774,47784.526139973335,109352.02334010632,0,0,19843.30374337278,39790.017553778365,39790.017553778365,39790.017553778365,102386.14670137689,0,253579.72624679812,211477.60851461603,{"$f":"OFFSET($K18,MATCH(CE$20,$A:$A),0)","v":160246.15410307582},175189.71866594499,0,248759.38913436138,28473.346918392584,0,413615.87149305345,82625.160722649904,906256.35127868946,157477.86228029296,1025524.8561817199,260351.05176562982,185107.76297593303,1072652.8096687184,334318.08596021618,79125.682723957565,20488.107154806701,231167.89826943277,3388851.8170503592,2192302.8513815054,292436.05872655031,68023.824742535347,1125.6590132013032,1230602.759993637,125739.08949570966,62402.834372934609,180862.80995459433,432898.48493761639,0,0,0,0,0,1556277.3964805803,0,0,0,6918.8731863843113,13894.999542202928,0,318450.66958313191,121565.04774246362,0,66732.13530839092,0,0,0,17601.524892142304,863317.88142530061,140878.92399977852,76500.315659696833,78528.808814275049,0,298412.81400119996,0,64136.463487677916,0,82967.237267528602,315820.59813876031,117417.78296724381,499343.75445851055,499343.75445851055,4816866.6411419101,0,{"$f":"OFFSET($K18,MATCH(EQ$20,$A:$A),0)","v":46451.091832647639},91799.328119475729,0,318450.66958313191,92005.381922394037,784162.48102826509,656239.76330933289,16440.147606040053,137772.30697189778,317817.0975015359,906090.74662274041,646749.17493983568,7826.2776329462231,12102.378870390035,9766.7122008612059,0,0,443551.75981913961,7014.0246840359468,0,0,0,112184.88494226779,565846.31686957949,54644.577096330824,990603.15598915692,536591.51677726978,708475.03359727468,2778.9258731857194,25603.910683879152,293782.07020865683,58589.587887973219,0,0,49754.429380641377,0,346986.65511624666,76280.243619810848,82907.416388577287,50876.522871579829,2192302.8513815054,82527.255736739811,1469062.0973582971,902974.10173871997,55902.566360595265,0,1012691.5000909001,0,145339.48013971309,1038908.2750371329,204414.92505398148,66204.771431696616,699594.11834242288,111029.66944434812,179315.16780499677,111029.66944434812,111029.66944434812,159601.90495992769,161149.72061562771,718422.30675234995,105703.66639327128,362876.94566700322,46938.9977177767,246062.7365061274,{"$f":"OFFSET($K18,MATCH(HC$20,$A:$A),0)","v":0},307351.17056340596,0,17104.942793859191,0,0,0,32412.185518904233,0,1299135.4754436556,130200.48933547882,47227.923922421513,0,0,0,153845.03217125515,2112359.4756591432,117417.78296724381,1055663.9490036045,480215.69058867532,258744.91696490324,301235.21733551199,392411.69101612514,0,0,0,0,88087.303371889022,0,0,0,98359.625272520294,280697.2070301128,148484.35045755107,146886.93623290907,122601.42857721567,347690.41067109065,0,282311.15252132365,82779.386444871314,0,0,0,0,89714.638854781981,1305200.2822726581,69818.456601810263,0,0,0,0,0,0,0,0,599603.17540460499,3388851.8170503592,null,30075694.039440703,null,{"$f":"IF(VehOp<>\"N\",SUM($R92:JH92),0)","v":67736225.147787526}]
[null,2024,{"$f":"MAX(TREND(C86:C87,B86:B87,B93)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B93)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B93)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B93)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B93)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B93)","v":0.1},0,0,0,0,null,null,2030,0,{"$f":"OFFSET($K19,MATCH(S$20,$A:$A),0)","v":1689805.9648970468},0,13157.917706087004,0,370019.15264079295,370019.15264079295,0,110658.43375444463,76233.521920579835,242171.15576283628,0,391709.93055421818,0,789957.62180523947,789957.62180523947,0,0,0,146348.95450999594,287927.47857277363,0,395052.87788910035,285582.61615482398,263563.7731701904,270163.82236967626,0,543320.1911831476,30562.89470033599,0,0,182143.57401305781,0,0,321803.99818441347,109911.01184535536,277962.93295766471,89862.151321184268,0,236531.15477781105,225370.77106831054,823319.54214789881,267694.46957476507,0,0,250943.16153664782,403373.611255461,0,184315.03954126113,78957.02333384857,759639.69403214904,0,101197.04842697544,48542.016990613534,111083.49766159651,0,0,20126.050625509939,40357.207472562353,40357.207472562353,40357.207472562353,103487.07300999414,0,260776.83055502776,215158.36207368426,{"$f":"OFFSET($K19,MATCH(CE$20,$A:$A),0)","v":163704.70419163245},179605.96527244235,0,251434.22127559051,28773.270042575452,0,421414.8877960713,84184.126019303658,922020.54279118241,161447.72528657634,1046288.717387942,265254.60746697243,188042.89604422735,1092891.5419266177,338509.70917372534,81288.754037032893,20783.608700308701,236257.3421479016,3474269.7185824187,2262607.6893429663,299271.99573989026,69491.132831233248,801.83929707494622,1267893.7527207169,127531.09552177684,63070.273863708557,183733.64820784112,440434.43535239249,0,0,0,0,0,1585623.5431367587,0,0,0,7004.9626366405773,14245.067360126584,0,321874.87033133756,123081.20919496023,0,67882.689365432234,0,0,0,17817.305407457519,879606.89805596299,142388.15517672483,78147.244273295379,79373.204607976877,0,307982.85300935601,0,65251.743651191355,0,84409.006003615475,321313.96832304646,119633.2128345502,509456.93388461828,509456.93388461828,4885535.4920878503,0,{"$f":"OFFSET($K19,MATCH(EQ$20,$A:$A),0)","v":47452.732626882804},93778.794472278125,0,321874.87033133756,93862.455417463847,800045.95438874001,673210.74540256534,16699.313743763792,141683.82357362361,321803.99818441347,915825.75768517796,660705.17896735563,8063.4375612173335,12254.291575876132,9872.8721160879722,0,0,449855.79278984852,7100.1141342922128,0,0,0,113385.6796569765,578768.48564927327,55319.201504927551,1010664.8504203295,543320.1911831476,722811.28212442715,2808.8067965533101,26087.003338291936,301513.17731941026,59512.604651399502,0,0,50617.990905271872,0,353659.47540694423,77605.009881801234,83948.095255379696,51518.313871106715,2262607.6893429663,84084.373769508587,1498812.6565925125,928609.44498416479,56503.669224687706,0,1027126.5854911238,0,149098.25979849894,1055398.0689536538,207971.53979246126,67350.406033609834,708375.6344722457,112792.04514981381,182148.59032110253,112792.04514981381,112792.04514981381,163046.20575730444,162872.22356757656,736533.79347720207,107375.33158448531,368633.57445606665,47682.567162273299,252426.42796749301,{"$f":"OFFSET($K19,MATCH(HC$20,$A:$A),0)","v":0},312300.98622419534,0,17427.14892347324,0,0,0,32972.193781135764,0,1321750.9866215992,131848.23087458283,48181.191262993889,0,0,0,156747.7686273157,2178370.7092734827,119633.2128345502,1077048.4108464366,487158.58343382727,261557.36171452142,309781.36711257033,399237.90641829302,0,0,0,0,89359.404691770251,0,0,0,100215.46725879423,285582.61615482398,151059.00632550282,149480.38520938589,124722.97413631443,354867.50630420831,0,285343.50114722981,84093.154864454671,0,0,0,0,91528.829203443587,1345926.950843754,71324.047920644429,0,0,0,0,0,0,0,0,606042.69740245782,3474269.7185824187,null,28686107.614957504,null,{"$f":"IF(VehOp<>\"N\",SUM($R93:JH93),0)","v":69129073.010762587}]
[null,2025,{"$f":"MAX(TREND(C86:C87,B86:B87,B94)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B94)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B94)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B94)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B94)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B94)","v":0.1},0,0,0,0,null,null,2031,0,{"$f":"OFFSET($K20,MATCH(S$20,$A:$A),0)","v":1721084.9256016312},0,13317.269650624406,0,377355.73928798293,377355.73928798293,0,112234.33255210517,77536.028903748927,245955.08007163057,0,398408.55314512865,0,805625.96069547045,805625.96069547045,0,0,0,147898.01098414394,294133.07185442001,0,401811.00636212085,290468.02527953393,266814.17122734827,275166.85611726332,0,550048.86558902741,31084.385810061733,0,0,184391.03856901597,0,0,325790.89886729105,111470.66900251499,282304.07899686345,91122.826581305955,0,241225.17468563863,229841.50355644198,836183.90999395831,274131.83520964847,0,0,255584.35004606465,409775.98679884622,0,188847.3765791613,79792.855929455254,782625.69390246039,0,102273.61277194315,49299.50784125374,112814.97198308614,0,0,20408.797507647178,40924.397391346341,40924.397391346341,40924.397391346341,104587.99931861105,0,267973.93486325449,218839.11563275245,{"$f":"OFFSET($K20,MATCH(CE$20,$A:$A),0)","v":167163.25428018771},184022.21187894157,0,254109.0534168203,29073.193166758316,0,429213.90409909131,85743.091315957397,937784.73430367513,165417.58829285868,1067052.578594164,270158.16316831514,190978.02911252048,1113130.2741845218,342701.33238723455,83451.825350107494,21079.110245810796,241346.7860263717,3559687.6201144792,2332912.52730441,306107.93275323219,70958.440919931163,478.01958094851574,1305184.7454477968,129323.10154784401,63737.713354482505,186604.48646108917,447970.38576716615,0,0,0,0,0,1614969.6897929264,0,0,0,7091.0520868968206,14595.135178050377,0,325299.07107954333,124597.37064745624,0,69033.243422473563,0,0,0,18033.085922772738,895895.91468663001,143897.38635367111,79794.172886893197,80217.600401678705,0,317552.892017512,0,66367.023814704793,0,85850.774739701752,326807.33850733488,121848.64270185718,519570.11331072595,519570.11331072595,4954204.3430337738,0,{"$f":"OFFSET($K20,MATCH(EQ$20,$A:$A),0)","v":48454.373421117612},95758.260825081248,0,325299.07107954333,95719.528912533075,815929.42774922098,690181.72749579186,16958.479881487532,145595.34017534947,325790.89886729105,925560.7687476154,674661.18299487582,8300.5974894884421,12406.204281362185,9979.0320313146931,0,0,456159.82576055889,7186.203584548457,0,0,0,114586.47437168575,591690.65442896693,55993.82591352427,1030726.5448515021,550048.86558902741,737147.5306515845,2838.6877199209002,26570.095992704715,309244.28443016362,60435.62141482607,0,0,51481.552429902673,0,360332.29569764173,78929.776143791969,84988.774122181814,52160.104870633601,2332912.52730441,85641.491802277378,1528563.2158267158,954244.78822960099,57104.772088780126,0,1041561.6708913477,0,152857.03945728476,1071887.8628701745,211528.15453094002,68496.040635523386,717157.15060206549,114554.42085527947,184982.01283720834,114554.42085527947,114554.42085527947,166490.50655468117,164594.72651952476,754645.2802020486,109046.9967756987,374390.20324513252,48426.136606769891,258790.11942885871,{"$f":"OFFSET($K20,MATCH(HC$20,$A:$A),0)","v":0},317250.80188498466,0,17749.355053087289,0,0,0,33532.202043367113,0,1344366.4977995337,133495.97241368625,49134.458603565959,0,0,0,159650.50508337747,2244381.9428878226,121848.64270185718,1098432.872689263,494101.47627897945,264369.80646414036,318327.5168896261,406064.12182045833,0,0,0,0,90631.50601165148,0,0,0,102071.30924506816,290468.02527953393,153633.66219345399,152073.83418586268,126844.51969541317,362044.60193732835,0,288375.84977313521,85406.923284038028,0,0,0,0,93343.019552105194,1386653.6194148501,72829.639239478944,0,0,0,0,0,0,0,0,612482.21940031077,3559687.6201144792,null,27349616.784495,null,{"$f":"IF(VehOp<>\"N\",SUM($R94:JH94),0)","v":70521920.873737574}]
[null,2026,{"$f":"MAX(TREND(C86:C87,B86:B87,B95)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B95)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B95)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B95)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B95)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B95)","v":0.1},0,0,0,0,null,null,2032,0,{"$f":"OFFSET($K21,MATCH(S$20,$A:$A),0)","v":1752363.8863062155},0,13476.62159516176,0,384692.3259351704,384692.3259351704,0,113810.23134976572,78838.535886918005,249739.00438042486,0,405107.17573603906,0,821294.29958570166,821294.29958570166,0,0,0,149447.06745829195,300338.665136069,0,408569.1348351388,295353.43440424389,270064.56928450614,280169.8898648491,0,556777.53999490733,31605.876919787657,0,0,186638.50312497412,0,0,329777.79955016967,113030.32615967462,286645.22503606224,92383.501841427642,0,245919.19459346618,234312.2360445722,849048.27784001792,280569.20084452967,0,0,260225.5385554815,416178.36234222946,0,193379.71361706001,80628.688525062273,805611.69377278024,0,103350.17711691116,50056.998691893947,114546.44630457636,0,0,20691.544389784336,41491.58731013033,41491.58731013033,41491.58731013033,105688.92562722796,0,275171.03917148127,222519.86919182187,{"$f":"OFFSET($K21,MATCH(CE$20,$A:$A),0)","v":170621.80436874292},188438.45848543895,0,256783.88555805013,29373.116290941183,0,437012.92040210916,87302.056612611152,953548.92581617273,169387.45129914201,1087816.4398003863,275061.71886965778,193913.16218081483,1133369.0064424211,346892.95560074248,85614.896663182109,21374.6117913128,246436.22990484055,3645105.5216465392,2403217.3652658709,312943.86976657214,72425.749008629064,154.1998648221587,1342475.7381748767,131115.10757391114,64405.152845256453,189475.32471433718,455506.33618194214,0,0,0,0,0,1644315.8364491048,0,0,0,7177.1415371530866,14945.202995974032,0,328723.27182774903,126113.53209995286,0,70183.797479514877,0,0,0,18248.866438087949,912184.93131729728,145406.61753061684,81441.10150049103,81061.996195380518,0,327122.93102566805,0,67482.303978218231,0,87292.543475788611,332300.70869162097,124064.07256916356,529683.29273683368,529683.29273683368,5022873.1939797141,0,{"$f":"OFFSET($K21,MATCH(EQ$20,$A:$A),0)","v":49456.01421535277},97737.727177884371,0,328723.27182774903,97576.602407602288,831812.90110969578,707152.70958902419,17217.646019211199,149506.85677707527,329777.79955016967,935295.77981005306,688617.18702240032,8537.7574177595525,12558.116986848236,10085.191946541461,0,0,462463.85873126774,7272.293034804723,0,0,0,115787.26908639447,604612.82320866059,56668.450322120989,1050788.2392826749,556777.53999490733,751483.77917873708,2868.5686432884904,27053.188647117651,316975.39154091699,61358.638178252353,0,0,52345.113954533168,0,367005.11598833778,80254.542405782719,86029.452988984209,52801.89587016021,2403217.3652658709,87198.609835046169,1558313.7750609315,979880.13147503696,57705.87495287256,0,1055996.7562915715,0,156615.8191160706,1088377.6567866954,215084.76926941986,69641.675237436604,725938.66673188831,116316.79656074577,187815.4353533141,116316.79656074577,116316.79656074577,169934.80735205687,166317.22947147358,772756.76692690083,110718.66196691271,380146.83203419601,49169.70605126649,265153.81089022435,{"$f":"OFFSET($K21,MATCH(HC$20,$A:$A),0)","v":0},322200.61754577397,0,18071.561182701334,0,0,0,34092.210305598463,0,1366982.0089774679,135143.71395278967,50087.72594413803,0,0,0,162553.24153943924,2310393.1765021803,124064.07256916356,1119817.3345320949,501044.36912413157,267182.2512137586,326873.66666668438,412890.33722262614,0,0,0,0,91903.607331532694,0,0,0,103927.15123134211,295353.43440424389,156208.31806140573,154667.28316233947,128966.06525451192,369221.69757044601,0,291408.19839904137,86720.691703621385,0,0,0,0,95157.209900766815,1427380.2879859463,74335.230558313473,0,0,0,0,0,0,0,0,618921.74139816361,3645105.5216465392,null,26065221.682122324,null,{"$f":"IF(VehOp<>\"N\",SUM($R95:JH95),0)","v":71914768.736712694}]
[null,2027,{"$f":"MAX(TREND(C86:C87,B86:B87,B96)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B96)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B96)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B96)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B96)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B96)","v":0.1},0,0,0,0,null,null,2033,17474.77939480748,{"$f":"OFFSET($K22,MATCH(S$20,$A:$A),0)","v":1783642.8470107997},0,13635.973539699162,0,392028.91258235794,392028.91258235794,485592.56769668002,115386.13014742624,80141.042870087098,253522.92868921917,0,411805.79832694953,0,836962.63847593265,836962.63847593265,0,0,0,150996.12393244059,306544.25841771788,0,415327.26330815686,300238.84352895513,273314.96734166401,285172.92361243616,285172.92361243616,563506.21440078504,32127.3680295134,0,0,188885.96768093228,71659.124784239844,102045.76759824686,333764.70023304725,114589.98331683424,290986.37107526226,93644.177101549329,0,250613.21450129256,238782.96853270248,861912.64568608114,287006.56647941307,0,0,264866.72706489835,422580.73788561468,785463.6929144212,197912.05065496019,81464.521120669262,828597.69364309148,908334.46009500639,104426.74146187888,50814.489542534146,116277.92062606597,3075745.5664504981,0,20974.291271921571,42058.777228914172,42058.777228914172,42058.777228914172,106789.85193584487,0,282368.143479708,226200.62275089003,{"$f":"OFFSET($K22,MATCH(CE$20,$A:$A),0)","v":174080.35445729957},192854.7050919382,111201.39048305078,259458.71769927995,29673.039415124051,9883.6511369077216,444811.93670512701,88861.021909264906,969313.11732866568,173357.31430542437,1108580.3010066082,279965.27457100042,196848.29524910916,1153607.7387003205,351084.5788142517,87777.96797625671,21670.113336814797,251525.67378331063,3730523.4231785992,2473522.2032273142,319779.80677991209,73893.057097326382,0,1379766.7309019568,132907.11359997833,65072.592336030219,192346.16296758398,463042.28659671586,0,0,0,0,0,1673661.983105273,0,0,137721.88886427207,7263.2309874093298,15295.270813897829,405744.06305597239,332147.47257595474,127629.69355244885,508520.33071607439,71334.351536555783,0,0,0,18464.646953403244,928473.94794796431,146915.84870756313,83088.030114088848,81906.391989082331,0,336692.97003382409,340422.51562958094,68597.584141731393,0,88734.312211874887,337794.07887590944,126279.50243646993,539796.47216294124,539796.47216294124,5091542.0449256375,164211.87813862375,{"$f":"OFFSET($K22,MATCH(EQ$20,$A:$A),0)","v":50457.655009587572},99717.193530686767,1350821.8809307117,332147.47257595474,99433.675902672112,847696.37447017059,724123.69168225664,17476.812156934939,153418.37337880116,333764.70023304725,945030.7908724905,702573.1910499204,8774.9173460306611,12710.029692334332,10191.351861768228,74617.686257806359,74617.686257806359,468767.89170197805,7358.3824850609662,0,0,0,116988.06380110321,617534.99198835436,57343.074730717432,1070849.9337138422,563506.21440078504,765820.02770589443,2898.4495666560806,27536.281301530435,324706.4986516739,62281.65494167892,0,138562.22799294439,53208.675479163969,285172.92361243616,373677.93627903535,81579.30866777309,87070.131855786327,53443.686869687095,2473522.2032273142,88755.727867814581,1588064.3342951469,1005515.4747204733,58306.977816964994,0,1070431.8416917953,0,160374.598774855,1104867.4507032163,218641.38400789964,70787.309839349822,734720.1828617081,118079.17226621145,190648.85786942102,118079.17226621145,118079.17226621145,173379.10814943362,168039.73242342181,790868.25365174736,112390.32715812673,385903.46082325943,49913.2754957629,271517.50235158997,{"$f":"OFFSET($K22,MATCH(HC$20,$A:$A),0)","v":0},327150.43320656335,139544.32271936271,18393.767312315384,0,444097.20298011892,590610.49603822432,34652.218567829812,271712.40152691212,1389597.5201554021,136791.45549189308,51040.993284710392,0,0,0,165455.97799550099,2376404.4101165202,126279.50243646993,1141201.796374927,507987.26196928357,269994.69596337678,335419.81644374272,419716.55262479151,0,0,0,0,93175.708651413937,163421.54804403291,0,0,105782.99321761605,300238.84352895513,158782.9739293569,157260.73213881566,131087.61081361066,376398.79320356611,210111.16172358987,294440.54702494747,88034.460123204757,620595.15992625477,620595.15992625477,0,0,96971.400249428436,1468106.9565570254,75840.821877148002,0,0,0,0,0,0,0,0,625361.26339601655,3730523.4231785992,null,29030049.813358925,null,{"$f":"IF(VehOp<>\"N\",SUM($R96:JH96),0)","v":85701460.678046197}]
[null,2028,{"$f":"MAX(TREND(C86:C87,B86:B87,B97)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":20633270.01120007},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B97)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":375150.3638400007},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B97)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B97)","v":0.1},1627248.0434878785,6932047.3889706042,8559295.4324584827,4066459.6021141983,null,null,2034,17684.388491083577,{"$f":"OFFSET($K23,MATCH(S$20,$A:$A),0)","v":1814921.8077153838},0,13795.32548423656,0,399365.49922954547,399365.49922954547,495240.10215422913,116962.02894508679,81443.549853256176,257306.85299801349,0,418504.42091786,0,852630.97736616386,852630.97736616386,0,0,0,152545.1804065886,312749.85169936426,0,422085.39178117487,305124.25265366503,276565.36539882189,290175.957360022,290175.957360022,570234.88880666485,32648.859139239143,0,0,191133.43223689042,73300.143366927296,103705.9390588838,337751.60091592581,116149.64047399389,295327.51711446099,94904.852361671001,0,255307.23440912014,243253.7010208327,874777.01353214076,293443.93211429432,0,0,269507.91557431518,428983.1134289999,794964.06896809943,202444.38769286036,82300.353716276295,851583.69351341121,933532.58702826547,105503.30580684688,51571.980393174352,118009.39494755618,3154159.8565649218,0,21257.038154058733,42625.967147698153,42625.967147698153,42625.967147698153,107890.77824446178,0,289565.24778793473,229881.37630995823,{"$f":"OFFSET($K23,MATCH(CE$20,$A:$A),0)","v":177538.90454585478},197270.95169843742,112530.49076770882,262133.54984050975,29972.962539306918,10068.722660405469,452610.95300814486,90419.987205919228,985077.3088411584,177327.17731170772,1129344.1622128305,284868.83027234307,199783.42831740345,1173846.4709582198,355276.20202776085,89941.039289332039,21965.614882316801,256615.11766177951,3815941.3247106588,2543827.0411887751,326615.74379325402,75360.365186024283,0,1417057.7236290365,134699.11962604552,65740.031826804174,195217.00122083203,470578.2370114919,0,0,0,0,0,1703008.1297614512,0,0,141000.58917339804,7349.3204376655958,15645.338631821483,412345.24038390757,335571.67332416039,129145.85500494546,517441.74002688198,72484.905593597097,0,0,0,18680.427468718462,944762.96457862668,148425.07988450944,84734.958727686681,82750.787782784173,0,346263.00904198014,350098.33020955953,69712.864305244817,0,90176.080947961746,343287.44906019553,128494.93230377635,549909.65158904891,549909.65158904891,5160210.895871562,166649.32767669039,{"$f":"OFFSET($K23,MATCH(EQ$20,$A:$A),0)","v":51459.295803822737},101696.65988348989,1381755.7707179831,335571.67332416039,101290.74939774131,863579.84783065144,741094.67377548909,17735.978294658678,157329.88998052699,337751.60091592581,954765.80193492817,716529.19507744047,9012.0772743016896,12861.942397820383,10297.511776994996,75631.847561969334,75631.847561969334,475071.92467268836,7444.4719353172322,0,0,0,118188.85851581195,630457.16076804802,58017.699139314151,1090911.6281450149,570234.88880666485,780156.2762330469,2928.3304900236599,28019.373955943218,332437.60576242732,63204.671705105182,0,140630.3209480627,54072.237003794464,290175.957360022,380350.75656973291,82904.074929763825,88110.810722588431,54085.477869213981,2543827.0411887751,90312.845900583372,1617814.8935293502,1031150.8179659091,58908.080681057429,0,1084866.927092019,0,164133.37843364084,1121357.2446197369,222197.99874637945,71932.944441263375,743501.69899152801,119841.54797167712,193482.28038552683,119841.54797167712,119841.54797167712,176823.40894680936,169762.23537537063,808979.7403765996,114061.99234934076,391660.08961232286,50656.844940259492,277881.19381295564,{"$f":"OFFSET($K23,MATCH(HC$20,$A:$A),0)","v":0},332100.24886735273,141813.42436476413,18715.973441929433,0,451888.38197977084,604670.40198435634,35212.226830061161,275766.15739511902,1412213.0313333366,138439.1970309965,51994.260625282463,0,0,0,168358.71445156154,2442415.6437308779,128494.93230377635,1162586.2582177534,514930.15481443377,272807.14071299566,343965.966220801,426542.76802695694,0,0,0,0,94447.809971294788,165848.60073775557,0,0,107638.83520388999,305124.25265366503,161357.62979730865,159854.18111529242,133209.1563727094,383575.88883668371,214916.10661704745,297472.89565085364,89348.228542788129,636417.28614286496,636417.28614286496,0,0,98785.590598090028,1508833.6251281213,77346.413195982546,0,0,0,0,0,0,0,0,631800.7853938695,3815941.3247106588,null,27657654.196538553,null,{"$f":"IF(VehOp<>\"N\",SUM($R97:JH97),0)","v":87365418.775635555}]
[null,2029,{"$f":"MAX(TREND(C86:C87,B86:B87,B98)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":21029882.712300062},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B98)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":382361.50386000052},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B98)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B98)","v":0.1},1658527.0041924624,7065295.1988233514,8723822.2030158136,3873481.388428879,null,null,2035,17893.997587359678,{"$f":"OFFSET($K24,MATCH(S$20,$A:$A),0)","v":1846200.7684199682},0,13954.677428773917,0,406702.08587673539,406702.08587673539,504887.63661177829,118537.92774274734,82746.056836425269,261090.77730680781,0,425203.04350877291,0,868299.31625638949,868299.31625638949,0,0,0,154094.23688073663,318955.44498101319,0,428843.52025419543,310009.6617783762,279815.76345598092,295178.99110760906,295178.99110760906,576963.56321254268,33170.350248965064,0,0,193380.89679284857,74941.16194961546,105366.11051952075,341738.50159880338,117709.29763115352,299668.66315365979,96165.527621792702,0,260001.25431694768,247724.43350896297,887641.38137820037,299881.29774917779,0,0,274149.104083732,435385.48897238309,804464.44502177509,206976.72473076053,83136.186311883299,874569.6933837228,958730.71396151627,106579.87015181458,52329.471243814551,119740.8692690458,3232574.1466793222,0,21539.785036195968,43193.157066482141,43193.157066482141,43193.157066482141,108991.70455307869,0,296762.35209616146,233562.12986902645,{"$f":"OFFSET($K24,MATCH(CE$20,$A:$A),0)","v":180997.45463441004},201687.19830493481,113859.59105236651,264808.38198173884,30272.885663489782,10253.794183903216,460409.96931116271,91978.952502572996,1000841.5003536511,181297.04031799006,1150108.0234190526,289772.38597368571,202718.5613856978,1194085.2032161192,359467.82524127001,92104.110602406654,22261.116427818804,261704.56154024959,3901359.2262427183,2614131.8791502183,333451.68080659385,76827.673274722183,0,1454348.7163561163,136491.12565211265,66407.471317578107,198087.83947407885,478114.18742626556,0,0,0,0,0,1732354.2764176293,0,0,144279.28948252497,7435.4098879218391,15995.40644974514,418946.41771184071,338995.87407236616,130662.01645744209,526363.14933769184,73635.459650638426,0,0,0,18896.207984033681,961051.98120929382,149934.31106145572,86381.887341284513,83595.183576486306,0,355833.0480501398,359774.14478953817,70828.144468758255,0,91617.849684048604,348780.81924448395,130710.36217108273,560022.8310151567,560022.8310151567,5228879.7468175031,169086.77721475647,{"$f":"OFFSET($K24,MATCH(EQ$20,$A:$A),0)","v":52460.936598057546},103676.126236293,1412689.6605052545,338995.87407236616,103147.82289281112,879463.32119112636,758065.65586872143,17995.144432382418,161241.40658225282,341738.50159880338,964500.8129973656,730485.19910496043,9249.2372025728,13013.855103306434,10403.671692221717,76646.00886613199,76646.00886613199,481375.95764339727,7530.5613855734755,0,0,0,119389.65323052117,643379.3295477418,58692.323547910877,1110973.3225761876,576963.56321254268,794492.52476020413,2958.2114133912501,28502.466610356001,340168.71287318075,64127.688468531764,0,142698.41390318159,54935.798528425265,295178.99110760906,387023.5768604289,84228.841191754575,89151.48958939084,54727.268868740881,2614131.8791502183,91869.963933352163,1647565.4527635654,1056786.1612113453,59509.183545149863,0,1099302.012492243,0,167892.15809242663,1137847.0385362578,225754.61348485926,73078.579043176578,752283.21512135072,121603.92367714281,196315.70290163258,121603.92367714281,121603.92367714281,180267.70974418608,171484.73832731886,827091.22710144613,115733.65754055476,397416.71840138873,51400.414384756092,284244.88527432131,{"$f":"OFFSET($K24,MATCH(HC$20,$A:$A),0)","v":0},337050.06452814204,144082.52601016557,19038.179571543482,0,459679.56097942271,618730.30793049233,35772.235092292693,279819.91326332587,1434828.5425112802,140086.93857009988,52947.527965854839,0,0,0,171261.45090762331,2508426.8773452179,130710.36217108273,1183970.7200605853,521873.04765958578,275619.58546261385,352512.11599785683,433368.9834291247,0,0,0,0,95719.911291176017,168275.65343147895,0,0,109494.67719016445,310009.6617783762,163932.28566525981,162447.63009176924,135330.70193180817,390752.98446980381,219721.05151050503,300505.24427675904,90661.996962371486,652239.41235947516,652239.41235947516,0,0,100599.78094675165,1549560.2936992175,78852.004514817061,0,0,0,0,0,0,0,0,638240.30739172234,3901359.2262427183,null,26340580.109383851,null,{"$f":"IF(VehOp<>\"N\",SUM($R98:JH98),0)","v":89029376.873224914}]
[null,2030,{"$f":"MAX(TREND(C86:C87,B86:B87,B99)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":21426495.413400054},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B99)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":389572.64388000034},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B99)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B99)","v":0.1},1689805.9648970468,7198543.0086760987,8888348.9735731445,3688348.8244594298,null,null,2036,18103.606683635775,{"$f":"OFFSET($K25,MATCH(S$20,$A:$A),0)","v":1877479.7291245523},0,14114.029373311318,0,414038.67252392287,414038.67252392287,514535.17106933036,120113.82654040787,84048.563819594943,264874.70161560207,0,431901.66609968327,0,883967.65514662047,883967.65514662047,0,0,0,155643.29335488463,325161.03826266213,0,435601.64872721344,314895.07090308622,283066.1615131388,300182.02485519607,300182.02485519607,583692.2376184226,33691.841358690806,0,0,195628.36134880673,76582.180532303624,107026.28198015768,345725.40228168096,119268.95478831315,304009.80919285852,97426.202881914738,0,264695.27422477526,252195.16599709314,900505.74922426371,306318.66338405904,0,0,278790.29259314889,441787.86451576836,813964.82107545331,211509.06176865927,83972.018907490303,897555.69325403392,983928.84089477535,107656.43449678228,53086.96209445475,121472.34359053601,3310988.4367937455,0,21822.531918333123,43760.346985266129,43760.346985266129,43760.346985266129,110092.63086169559,0,303959.45640438824,237242.88342809462,{"$f":"OFFSET($K25,MATCH(CE$20,$A:$A),0)","v":184456.00472296524},206103.44491143402,115188.69133702455,267483.21412296873,30572.808787672649,10438.865707400962,468208.98561418056,93537.917799226736,1016605.691866149,185266.90332427341,1170871.8846252798,294675.94167502836,205653.6944539921,1214323.9354740232,363659.44845477917,94267.181915481255,22556.617973320892,266794.00541871844,3986777.1277747788,2684436.7171116797,340287.61781993392,78294.981363420084,0,1491639.7090831962,138283.13167817981,67074.91080835188,200958.67772732687,485650.13784103922,0,0,0,0,0,1761700.4230737975,0,0,147557.9897916519,7521.4993381781051,16345.474267668935,425547.59503977589,342420.07482057187,132178.17790993809,535284.55864849931,74786.013707679755,0,0,0,19111.988499348896,977340.99783996097,151443.54223840203,88028.815954882331,84439.579370188119,0,365403.08705829585,369449.95936951676,71943.424632271694,0,93059.618420134881,354274.1894287701,132925.79203838913,570136.01044126437,570136.01044126437,5297548.5977634257,171524.22675282307,{"$f":"OFFSET($K25,MATCH(EQ$20,$A:$A),0)","v":53462.577392292711},105655.59258909541,1443623.5502925259,342420.07482057187,105004.89638788035,895346.79455160117,775036.63796195388,18254.310570106158,165152.92318397865,345725.40228168096,974235.82405980711,744441.20313248038,9486.3971308439104,13165.767808792532,10509.831607448485,77660.170170294994,77660.170170294994,487679.99061410758,7616.6508358297424,0,0,0,120590.44794522991,656301.49832743546,59366.947956507596,1131035.0170073551,583692.2376184226,808828.77328735683,2988.0923367588402,28985.559264768781,347899.81998393417,65050.705231958331,0,144766.50685829992,55799.360053055752,300182.02485519607,393696.39715112653,85553.607453744946,90192.168456192943,55369.059868267483,2684436.7171116797,93427.08196612059,1677316.011997781,1082421.5044567902,60110.28640924229,0,1113737.0978924667,0,171650.93775121248,1154336.8324527822,229311.22822333907,74224.213645090145,761064.73125117063,123366.29938260908,199149.12541773834,123366.29938260908,123366.29938260908,183712.01054156283,173207.24127926765,845202.71382629254,117405.32273176877,403173.34719045216,52143.983829252684,290608.57673568453,{"$f":"OFFSET($K25,MATCH(HC$20,$A:$A),0)","v":0},341999.88018893142,146351.62765556699,19360.385701157531,0,467470.73997907469,632790.21387662832,36332.243354524042,283873.66913153278,1457444.0536892144,141734.68010920391,53900.795306426917,0,0,0,174164.18736368505,2574438.110959576,132925.79203838913,1205355.1819034116,528815.9405047379,278432.03021223278,361058.26577491511,440195.19883129012,0,0,0,0,96992.012611057246,170702.7061252023,0,0,111350.51917643838,314895.07090308622,166506.94153321156,165041.07906824601,137452.24749090688,397930.08010292146,224525.99640396261,303537.59290266514,91975.765381954858,668061.53857608535,668061.53857608535,0,0,102413.97129541326,1590286.9622703132,80357.595833651591,0,0,0,0,0,0,0,0,644679.82938957529,3986777.1277747788,null,25077462.86797357,null,{"$f":"IF(VehOp<>\"N\",SUM($R99:JH99),0)","v":90693334.970814422}]
[null,2031,{"$f":"MAX(TREND(C86:C87,B86:B87,B100)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":21823108.114500046},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B100)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":396783.78390000015},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B100)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B100)","v":0.1},1721084.9256016312,7331790.8185288459,9052875.7441304773,3510861.2943613436,null,null,2037,18313.215779911872,{"$f":"OFFSET($K26,MATCH(S$20,$A:$A),0)","v":1908758.6898291367},0,14273.381317848718,0,421375.25917111046,421375.25917111046,524182.70552687946,121689.72533806878,85351.070802764021,268658.62592439633,0,438600.28869059379,0,899635.99403685168,899635.99403685168,0,0,0,157192.34982903325,331366.6315443085,0,442359.7772002315,319780.48002779623,286316.55957029667,305185.05860278197,305185.05860278197,590420.91202430043,34213.332468416724,0,0,197875.82590476488,78223.199114991075,108686.45344079535,349712.30296455958,120828.61194547277,308350.95523205731,98686.878142036425,0,269389.29413260164,256665.89848522336,913370.11707032332,312756.02901894244,0,0,283431.48110256565,448190.24005915353,823465.19712913141,216041.39880655945,84807.851503097307,920541.69312435365,1009126.9678280263,108732.9988417503,53844.452945094956,123203.81791202564,3389402.7269081692,0,22105.278800470362,44327.536904050117,44327.536904050117,44327.536904050117,111193.55717031288,0,311156.56071261497,240923.63698716284,{"$f":"OFFSET($K26,MATCH(CE$20,$A:$A),0)","v":187914.5548115219},210519.69151793324,116517.79162168258,270158.04626419849,30872.731911855517,10623.937230898709,476008.0019171983,95096.88309588049,1032369.8833786417,189236.76633055575,1191635.7458315021,299579.497376371,208588.82752228645,1234562.6677319226,367851.07166828832,96430.25322855587,22852.119518822896,271883.44929718855,4072195.0293068388,2754741.555073123,347123.55483327579,79762.289452117402,0,1528930.7018102761,140075.13770424697,67742.350299125828,203829.51598057366,493186.08825581532,0,0,0,0,0,1791046.5697299759,0,0,150836.6901007788,7607.5887884343483,16695.542085592591,432148.77236770903,345844.27556877758,133694.33936243472,544205.9679593069,75936.567764721083,0,0,0,19327.769014664111,993630.01447062823,152952.77341534832,89675.744568480164,85283.975163889962,0,374973.12606645189,379125.77394949907,73058.704795785132,0,94501.387156221739,359767.55961305858,135141.22190569548,580249.18986736936,580249.18986736936,5366217.4487093668,173961.67629088974,{"$f":"OFFSET($K26,MATCH(EQ$20,$A:$A),0)","v":54464.21818652752},107635.05894189853,1474557.4400798085,345844.27556877758,106861.96988295016,911230.26791207609,792007.62005518621,18513.476707829901,169064.43978570451,349712.30296455958,983970.83512224455,758397.20716000057,9723.5570591150226,13317.680514278583,10615.991522675251,78674.331474457998,78674.331474457998,493984.02358481649,7702.7402860859856,0,0,0,121791.24265993865,669223.66710712924,60041.572365104323,1151096.7114385278,590420.91202430043,823165.02181451418,3017.9732601264309,29468.651919181717,355630.92709469097,65973.721995384607,0,146834.59981341826,56662.92157768624,305185.05860278197,400369.21744182397,86878.373715735695,91232.847322995352,56010.850867794368,2754741.555073123,94984.199998889366,1707066.5712319966,1108056.8477022264,60711.389273334731,0,1128172.1832926907,0,175409.71740999832,1170826.6263693029,232867.84296181882,75369.848247003349,769846.24738099333,125128.67508807479,201982.54793384409,125128.67508807479,125128.67508807479,187156.31133893854,174929.74423121585,863314.2005511449,119076.98792298281,408929.97597951558,52887.553273749283,296972.2681970502,{"$f":"OFFSET($K26,MATCH(HC$20,$A:$A),0)","v":0},346949.69584972074,148620.72930096913,19682.59183077158,0,475261.91897872428,646850.11982276035,36892.251616755391,287927.42499973968,1480059.5648671486,143382.42164830733,54854.062646998995,0,0,0,177066.9238197456,2640449.344573915,135141.22190569548,1226739.6437462436,535758.83334989008,281244.47496185097,369604.41555197339,447021.41423345788,0,0,0,0,98264.113930938474,173129.75881892568,0,0,113206.36116271233,319780.48002779623,169081.59740116273,167634.5280447228,139573.79305000562,405107.17573604151,229330.94129742018,306569.9415285713,93289.533801538215,683883.66479269566,683883.66479269566,0,0,104228.16164407486,1631013.6308414096,81863.187152486105,0,0,0,0,0,0,0,0,651119.35138742812,4072195.0293068388,null,23866879.577325139,null,{"$f":"IF(VehOp<>\"N\",SUM($R100:JH100),0)","v":92357293.06840381}]
[null,2032,{"$f":"MAX(TREND(C86:C87,B86:B87,B101)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":22219720.815600038},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B101)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":403994.92391999997},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B101)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B101)","v":0.1},1752363.8863062155,7465038.6283815932,9217402.5146878082,3340810.8528900729,null,null,2038,18522.824876187969,{"$f":"OFFSET($K27,MATCH(S$20,$A:$A),0)","v":1940037.6505337209},0,14432.733262386073,0,428711.84581829794,428711.84581829794,533830.23998442863,123265.62413572932,86653.577785933099,272442.55023319065,0,445298.9112815042,0,915304.33292708278,915304.33292708278,332720.73127311975,325689.72072246962,247020.0527072351,158741.40630318125,337572.22482595744,0,449117.90567324951,324665.88915250736,289566.95762745454,310188.09235036897,310188.09235036897,597149.58643018035,34734.823578142466,12454.872524219736,0,200123.29046072302,79864.21769767924,110346.62490143227,353699.2036474371,122388.2691026324,312692.10127125611,99947.553402158097,636812.39725786285,274083.31404042919,261136.63097335366,926234.48491638282,319193.39465382363,0,0,288072.66961198254,454592.61560253671,832965.57318280963,220573.73584445962,85643.68409870402,943527.69299466512,1034325.0947612852,109809.56318671801,54601.943795735155,124935.29223351582,3467817.0170225697,0,22388.02568260752,44894.726822834113,44894.726822834113,44894.726822834113,112294.48347892979,167275.42267404578,318353.6650208417,244604.39054623101,{"$f":"OFFSET($K27,MATCH(CE$20,$A:$A),0)","v":191373.1049000771},214935.93812443066,117846.89190634062,272832.87840542832,31172.655036038384,10809.008754396456,483807.01822021836,96655.848392534244,1048134.0748911345,193206.62933683908,1212399.6070377242,304483.05307771481,211523.96059058077,1254801.3999898219,372042.69488179754,98593.324541631184,23147.6210643249,276972.89317565865,4157612.9308388978,2825046.3930345662,353959.49184661574,81229.597540815303,0,1566221.6945373563,141867.14373031413,68409.789789899776,206700.35423382171,500722.03867058898,0,0,0,0,0,1820392.7163861436,258332.29390416064,282742.44487243268,154115.39040990479,7693.6782386906143,17045.609903516386,438749.94969564222,349268.47631698323,135210.50081493074,553127.37727011682,77087.12182176199,0,0,0,19543.549529979326,1009919.0311012904,154462.00459229463,91322.67318207871,86128.370957591789,2231963.8867230336,384543.16507460782,388801.58852947765,74173.984959298308,0,95943.155892308016,365260.92979734461,137356.65177300246,590362.36929347692,590362.36929347692,5434886.2996552913,176399.12582895579,{"$f":"OFFSET($K27,MATCH(EQ$20,$A:$A),0)","v":55465.858980762685},109614.52529470164,1505491.3298670799,349268.47631698323,108719.04337801939,927113.74127255706,808978.60214841284,18772.642845553637,172975.95638743037,353699.2036474371,993705.8461846821,772353.21118752065,9960.7169873861312,13469.593219764636,10722.151437901972,79688.492778621003,79688.492778621003,500288.05655552685,7788.8297363422516,0,0,0,122992.03737464738,682145.8358868229,60716.196773701049,1171158.4058697002,597149.58643018035,837501.27034166665,3047.8541834940206,29951.7445735945,363362.03420544433,66896.738758811174,183456.11504900246,148902.69276853715,57526.483102317048,310188.09235036897,407042.03773252002,88203.139977726431,92273.526189797471,56652.641867321254,2825046.3930345662,96541.318031658142,1736817.1304661999,1133692.1909476623,61312.492137427158,0,1142607.2686929144,183456.11504900246,179168.49706878414,1187316.4202858238,236424.4577002986,76515.482848916567,778627.76351081324,126891.05079354046,204815.97044995107,126891.05079354046,126891.05079354046,190600.61213631526,176652.2471831647,881425.68727599131,120748.6531141962,414686.60476857907,53631.122718245875,303335.95965841587,{"$f":"OFFSET($K27,MATCH(HC$20,$A:$A),0)","v":0},351899.51151051011,150889.83094637058,20004.797960385629,0,483053.0979783762,660910.02576889633,37452.259878986733,291981.18086794659,1502675.0760450829,145030.16318741074,55807.329987571356,0,0,0,179969.66027580737,2706460.5781882731,137356.65177300246,1248124.1055890699,542701.72619504214,284056.91971146985,378150.56532903167,453847.62963562331,0,0,504790.27432478679,0,99536.215250819325,175556.81151264906,432041.64628678461,405624.59612302657,115062.20314898626,324665.88915250736,171656.25326911447,170227.97702119901,141695.33860910509,412284.27136915922,234135.88619087776,309602.29015447741,94603.302221121587,699705.79100930598,699705.79100930598,0,0,106042.35199273648,1671740.2994124889,83368.778471320271,0,0,0,0,0,593139.45773300226,0,0,657558.8733852827,4157612.9308388978,null,24349052.632402606,null,{"$f":"IF(VehOp<>\"N\",SUM($R101:JH101),0)","v":100818771.19321723}]
[null,2033,{"$f":"MAX(TREND(C86:C87,B86:B87,B102)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":22616333.516700029},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B102)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":411206.06394000165},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B102)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B102)","v":0.1},1783642.8470107997,7598286.4382343385,9381929.2852451392,3177984.0429936349,null,null,2039,18732.43397246407,{"$f":"OFFSET($K28,MATCH(S$20,$A:$A),0)","v":1971316.6112383055},0,14592.085206923473,0,436048.43246548786,436048.43246548786,543477.77444198064,124841.52293338985,87956.084769102192,276226.47454198496,0,451997.53387241473,0,930972.67181731388,930972.67181731388,341000.90346811991,333795.08733655378,251480.81431401445,160290.46277732926,343777.81810760382,0,455876.03414627002,329551.29827721731,292817.35568461241,315191.12609795481,315191.12609795481,603878.26083606016,35256.314687868391,12679.752167018165,0,202370.75501668116,81505.236280367404,112006.79636206922,357686.10433031572,123947.92625979206,317033.24731045606,101208.2286622798,649896.33013255522,278777.3339482568,265607.36346148385,939098.85276244604,325630.76028870704,0,0,292713.85812139936,460994.99114592193,842465.94923648774,225106.07288235976,86479.516694311023,966513.69286498474,1059523.221694536,110886.12753168603,55359.434646375354,126666.76655500545,3546231.3071369934,0,22670.772564744755,45461.916741618101,45461.916741618101,45461.916741618101,113395.40978754668,169596.61251419596,325550.76932906843,248285.14410529926,{"$f":"OFFSET($K28,MATCH(CE$20,$A:$A),0)","v":194831.65498863236},219352.18473092985,119175.99219099866,275507.71054665814,31472.578160221252,10994.080277894203,491606.03452323622,98214.813689187984,1063898.2664036322,197176.49234312144,1233163.4682439463,309386.60877905745,214459.09365887509,1275040.1322477213,376234.31809530547,100756.3958547058,23443.122609826903,282062.33705412748,4243030.8323709574,2895351.2309960271,360795.42885995767,82696.905629513218,0,1603512.6872644359,143659.14975638132,69077.229280673724,209571.19248706975,508257.98908536509,0,0,0,0,0,1849738.863042322,264006.22117278475,288952.40583719715,157394.09071903169,7779.7676889468576,17395.677721440043,445351.1270235774,352692.677065189,136726.66226742734,562048.78658092429,78237.675878803304,0,0,0,19759.330045294621,1026208.0477319576,155971.23576924094,92969.601795676528,86972.766751293602,2253845.8856124743,394113.20408276387,398477.4031094563,75289.265122811747,0,97384.924628394874,370754.29998163308,139572.08164030884,600475.54871958471,600475.54871958471,5503555.1506012147,178836.57536702242,{"$f":"OFFSET($K28,MATCH(EQ$20,$A:$A),0)","v":56467.499774997486},111593.99164750405,1536425.2196543512,352692.677065189,110576.11687308919,942997.21463303175,825949.58424164529,19031.808983277304,176887.4729891562,357686.10433031572,1003440.8572471198,786309.2152150406,10197.87691565724,13621.505925250733,10828.31135312874,80702.654082783993,80702.654082783993,506592.08952623716,7874.919186598494,0,0,0,124192.83208935661,695068.00466651656,61390.821182297484,1191220.1003008729,603878.26083606016,851837.518868824,3077.7351068616113,30434.837228007287,371093.14131619775,67819.75552223745,187604.5189677836,150970.78572365548,58390.044626947536,315191.12609795481,413714.85802321753,89527.906239716816,93314.205056599574,57294.43286684787,2895351.2309960271,98098.436064426933,1766567.6897004154,1159327.5341930985,61913.595001519599,0,1157042.3540931381,187604.5189677836,182927.27672756999,1203806.2142023444,239981.07243877841,77661.117450830119,787409.27964063594,128653.42649900675,207649.39296605682,128653.42649900675,128653.42649900675,194044.91293369205,178374.7501351129,899537.17400084366,122420.31830541021,420443.23355764488,54374.692162742293,309699.65111978148,{"$f":"OFFSET($K28,MATCH(HC$20,$A:$A),0)","v":0},356849.32717129949,153158.93259177203,20327.004089999678,0,490844.27697802812,674969.93171502848,38012.26814121809,296034.93673615204,1525290.5872230176,146677.90472651416,56760.597328143427,0,0,0,182872.39673186911,2772471.8118026131,139572.08164030884,1269508.5674319018,549644.6190401942,286869.36446108809,386696.71510608756,460673.84503778862,0,0,515877.09830996097,0,100808.31657070055,177983.86420637244,440229.00910749432,413311.31365864491,116918.04513526021,329551.29827721731,174230.90913706564,172821.4259976758,143816.88416820383,419461.36700227921,238940.83108433534,312634.63878038287,95917.070640704958,715527.9172259199,715527.9172259199,0,0,107856.54234139809,1712466.9679835849,84874.369790154815,0,0,0,0,0,605327.2548097081,0,0,663998.39538313553,4243030.8323709574,null,23158264.867527518,null,{"$f":"IF(VehOp<>\"N\",SUM($R102:JH102),0)","v":102600416.98995876}]
[null,2034,{"$f":"MAX(TREND(C86:C87,B86:B87,B103)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":23012946.217800021},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B103)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":418417.20396000147},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B103)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B103)","v":0.1},1814921.8077153838,7731534.2480870867,9546456.0558024701,3022163.50695808,null,null,2040,18942.043068740168,{"$f":"OFFSET($K29,MATCH(S$20,$A:$A),0)","v":2002595.5719428896},0,14751.437151460874,0,443385.01911267545,443385.01911267545,553125.30889952986,126417.42173105039,89258.591752271284,280010.39885077928,0,458696.15646332514,0,946641.01070754486,946641.01070754486,349281.07566312014,341900.45395063504,255941.57592079381,161839.51925147726,349983.41138925275,0,462634.16261928808,334436.70740192849,296067.75374177028,320194.15984554187,320194.15984554187,610606.93524193787,35777.805797594134,12904.631809816598,0,204618.2195726393,83146.254863054841,113666.96782270615,361673.00501319324,125507.58341695169,321374.3933496548,102468.90392240147,662980.26300725329,283471.35385608434,270078.09594961413,951963.22060850565,332068.12592358829,0,0,297355.04663081624,467397.36668930727,851966.32529016584,229638.40992025993,87315.349289918027,989499.69273529621,1084721.348627795,111962.69187665373,56116.925497015553,128398.24087649568,3624645.5972514171,0,22953.519446881917,46029.106660402074,46029.106660402074,46029.106660402074,114496.33609616359,171917.80235434553,332747.87363729521,251965.89766436745,{"$f":"OFFSET($K29,MATCH(CE$20,$A:$A),0)","v":198290.20507718902},223768.43133742909,120505.09247565635,278182.54268788791,31772.501284404116,11179.15180139195,499405.05082625407,99773.778985841738,1079662.457916125,201146.35534940477,1253927.3294501684,314290.16448040016,217394.22672716941,1295278.8645056207,380425.94130881462,102919.4671677804,23738.6241553289,287151.78093259758,4328448.7339029945,2965656.0689574704,367631.36587329768,84164.213718211118,0,1640803.6799915163,145451.15578244848,69744.668771447497,212442.03074031658,515793.93950013869,0,0,0,0,0,1879085.0096984899,269680.14844141074,295162.36680196167,160672.79102815862,7865.8571392031245,17745.745539363837,451952.30435151048,356116.87781339465,138242.82371992336,570970.19589173188,79388.229935844633,0,0,0,19975.110560609835,1042497.0643626247,157480.46694618723,94616.530409274361,87817.16254499575,2275727.884501915,403683.24309092353,408153.21768943494,76404.545286325185,0,98826.693364481151,376247.67016591917,141787.51150761527,610588.72814569226,610588.72814569226,5572224.001547154,181274.02490508903,{"$f":"OFFSET($K29,MATCH(EQ$20,$A:$A),0)","v":57469.140569232652},113573.45800030718,1567359.1094416226,356116.87781339465,112433.19036815842,958880.68799350678,842920.56633487763,19290.975121001044,180798.98959088206,361673.00501319324,1013175.8683095572,800265.21924256068,10435.036843928268,13773.418630736784,10934.471268355506,81716.815386946997,81716.815386946997,512896.12249694607,7961.00863685476,0,0,0,125393.62680406535,707990.1734462051,62065.445590894204,1211281.7947320403,610606.93524193787,866173.76739597647,3107.6160302291905,30917.929882420067,378824.24842695118,68742.772285664018,191752.92288656475,153038.87867877437,59253.606151578337,320194.15984554187,420387.67831391515,90852.672501707566,94354.883923401983,57936.223866374756,2965656.0689574704,99655.554097195345,1796318.2489346305,1184962.8774385345,62514.697865612026,0,1171477.4394933621,191752.92288656475,186686.05638635583,1220296.0081188651,243537.68717725822,78806.752052743337,796190.79577045585,130415.80220447242,210482.81548216261,130415.80220447242,130415.80220447242,197489.21373106772,180097.25308706169,917648.66072569008,124091.98349662423,426199.86234670831,55118.261607238885,316063.34258114721,{"$f":"OFFSET($K29,MATCH(HC$20,$A:$A),0)","v":0},361799.14283208887,155428.03423717344,20649.210219613815,0,498635.45597767783,689029.83766116435,38572.276403449439,300088.69260435895,1547906.0984009518,148325.64626561757,57713.864668715498,0,0,0,185775.13318792969,2838483.0454169526,141787.51150761527,1290893.029274734,556587.51188534428,289681.80921070627,395242.86488314584,467500.06043995637,0,0,526963.92229513521,0,102080.41789058178,180410.91690009512,448416.37192820397,420998.03119426331,118773.88712153415,334436.70740192849,176805.56500501739,175414.8749741526,145938.42972730257,426638.46263539686,243745.77597779292,315666.98740628897,97230.83906028881,731350.04344253009,731350.04344253009,0,0,109670.73269005971,1753193.6365546808,86379.96110898933,0,0,0,0,0,617515.05188641394,0,0,670437.91738098837,4328448.7339029945,null,22019070.821998645,null,{"$f":"IF(VehOp<>\"N\",SUM($R103:JH103),0)","v":104382062.78670016}]
[null,2035,{"$f":"MAX(TREND(C86:C87,B86:B87,B104)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":23409558.918900013},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B104)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":425628.34398000129},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B104)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B104)","v":0.1},1846200.7684199682,7864782.057939833,9710982.826359801,2873129.4103385941,null,null,2041,19151.652165016269,{"$f":"OFFSET($K30,MATCH(S$20,$A:$A),0)","v":2033874.5326474831},0,14910.789095998231,0,450721.60575986293,450721.60575986293,562772.84335707896,127993.32052871093,90561.098735440377,283794.32315957354,0,465394.779054238,0,962309.3495977706,962309.3495977706,357561.2478581203,350005.82056471927,260402.33752757317,163388.57572562527,356189.00467090169,0,469392.29109230603,339322.11652663851,299318.15179892932,325197.19359312888,325197.19359312888,617335.60964781779,36299.296907320058,13129.511452614939,0,206865.68412859747,84787.27344574302,115327.13928334383,365659.90569607087,127067.24057411132,325715.53938885359,103729.57918252317,676064.19588194566,288165.37376391189,274548.82843774441,964827.58845456899,338505.49155847169,0,0,301996.23514023301,473799.74223269039,861466.70134384395,234170.74695815868,88151.181885525031,1012485.6926056158,1109919.4755610458,113039.25622162144,56874.416347655941,130129.71519798526,3703059.8873658176,0,23236.266329019149,46596.296579186077,46596.296579186077,46596.296579186077,115597.2624047805,174238.99219449569,339944.977945522,255646.65122343565,{"$f":"OFFSET($K30,MATCH(CE$20,$A:$A),0)","v":201748.75516574422},228184.67794392648,121834.19276031438,280857.37482911709,32072.424408586983,11364.223324889697,507204.06712927198,101332.74428249548,1095426.6494286179,205116.21835568713,1274691.1906563907,319193.7201817428,220329.35979546374,1315517.5967635247,384617.56452232378,105082.53848085502,24034.125700830995,292241.22481106641,4413866.6354350541,3035960.9069189318,374467.30288663751,85631.521806909019,0,1678094.6727185959,147243.16180851503,70412.108262221431,215312.86899356457,523329.88991491479,0,0,0,0,0,1908431.1563546683,275354.07571003487,301372.32776672626,163951.49133728555,7951.9465894593677,18095.81335728749,458553.48167944566,359541.07856160041,139758.98517241998,579891.60520254169,80538.783992885947,0,0,0,20190.89107592505,1058786.0809932919,158989.69812313354,96263.459022872194,88661.558338697578,2297609.8833913556,413253.28209907957,417829.03226941347,77519.825449838609,0,100268.46210056802,381741.04035020759,144002.94137492165,620701.90757179994,620701.90757179994,5640892.8524930794,183711.47444315508,{"$f":"OFFSET($K30,MATCH(EQ$20,$A:$A),0)","v":58470.781363467453},115552.92435310956,1598292.999228894,359541.07856160041,114290.2638632282,974764.16135398764,859891.54842811008,19550.141258724783,184710.50619260789,365659.90569607087,1022910.8793719948,814221.22327008075,10672.196772199379,13925.331336222882,11040.631183582229,82730.976691109623,82730.976691109623,519200.15546765644,8047.0980871110041,0,0,0,126594.42151877408,720912.34222589876,62740.069999490923,1231343.4891632129,617335.60964781779,880510.01592313382,3137.4969535967812,31401.022536832996,386555.35553770454,69665.789049090308,195901.32680534589,155106.97163389268,60117.167676208825,325197.19359312888,427060.49860461114,92177.438763698286,95395.562790204101,58578.014865901641,3035960.9069189318,101212.67212996414,1826068.8081688338,1210598.2206839793,63115.8007297043,0,1185912.5248935858,195901.32680534589,190444.83604514165,1236785.802035386,247094.30191573803,79952.386654656555,804972.31190027867,132178.17790993809,213316.23799826839,132178.17790993809,132178.17790993809,200933.51452844444,181819.7560390099,935760.14745054243,125763.64868783826,431956.49113577179,55861.831051735477,322427.03404251282,{"$f":"OFFSET($K30,MATCH(HC$20,$A:$A),0)","v":0},366748.95849287818,157697.13588257562,20971.416349227864,0,506426.63497732976,703089.74360730045,39132.284665680971,304142.4484725658,1570521.6095788954,149973.3878047216,58667.132009287867,0,0,0,188677.86964399146,2904494.2790313102,144002.94137492165,1312277.4911175603,563530.40473049646,292494.25396032515,403789.01466020412,474326.2758421218,0,0,538050.74628031219,0,103352.51921046301,182837.9695938185,456603.73474891367,428684.74872988166,120629.72910780809,339322.11652663851,179380.22087296852,178008.32395062939,148059.97528640134,433815.55826851691,248550.72087125049,318699.33603219513,98544.607479872167,747172.16965914029,747172.16965914029,0,0,111484.92303872132,1793920.3051257767,87885.552427823859,0,0,0,0,0,629702.8489631199,0,0,676877.43937884131,4413866.6354350541,null,20929816.308454562,null,{"$f":"IF(VehOp<>\"N\",SUM($R104:JH104),0)","v":106163708.58344175}]
[null,2036,{"$f":"MAX(TREND(C86:C87,B86:B87,B105)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":23806171.620000005},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B105)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":432839.4840000011},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B105)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B105)","v":0.1},1877479.7291245523,7998029.8677925803,9875509.5969171319,2730660.6962761036,null,null,2042,19361.261261292366,{"$f":"OFFSET($K31,MATCH(S$20,$A:$A),0)","v":2065153.4933520677},0,15070.141040535629,0,458058.19240705046,458058.19240705046,572420.37781462818,129569.21932637146,91863.605718609455,287578.24746836786,0,472093.40164514846,0,977977.6884880017,977977.6884880017,365841.42005312047,358111.18717880337,264863.09913435252,164937.63219977391,362394.59795254812,0,476150.41956532415,344207.52565134969,302568.54985608719,330200.22734071477,330200.22734071477,624064.2840536955,36820.788017045801,13354.391095413368,0,209113.14868455508,86428.292028430471,116987.31074398076,369646.80637894943,128626.89773127131,330056.68542805238,104990.25444264484,689148.12875664374,292859.39367173833,279019.56092587463,977691.9563006286,344942.85719335295,0,0,306637.42364964989,480202.11777607561,870967.07739752205,238703.08399605885,88987.014481132035,1035471.6924759273,1135117.602494305,114115.82056658945,57631.90719829614,131861.18951947551,3781474.1774802413,0,23519.013211156307,47163.486497970065,47163.486497970065,47163.486497970065,116698.18871339739,176560.18203464587,347142.08225375158,259327.40478250379,{"$f":"OFFSET($K31,MATCH(CE$20,$A:$A),0)","v":205207.30525429943},232600.9245504257,123163.29304497244,283532.20697034686,32372.347532769851,11549.294848387444,515003.08343228977,102891.70957914923,1111190.8409411106,209086.08136197046,1295455.0518626128,324097.27588308544,223264.49286375806,1335756.3290214241,388809.18773583299,107245.60979393034,24329.627246332999,297330.66868953651,4499284.5369671136,3106265.744880375,381303.23989997944,87098.829895606337,0,1715385.6654456756,149035.16783458221,71079.547752995379,218183.70724681142,530865.84032968851,0,0,0,0,0,1937777.3030108467,281028.002978659,307582.28873149073,167230.19164641149,8038.0360397156337,18445.881175211143,465154.65900737874,362965.27930980606,141275.14662491658,588813.01451334928,81689.338049926853,0,0,0,20406.671591240272,1075075.0976239541,160498.92930007982,97910.387636470026,89505.954132399405,2319491.8822807958,422823.32110723562,427504.84684939211,78635.10561335177,0,101710.23083665487,387234.41053449374,146218.37124222802,630815.08699790761,630815.08699790761,5709561.7034390196,186148.92398122174,{"$f":"OFFSET($K31,MATCH(EQ$20,$A:$A),0)","v":59472.422157702618},117532.39070591269,1629226.8890161654,362965.27930980606,116147.33735829743,990647.63471446256,876862.53052134253,19809.307396448523,188622.02279433372,369646.80637894943,1032645.8904344324,828177.22729760082,10909.356700470489,14077.244041708933,11146.791098808995,83745.137995272627,83745.137995272627,525504.18843836535,8133.1875373672701,0,0,0,127795.2162334828,733834.51100559253,63414.694408087656,1251405.1835943856,624064.2840536955,894846.26445028628,3167.3778769643714,31884.115191245779,394286.46264846134,70588.805812516875,200049.73072412703,157175.06458901102,60980.729200839327,330200.22734071477,433733.31889530871,93502.205025688672,96436.241657006496,59219.805865428527,3106265.744880375,102769.79016273293,1855819.3674030493,1236233.5639294155,63716.903593796742,0,1200347.6102938056,200049.73072412703,194203.61570392747,1253275.5959519069,250650.91665421784,81098.021256570108,813753.82803009846,133940.5536154038,216149.66051437531,133940.5536154038,133940.5536154038,204377.81532582018,183542.25899095874,953871.63417538884,127435.31387905226,437713.11992483516,56605.400496232076,328790.72550387844,{"$f":"OFFSET($K31,MATCH(HC$20,$A:$A),0)","v":0},371698.77415366756,159966.23752797706,21293.622478841913,0,514217.81397698168,717149.64955343248,39692.292927912313,308196.20434077276,1593137.1207568296,151621.12934382501,59620.39934985993,0,0,0,191580.60610005318,2970505.5126456497,146218.37124222802,1333661.9529603925,570473.29757564852,295306.69870994339,412335.1644372624,481152.49124428956,0,0,549137.57026548637,0,104624.62053034386,185265.02228754185,464791.09756962338,436371.46626549994,122485.57109408203,344207.52565134969,181954.8767409203,180601.77292710618,150181.52084550008,440992.65390163462,253355.66576470807,321731.68465810129,99858.375899455554,762994.29587575048,762994.29587575048,0,0,113299.11338738291,1834646.9736968561,89391.143746658388,0,0,0,0,0,641890.64603982586,0,0,683316.96137669426,4499284.5369671136,null,19888842.761895437,null,{"$f":"IF(VehOp<>\"N\",SUM($R105:JH105),0)","v":107945354.38018321}]
[null,2037,{"$f":"MAX(TREND(C86:C87,B86:B87,B106)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":24202784.321099997},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B106)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":440050.62402000092},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B106)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B106)","v":0.1},1908758.6898291367,8131277.6776453285,10040036.367474465,2594536.1862977277,null,null,2043,19570.870357568467,{"$f":"OFFSET($K32,MATCH(S$20,$A:$A),0)","v":2096432.4540566518},0,15229.49298507303,0,465394.77905424044,465394.77905424044,582067.9122721802,131145.11812403199,93166.112701778533,291362.17177716218,0,478792.02423605893,0,993646.02737823292,993646.02737823292,374121.59224812064,366216.55379288469,269323.86074113188,166486.68867392192,368600.191234197,0,482908.54803834466,349092.93477605958,305818.94791324507,335203.26108830178,335203.26108830178,630792.95845957543,37342.279126771726,13579.270738211801,0,211360.61324051325,88069.310611118635,118647.48220461769,373633.70706182701,130186.55488843094,334397.83146725106,106250.92970276653,702232.06163133623,297553.41357956582,283490.29341400485,990556.3241466881,351380.22282823629,0,0,311278.61215906672,486604.49331946077,880467.45345119992,243235.42103395902,89822.847076739054,1058457.6923462471,1160315.7294275558,115192.38491155716,58389.398048936338,133592.66384096511,3859888.4675946645,0,23801.760093293546,47730.6764167539,47730.6764167539,47730.6764167539,117799.1150220143,178881.37187479605,354339.18656197831,263008.15834157204,{"$f":"OFFSET($K32,MATCH(CE$20,$A:$A),0)","v":208665.85534285608},237017.17115692492,124492.39332963047,286207.03911157668,32672.270656952718,11734.366371885193,522802.09973530768,104450.67487580297,1126955.0324536082,213055.94436825282,1316218.9130688349,329000.83158442809,226199.62593205116,1355995.0612793237,393000.81094934209,109408.68110700494,24625.128791835003,302420.11256800534,4584702.4384991731,3176570.5828418359,388139.17691331939,88566.137984304238,0,1752676.658172756,150827.17386064935,71746.987243769152,221054.54550005944,538401.7907444645,0,1382377.6810817549,1434098.5504758388,0,0,1967123.4496670146,286701.930247285,313792.24969625525,170508.89195553845,8124.125489971877,18795.948993134945,471755.83633531397,366389.48005801177,142791.3080774126,597734.42382415675,82839.892106968182,57116.640058953926,252332.57839075971,0,20622.452106555487,1091364.1142546213,162008.16047702613,99557.316250067845,90350.349926101218,2341373.8811702365,432393.36011539167,437180.66142937075,79750.385776865209,115700.89401589453,103151.99957274113,392727.78071878216,148433.8011095344,640928.2664240154,640928.2664240154,5778230.554384944,188586.37351928835,{"$f":"OFFSET($K32,MATCH(EQ$20,$A:$A),0)","v":60474.062951937427},119511.85705871582,1660160.7788034366,366389.48005801177,118004.41085336726,1006531.1080749374,893833.51261457475,20068.473534172263,192533.53939605958,373633.70706182701,1042380.9014968699,842133.2313251209,11146.5166287416,14229.156747194986,11252.951014035763,84759.299299435632,84759.299299435632,531808.22140907566,8219.2769876235125,0,0,0,128996.01094819205,746756.67978528619,64089.318816684376,1271466.8780255532,630792.95845957543,909182.51297744352,3197.2588003319615,32367.207845658562,402017.56975921476,71511.822575943152,204198.1346429082,159243.15754412991,61844.290725470128,335203.26108830178,440406.13918600627,94826.971287679422,97476.9205238086,59861.596864955136,3176570.5828418359,104326.90819550134,1885569.9266372649,1261868.9071748515,64318.006457889162,0,1214782.6956940293,204198.1346429082,197962.39536271189,1269765.3898684278,254207.53139269765,82243.655858483311,822535.34415992128,135702.92932087008,218983.08303048112,135702.92932087008,135702.92932087008,207822.11612319693,185264.76194290695,971983.12090024119,129106.97907026627,443469.74871390115,57348.969940728668,335154.41696524411,{"$f":"OFFSET($K32,MATCH(HC$20,$A:$A),0)","v":0},376648.58981445694,162235.33917337848,21615.828608455962,635883.86573488859,522008.99297663127,731209.55549956847,40252.301190143669,312249.96020897967,1615752.6319347639,153268.87088292843,60573.666690432008,0,0,0,194483.34255611498,3036516.7462600078,148433.8011095344,1355046.4148032186,577416.19042080059,298119.14345956233,420881.31421431829,487978.70664645499,932029.07321122452,699474.8973290287,560224.39425066055,73280.41362688673,105896.72185022511,187692.07498126524,472978.46039033309,444058.18380111828,124341.41308035597,349092.93477605958,184529.53260887144,183195.22190358298,152303.06640459882,448169.74953475466,258160.61065816565,324764.0332840067,101172.1443190389,778816.42209236068,778816.42209236068,0,0,115113.30373604455,1875373.6422679517,90896.735065492903,729744.26542836288,461507.07070663496,145014.47221766788,0,0,654078.44311653171,0,0,689756.4833745471,4584702.4384991731,null,20085839.811531469,null,{"$f":"IF(VehOp<>\"N\",SUM($R106:JH106),0)","v":116645560.5792027}]
[null,2038,{"$f":"MAX(TREND(C86:C87,B86:B87,B107)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":24599397.022199988},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B107)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":447261.76404000074},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B107)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B107)","v":0.1},1940037.6505337209,8264525.4874980748,10204563.138031796,2464535.5423190086,null,null,2044,19780.479453844564,{"$f":"OFFSET($K33,MATCH(S$20,$A:$A),0)","v":2127711.4147612359},0,15388.844929610384,0,472731.36570142792,472731.36570142792,591715.4467297293,132721.01692169253,94468.619684948208,295146.09608595649,0,485490.6468269694,0,1009314.366268464,1009314.366268464,382401.7644431208,374321.92040696886,273784.62234791124,168035.74514806995,374805.78451584594,0,489666.67651136266,353978.3439007696,309069.34597040294,340206.29483588878,340206.29483588878,637521.63286545535,37863.770236497461,13804.150381010229,0,213608.07779647142,89710.329193806814,120307.65366525463,377620.60774470458,131746.2120455906,338738.97750644991,107511.60496288857,715315.9945060286,302247.43348739343,287961.02590213506,1003420.6919927516,357817.5884631176,0,0,315919.80066848354,493006.86886284396,889967.82950487593,247767.75807185919,90658.679672346043,1081443.6922165584,1185513.856360815,116268.94925652487,59146.888899576545,135324.13816245535,3938302.7577090655,0,24084.506975430704,48297.866335537889,48297.866335537889,48297.866335537889,118900.04133063123,181202.56171494623,361536.29087020509,266688.91190064023,{"$f":"OFFSET($K33,MATCH(CE$20,$A:$A),0)","v":212124.40543141135},241433.4177634223,125821.4936142885,288881.87125280651,32972.193781135582,11919.437895382938,530601.11603832548,106009.64017245674,1142719.2239661012,217025.80737453618,1336982.7742750624,333904.38728577073,229134.75900034551,1376233.7935372228,397192.43416285131,111571.75242007956,24920.630337336999,307509.55644647544,4670120.3400312336,3246875.4208032796,394975.11392665934,90033.446073002138,0,1789967.6508998359,152619.17988671653,72414.4267345431,223925.38375330745,545937.74115923815,0,1412972.8166528577,1465838.699813267,0,0,1996469.5963231926,292375.85751590919,320002.21066101774,173787.59226466535,8210.214940228143,19146.016811058595,478357.01366324717,369813.68080621748,144307.4695299092,606655.8331349669,83990.446164009511,57725.329464681388,258043.50692614249,0,20838.232621870702,1107653.1308852886,163517.39165397239,101204.24486366568,91194.745719803046,2363255.8800596776,441963.39912354772,446856.47600934934,80865.665940378647,116935.43380599188,104593.768308828,398221.15090306825,150649.23097684077,651041.44585012295,651041.44585012295,5846899.4053308675,191023.8230573544,{"$f":"OFFSET($K33,MATCH(EQ$20,$A:$A),0)","v":61475.703746172592},121491.3234115182,1691094.6685907079,369813.68080621748,119861.48434843645,1022414.5814354182,910804.4947078072,20327.639671896002,196445.05599778541,377620.60774470458,1052115.9125593072,856089.23535264097,11383.67655701271,14381.069452681082,11359.110929262484,85773.460603598636,85773.460603598636,538112.25437978597,8305.3664378797785,0,0,0,130196.80566290076,759678.84856497985,64763.943225281095,1291528.5724567256,637521.63286545535,923518.7615045961,3227.1397236995517,32850.300500071346,409748.67686996824,72434.839339369719,208346.53856168932,161311.25049924827,62707.852250100623,340206.29483588878,447078.95947670226,96151.737549669793,98517.599390610718,60503.387864482029,3246875.4208032796,105884.02622827013,1915320.4858714682,1287504.2504202877,64919.109321981596,0,1229217.7810942533,208346.53856168932,201721.17502149771,1286255.1837849524,257764.14613117746,83389.290460396878,831316.86028974107,137465.30502633576,221816.50554658688,137465.30502633576,137465.30502633576,211266.41692057368,186987.26489485576,990094.60762508761,130778.64426148029,449226.37750296458,58092.53938522526,341518.10842660739,{"$f":"OFFSET($K33,MATCH(HC$20,$A:$A),0)","v":0},381598.40547524625,164504.44081877993,21938.034738070011,646888.34328938427,529800.17197628319,745269.46144570457,40812.309452375011,316303.71607718652,1638368.1431126981,154916.61242203182,61526.934031004392,0,0,0,197386.07901217553,3102527.9798743478,150649.23097684077,1376430.8766460507,584359.08326595277,300931.58820918051,429427.46399137657,494804.92204862036,940739.62529731099,706009.80739544588,571311.21823583776,74232.107310352905,107168.82317010632,190119.12767498862,481165.82321104279,451744.90133673663,126197.25506662989,353978.3439007696,187104.18847682318,185788.67088005858,154424.61196369753,455346.84516787232,262965.55555162329,327796.3819099128,102485.91273862227,794638.54830897087,794638.54830897087,0,0,116927.49408470615,1916100.3108390481,92402.326384327447,738416.89347924432,466991.71314387559,147040.86859369761,0,0,666266.24019323476,0,0,696196.00537240005,4670120.3400312336,null,19076763.166421998,null,{"$f":"IF(VehOp<>\"N\",SUM($R107:JH107),0)","v":118540481.11883843}]
[null,2039,{"$f":"MAX(TREND(C86:C87,B86:B87,B108)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":24996009.72329998},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B108)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":454472.90406000055},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B108)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B108)","v":0.1},1971316.6112383055,8397773.297350822,10369089.908589128,2340440.1032971889,null,null,2045,19990.088550120665,{"$f":"OFFSET($K34,MATCH(S$20,$A:$A),0)","v":2158990.3754658205},0,15548.196874147785,0,480067.95234861551,480067.95234861551,601362.98118727852,134296.91571935345,95771.1266681173,298930.02039475075,0,492189.26941787987,0,1024982.7051586951,1024982.7051586951,390681.93663812097,382427.28702105302,278245.3839546892,169584.80162221796,381011.37779749231,0,496424.80498438067,358863.75302548078,312319.74402756081,345209.32858347468,345209.32858347468,644250.30727133318,38385.261346223393,14029.030023808662,0,215855.54235242953,91351.347776494251,121967.82512589157,381607.50842758321,133305.86920275021,343080.12354564993,108772.28022301027,728399.92738072667,306941.45339522103,292431.75839026528,1016285.0598388111,364254.95409800101,0,0,320560.98917790037,499409.24440622929,899468.20555855404,252300.09510975936,91494.512267952756,1104429.6920868782,1210711.9832940656,117345.51360149289,59904.379750216744,137055.61248394495,4016717.0478234892,0,24367.253857567943,48865.056254321869,48865.056254321869,48865.056254321869,120000.9676392485,183523.75155509642,368733.39517843176,270369.66545970843,{"$f":"OFFSET($K34,MATCH(CE$20,$A:$A),0)","v":215582.95551996655},245849.66436992152,127150.59389894655,291556.70339403627,33272.116905318449,12104.509418880685,538400.13234134554,107568.60546911049,1158483.4154785939,220995.67038081851,1357746.6354812845,338807.94298711338,232069.89206863981,1396472.5257951224,401384.05737635924,113734.82373315416,25216.131882839003,312599.00032494433,4755538.2415632941,3317180.2587647401,401811.05094000127,91500.754161700053,0,1827258.6436269155,154411.18591278372,73081.866225317048,226796.22200655431,553473.69157401414,0,1443567.9522239717,1497578.8491506835,0,0,2025815.7429793607,298049.78478453518,326212.17162578227,177066.29257379228,8296.3043904843871,19496.084628982389,484958.19099118229,373237.88155442319,145823.63098240522,615577.24244577426,85141.000221050839,58334.018870408843,263754.43546152383,0,21054.013137185997,1123942.1475159556,165026.6228309187,102851.17347726422,92039.141513504859,2385137.8789491239,451533.4381317037,456532.29058933165,81980.946103892085,118169.97359608924,106035.53704491429,403714.52108735673,152864.66084414779,661154.62527623074,661154.62527623074,5915568.2562768068,193461.27259542103,{"$f":"OFFSET($K34,MATCH(EQ$20,$A:$A),0)","v":62477.344540407401},123470.78976432134,1722028.558377991,373237.88155442319,121718.55784350629,1038298.0547958931,927775.47680103383,20586.805809619669,200356.57259951124,381607.50842758321,1061850.9236217448,870045.23938016093,11620.836485283819,14532.982158167133,11465.270844489251,86787.621907761641,86787.621907761641,544416.28735049488,8391.4558881360226,0,0,0,131397.60037760952,772601.01734467363,65438.56763387753,1311590.2668878981,644250.30727133318,937855.01003175345,3257.0206470671419,33333.393154484133,417479.78398072161,73357.856102795995,212494.94248046904,163379.34345436713,63571.413774731409,345209.32858347468,453751.77976739977,97476.503811660543,99558.278257413127,61145.178864008922,3317180.2587647401,107441.14426103892,1945071.0451056836,1313139.5936657239,65520.21218607403,0,1243652.8664944768,212494.94248046904,205479.95468028352,1302744.977701473,261320.76086965727,84534.925062310096,840098.37641956389,139227.68073180143,224649.92806269263,139227.68073180143,139227.68073180143,214710.71771794942,188709.76784680397,1008206.09434994,132450.30945269371,454983.006292028,58836.108829721677,347881.799887973,{"$f":"OFFSET($K34,MATCH(HC$20,$A:$A),0)","v":0},386548.22113603563,166773.54246418137,22260.240867684061,657892.82084388018,537591.35097593511,759329.3673918366,41372.317714606368,320357.47194539342,1660983.6542906323,156564.35396113523,62480.201371576462,0,0,0,200288.81546823727,3168539.2134887059,152864.66084414779,1397815.3384888768,591301.97611110483,303744.03295879939,437973.61376843479,501631.13745078817,949450.17738339724,712544.71746186307,582398.04222101183,75183.800993818848,108440.92448998755,192546.180368712,489353.18603174959,459431.61887235782,128053.09705290385,358863.75302548078,189678.84434477435,188382.11985653534,156546.1575227963,462523.94080099242,267770.5004450808,330828.73053581896,103799.68115820564,810460.67452558491,810460.67452558491,0,0,118741.68443336776,1956826.979410144,93907.917703161613,747089.52153012576,472476.35558111605,149067.26496972665,0,0,678454.0372699406,0,0,702635.52737025288,4755538.2415632941,null,18113750.864365149,null,{"$f":"IF(VehOp<>\"N\",SUM($R108:JH108),0)","v":120435401.65847439}]
[null,2040,{"$f":"MAX(TREND(C86:C87,B86:B87,B109)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":25392622.424399972},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B109)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":461684.04408000037},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B109)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B109)","v":0.1},2002595.5719428896,8531021.1072035693,10533616.679146459,2222033.6088190889,null,null,2046,20199.697646396759,{"$f":"OFFSET($K35,MATCH(S$20,$A:$A),0)","v":2190269.3361704047},0,15707.548818685185,0,487404.53899580298,487404.53899580298,611010.51564482751,135872.81451701396,97073.633651286393,302713.94470354507,0,498887.89200879273,0,1040651.0440489207,1040651.0440489207,398962.10883312114,390532.65363513719,282706.14556146855,171133.85809636654,387216.97107914125,0,503182.93345739873,363749.16215019079,315570.14208471985,350212.36233106168,350212.36233106168,650978.98167721299,38906.752455949128,14253.909666607002,0,218103.0069083877,92992.366359182415,123627.99658652925,385594.40911046078,134865.52635990985,347421.26958484866,110032.95548313194,741483.86025541904,311635.47330304736,296902.49087839556,1029149.4276848705,370692.31973288226,0,0,325202.17768731725,505811.61994961445,908968.58161223214,256832.43214765808,92330.34486355976,1127415.6919571895,1235910.1102273245,118422.07794646057,60661.870600856942,138787.08680543516,4095131.3379379124,0,24650.000739705098,49432.246173105857,49432.246173105857,49432.246173105857,121101.89394786541,185844.9413952466,375930.49948665855,274050.41901877656,{"$f":"OFFSET($K35,MATCH(CE$20,$A:$A),0)","v":219041.50560852175},250265.91097642074,128479.69418360422,294231.53553526546,33572.040029501317,12289.580942378432,546199.14864436327,109127.57076576425,1174247.6069910866,224965.53338710184,1378510.4966875066,343711.49868845602,235005.02513693413,1416711.2580530262,405575.68058986845,115897.8950462295,25511.633428341098,317688.44420341437,4840956.1430953527,3387485.0967261838,408646.98795334122,92968.062250397372,0,1864549.6363539957,156203.19193885085,73749.305716090996,229667.06025980233,561009.64198878792,0,1474163.087795086,1529318.9984881114,0,0,2055161.8896355391,303723.71205315925,332422.1325905468,180344.99288291825,8382.3938407406531,19846.152446906046,491559.36831911543,376662.0823026289,147339.79243490181,624498.65175658185,86291.554278091731,58942.708276136131,269465.36399690661,0,21269.793652501212,1140231.164146618,166535.85400786501,104498.10209086204,92883.537307207007,2407019.8778385641,461103.47713986342,466208.10516931023,83096.226267405262,119404.51338618659,107477.30578100114,409207.89127164276,155080.09071145416,671267.8047023383,671267.8047023383,5984237.1072227303,195898.72213348767,{"$f":"OFFSET($K35,MATCH(EQ$20,$A:$A),0)","v":63478.985334642566},125450.25611712446,1752962.4481652624,376662.0823026289,123575.63133857551,1054181.5281563681,944746.45889426628,20845.971947343409,204268.0892012371,385594.40911046078,1071585.9346841825,884001.243407681,11857.996413554847,14684.894863653186,11571.430759716017,87801.783211924281,87801.783211924281,550720.32032120519,8477.5453383922886,0,0,0,132598.39509231824,785523.18612436741,66113.192042474257,1331651.9613190708,650978.98167721299,952191.25855890592,3286.9015704347212,33816.485808897065,425210.89109147841,74280.872866222562,216643.34639925018,165447.43640948547,64434.975299361904,350212.36233106168,460424.60005809739,98801.270073651263,100598.95712421523,61786.969863535807,3387485.0967261838,108998.2622938077,1974821.604339899,1338774.9369111685,66121.31505016645,0,1258087.9518947008,216643.34639925018,209238.73433906937,1319234.7716179939,264877.37560813705,85680.559664223285,848879.89254938369,140990.05643726711,227483.35057879958,140990.05643726711,140990.05643726711,218155.01851532611,190432.27079875278,1026317.5810747864,134121.97464390771,460739.63508109143,59579.67827421827,354245.49134933867,{"$f":"OFFSET($K35,MATCH(HC$20,$A:$A),0)","v":0},391498.03679682501,169042.64410958349,22582.44699729811,668897.29839837318,545382.52997558704,773389.27333797258,41932.325976837892,324411.22781360039,1683599.1654685759,158212.09550023926,63433.468712148526,0,0,0,203191.55192429904,3234550.4471030459,155080.09071145416,1419199.800331709,598244.86895625503,306556.47770841757,446519.76354549313,508457.3528529536,958160.7294694836,719079.62752828223,593484.86620618613,76135.494677285023,109713.0258098684,194973.23306243468,497540.54885245929,467118.33640797617,129908.93903917777,363749.16215019079,192253.5002127261,190975.56883301216,158667.70308189504,469701.03643411014,272575.44533853838,333861.07916172512,105113.44957778898,826282.80074219499,826282.80074219499,0,0,120555.87478202936,1997553.6479812232,95413.509021996128,755762.14958100533,477960.99801835662,151093.66134575565,0,0,690641.83434664644,0,0,709075.04936810583,4840956.1430953527,null,17195094.491500922,null,{"$f":"IF(VehOp<>\"N\",SUM($R109:JH109),0)","v":122330322.19811027}]
[null,2041,{"$f":"MAX(TREND(C86:C87,B86:B87,B110)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":25789235.125500083},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B110)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":468895.18410000019},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B110)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B110)","v":0.1},2033874.5326474831,8664268.9170563556,10698143.449703839,2109102.8208364677,null,null,2047,20409.306742672856,{"$f":"OFFSET($K36,MATCH(S$20,$A:$A),0)","v":2221548.2968749888},0,15866.90076322254,0,494741.12564299296,494741.12564299296,620658.05010237964,137448.7133146745,98376.140634455485,306497.86901233927,0,505586.51459970314,0,1056319.3829391517,1056319.3829391517,407242.2810281213,398638.02024921851,287166.90716824791,172682.91457051458,393422.56436078763,0,509941.06193041918,368634.57127490191,318820.54014187772,355215.39607864758,355215.39607864758,657707.65608309093,39428.243565675053,14478.789309405433,0,220350.47146434587,94633.384941869852,125288.16804716618,389581.3097933394,136425.18351706947,351762.4156240474,111293.63074325364,754567.79313011724,316329.49321087496,301373.22336652578,1042013.795530934,377129.68536776566,0,0,329843.36619673402,512213.9954929977,918468.95766591025,261364.76918555825,93166.177459166778,1150401.6918275091,1261108.2371605756,119498.64229142861,61419.361451497156,140518.56112692476,4173545.6280523133,0,24932.747621842333,49999.436091889846,49999.436091889846,49999.436091889846,122202.82025648232,188166.13123539678,383127.60379488533,277731.17257784482,{"$f":"OFFSET($K36,MATCH(CE$20,$A:$A),0)","v":222500.05569707841},254682.15758291812,129808.79446826228,296906.36767649528,33871.963153684184,12474.652465876179,553998.16494738124,110686.53606241799,1190011.7985035845,228935.3963933842,1399274.3578937287,348615.05438979866,237940.15820522848,1436949.9903109258,409767.30380337761,118060.96635930409,25807.134973843094,322777.8880818832,4926374.0446274132,3457789.9346876452,415482.92496668315,94435.370339095272,0,1901840.6290810755,157995.19796491804,74416.745206864769,232537.89851304912,568545.5924035639,0,1504758.2233661884,1561059.1478255282,0,0,2084508.0362917071,309397.6393217853,338632.09355531132,183623.69319204515,8468.4832909968973,20196.220264829841,498160.54564705066,380086.28305083461,148855.95388739783,633420.06106739165,87442.10833513306,59551.397681863593,275176.29253228795,0,21485.574167816427,1156520.180777285,168045.08518481132,106145.03070445987,93727.933100908849,2428901.8767280048,470673.51614801941,475883.91974928882,84211.506430918686,120639.05317628395,108919.0745170874,414701.26145593129,157295.52057876054,681380.98412844597,681380.98412844597,6052905.9581686715,198336.17167155372,{"$f":"OFFSET($K36,MATCH(EQ$20,$A:$A),0)","v":64480.626128877368},127429.72246992684,1783896.3379525335,380086.28305083461,125432.70483364532,1070065.001516849,961717.44098749873,21105.138085067148,208179.60580296296,389581.3097933394,1081320.94574662,897957.24743520096,12095.156341825957,14836.807569139281,11677.590674942741,88815.944516087286,88815.944516087286,557024.3532919141,8563.6347886485328,0,0,0,133799.18980702746,798445.35490406118,66787.816451070976,1351713.6557502383,657707.65608309093,966527.50708606327,3316.7824938023114,34299.578463309845,432941.99820223177,75203.889629648838,220791.75031803132,167515.52936460439,65298.536823992719,355215.39607864758,467097.42034879338,100126.03633564165,101639.63599101765,62428.760863062416,3457789.9346876452,110555.38032657612,2004572.1635741023,1364410.2801566047,66722.417914258898,0,1272523.0372949245,220791.75031803132,212997.51399785519,1335724.5655345146,268433.99034661683,86826.194266136852,857661.40867920662,142752.43214273339,230316.77309490537,142752.43214273339,142752.43214273339,221599.31931270182,192154.77375070099,1044429.0677996387,135793.63983512172,466496.2638701573,60323.247718714869,360609.18281070434,{"$f":"OFFSET($K36,MATCH(HC$20,$A:$A),0)","v":0},396447.85245761432,171311.74575498494,22904.653126912159,679901.77595286898,553173.70897523675,787449.17928410461,42492.334239069249,328464.98368180724,1706214.6766465101,159859.83703934267,64386.736052720902,0,0,0,206094.28838035959,3300561.6807174031,157295.52057876054,1440584.2621745353,605187.76180140697,309368.92245803645,455065.91332254896,515283.56825512135,966871.2815555702,725614.53759469942,604571.69019136322,77087.188360750966,110985.12712974964,197400.28575615806,505727.911673169,474805.05394359451,131764.7810254517,368634.57127490191,194828.15608067726,193569.01780948893,160789.24864099378,476878.13206723018,277380.39023199596,336893.42778763059,106427.21799737237,842104.9269588053,842104.9269588053,0,0,122370.06513069099,2038280.3165523193,96919.100340830657,764434.77763188677,483445.6404555972,153120.05772178539,0,0,702829.63142335229,0,0,715514.57136595866,4926374.0446274132,null,16319112.016286852,null,{"$f":"IF(VehOp<>\"N\",SUM($R110:JH110),0)","v":124225242.73774612}]
[null,2042,{"$f":"MAX(TREND(C86:C87,B86:B87,B111)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":26185847.826600075},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B111)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":476106.32412},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B111)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B111)","v":0.1},2065153.4933520677,8797516.7269091047,10862670.220261171,2001438.0537784458,null,null,2048,20618.915838948957,{"$f":"OFFSET($K37,MATCH(S$20,$A:$A),0)","v":2252827.2575795734},346117.67689601087,16026.252707759942,1399292.1895462882,502077.71229018038,502077.71229018038,630305.58455992886,139024.61211233505,99678.647617624549,310281.79332113359,14155085.263593249,512285.1371906136,82225.603381290668,1071987.7218293827,1071987.7218293827,415522.45322312147,406743.38686330261,291627.66877502727,174231.97104466258,399628.15764243656,201112.66072779862,516699.1904034373,373519.98039961187,322070.93819903559,360218.42982623458,360218.42982623458,664436.33048897074,39949.734675400796,14703.668952203865,23649.201447639323,222597.93602030398,96274.403524558031,126948.3395078031,393568.21047621698,137984.84067422911,356103.56166324619,112554.30600337531,767651.72600480961,321023.51311870257,305843.95585465606,1054878.1633769935,383567.05100264691,4495133.7873232458,1030224.3303963557,334484.5547061509,518616.3710363828,927969.33371958835,265897.10622345842,94002.010054773782,1173387.6916978206,1286306.3640938345,120575.20663639629,62176.852302137355,142250.03544841497,4251959.9181667371,57898.690371375735,25215.494503979491,50566.626010673834,50566.626010673834,50566.626010673834,123303.74656509924,190487.32107554696,390324.70810311206,281411.92613691301,{"$f":"OFFSET($K37,MATCH(CE$20,$A:$A),0)","v":225958.60578563367},259098.40418941737,131137.89475292031,299581.19981772511,34171.886277867052,12659.723989373924,561797.1812503991,112245.50135907176,1205775.9900160772,232905.25939966753,1420038.219099951,353518.61009114131,240875.29127352283,1457188.7225688249,413958.92701688677,120224.0376723787,26102.636519345098,327867.33196035336,5011791.9461594727,3528094.7726490879,422318.8619800231,95902.678427793173,0,1939131.6218081554,159787.2039909852,75084.184697638717,235408.73676629714,576081.54281833756,448989.33848043118,1535353.3589373028,1592799.2971629563,363810.99610047106,306798.46014154609,2113854.1829478852,315071.56659040938,344842.05452007585,186902.3935011721,8554.5727412531633,20546.288082753497,504761.7229749838,383510.48379904032,150372.11533989443,642341.47037819913,88592.662392174389,60160.087087591055,280887.22106767067,261605.61388964416,21701.354683131645,1172809.197407952,169554.31636175761,107791.95931805771,94572.328894610648,2450783.8756174454,480243.5551561754,485559.73432926746,85326.786594432124,121873.59296638131,110360.84325317427,420194.63164021738,159510.95044606694,691494.16355455387,691494.16355455387,6121574.8091145959,200773.62120962035,{"$f":"OFFSET($K37,MATCH(EQ$20,$A:$A),0)","v":65482.266923112526},129409.18882272998,1814830.2277398049,383510.48379904032,127289.77832871453,1085948.4748773237,978688.42308073107,21364.304222790888,212091.12240468879,393568.21047621698,1091055.9568090576,911913.25146272103,12332.316270097068,14988.720274625333,11783.750590169508,89830.105820250275,89830.105820250275,563328.38626262441,8649.7242389047988,292985.53589859937,221812.82854725872,259416.38521754136,134999.98452173622,811367.52368375473,67462.440859667695,1371775.350181411,664436.33048897074,980863.75561321573,3346.6634171699015,34782.671117722624,440673.10531298525,76126.906393075406,224940.15423681249,169583.62231972272,66162.0983486232,360218.42982623458,473770.24063949089,101450.8025976324,102680.31485781976,63070.551862589295,3528094.7726490879,112112.49835934491,2034322.7228083175,1390045.6234020407,67323.520778351318,555469.35849246976,1286958.1226951482,224940.15423681249,216756.29365664104,1352214.3594510355,271990.60508509667,87971.82886805007,866442.9248090263,144514.80784819907,233150.19561101112,144514.80784819907,144514.80784819907,225043.6201100786,193877.27670264983,1062540.554524485,137465.30502633576,472252.89265922073,61066.817163211461,366972.87427207001,{"$f":"OFFSET($K37,MATCH(HC$20,$A:$A),0)","v":675248.78672838572},401397.66811840376,173580.84740038635,23226.859256526204,690906.25350736489,560964.88797488867,801509.0852302406,43052.342501300591,332518.73955001414,1728830.1878244448,161507.57857844606,65340.003393292965,162236.91518161976,185001.47868696129,187536.22527726524,208997.02483642133,3366572.9143317426,159510.95044606694,1461968.7240173675,612130.65464655904,312181.36720765475,463612.06309960724,522109.78365728678,975581.83364165644,732149.4476611166,615658.5141765374,78038.882044217142,112257.22844963086,199827.33844988141,513915.27449387865,482491.77147921291,133620.62301172563,373519.98039961187,197402.81194862901,196162.46678596572,162910.79420009252,484055.22770034766,282185.33512545354,339925.77641353675,107740.98641695574,857927.05317541538,857927.05317541538,20692.988226354639,66467.272074786117,124184.25547935259,2079006.9851234155,98424.691659665186,773107.40568276821,488930.28289283765,155146.45409781442,3282126.4725095113,1590482.3023782009,715017.42850005813,280058.76606810506,177221.07621691682,721954.09336381161,5011791.9461594727,null,19305915.767624706,null,{"$f":"IF(VehOp<>\"N\",SUM($R111:JH111),0)","v":157248863.48118126}]
[null,2043,{"$f":"MAX(TREND(C86:C87,B86:B87,B112)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":26582460.527700067},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B112)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":483317.46414000168},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B112)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B112)","v":0.1},2096432.4540566518,8930764.5367618501,11027196.990818502,1898833.6223682472,null,null,2049,20828.524935225054,{"$f":"OFFSET($K38,MATCH(S$20,$A:$A),0)","v":2284106.2182841576},349624.29523596872,16185.604652297341,1414971.7204406613,509414.29893736797,509414.29893736797,639953.11901747785,140600.51090999559,100981.15460079364,314065.71762992791,14396361.181045501,518983.75978152407,83053.883268831298,1087656.0607196139,1087656.0607196139,423802.62541812164,414848.75347738684,296088.43038180668,175781.02751881059,405833.7509240855,204821.5334588995,523457.31887645531,378405.38952432183,325321.33625619346,365221.46357382165,365221.46357382165,671165.00489485054,40471.225785126531,14928.548595002296,24011.179020817446,224845.40057626215,97915.422107246195,128608.51096844005,397555.11115909449,139544.49783138876,360444.70770244498,113814.981263497,780735.65887950186,325717.53302653012,310314.68834278628,1067742.5312230531,390004.41663752811,4578033.659564361,1049223.3286518662,339125.74321556778,525018.74657976814,937469.70977326646,270429.4432613586,94837.842650380786,1196373.691568132,1311504.4910270937,121651.77098136401,62934.343152777554,143981.50976990518,4330374.2082811603,58484.264989543961,25498.24138611665,51133.815929457822,51133.815929457822,51133.815929457822,124404.67287371615,192808.51091569712,397521.81241133885,285092.67969598121,{"$f":"OFFSET($K38,MATCH(CE$20,$A:$A),0)","v":229417.15587418887},263514.65079591656,132466.99503757837,302256.03195895487,34471.809402049919,12844.795512871673,569596.19755341695,113804.4666557255,1221540.1815285701,236875.12240595085,1440802.0803061728,358422.16579248395,243810.42434181712,1477427.4548267245,418150.55023039592,122387.10898545332,26398.138064847102,332956.77583882341,5097209.8476915332,3598399.6106105307,429154.79899336305,97369.986516491073,0,1976422.6145352349,161579.21001705233,75751.62418841265,238279.57501954515,583617.49323311122,456255.08670322911,1565948.4945084169,1624539.4465003842,371060.63401678746,312912.05878293264,2143200.3296040641,320745.49385903357,351052.01548484038,190181.093810299,8640.6621915094292,20896.355900677154,511362.900302917,386934.68454724608,151888.27679239106,651262.87968900672,89743.216449215703,60768.776493318517,286598.1496030534,266924.48848565674,21917.135198446857,1189098.2140386193,171063.54753870389,109438.88793165552,95416.724688312475,2472665.8745068861,489813.59416433144,495235.54890924605,86442.066757945577,123108.13275647866,111802.61198926115,425688.00182450353,161726.38031337332,701607.34298066143,701607.34298066143,6190243.6600605194,203211.07074768699,{"$f":"OFFSET($K38,MATCH(EQ$20,$A:$A),0)","v":66483.907717347698},131388.65517553309,1845764.117527076,386934.68454724608,129146.85182378374,1101831.9482377986,995659.4051739634,21623.470360514628,216002.63900641463,397555.11115909449,1100790.9678714951,925869.25549024122,12569.476198368178,15140.632980111384,11889.910505396274,90844.26712441328,90844.26712441328,569632.41923333483,8735.8136891610648,298388.90204762277,226232.96255388061,264585.7798095374,136200.77923644491,824289.6924634485,68137.065268264429,1391837.0446125837,671165.00489485054,995200.00414036831,3376.5443405374926,35265.763772135411,448404.21242373867,77049.923156501987,229088.55815559361,171651.71527484103,67025.659873253695,365221.46357382165,480443.06093018851,102775.56885962313,103720.99372462186,63712.342862116187,3598399.6106105307,113669.61639211369,2064073.2820425332,1415680.9666474769,67924.623642443752,563181.29215997155,1301393.2080953722,229088.55815559361,220515.07331542688,1368704.1533675562,275547.21982357645,89117.463469963273,875224.44093884621,146277.18355366474,235983.6181271169,146277.18355366474,146277.18355366474,228487.92090745532,195599.77965459862,1080652.0412493316,139136.97021754974,478009.52144828421,61810.386607708053,373336.56573343568,{"$f":"OFFSET($K38,MATCH(HC$20,$A:$A),0)","v":686758.55003668496},406347.48377919308,175849.9490457878,23549.065386140253,701910.73106186069,568756.06697454059,815568.9911763767,43612.35076353194,336572.49541822099,1751445.6990023789,163155.32011754948,66293.270733865051,165083.03284487149,188247.07066172443,190826.14248385446,211899.76129248313,3432584.1479460825,161726.38031337332,1483353.1858601994,619073.54749171122,314993.81195727293,472158.21287666546,528935.99905945221,984292.38572774292,738684.35772753367,626745.33816171146,78990.575727683346,113529.32976951209,202254.39114360479,522102.63731458836,490178.4890148312,135476.4649979996,378405.38952432183,199977.46781658076,198755.91576244251,165032.33975919127,491232.32333346544,286990.28001891111,342958.12503944279,109054.75483653908,873749.17939202581,873749.17939202581,20980.39084060958,67277.82186959633,125998.4458280142,2119733.6536945114,99930.282978499716,781780.03373364941,494414.92533007823,157172.85047384346,3338071.8101091082,1617592.7961687385,727205.22557676397,282894.66156678298,179382.30885370838,728393.61536166444,5097209.8476915332,null,18320753.117967736,null,{"$f":"IF(VehOp<>\"N\",SUM($R112:JH112),0)","v":159670324.65268958}]
[null,2044,{"$f":"MAX(TREND(C86:C87,B86:B87,B113)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":26979073.228800058},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B113)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":490528.6041600015},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B113)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B113)","v":0.1},2127711.4147612359,9064012.3466145974,11191723.761375833,1801088.2156429405,null,null,2050,21038.134031501155,{"$f":"OFFSET($K39,MATCH(S$20,$A:$A),0)","v":2315385.1789887417},353130.91357592511,16344.956596834698,1430651.2513350283,516750.88558455789,516750.88558455789,649600.65347502998,142176.40970765613,102283.66158396273,317849.64193872223,14637637.098497756,525682.38237243448,83882.163156371578,1103324.3996098451,1103324.3996098451,432082.7976131218,422954.12009146804,300549.19198858598,177330.08399295859,412039.34420573188,208530.40619000045,530215.44734947581,383290.79864903301,328571.73431335134,370224.49732140743,370224.49732140743,677893.67930072837,40992.716894852463,15153.428237800726,24373.156593995656,227092.86513222032,99556.440689933646,130268.68242907699,401542.01184197312,141104.15498854837,364785.85374164372,115075.65652361869,793819.59175420005,330411.55293435772,314785.4208309165,1080606.8990691165,396441.78227241151,4660933.5318054762,1068222.3269073765,343766.93172498455,531421.1221231512,946970.08582694456,274961.78029925877,95673.675245987804,1219359.6914384516,1336702.6179603445,122728.33532633203,63691.83400341776,145712.98409139481,4408788.4983955603,59069.839607712005,25780.988268253888,51701.00584824181,51701.00584824181,51701.00584824181,125505.59918233304,195129.70075584727,404718.91671956552,288773.4332550494,{"$f":"OFFSET($K39,MATCH(CE$20,$A:$A),0)","v":232875.70596274553},267930.897402414,133796.09532223639,304930.86410018464,34771.732526232787,13029.86703636942,577395.21385643468,115363.43195237924,1237304.3730410677,240844.98541223322,1461565.9415123952,363325.7214938266,246745.55741011145,1497666.1870846238,422342.17344390508,124550.18029852792,26693.639610349106,338046.21971729235,5182627.7492235927,3668704.4485719926,435990.73600670497,98837.294605188974,0,2013713.6072623152,163371.21604311949,76419.063679186424,241150.41327279201,591153.44364788732,463520.8349260242,1596543.6300795192,1656279.5958378008,378310.27193310391,319025.65742431924,2172546.4762602318,326419.42112765956,357261.9764496049,193459.79411942596,8726.7516417656716,21246.423718600949,517964.07763085206,390358.88529545174,153404.4382448871,660184.28899981664,90893.770506257017,61377.465899045987,292309.07813843474,272243.36308166926,22132.915713762079,1205387.2306692866,172572.7787156502,111085.81654525334,96261.120482014318,2494547.8733963263,499383.63317248755,504911.36348922463,87557.346921459015,124342.67254657602,113244.38072534741,431181.37200879189,163941.81018067972,711720.5224067691,711720.5224067691,6258912.5110064596,205648.52028575304,{"$f":"OFFSET($K39,MATCH(EQ$20,$A:$A),0)","v":67485.548511582499},133368.1215283355,1876698.0073143474,390358.88529545174,131003.92531885358,1117715.4215982794,1012630.3872671959,21882.636498238367,219914.15560814046,401542.01184197312,1110525.9789339325,939825.25951776118,12806.636126639289,15292.545685597481,11996.070420622995,91858.428428576284,91858.428428576284,575936.45220404374,8821.9031394173089,303792.26819664479,230653.09656050397,269755.17440153204,137401.57395115416,837211.86124314205,68811.689676861148,1411898.7390437513,677893.67930072837,1009536.2526675257,3406.4252639050819,35748.856426548191,456135.31953449204,77972.939919928249,233236.96207437478,173719.80822995992,67889.221397884481,370224.49732140743,487115.88122088462,104100.33512161352,104761.67259142429,64354.133861642797,3668704.4485719926,115226.73442488212,2093823.8412767367,1441316.3098929131,68525.726506536186,570893.22582747345,1315828.2934955962,233236.96207437478,224273.8529742127,1385193.9472840771,279103.83456205629,90263.098071876826,884005.95706866891,148039.55925913103,238817.04064322269,148039.55925913103,148039.55925913103,231932.22170483106,197322.28260654683,1098763.5279741839,140808.63540876377,483766.15023735003,62553.956052204652,379700.25719480123,{"$f":"OFFSET($K39,MATCH(HC$20,$A:$A),0)","v":698268.31334498711},411297.29943998239,178119.05069118924,23871.271515754299,712915.20861635648,576547.2459741903,829628.89712250861,44172.35902576329,340626.2512864279,1774061.2101803133,164803.06165665289,67246.538074437412,167929.15050812325,191492.66263648905,194116.05969044368,214802.49774854368,3498595.3815604402,163941.81018067972,1504737.6477030257,626016.44033686328,317806.25670689181,480704.36265372136,535762.21446161997,993002.93781382928,745219.26779395086,637832.16214688856,79942.26941114926,114801.43108939331,204681.44383732817,530290.000135298,497865.20655044954,137332.30698427354,383290.79864903301,202552.12368453189,201349.36473891931,167153.88531829003,498409.41896658548,291795.22491236869,345990.47366534825,110368.52325612245,889571.30560863588,889571.30560863588,21267.793454864521,68088.371664406906,127812.63617667582,2160460.3222656073,101435.87429733425,790452.66178453085,499899.5677673188,159199.24684987319,3394017.1477087056,1644703.2899592761,739393.02265347005,285730.55706546089,181543.54149049995,734833.13735951739,5182627.7492235927,null,17381863.835117683,null,{"$f":"IF(VehOp<>\"N\",SUM($R113:JH113),0)","v":162091785.82419783}]
[null,2045,{"$f":"MAX(TREND(C86:C87,B86:B87,B114)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":27375685.92990005},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B114)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":497739.74418000132},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B114)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B114)","v":0.1},2158990.3754658205,9197260.1564673446,11356250.531933166,1708005.2049154043,null,null,2051,0,{"$f":"OFFSET($K40,MATCH(S$20,$A:$A),0)","v":0},356637.53191588289,16504.308541372098,1446330.7822294012,524087.47223174537,524087.47223174537,659248.1879325792,0,0,0,14878913.015949916,0,0,1118992.7385000708,1118992.7385000708,440362.96980812197,431059.48670555226,305009.9535953654,178879.14046710724,418244.93748738081,212239.27892110133,536973.57582249388,0,0,375227.53106899455,375227.53106899455,0,41514.208004578199,15378.307880599066,24735.134167173779,229340.32968817843,101197.4592726218,131928.85388971466,0,142663.81214570801,0,0,0,0,0,1093471.2669151758,0,4743833.4040465923,1087221.3251628869,0,0,956470.46188062266,0,96509.507841594808,1242345.6913087629,1361900.7448936035,123804.89967129973,0,147444.45841288503,4487202.7885099845,0,26063.735150391043,52268.195767025805,52268.195767025805,52268.195767025805,0,197450.89059599745,0,292454.18681411759,{"$f":"OFFSET($K40,MATCH(CE$20,$A:$A),0)","v":0},272347.14400891319,135125.19560689406,307605.69624141383,35071.655650415647,0,0,0,1253068.5645535607,244814.84841851657,1482329.802718617,368229.27719516924,0,0,0,0,26989.141155851194,343135.66359576234,0,3739009.2865334349,0,100304.60269388629,0,0,0,0,244021.25152604003,598689.39406266098,470786.58314882201,0,0,0,0,0,0,0,0,0,21596.491536524605,0,0,154920.5996973837,0,92044.324563297938,61986.155304773267,298020.00667381752,277562.23767768184,22348.696229077294,1221676.2472999487,174082.00989259651,0,0,0,0,0,88672.627084972162,125577.21233667337,114686.14946143425,0,0,0,0,0,208085.96982381964,{"$f":"OFFSET($K40,MATCH(EQ$20,$A:$A),0)","v":68487.189305817665},135347.58788113861,1907631.8971016188,0,0,0,1029601.3693604283,22141.802635962107,223825.67220986632,0,0,0,13043.796054910315,0,12102.230335849763,92872.589732738925,92872.589732738925,582240.48517475405,0,0,235073.23056712587,274924.56899352808,138602.36866586292,850134.03002283594,69486.314085457881,0,0,0,3436.3061872726616,0,463866.4266452489,78895.956683354831,0,0,0,375227.53106899455,493788.70151158213,0,0,64995.924861169682,3739009.2865334349,0,2123574.4005109519,0,0,0,1330263.3788958197,0,0,0,282660.44930053601,0,0,0,0,0,0,235376.52250220778,199044.78555849567,1116875.0146990304,142480.30059997778,489522.77902641339,63297.525496701244,386063.94865616696,{"$f":"OFFSET($K40,MATCH(HC$20,$A:$A),0)","v":709778.07665328647},416247.11510077177,180388.15233659139,24193.477645368348,723919.68617084948,584338.42497384222,843688.80306864472,44732.367287994821,344680.00715463486,0,0,0,170775.26817137501,194738.2546112522,197405.97689703287,217705.2342046054,0,0,1526122.1095458576,0,320618.70145651,0,542588.42986378539,1001713.4898999156,751754.17786037002,648918.98613206274,0,0,207108.49653105083,538477.36295600771,505551.92408606788,0,0,0,0,0,505586.51459970314,296600.16980582627,349022.82229125442,111682.29167570581,905393.4318252462,905393.4318252462,21555.196069119462,68898.921459217119,0,2201186.9908366865,0,799125.28983541043,505384.21020455938,0,3449962.4853083035,1671813.7837498137,751580.81973017589,288566.4525641388,183704.77412729146,741272.65935737023,0,null,9509661.6126496084,null,{"$f":"IF(VehOp<>\"N\",SUM($R114:JH114),0)","v":94888483.269694358}]
[null,2046,{"$f":"MAX(TREND(C86:C87,B86:B87,B115)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":27772298.631000042},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B115)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":504950.88420000114},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B115)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B115)","v":0.1},2190269.3361704047,9330507.9663200919,11520777.302490497,1619392.8927207827,null,null,2052,{"$f":"OFFSET($K41,MATCH(R$20,$A:$A),0)","v":0},{"$f":"OFFSET($K41,MATCH(S$20,$A:$A),0)","v":0},0,0,0,531424.05887893308,531424.05887893308,668895.72239012818,0,0,0,0,0,0,1134661.0773903017,1134661.0773903017,0,0,0,0,0,0,543731.70429551194,0,0,0,0,0,0,0,0,231587.7942441366,102838.47785530925,133589.02535035159,0,0,0,0,0,0,0,0,0,4826733.2762877075,1106220.3234183972,0,0,965970.83793430077,0,0,0,0,124881.46401626774,0,149175.93273437463,4565617.0786244078,0,0,0,0,0,0,199772.08043614763,0,0,{"$f":"OFFSET($K41,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,1268832.7560660534,0,1503093.6639248393,373132.83289651189,0,0,0,0,27284.642701353197,348225.10747423122,0,3809314.1244948963,0,0,0,0,0,0,0,0,478052.33137161995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1237965.263930616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K41,MATCH(EQ$20,$A:$A),0)","v":69488.830100052481},0,1938565.7868889016,0,0,0,0,0,227737.18881159218,0,0,0,0,0,0,0,0,0,0,0,239493.36457374922,280093.96358552267,139803.16338057164,863056.1988025296,0,0,0,0,3466.1871106402523,0,0,79818.973446781107,0,0,0,0,0,0,0,0,3809314.1244948963,0,2153324.9597451673,0,0,0,1344698.4642960436,0,0,0,0,0,0,0,0,0,0,238820.82329958351,200767.28851044388,1134986.5014238826,0,495279.40781547688,0,0,{"$f":"OFFSET($K41,MATCH(HC$20,$A:$A),0)","v":721287.83996158571},0,182657.25398199284,24515.683774982397,0,592129.60397349414,857748.70901477663,45292.37555022617,348733.76302284171,0,0,0,0,0,0,220607.97066066717,0,0,1547506.571388684,0,323431.14620612888,0,549414.64526595315,1010424.0419860019,758289.08792678721,0,0,0,209535.54922477421,0,0,0,0,0,0,0,0,301405.11469928385,0,0,0,0,0,0,0,0,0,807797.91788629198,510868.85264179984,0,3505907.8229078781,1698924.277540351,763768.61680688174,291402.34806281672,185866.00676408375,0,0,null,{"$f":"$JK115/(1+DiscRate)^($Q115-YearCurrent)","v":5120863.3790977011},null,{"$f":"IF(VehOp<>\"N\",SUM($R115:JH115),0)","v":54673315.138519742}]
[null,2047,{"$f":"MAX(TREND(C86:C87,B86:B87,B116)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":28168911.332100034},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B116)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":512162.02422000095},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B116)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B116)","v":0.1},2221548.2968749888,9463755.7761728391,11685304.073047828,1535064.7091510794,null,null,2053,0,{"$f":"OFFSET($K42,MATCH(S$20,$A:$A),0)","v":0},0,0,0,538760.64552612044,538760.64552612044,678543.2568476774,0,0,0,0,0,0,1150329.416280533,1150329.416280533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104479.49643799743,135249.19681098853,0,0,0,0,0,0,0,0,0,4909633.1485288236,1125219.3216739076,0,0,975471.21398797655,0,0,0,0,0,0,150907.40705586487,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K42,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,1523857.5251310668,0,0,0,0,0,0,353314.55135270127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K42,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,231648.70541331801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80741.990210207674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1359133.5496962676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K42,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,599920.78297314595,0,0,352787.51889104862,0,0,0,0,0,0,223510.70711672772,0,0,0,0,0,0,0,1019134.5940720884,764823.99799320439,0,0,0,211962.60191849762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1591265.028280962,null,{"$f":"IF(VehOp<>\"N\",SUM($R116:JH116),0)","v":18178519.689724814}]
[null,2048,{"$f":"MAX(TREND(C86:C87,B86:B87,B117)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":28565524.033200026},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B117)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":519373.16424000077},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B117)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B117)","v":0.1},2252827.2575795734,9597003.5860255882,11849830.843605161,1454839.3613962156,null,null,2054,0,{"$f":"OFFSET($K43,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K43,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K43,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K43,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R117:JH117),0)","v":0}]
[null,2049,{"$f":"MAX(TREND(C86:C87,B86:B87,B118)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":28962136.734300017},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B118)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":526584.30426000059},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B118)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B118)","v":0.1},2284106.2182841576,9730251.3958783336,12014357.614162492,1378540.9417737985,null,null,2055,0,{"$f":"OFFSET($K44,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K44,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K44,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K44,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R118:JH118),0)","v":0}]
[null,2050,{"$f":"MAX(TREND(C86:C87,B86:B87,B119)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":29358749.435400009},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B119)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":533795.4442800004},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B119)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B119)","v":0.1},2315385.1789887417,9863499.2057310808,12178884.384719823,1305998.9990389668,null,null,2056,0,{"$f":"OFFSET($K45,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K45,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K45,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K45,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R119:JH119),0)","v":0}]
[null,2051,{"$f":"MAX(TREND(C86:C87,B86:B87,B120)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B120)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B120)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B120)","v":0.1},0,0,0,0,null,null,2057,0,{"$f":"OFFSET($K46,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K46,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K46,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K46,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R120:JH120),0)","v":0}]
[null,2052,{"$f":"MAX(TREND(C86:C87,B86:B87,B121)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B121)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B121)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B121)","v":0.1},0,0,0,0,null,null,2058,0,{"$f":"OFFSET($K47,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K47,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K47,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K47,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R121:JH121),0)","v":0}]
[null,2053,{"$f":"MAX(TREND(C86:C87,B86:B87,B122)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B122)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B122)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B122)","v":0.1},0,0,0,0,null,null,2059,0,{"$f":"OFFSET($K48,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K48,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K48,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K48,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R122:JH122),0)","v":0}]
[null,2054,{"$f":"MAX(TREND(C86:C87,B86:B87,B123)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B123)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B123)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B123)","v":0.1},0,0,0,0,null,null,2060,0,{"$f":"OFFSET($K49,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K49,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K49,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K49,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R123:JH123),0)","v":0}]
[null,2055,{"$f":"MAX(TREND(C86:C87,B86:B87,B124)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B124)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B124)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B124)","v":0.1},0,0,0,0,null,null,2061,0,{"$f":"OFFSET($K50,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K50,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K50,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K50,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R124:JH124),0)","v":0}]
[null,2056,{"$f":"MAX(TREND(C86:C87,B86:B87,B125)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B125)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B125)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B125)","v":0.1},0,0,0,0,null,null,2062,0,{"$f":"OFFSET($K51,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K51,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K51,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K51,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R125:JH125),0)","v":0}]
[null,2057,{"$f":"MAX(TREND(C86:C87,B86:B87,B126)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B126)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B126)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B126)","v":0.1},0,0,0,0,null,null,2063,0,{"$f":"OFFSET($K52,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K52,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K52,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K52,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R126:JH126),0)","v":0}]
[null,2058,{"$f":"MAX(TREND(C86:C87,B86:B87,B127)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B127)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B127)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B127)","v":0.1},0,0,0,0,null,null,2064,0,{"$f":"OFFSET($K53,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K53,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K53,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K53,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R127:JH127),0)","v":0}]
[null,2059,{"$f":"MAX(TREND(C86:C87,B86:B87,B128)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B128)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B128)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B128)","v":0.1},0,0,0,0,null,null,2065,0,{"$f":"OFFSET($K54,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K54,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K54,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K54,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R128:JH128),0)","v":0}]
[null,2060,{"$f":"MAX(TREND(C86:C87,B86:B87,B129)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B129)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B129)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B129)","v":0.1},0,0,0,0,null,null,2066,0,{"$f":"OFFSET($K55,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K55,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K55,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K55,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R129:JH129),0)","v":0}]
[null,2061,{"$f":"MAX(TREND(C86:C87,B86:B87,B130)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B130)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B130)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B130)","v":0.1},0,0,0,0,null,null,2067,0,{"$f":"OFFSET($K56,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K56,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K56,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K56,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R130:JH130),0)","v":0}]
[null,2062,{"$f":"MAX(TREND(C86:C87,B86:B87,B131)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B131)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B131)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B131)","v":0.1},0,0,0,0,null,null,2068,0,{"$f":"OFFSET($K57,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K57,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K57,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K57,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R131:JH131),0)","v":0}]
[null,2063,{"$f":"MAX(TREND(C86:C87,B86:B87,B132)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B132)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B132)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B132)","v":0.1},0,0,0,0,null,null,"Total",{"$f":"SUM(R83:R131)","v":336350.40957934305},{"$f":"SUM(S83:S131)","v":44213467.866100632},1184339.8399393458,387805.80259495485,4871987.8619290125,11366300.871290417,11366300.871290417,11790212.417104183,2975986.7247043895,2114615.8899599081,6188361.6818995047,50591676.202508569,10870498.020686731,178264.22349982656,25770316.346464854,24300079.475085985,5313232.8281776318,5199449.047581003,3673623.2443963154,4040592.9953997866,9663190.0213228017,772361.11110394739,12037238.901322257,7388696.2705409983,6542866.9447884364,7442991.8322155587,6092172.7203671783,14512859.296236666,827096.30523637834,185222.1363173236,81320.39527295297,4972035.8927784339,1777185.5538825844,2396470.1681204196,8596171.2914921027,3135642.7665381939,7102537.4615139365,2185357.0867886664,8852329.0164464749,6258923.8928988939,5963216.9475708017,23592553.2317716,7315014.4208084689,25694051.844032615,5264217.1721615437,7036808.6686117593,10300749.485836977,17916278.75041189,5402592.874604607,2027907.7240329159,26788544.31112811,21037848.133634355,2919231.7552591595,1319438.9090354026,3281023.6931745596,75099037.766004413,129246.93209972169,645101.09089956025,1292877.8806531834,1292877.8806531834,1292877.8806531834,2739904.9839101639,2646365.507993103,7838268.2147443704,6260707.779954209,{"$f":"SUM(CE83:CE131)","v":4337376.4913686132},5225462.1807281803,2234055.9736435972,7890150.3237674497,733427.72311920591,190032.41183480833,11800443.046382902,2202809.7725324277,26349453.877064683,4994643.8316295166,32188301.166295782,7672296.6236136109,4804532.8217083402,28597222.335264876,8414108.9549066108,2188237.5654316111,569371.31935154309,7811334.0751405908,95678507.649274364,76739658.984086916,8639208.3106899299,1956275.0522945106,968.21171913592923,38433503.378502436,3459432.1656324966,1606270.2951987856,4936774.0943782562,11988014.824653758,2028050.865219553,11562448.127693521,12000766.867574293,1041374.8560501141,869249.97698016302,41540859.427263506,3655890.6987138656,4007814.1353655132,2892358.9016902014,197367.9716623367,486252.29602273146,8028529.253663023,7876561.2443215735,3446894.5052164495,10205892.306660315,1851807.8201483954,487281.93831600511,2417489.5787328365,1023924.9285325672,498462.04126846348,27103114.708762873,3656019.0804046905,2069633.2589621872,2098145.3077374212,29481383.265068255,8924238.4796433952,7466839.0386846485,1896425.2917347669,979416.90580443433,2296085.6319742608,8913543.9427063465,3131515.5891941222,13501052.897646615,13501052.897646615,122843384.86013478,3424721.555492573,{"$f":"SUM(EQ83:EQ131)","v":1392819.4340191309},2735660.1817888096,31571998.774795886,7876561.2443215735,2482508.1853970024,21229282.12613881,19517162.871423133,448117.02386227687,4660642.2179333987,9779727.8664749302,22335572.792069543,17652217.284012377,283546.49846469925,349073.07367126731,248294.69871205394,1526193.749914937,1526193.749914937,11982808.197165202,199812.59643659077,817532.82604893832,1094699.8863429476,1283710.8919025462,3042442.2290187809,17330697.527549073,1547091.8761782919,28650101.775650647,14512859.296236666,20470054.459844045,81169.122934204774,682852.66017387807,8841055.3918507751,1755899.1995331775,2637133.9667712436,2716290.6967871529,1584764.9858802506,6092172.7203671783,10461085.31420649,2133427.8875285019,2247507.8195490176,1344164.6530385828,72706577.471131161,2179986.6121675661,44004142.836120106,26087592.781487614,1493133.285808221,1199943.4415132431,35507948.215238221,2637133.9667712436,4151046.1202355605,26860928.707528383,5648498.2205381151,1870914.2072176591,17661754.481622379,2882250.6463641482,4650069.5525627425,2882250.6463641482,2882250.6463641482,4816597.1496103685,4382149.3984384248,23434372.364524748,3086708.0102386395,10394750.81787461,1442033.419952099,7351713.7250059666,{"$f":"SUM(HC83:HC131)","v":2949167.2120468919},8404679.3185428604,3056788.4980551545,402156.5865423528,5646193.956923753,10658013.105190426,14095448.814813737,985246.37598250771,6299876.5464386428,36656808.716612838,3532677.2841794072,1364003.0922280638,612864.29134905676,698862.09334745514,708434.08942095726,4757823.6090843622,62505694.457394324,3131515.5891941222,30310896.613743708,14963742.626357028,7564047.9070462491,8713051.6899958104,11409468.57174203,10056687.679885507,7547241.6944961715,7920773.7381284768,567135.0787207915,2177296.6561057274,3786613.3326289346,6606611.7613088228,6202649.3539503003,2617776.431881384,7388696.2705409983,3904767.578924567,3873795.0385745419,3230060.8099330175,9919016.1945231315,4989992.0532130655,8961627.0480594933,2714635.6001145616,14215064.81108875,14215064.81108875,56496.194767604589,174211.52046109171,2421494.6872836878,40732298.732023872,1889465.8118107491,7200146.0720807035,4564654.2163483696,1107295.5556423496,15181840.238837503,7302224.3410231182,9602711.2744118813,1198945.5685627533,733197.18107336492,16793606.930963997,95678507.649274364,null,{"$f":"SUM(JI83:JI131)","v":516192659.084122},null,{"$f":"SUM(JK83:JK131)","v":2534000316.8804774}]
[null,2064,{"$f":"MAX(TREND(C86:C87,B86:B87,B133)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B133)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B133)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B133)","v":0.1},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C86:C87,B86:B87,B134)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B134)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B134)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B134)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C86:C87,B86:B87,B135)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B135)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B135)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B135)","v":0.1},0,0,0,0,null,null,"SUMMARY OF NON-FUEL COST SAVINGS"]
[null,2067,{"$f":"MAX(TREND(C86:C87,B86:B87,B136)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B136)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B136)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B136)","v":0.1},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C86:C87,B86:B87,B137)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B137)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B137)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B137)","v":0.1},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N89:N137)","v":51603826.070577644},null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,null,"Present"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,R138,1)),\"Not Used\",INDEX(ModelGroup,R138,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CD138,1)),\"Not Used\",INDEX(ModelGroup,CD138,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,EP138,1)),\"Not Used\",INDEX(ModelGroup,EP138,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HB138,1)),\"Not Used\",INDEX(ModelGroup,HB138,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183",null,"Value of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veh Op Cost",null,"Constant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[{"$f":"MAX($A$1:A141)+1","v":3},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A142,1)),\"Not Used\",INDEX(ModelGroup,A142,1))","v":"1P3252"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($L9,MATCH(R$20,$A:$A),0)","v":-42088.706471154845},{"$f":"OFFSET($L9,MATCH(S$20,$A:$A),0)","v":-5137962.3743260019},0,0,0,0,0,0,-476481.45840610331,-235845.16387218595,-743433.66057252034,0,-1181462.6959572711,-323272.73765576439,0,0,0,0,0,0,0,0,0,-861304.29422493686,-885119.16342791333,0,0,-1988181.9562387157,0,0,0,0,0,0,-1177518.2311909199,0,-853383.38764349662,-680919.5610109882,-2014898.7455980608,-689800.70886631194,-657319.18902042881,0,-823947.58597179153,0,0,-744159.01831806882,-1462919.9600496097,0,-474583.61621824041,0,0,0,0,-205692.11376571172,0,0,-208380.77314256059,0,0,0,0,-278922.0252462842,0,-482489.33371285326,0,{"$f":"OFFSET($L9,MATCH(CE$20,$A:$A),0)","v":-648295.73866574082},0,0,0,0,-78387.327338898482,-1391711.790073537,-255941.63760102453,0,0,0,0,-577377.51188299933,-3322674.5253239996,-1079114.7180596921,-625382.27538090071,0,0,-7902447.1479668934,0,-1029166.6542081237,0,0,-3256275.9913380318,-389279.36360298365,-497066.32517324272,0,0,0,-1317954.8823307045,-1337628.6381528429,-250521.38778330464,-257651.65233163309,-4384810.5043801963,-721049.04124997975,-737013.42914933653,-438989.65368956007,-37063.273142129947,0,-1379196.5947232896,-1073223.8716796599,0,-1394097.8054803796,0,0,0,0,0,0,0,-309679.4001682339,-240690.63123640892,-5045786.5324375294,-523713.42241758009,-523436.60843249841,0,0,0,-993925.58311639994,-354663.66968830524,-1328408.7937894482,-1328408.7937894482,-18101015.67660708,0,{"$f":"OFFSET($L9,MATCH(EQ$20,$A:$A),0)","v":0},0,0,-1073223.8716796599,-273938.60618567368,-1868993.7231679368,0,0,0,-1177518.2311909199,-3647907.2593973828,-1996347.1099666369,0,-46383.087367887158,0,0,0,0,-37637.261885481465,-295343.78071681724,0,0,0,0,0,-2748808.862407479,-1988181.9562387157,-2108245.0338733094,0,-77337.322269569762,0,0,-287864.38689224207,-439726.80905441253,-149098.78772819685,0,0,-323132.36848909955,-267569.96517971402,0,0,-343998.49296951538,0,-2724284.3951416803,-175207.80097171225,-2284306.1280546407,0,-287864.38689224207,-207420.84840334416,-4110676.5372546623,0,-178250.92280598008,-1839452.7605652784,-346256.77341733908,-573916.50891960005,-346256.77341733908,-346256.77341733908,0,0,0,0,0,0,0,{"$f":"OFFSET($L9,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,-4196891.6066674795,-419760.9005629851,-140617.33544309263,0,0,0,0,-5815981.9412057446,-354663.66968830524,0,-1800811.2857413404,0,-816157.10155566805,0,0,0,0,-221545.96420658339,-675481.33537089115,0,0,0,-341045.50680900575,-861304.29422493686,-467569.34830062761,-460977.93877149123,-330094.30149255582,0,0,0,0,0,0,0,0,-267008.27154019417,0,-282517.17045641877,0,0,-494094.35339771729,0,0,0,0,0,0,-7902447.1479668934,null,{"$f":"$JK142/(1+DiscRate)^($Q142-YearCurrent)","v":-117695880.31817956},null,{"$f":"IF(VehOp<>\"N\",SUM($R142:JH142),0)","v":-144182514.31262365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q142+1","v":2021},0,{"$f":"OFFSET($L10,MATCH(S$20,$A:$A),0)","v":0},-957268.1838784588,-64200.017163186996,-3511982.2294301409,0,0,0,0,0,0,-33012653.219762303,0,0,0,0,-364688.72448432457,-364882.18404330686,-859514.8366666584,-481746.34670924483,-824213.00716925645,-205373.87517790735,0,0,0,-819128.36810974625,-819128.36810974625,0,-111773.42493599863,-43340.075677591565,-69669.160744906505,0,0,0,0,-273576.59206250787,0,0,0,0,0,-3266107.361061079,0,0,0,0,0,0,0,-259904.74720357754,-2308658.746274827,-2530815.1254326841,0,0,0,0,0,-61006.631890701574,-128261.38335746805,-128261.38335746805,-128261.38335746805,0,0,0,-662296.95654928079,{"$f":"OFFSET($L10,MATCH(CE$20,$A:$A),0)","v":0},-341076.96349714091,-478252.54023482947,-755133.09420221706,-112656.94639550593,0,0,0,0,-287694.47001976339,0,0,0,0,0,0,0,0,0,0,0,-210013.52701865532,-13866.052997455894,0,0,0,-574483.33447823755,-1355693.6264391704,0,0,0,0,0,0,0,0,0,0,-43684.279834688699,0,0,-398167.0004778654,0,-155320.93710245666,-219541.61098747479,-210489.2326444466,-192770.08259832792,-55086.701770715619,0,-480601.13669865008,0,0,0,0,0,-217405.28020479565,-484856.36561816826,-266533.15564611903,0,0,0,0,0,-516999.86097594257,{"$f":"OFFSET($L10,MATCH(EQ$20,$A:$A),0)","v":0},-669533.78251034208,0,0,0,0,-2248786.5805322095,-53605.879474661604,0,0,0,0,-20119.406140162675,0,-59994.208624229308,-289858.22612805793,-289858.22612805793,-1004608.8430829204,0,0,0,0,0,0,-183753.9699611,0,0,0,0,0,-609169.66219366761,0,0,0,0,-819128.36810974625,-841979.35184230283,0,0,-180109.29614690202,0,0,0,0,0,0,0,0,0,0,-734915.77053012466,0,0,0,0,0,0,0,0,0,-335931.30590938986,0,-224466.3221445877,-710038.18996725569,{"$f":"OFFSET($L10,MATCH(HC$20,$A:$A),0)","v":0},-999046.24169222475,0,0,-2156394.1911266735,0,0,0,0,0,0,0,-211091.30429253535,-240703.20246910964,-244010.69863364502,0,0,0,0,0,0,0,0,0,0,-565223.3822292299,0,0,0,-748388.74907689879,-702630.12654043408,0,0,0,0,0,-1056120.8775256532,0,-792410.70851790055,-311549.01216550736,-1038654.2918166548,-1038654.2918166548,-135575.06105669431,-467347.89812511537,0,-4090467.679380117,0,0,0,0,0,0,0,0,0,-1547177.7647395323,0,null,-65035551.491404623,null,{"$f":"IF(VehOp<>\"N\",SUM($R143:JH143),0)","v":-85248341.403082728}]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS",null,null,null,null,null,{"$f":"Q143+1","v":2022},0,{"$f":"OFFSET($L11,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,987733.88807746652,0,-1211005.1964111468,0,0,0,0,0,0,0,0,-685640.09829500667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2616378.8186527146,0,-336856.13703496894,0,0,-5142757.2525312677,0,73121.086420093634,150467.63425049282,150467.63425049282,150467.63425049282,0,-485568.56063378166,0,0,{"$f":"OFFSET($L11,MATCH(CE$20,$A:$A),0)","v":0},0,0,919746.99216397875,0,0,0,0,-2895798.5793191139,0,0,-843355.20679133048,0,0,0,0,-111113.76294693907,0,0,-6694393.2220745217,0,0,0,0,0,0,0,0,-1305837.3707281386,0,0,0,0,0,0,0,0,0,50260.444105360315,0,0,0,0,0,0,0,0,0,-2726206.311620025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L11,MATCH(EQ$20,$A:$A),0)","v":-198022.66453605998},0,-6096002.8844218953,0,0,0,0,0,0,1317427.6882080201,0,0,24937.82357107495,0,0,0,0,0,0,0,-222802.01192285604,-242762.45072525155,-447387.37589219224,-1613187.7587428438,0,0,0,0,-8195.1818499883339,0,0,0,0,0,181185.403930525,0,0,0,0,0,-6694393.2220745217,0,-3674986.4993615514,0,0,0,4220991.9108495237,0,0,0,0,0,0,0,0,0,0,-584098.25238805357,-542451.53643460292,-3980415.4448465444,0,-1173665.1001925729,0,0,{"$f":"OFFSET($L11,MATCH(HC$20,$A:$A),0)","v":-2529597.8361404436},0,-770893.23466204619,-750442.11364394356,0,0,-1879364.8644104644,-191687.75089920327,0,0,0,0,0,0,0,0,0,0,-9497115.0581365153,1998413.28645455,-777729.45593111997,0,-1253882.4132733215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-558491.34517176356,1002126.917882859,340695.08642158512,0,0,0,0,0,0,0,-2360757.9716547844,-1403483.5709750911,0,-7896227.7882668059,-4110655.4796232777,-2678548.5068000648,-1035941.4250443608,-814252.35642676323,0,0,null,-51507227.449850179,null,{"$f":"IF(VehOp<>\"N\",SUM($R144:JH144),0)","v":-72241551.003345922}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)",null,null,null,null,null,2023,0,{"$f":"OFFSET($L12,MATCH(S$20,$A:$A),0)","v":0},0,0,0,-1159411.8204924443,-1159411.8204924443,-1953722.0733380681,0,0,0,0,0,0,-2213160.1747550033,-2213160.1747550033,0,0,0,0,1013457.4254913713,0,0,0,0,0,0,0,0,0,0,0,-333281.86971624533,-429006.7939596395,0,0,0,0,0,0,0,0,0,-11244940.788343169,-5820558.4971653847,0,0,-2644940.1293640183,0,0,2720833.7142288117,0,0,0,-360063.95810394618,0,0,74278.423620364236,152850.22688945683,152850.22688945683,152850.22688945683,0,0,0,0,{"$f":"OFFSET($L12,MATCH(CE$20,$A:$A),0)","v":0},0,0,930441.72463100217,0,0,0,0,0,0,-2931043.7838548198,0,0,0,0,0,0,-696183.78211040911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51797.822395641655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L12,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,-405943.43182223284,1335545.29444015,0,0,25896.970631500961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-197947.209656158,0,0,184765.05476805763,0,0,0,0,0,0,0,0,0,0,0,295539.47382556699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L12,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,-1402743.9510542771,0,0,-1160707.7929978303,0,0,0,0,0,0,-496376.81243705831,0,0,0,2030559.4239665819,0,0,0,-3266914.9708855883,-2451967.3932847008,0,0,0,-698664.58051697351,0,0,0,0,0,0,0,0,0,1013766.0451129344,346777.9370743059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-21827999.798825134,null,{"$f":"IF(VehOp<>\"N\",SUM($R145:JH145),0)","v":-32757941.818250746}]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present",null,null,2024,0,{"$f":"OFFSET($L13,MATCH(S$20,$A:$A),0)","v":0},0,35507.949748544073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1039180.9629052662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2825288.6098048706,0,0,0,0,0,0,75435.760820634518,155232.81952842086,155232.81952842086,155232.81952842086,0,0,0,0,{"$f":"OFFSET($L13,MATCH(CE$20,$A:$A),0)","v":0},0,0,941136.4570980256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18881.688605522482,53335.200685923599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L13,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,1353662.9006722849,0,0,26856.117691926971,33008.237954450204,0,0,0,0,19158.584876972142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188344.70560559153,0,0,0,0,0,0,0,0,0,0,0,4354663.0622335365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125776.00684465584,0,{"$f":"OFFSET($L13,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2062705.5614786232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1025405.1723430129,352860.787727029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9339319.4811109658,null,{"$f":"IF(VehOp<>\"N\",SUM($R146:JH146),0)","v":14996906.225682132}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value",null,null,2025,0,{"$f":"OFFSET($L14,MATCH(S$20,$A:$A),0)","v":0},0,35971.672972872118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1064904.5003191712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2929743.5053809294,0,0,0,0,0,0,76593.098020905134,157615.41216738487,157615.41216738487,157615.41216738487,0,0,0,0,{"$f":"OFFSET($L14,MATCH(CE$20,$A:$A),0)","v":0},0,0,951831.18956504646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19132.213803500748,54872.578976204939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L14,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,1371780.5069044149,0,0,27815.264752352974,33450.312569911679,0,0,0,0,19409.110074950408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191924.35644312415,0,0,0,0,0,0,0,0,0,0,0,4421498.6379255438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127939.83623070293,0,{"$f":"OFFSET($L14,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2094851.6989906647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1037044.2995730913,358943.63837974978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8899240.860429382,null,{"$f":"IF(VehOp<>\"N\",SUM($R147:JH147),0)","v":15290552.657385292}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A142,2)*AnnualFactor","v":1281627.4200000016},{"$f":"INDEX(ModelData1B,A142,2)*AnnualFactor","v":2848060.9333333368},{"$f":"INDEX(ModelData1NB,A142,3)*AnnualFactor","v":23302.316727272759},{"$f":"INDEX(ModelData1B,A142,3)*AnnualFactor","v":51782.926060606122},{"$f":"IF(E148=0,55,MAX(5,ROUND(C148/E148,1)))","v":55},{"$f":"IF(F148=0,55,MAX(5,ROUND(D148/F148,1)))","v":55},{"$f":"INDEX(ModelData1NB,A142,6)","v":1},{"$f":"INDEX(ModelData1B,A142,6)","v":0.15},{"$f":"(C148*(1-I148)*VLOOKUP(G148,FuelCon,2)-D148*(1-J148)*VLOOKUP(H148,FuelCon,2))*FuelAuto+(C148*I148*VLOOKUP(G148,FuelCon,3)-D148*J148*VLOOKUP(H148,FuelCon,3))*FuelTruck","v":29846.274814820295},{"$f":"(C148*(1-I148)-D148*(1-J148))*NonFuelAuto+(C148*I148-D148*J148)*NonFuelTruck","v":-222420.64768376912},{"$f":"SUM(K148:L148)","v":-192574.37286894882},{"$f":"M148/(1+DiscRate)^(B148-YearCurrent)","v":-157198.05171651021},null,null,2026,0,{"$f":"OFFSET($L15,MATCH(S$20,$A:$A),0)","v":0},0,36435.396197200032,0,0,0,0,303678.51709321968,302558.80658435175,0,0,1532898.9688434461,0,2876320.3578190892,0,0,0,0,588739.05982131907,1090628.0377330659,0,1525524.6634276647,0,0,0,0,2346692.8656144636,0,0,0,0,0,0,1389898.1131365497,301692.53320749302,0,0,0,0,0,3724169.5229346394,0,0,0,976151.13531682943,0,0,483609.81644821988,0,3034198.4009570265,0,407008.79526765511,132442.6651768219,0,0,0,77750.435221175416,159998.00480634885,159998.00480634885,159998.00480634885,376857.54178846232,0,675099.48086783639,841968.04021032469,{"$f":"OFFSET($L15,MATCH(CE$20,$A:$A),0)","v":0},0,0,962525.92203207,0,0,1742347.271261828,0,0,486033.562707718,0,0,0,0,0,0,0,883718.32113282068,0,8701580.8329718541,1284395.3299228237,0,0,4699444.1453589518,498931.17875074456,175768.93752894021,0,0,0,0,0,0,0,0,0,0,0,19382.73900147908,56409.95726648689,0,0,491551.05428467225,0,0,0,0,0,69396.723098923219,3421260.6602205667,0,0,307349.46428026696,0,0,0,266971.65310082567,0,0,1275185.0915950816,0,0,0,0,0,{"$f":"OFFSET($L15,MATCH(EQ$20,$A:$A),0)","v":0},249860.18829945649,0,0,0,0,0,0,0,1389898.1131365497,0,0,28774.411812778988,33892.387185373023,0,0,0,0,19659.635272928739,0,0,0,0,0,224163.25177427931,3762894.3721601348,2346692.8656144636,2795421.8274972765,10525.519398885004,0,0,0,0,0,195504.00728065806,0,1212635.2809435506,210414.41303883083,335154.15610311774,0,0,0,0,0,221438.63461565418,0,4488334.2136175502,0,0,0,0,245665.62276997743,0,0,0,0,0,0,0,1932533.4142994964,422962.53508215823,0,130103.66561675002,0,{"$f":"OFFSET($L15,MATCH(HC$20,$A:$A),0)","v":0},0,0,46963.442147328176,0,0,0,89432.33612040033,0,5323454.1119352551,526167.73854884668,186377.00908350828,0,0,0,0,0,0,0,2126997.8365027062,989935.8879307732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1048683.4268031698,365026.48903247062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2135494.6375579592,0,null,44570818.264668465,null,{"$f":"IF(VehOp<>\"N\",SUM($R148:JH148),0)","v":81941631.443784237}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A142,2)*AnnualFactor","v":1644160.0200000019},{"$f":"INDEX(ModelData20B,A142,2)*AnnualFactor","v":3653688.9333333368},{"$f":"INDEX(ModelData20NB,A142,3)*AnnualFactor","v":29893.818545454582},{"$f":"INDEX(ModelData20B,A142,3)*AnnualFactor","v":66430.707878787929},{"$f":"IF(E149=0,55,MAX(5,ROUND(C149/E149,1)))","v":55},{"$f":"IF(F149=0,55,MAX(5,ROUND(D149/F149,1)))","v":55},{"$f":"INDEX(ModelData20NB,A142,6)","v":1},{"$f":"INDEX(ModelData20B,A142,6)","v":0.15},{"$f":"(C149*(1-I149)*VLOOKUP(G149,FuelCon,2)-D149*(1-J149)*VLOOKUP(H149,FuelCon,2))*FuelAuto+(C149*I149*VLOOKUP(G149,FuelCon,3)-D149*J149*VLOOKUP(H149,FuelCon,3))*FuelTruck","v":38288.859172863507},{"$f":"(C149*(1-I149)-D149*(1-J149))*NonFuelAuto+(C149*I149-D149*J149)*NonFuelTruck","v":-285336.54230350209},{"$f":"SUM(K149:L149)","v":-247047.68313063859},{"$f":"M149/(1+DiscRate)^(B149-YearCurrent)","v":-52113.938794063746},null,null,2027,0,{"$f":"OFFSET($L16,MATCH(S$20,$A:$A),0)","v":0},0,36899.11942152807,0,0,0,0,308264.47224919405,308107.46289887413,0,0,1561037.8485162701,0,2938286.7225747928,0,0,0,0,595246.17574565939,1116351.5751469708,0,1553538.5797018437,0,0,0,0,2377269.8684160369,0,0,0,0,0,0,1408015.7193686799,306231.22426560329,0,0,0,0,0,3786239.0149835623,0,0,0,995647.35909014428,0,0,496799.17507862259,0,3138653.2965330863,0,411531.11521507427,134647.00664675297,0,0,0,78907.772421446018,162380.59744531289,162380.59744531289,162380.59744531289,381044.84780833393,0,696043.46385671571,857429.76836388244,{"$f":"OFFSET($L16,MATCH(CE$20,$A:$A),0)","v":0},0,0,973220.65449909342,0,0,1777170.283345425,0,0,499288.41980792943,0,0,0,0,0,0,0,904550.39073769096,0,9010335.668605566,1316683.4266920192,0,0,4856092.2835375834,506359.4345137832,177711.22441852957,0,0,0,0,0,0,0,0,0,0,0,19633.264199457346,57947.33555676823,0,0,497919.9882106185,0,0,0,0,0,70279.95412018252,3489685.8734249831,0,0,310764.45832782524,0,0,0,271869.5826538385,0,0,1298586.7497473466,0,0,0,0,0,{"$f":"OFFSET($L16,MATCH(EQ$20,$A:$A),0)","v":0},255620.54800033834,0,0,0,0,0,0,0,1408015.7193686799,0,0,29733.558873204995,34334.461800834491,0,0,0,0,19910.160470907005,0,0,0,0,0,227037.13961753953,3844029.9812872689,2377269.8684160369,2855644.0547970748,10642.469614428179,0,0,0,0,0,199083.65811819068,0,1237382.9397383188,214269.55822877339,339525.73205228965,0,0,0,0,0,223899.06388916151,0,4555169.7893095575,0,0,0,0,250149.49403390195,0,0,0,0,0,0,0,1985238.8710531113,429984.69300051109,0,132267.49500279658,0,{"$f":"OFFSET($L16,MATCH(HC$20,$A:$A),0)","v":0},0,0,47901.080315200161,0,0,0,91061.99202303862,0,5421231.8405218134,533089.40046836715,190381.39575082055,0,0,0,0,0,0,0,2159143.9740147474,1001058.7630760643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1060322.5540332454,371109.33968519146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2159192.6031283513,0,null,42536195.429323234,null,{"$f":"IF(VehOp<>\"N\",SUM($R149:JH149),0)","v":83675134.572727412}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,0,{"$f":"OFFSET($L17,MATCH(S$20,$A:$A),0)","v":6932047.3889706042},0,37362.842645856115,0,1492700.5693108481,1492700.5693108481,0,312850.42740516836,313656.11921339657,985497.26320816227,0,1589176.7281890938,0,3000253.0873304978,3000253.0873304978,0,0,0,601753.29166999971,1142075.1125608757,0,1581552.4959760122,1158601.6211954465,1111406.8482672998,1092843.7392933683,0,2407846.8712176015,85904.6247427778,0,0,807285.77208183217,0,0,1426133.3256008099,310769.9153237135,1131166.2135144521,254166.69925417643,0,954159.26090587198,909153.80276248418,3848308.5070324661,1137783.3410478216,0,0,1015143.5828634591,1808364.4047121957,0,509988.53370902943,324652.32422522502,3243108.1921091834,0,416053.43516249215,136851.34811668354,452081.25074359193,0,0,80065.109621716314,164763.19008427687,164763.19008427687,164763.19008427687,385232.15382820554,0,716987.44684559503,872891.49651744007,{"$f":"OFFSET($L17,MATCH(CE$20,$A:$A),0)","v":456260.84751803952},586578.00322309439,0,983915.38696611696,81986.266061190254,0,1811993.2954290223,345340.5340294966,3740687.1925065676,512543.27690814418,3973706.8966369331,1088201.737404462,765251.90710231673,4483265.0354856113,1386761.0372092805,223965.5777014035,58761.631104750006,925382.46034255601,12564409.272838227,9319090.5042393524,1348971.5234612147,283529.56350790616,6174.753308947269,5012740.4217162151,513787.69027682173,179653.5113081189,747690.23130650562,1786818.8592244256,0,0,0,0,0,6175375.5384319946,0,0,0,19883.789397435678,59484.71384704957,0,1342007.0895049425,504288.92213656718,0,236198.52893960936,0,0,0,71163.185141441485,3558111.0866293991,593712.38398502104,217827.61480356561,314179.45237538358,0,997354.18618568289,0,276767.51220685127,0,347297.02919578028,1321988.4078996019,483930.10770661884,1934847.1126701329,1934847.1126701329,21984527.559659772,0,{"$f":"OFFSET($L17,MATCH(EQ$20,$A:$A),0)","v":132260.48819583474},261380.90770122228,0,1342007.0895049425,378685.67293030833,2872412.3234450836,1860308.5221103919,68930.689938334166,554882.1672739503,1426133.3256008099,4233745.9623920685,2735869.1311501651,30692.705933630685,34776.536416295836,28112.7567516606,0,0,1272415.7606791691,20160.685668885337,0,0,0,513865.02797534643,2236193.84246362,229911.02746079973,3925165.5904144044,2407846.8712176015,2915866.2820968535,10759.41982997131,105524.92937476844,1016828.403410546,245658.55549469529,0,0,202663.30895572458,0,1262130.5985330869,218124.70341871493,343897.30800146022,220613.78465540864,9319090.5042393524,235627.70720729232,5381243.2177920602,3917363.0367457615,226359.49316266883,0,4622005.3650015444,0,412007.89309621044,4933083.1132916603,912757.06725674879,254633.36529782781,2604567.2145139207,458998.72532982891,751809.05979681225,458998.72532982891,458998.72532982891,723021.93464867491,669705.33621324878,2037944.3278067426,437006.85091886396,1500154.0225575229,134431.32438884367,1006902.9109592749,{"$f":"OFFSET($L17,MATCH(HC$20,$A:$A),0)","v":0},1288224.3312953608,0,48838.718483072145,0,0,0,92691.647925676923,0,5519009.5691083716,540011.0623878875,194385.78241813154,0,0,0,634062.75529434066,8847347.3550957609,483930.10770661884,3009812.1490446124,2191290.1115267794,1012181.6382213528,1229497.9067418827,1619727.5118338945,0,0,0,0,252637.17699283577,0,0,0,438540.53174685582,1158601.6211954465,621572.6738483978,614687.65968675748,471543.26907004963,1430393.0500352986,0,1071961.6812633239,377192.19033791224,0,0,0,0,369243.09589514835,5746126.3387752473,198794.32437470983,0,0,0,0,0,0,0,0,2182890.5686987434,12564409.272838227,null,130131962.59561826,null,{"$f":"IF(VehOp<>\"N\",SUM($R150:JH150),0)","v":273908515.52599627}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C148:C149,B148:B149,B151)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B151)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B151)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B151)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"IF(E151=0,55,MAX(5,ROUND(C151/E151,1)))","v":55},{"$f":"IF(F151=0,55,MAX(5,ROUND(D151/F151,1)))","v":55},{"$f":"TREND(I148:I149,B148:B149,B151)","v":1},{"$f":"TREND(J148:J149,B148:B149,B151)","v":0.15},{"$f":"(C151*(1-I151)*VLOOKUP(G151,FuelCon,2)-D151*(1-J151)*VLOOKUP(H151,FuelCon,2))*FuelAuto+(C151*I151*VLOOKUP(G151,FuelCon,3)-D151*J151*VLOOKUP(H151,FuelCon,3))*FuelTruck","v":0},{"$f":"(C151*(1-I151)-D151*(1-J151))*NonFuelAuto+(C151*I151-D151*J151)*NonFuelTruck","v":0},{"$f":"SUM(K151:L151)","v":0},{"$f":"M151/(1+DiscRate)^(B151-YearCurrent)","v":0},null,null,2029,0,{"$f":"OFFSET($L18,MATCH(S$20,$A:$A),0)","v":7065295.1988233514},0,37826.565870184029,0,1523519.3422858452,1523519.3422858452,0,317436.38256114273,319204.77552791894,1001392.3803566811,0,1617315.6078619175,0,3062219.4520862019,3062219.4520862019,0,0,0,608260.40759434272,1167798.6499747704,0,1609566.412250181,1179123.7416234976,1125459.8818923435,1113859.9650490065,0,2438423.8740191753,87422.193540337554,0,0,817498.88775345718,0,0,1444250.931832945,315308.60638182476,1149402.0499690874,257835.33598246568,0,973877.41334326926,927933.99254412437,3910377.9990813704,1166526.5123120404,0,0,1034639.806636774,1838007.9047937263,0,523177.89233943634,328163.40318440145,3347563.0876852423,0,420575.75510991132,139055.68958661411,459354.64865902194,0,0,81222.446821986901,167145.7827232409,167145.7827232409,167145.7827232409,389419.45984807715,0,737931.42983447434,888353.2246709977,{"$f":"OFFSET($L18,MATCH(CE$20,$A:$A),0)","v":466325.42503681866},601747.06364530884,0,994610.11943314038,82859.059415550451,0,1846816.3075126191,351981.69814544835,3806907.7747366065,525798.13400835556,4055825.4291920196,1109090.7964709001,777581.50995895942,4569481.670783408,1404368.7736712208,230260.23828218496,59621.557413599956,946214.5299474264,12889291.047840349,9627845.3398730643,1381259.6202304196,289780.26956699719,4795.28714418236,5169388.5598948468,521215.94603986031,181595.79819770774,759749.75116629025,1818475.0988563497,0,0,0,0,0,6294060.3032035427,0,0,0,20134.314595413944,61022.092137331521,0,1356594.1230865179,510657.85606251331,0,240342.36278065399,0,0,0,72046.416162700451,3626536.2998338155,600141.68164579989,222620.27076488931,317594.44642294315,0,1030398.8710215015,0,281665.44175986288,0,353438.93807223416,1345390.0660518671,493236.4559317457,1974843.5008991873,1974843.5008991873,22302469.716414053,0,{"$f":"OFFSET($L18,MATCH(EQ$20,$A:$A),0)","v":135175.31989161123},267141.2674021062,0,1356594.1230865179,386486.67483960389,2931796.8493326735,1909695.0455013262,70034.733022304747,571096.25657741004,1444250.931832945,4279727.219770506,2796207.6467476892,31651.852994056695,35218.61103175718,28421.688144536034,0,0,1290760.8552679708,20411.210866863603,0,0,0,519424.80152848613,2288455.033001692,232784.91530405995,4006301.1995415185,2438423.8740191753,2976088.5093966522,10876.370045514484,107554.25493966769,1044310.252151369,249590.59030063229,0,0,206242.95979325721,0,1286878.2573278495,221979.84860865751,348268.88395063078,223432.31152092526,9627845.3398730643,240159.00926897026,5492473.4767485755,4031826.1732386993,228819.9224361761,0,4688840.9406935507,0,422946.15574478282,5012644.9809743436,928919.33225319197,259117.2365617523,2637676.1197831598,466401.93057708349,763879.3887385081,466401.93057708349,466401.93057708349,738969.31703447457,676941.04812911688,2090649.7845603575,444029.00883721665,1524335.8722763548,136595.15377489076,1033634.8466484603,{"$f":"OFFSET($L18,MATCH(HC$20,$A:$A),0)","v":0},1309310.4569567656,0,49776.35665094413,0,0,0,94321.303828315227,0,5616787.2976949299,546932.72430740797,198390.16908544255,0,0,0,646256.26981923333,9132745.6568730865,493236.4559317457,3072042.1495950478,2223436.2490388211,1023304.5133666438,1265397.6871786679,1648402.3701671509,0,0,0,0,256339.06420506656,0,0,0,446974.00351121835,1179123.7416234976,632540.66152449523,625735.70566705929,479846.73437361431,1460541.8496847597,0,1083600.8084934021,383275.04099063302,0,0,0,0,376863.95872653957,5931199.8590377904,203175.68076742327,0,0,0,0,0,0,0,0,2206588.5342691354,12889291.047840349,null,124160364.45803432,null,{"$f":"IF(VehOp<>\"N\",SUM($R151:JH151),0)","v":279632928.51469529}]
[null,{"$f":"B151+1","v":2021},{"$f":"MAX(TREND(C148:C149,B148:B149,B152)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B152)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":2888342.3333333433},{"$f":"MAX(TREND(E148:E149,B148:B149,B152)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B152)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":52515.315151515417},55,55,{"$f":"TREND(I148:I149,B148:B149,B152)","v":1},{"$f":"TREND(J148:J149,B148:B149,B152)","v":0.15},{"$f":"(C152*(1-I152)*VLOOKUP(G152,FuelCon,2)-D152*(1-J152)*VLOOKUP(H152,FuelCon,2))*FuelAuto+(C152*I152*VLOOKUP(G152,FuelCon,3)-D152*J152*VLOOKUP(H152,FuelCon,3))*FuelTruck","v":-221170.57768444164},{"$f":"(C152*(1-I152)-D152*(1-J152))*NonFuelAuto+(C152*I152-D152*J152)*NonFuelTruck","v":-957268.1838784588},{"$f":"SUM(K152:L152)","v":-1178438.7615629004},-899025.28888755187,null,null,2030,0,{"$f":"OFFSET($L19,MATCH(S$20,$A:$A),0)","v":7198543.0086760987},0,38290.289094512074,0,1554338.1152608423,1554338.1152608423,0,322022.33771711815,324753.4318424426,1017287.4975051997,0,1645454.4875347512,0,3124185.8168418845,3124185.8168418845,0,0,0,614767.52351868292,1193522.1873886755,0,1637580.3285243497,1199645.862051554,1139512.9155173919,1134876.1908046503,0,2469000.8768207394,88939.762337897831,0,0,827712.00342508464,0,0,1462368.5380650749,319847.29743993498,1167637.8864237228,261503.97271075496,0,993595.56578067155,946714.18232576444,3972447.4911302929,1195269.6835762498,0,0,1054136.0304100888,1867651.4048752668,0,536367.25096984324,331674.48214357789,3452017.9832613394,0,425098.07505732926,141260.03105654466,466628.04657445441,0,0,82379.784022257198,169528.37536220491,169528.37536220491,169528.37536220491,393606.76586795016,0,758875.41282336216,903814.95282455545,{"$f":"OFFSET($L19,MATCH(CE$20,$A:$A),0)","v":476390.00255560206},616916.124067517,0,1005304.8519001612,83731.852769910663,0,1881639.3195962161,358622.86226140009,3873128.3569666455,539052.99110857025,4137943.9617471071,1129979.8555373382,789911.11281560198,4655698.3060812037,1421976.5101331607,236554.89886296855,60481.483722449899,967046.59955229145,13214172.822842471,9936600.1755068544,1413547.7169996151,296030.97562608821,3415.8209794177646,5326036.6980734784,528644.2018028989,183538.08508729708,771809.27102606953,1850131.338488284,0,0,0,0,0,6412745.0679751337,0,0,0,20384.839793392275,62559.470427612854,0,1371181.1566680933,517026.789988462,0,244486.19662170007,0,0,0,72929.647183959431,3694961.513038211,606570.97930657875,227412.92672621514,321009.44047050143,0,1063443.5558573077,0,286563.37131287571,0,359580.84694868803,1368791.7242041223,502542.80415687256,2014839.8891282417,2014839.8891282417,22620411.873168409,0,{"$f":"OFFSET($L19,MATCH(EQ$20,$A:$A),0)","v":138090.15158738775},272901.62710298807,0,1371181.1566680933,394287.67674890195,2991181.3752202629,1959081.5688922608,71138.776106275312,587310.34588086989,1462368.5380650749,4325708.4771489445,2856546.1623452129,32611.000054482702,35660.685647218648,28730.619537411469,0,0,1309105.9498567684,20661.736064841934,0,0,0,524984.57508162584,2340716.2235397641,235658.80314732017,4087436.808668653,2469000.8768207394,3036310.7366964305,10993.320261057659,109583.58050456695,1071792.1008921918,253522.62510656807,0,0,209822.61063078983,0,1311625.9161226177,225834.99379859903,352640.45989980269,226250.83838644187,9936600.1755068544,244690.31133064927,5603703.7357050925,4146289.3097316762,231280.35170968343,0,4755676.5163855581,0,433884.41839335527,5092206.8486570269,945081.59724963515,263601.10782567685,2670785.025052411,473805.13582433813,775949.71768019884,473805.13582433813,473805.13582433813,754916.69942027924,684176.76004498755,2143355.2413139888,451051.16675556952,1548517.7219951865,138758.98316093785,1060366.7823376458,{"$f":"OFFSET($L19,MATCH(HC$20,$A:$A),0)","v":0},1330396.5826181707,0,50713.994818816114,0,0,0,95950.959730954055,0,5714565.0262815282,553854.38622693089,202394.55575275482,0,0,0,658449.78434412088,9418143.9586503319,502542.80415687256,3134272.1501455004,2255582.3865508619,1034427.3885119322,1301297.4676154526,1677077.2285004172,0,0,0,0,260040.95141729841,0,0,0,455407.47527558077,1199645.862051554,643508.64920059522,636783.75164736365,488150.19967717904,1490690.6493342109,0,1095239.9357234805,389357.89164335385,0,0,0,0,384484.82155793079,6116273.3793004062,207557.03716013566,0,0,0,0,0,0,0,0,2230286.4998395271,13214172.822842471,null,118413151.66789709,null,{"$f":"IF(VehOp<>\"N\",SUM($R152:JH152),0)","v":285357341.50339478}]
[null,{"$f":"B152+1","v":2022},{"$f":"MAX(TREND(C148:C149,B148:B149,B153)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B153)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B153)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B153)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B153)","v":1},{"$f":"TREND(J148:J149,B148:B149,B153)","v":0.15},{"$f":"(C153*(1-I153)*VLOOKUP(G153,FuelCon,2)-D153*(1-J153)*VLOOKUP(H153,FuelCon,2))*FuelAuto+(C153*I153*VLOOKUP(G153,FuelCon,3)-D153*J153*VLOOKUP(H153,FuelCon,3))*FuelTruck","v":0},{"$f":"(C153*(1-I153)-D153*(1-J153))*NonFuelAuto+(C153*I153-D153*J153)*NonFuelTruck","v":0},{"$f":"SUM(K153:L153)","v":0},0,null,null,2031,0,{"$f":"OFFSET($L20,MATCH(S$20,$A:$A),0)","v":7331790.8185288459},0,38754.012318840112,0,1585156.8882358491,1585156.8882358491,0,326608.29287309252,330302.08815696504,1033182.6146537183,0,1673593.3672075751,0,3186152.1815975886,3186152.1815975886,0,0,0,621274.63944302336,1219245.72480257,0,1665594.2447985285,1220167.9824796051,1153565.9491424356,1155892.4165602939,0,2499577.8796223132,90457.331135457571,0,0,837925.11909671198,0,0,1480486.1442972051,324385.98849804519,1185873.7228783583,265172.60943904426,0,1013313.7182180739,965494.37210740964,4034516.9831791972,1224012.8548404686,0,0,1073632.2541834037,1897294.9049568069,0,549556.60960025003,335185.56110275304,3556472.8788373992,0,429620.39500474714,143464.37252647523,473901.44448988436,0,0,83537.121222527814,171910.96800116892,171910.96800116892,171910.96800116892,397794.07188782177,0,779819.39581224148,919276.68097811309,{"$f":"OFFSET($L20,MATCH(CE$20,$A:$A),0)","v":486454.5800743812},632085.18448973144,0,1015999.5843671847,84604.646124270861,0,1916462.3316798231,365264.0263773519,3939348.9391966853,552307.8482087818,4220062.4943021927,1150868.9146037765,802240.71567223943,4741914.94137902,1439584.2465951007,242849.55944375004,61341.410031300111,987878.66915716161,13539054.597844595,10245355.011140564,1445835.8137688199,302281.6816851793,2036.354814652856,5482684.8362521101,536072.45756593742,185480.37197688644,783868.79088585405,1881787.5781202081,0,0,0,0,0,6531429.8327466827,0,0,0,20635.364991370541,64096.848717894805,0,1385768.1902496687,523395.72391440812,0,248630.03046274622,0,0,0,73812.878205218396,3763386.726242627,613000.27696735761,232205.58268753884,324424.43451805972,0,1096488.2406931138,0,291461.30086588854,0,365722.75582513935,1392193.3823563876,511849.15238200198,2054836.2773572959,2054836.2773572959,22938354.029922694,0,{"$f":"OFFSET($L20,MATCH(EQ$20,$A:$A),0)","v":141004.98328316319},278661.98680387199,0,1385768.1902496687,402088.67865819752,3050565.9011078756,2008468.0922831784,72242.819190245893,603524.43518432963,1480486.1442972051,4371689.7345273811,2916884.677942737,33570.147114908716,36102.760262679993,29039.550930286772,0,0,1327451.0444455699,20912.2612628202,0,0,0,530544.34863476781,2392977.4140778361,238532.6909905803,4168572.4177957876,2499577.8796223132,3096532.9639962292,11110.270476600832,111612.9060694662,1099273.9496330149,257454.65991250507,0,0,213402.2614683237,0,1336373.5749173858,229690.13898854161,357012.03584897332,229069.36525195849,10245355.011140564,249221.61339232826,5714933.9946615621,4260752.446224614,233740.78098319075,0,4822512.0920775644,0,444822.68104192766,5171768.7163397102,961243.86224607367,268084.97908960265,2703893.9303216501,481208.34107159264,788020.04662188981,481208.34107159264,481208.34107159264,770864.08180608344,691412.47196085576,2196060.6980676036,458073.32467391982,1572699.5717140287,140922.81254698493,1087098.7180268313,{"$f":"OFFSET($L20,MATCH(HC$20,$A:$A),0)","v":0},1351482.7082795757,0,51651.632986688099,0,0,0,97580.615633592344,0,5812342.7548680864,560776.04814645136,206398.94242006581,0,0,0,670643.29886901355,9703542.2604275793,511849.15238200198,3196502.1506959358,2287728.5240629031,1045550.2636572234,1337197.2480522273,1705752.0868336735,0,0,0,0,263742.83862953028,0,0,0,463840.94703994325,1220167.9824796051,654476.63687669253,647831.79762766801,496453.66498074366,1520839.4489836721,0,1106879.0629535562,395440.74229607463,0,0,0,0,392105.68438932206,6301346.8995630257,211938.39355284913,0,0,0,0,0,0,0,0,2253984.4654099196,13539054.597844595,null,112886522.9376062,null,{"$f":"IF(VehOp<>\"N\",SUM($R153:JH153),0)","v":291081754.49209398}]
[null,2023,{"$f":"MAX(TREND(C148:C149,B148:B149,B154)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B154)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B154)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B154)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B154)","v":1},{"$f":"TREND(J148:J149,B148:B149,B154)","v":0.15},{"$f":"(C154*(1-I154)*VLOOKUP(G154,FuelCon,2)-D154*(1-J154)*VLOOKUP(H154,FuelCon,2))*FuelAuto+(C154*I154*VLOOKUP(G154,FuelCon,3)-D154*J154*VLOOKUP(H154,FuelCon,3))*FuelTruck","v":0},{"$f":"(C154*(1-I154)-D154*(1-J154))*NonFuelAuto+(C154*I154-D154*J154)*NonFuelTruck","v":0},{"$f":"SUM(K154:L154)","v":0},0,null,null,2032,0,{"$f":"OFFSET($L21,MATCH(S$20,$A:$A),0)","v":7465038.6283815932},0,39217.735543168026,0,1615975.6612108462,1615975.6612108462,0,331194.24802906689,335850.74447148747,1049077.731802237,0,1701732.2468803986,0,3248118.5463532927,3248118.5463532927,0,0,0,627781.75536736357,1244969.2622164753,0,1693608.161072697,1240690.1029076565,1167618.982767479,1176908.6423159321,0,2530154.882423887,91974.899933017849,0,0,848138.23476833943,0,0,1498603.75052934,328924.6795561554,1204109.5593329938,268841.24616733351,0,1033031.8706554762,984274.56188904983,4096586.475228101,1252756.0261046779,0,0,1093128.4779567185,1926938.4050383379,0,562745.96823065274,338696.64006192947,3660927.7744134963,0,434142.71495216631,145668.7139964058,481174.84240531694,0,0,84694.458422798081,174293.56064013293,174293.56064013293,174293.56064013293,401981.37790769339,0,800763.37880112079,934738.40913167573,{"$f":"OFFSET($L21,MATCH(CE$20,$A:$A),0)","v":496519.1575931604},647254.2449119396,0,1026694.3168342081,85477.439478631073,0,1951285.3437634201,371905.19049330364,4005569.5214267443,565562.70530899649,4302181.0268572811,1171757.9736702144,814570.31852888188,4828131.5766768157,1457191.9830570356,249144.2200245315,62201.336340150061,1008710.7387620269,13863936.372846719,10554109.846774355,1478123.9105380154,308532.38774427038,656.88864988826026,5639332.9744307417,543500.71332897607,187422.65886647577,795928.31074563856,1913443.8177521424,0,0,0,0,0,6650114.5975182736,0,0,0,20885.890189348873,65634.227008176138,0,1400355.223831244,529764.65784035681,0,252773.86430379233,0,0,0,74696.109226477362,3831811.9394470435,619429.57462813403,236998.23864886258,327839.428565618,0,1129532.92552892,0,296359.23041890131,0,371864.66470159322,1415595.0405086428,521155.50060712872,2094832.66558635,2094832.66558635,23256296.186677054,0,{"$f":"OFFSET($L21,MATCH(EQ$20,$A:$A),0)","v":143919.81497893968},284422.34650475596,0,1400355.223831244,409889.68056749308,3109950.4269954655,2057854.6156741127,73346.862274216153,619738.52448778949,1498603.75052934,4417670.9919058196,2977223.1935402812,34529.294175334726,36544.83487814133,29348.482323162207,0,0,1345796.1390343674,21162.786460798532,0,0,0,536104.12218790757,2445238.6046159081,241406.57883384053,4249708.0269229226,2530154.882423887,3156755.1912960079,11227.220692144005,113642.23163436609,1126755.798373838,261386.69471844088,0,0,216981.91230585636,0,1361121.2337121482,233545.28417848417,361383.61179814517,231887.89211747385,10554109.846774355,253752.91545400728,5826164.2536180783,4375215.5827175518,236201.21025669808,0,4889347.6677695718,0,455760.94369050005,5251330.5840223935,977406.12724251673,272568.85035352723,2737002.8355909009,488611.54631884984,800090.37556358066,488611.54631884984,488611.54631884984,786811.46419188334,698648.18387672654,2248766.1548212352,465095.48259227269,1596881.4214328607,143086.64193303202,1113830.653716017,{"$f":"OFFSET($L21,MATCH(HC$20,$A:$A),0)","v":0},1372568.8339409805,0,52589.271154560076,0,0,0,99210.271536230648,0,5910120.4834546447,567697.71006597183,210403.32908737683,0,0,0,682836.81339390611,9988940.5622049067,521155.50060712872,3258732.1512463884,2319874.6615749449,1056673.1388025116,1373097.028489012,1734426.9451669401,0,0,0,0,267444.72584176209,0,0,0,472274.41880430572,1240690.1029076565,665444.62455279252,658879.84360797238,504757.1302843084,1550988.248633123,0,1118518.1901836344,401523.59294879541,0,0,0,0,399726.54722071323,6486420.4198256442,216319.74994556257,0,0,0,0,0,0,0,0,2277682.4309803112,13863936.372846719,null,107576214.00871721,null,{"$f":"IF(VehOp<>\"N\",SUM($R154:JH154),0)","v":296806167.4807936}]
[null,2024,{"$f":"MAX(TREND(C148:C149,B148:B149,B155)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B155)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B155)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B155)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B155)","v":1},{"$f":"TREND(J148:J149,B148:B149,B155)","v":0.15},0,0,0,0,null,null,2033,50852.602200153677,{"$f":"OFFSET($L22,MATCH(S$20,$A:$A),0)","v":7598286.4382343385},0,39681.458767496071,0,1646794.4341858428,1646794.4341858428,1413101.9979438495,335780.2031850412,341399.40078600985,1064972.8489507558,0,1729871.1265532223,0,3310084.9111089972,3310084.9111089972,0,0,0,634288.87129170657,1270692.7996303802,0,1721622.0773468658,1261212.2233357127,1181672.0163925225,1197924.8680715756,1197924.8680715756,2560731.8852254511,93492.468730577602,0,0,858351.35043996677,208532.12989612503,296958.98921762325,1516721.3567614702,333463.37061426562,1222345.3957876342,272509.88289562275,0,1052750.0230928734,1003054.7516706899,4158655.9672770239,1281499.1973688968,0,0,1112624.7017300334,1956581.9051198782,3395937.2032817793,575935.32686105964,342207.71902110585,3765382.6699895547,4127729.1269763992,438665.03489958425,147873.05546633634,488448.2403207469,8950594.5812437367,0,85851.795623068698,176676.15327909632,176676.15327909632,176676.15327909632,406168.683927565,0,821707.36179000011,950200.13728523324,{"$f":"OFFSET($L22,MATCH(CE$20,$A:$A),0)","v":506583.73511194374},662423.30533415393,323602.37268682482,1037389.0493012316,86350.232832991271,28761.987101228427,1986108.3558470171,378546.35460925539,4071790.1036567837,578817.56240920792,4384299.5594123676,1192647.0327366528,826899.92138552456,4914348.2119746115,1474799.7195189756,255438.880605313,63061.262649000004,1029542.8083668971,14188818.147848839,10862864.682408065,1510412.0073072109,314783.0938033589,0,5795981.1126093743,550928.96909201459,189364.94575606461,807987.83060541796,1945100.0573840663,0,0,0,0,0,6768799.3622898217,0,0,664496.5215635855,21136.415387327139,67171.605298458089,1878626.7823215874,1414942.2574128194,536133.59176630294,2107927.6644811798,256917.69814483693,0,0,0,75579.340247736647,3900237.1526514594,625858.87228891288,241790.89461018628,331254.42261317628,0,1162577.6103647263,1169293.784696681,301257.15997191292,0,378006.57357804454,1438996.6986609078,530461.84883225558,2134829.0538154044,2134829.0538154044,23574238.343431335,709966.90390943945,{"$f":"OFFSET($L22,MATCH(EQ$20,$A:$A),0)","v":146834.64667471513},290182.70620563783,3930968.5233934615,1414942.2574128194,417690.68247679115,3169334.952883055,2107241.1390650473,74450.905358186734,635952.61379124911,1516721.3567614702,4463652.2492842572,3037561.7091378053,35488.441235760729,36986.909493602805,29657.413716037641,217141.71210033202,217141.71210033202,1364141.2336231691,21413.311658776798,0,0,0,541663.89574104722,2497499.7951539801,244280.4666770995,4330843.6360500352,2560731.8852254511,3216977.4185958067,11344.170907687181,115671.55719926536,1154237.6471146729,265318.72952437785,0,608517.97926715633,220561.56314339026,1197924.8680715756,1385868.8925069165,237400.42936842571,365755.18774731579,234706.41898299044,10862864.682408065,258284.21751568522,5937394.5125745945,4489678.7192104897,238661.63953020537,0,4956183.2434615782,0,466699.20633906825,5330892.4517050767,993568.3922389599,277052.72161745169,2770111.74086014,496014.75156610447,812160.7045052764,496014.75156610447,496014.75156610447,802758.84657768777,705883.89579259453,2301471.6115748496,472117.64051062544,1621063.2711516924,145250.47131907858,1140562.5894052025,{"$f":"OFFSET($L22,MATCH(HC$20,$A:$A),0)","v":0},1393654.9596023853,406081.91795807204,53526.90932243206,0,1920045.7348674429,2734572.8423500932,100839.92743886895,790698.54648935993,6007898.2120412029,574619.3719854923,214407.71575468912,0,0,0,695030.32791879878,10274338.863982152,530461.84883225558,3320962.1517968406,2352020.7990869861,1067796.0139478,1408996.8089257968,1763101.8035001964,0,0,0,0,271146.61305399396,475566.00205699273,0,0,480707.8905686682,1261212.2233357127,676412.61222888995,669927.88958827429,513060.59558787313,1581137.0482825842,870956.58454749407,1130157.3174137129,407606.44360151625,2120814.0073173391,2120814.0073173391,0,0,407347.4100521045,6671493.9400881855,220701.106338276,0,0,0,0,0,0,0,0,2301380.3965507033,14188818.147848839,null,117428057.6979842,null,{"$f":"IF(VehOp<>\"N\",SUM($R155:JH155),0)","v":346666855.00043601}]
[null,2025,{"$f":"MAX(TREND(C148:C149,B148:B149,B156)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B156)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B156)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B156)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B156)","v":1},{"$f":"TREND(J148:J149,B148:B149,B156)","v":0.15},0,0,0,0,null,null,2034,51462.576595231272,{"$f":"OFFSET($L23,MATCH(S$20,$A:$A),0)","v":7731534.2480870867},0,40145.181991824116,0,1677613.2071608398,1677613.2071608398,1441176.8720751819,340366.15834101557,346948.05710053223,1080867.9660992743,0,1758010.006226046,0,3372051.2758647013,3372051.2758647013,0,0,0,640795.98721604689,1296416.3370442749,0,1749635.9936210343,1281734.343763764,1195725.0500175662,1218941.0938272141,1218941.0938272141,2591308.8880270249,95010.037528137342,0,0,868564.46611159423,213307.58733127074,301790.18261723232,1534838.9629936051,338002.06167237583,1240581.2322422697,276178.51962391206,0,1072468.1755302758,1021834.9414523302,4220725.4593259282,1310242.3686331061,0,0,1132120.9255033482,1986225.4052014186,3437011.8968378161,589124.68549146655,345718.79798028228,3869837.5655656522,4242236.5546443788,443187.35484700341,150077.39693626692,495721.63823617942,9178784.6265601944,0,87009.13282333898,179058.74591806033,179058.74591806033,179058.74591806033,410355.98994743661,0,842651.34477887943,965661.86543879111,{"$f":"OFFSET($L23,MATCH(CE$20,$A:$A),0)","v":516648.31263072294},677592.36575636838,327470.13012929697,1048083.7817682551,87223.026187351483,29300.555763548928,2020931.3679306144,385187.51872520964,4138010.6858868226,592072.41950942273,4466418.0919674542,1213536.0918030911,839229.52424216713,5000564.8472724073,1492407.4559809158,261733.54118609655,63921.188957849954,1050374.8779717621,14513699.922850963,11171619.518041853,1542700.1040764158,321033.79986244999,0,5952629.2507880051,558357.22485505324,191307.23264565394,820047.35046520235,1976756.2970160004,0,0,0,0,0,6887484.1270614127,0,0,680315.97458321985,21386.94058530547,68708.983588739429,1909190.7502320737,1429529.290994395,542502.52569225151,2144908.8515773378,261061.53198588305,0,0,0,76462.571268995613,3968662.3658558559,632288.16994969174,246583.55057150999,334669.41666073457,0,1195622.2952005325,1202528.5718532314,306155.08952492574,0,384148.48245449841,1462398.356813163,539768.19705738244,2174825.4420444584,2174825.4420444584,23892180.50018562,720505.17021265894,{"$f":"OFFSET($L23,MATCH(EQ$20,$A:$A),0)","v":149749.47837049162},295943.06590652175,4020987.9025406991,1429529.290994395,425491.68438608671,3228719.4787706677,2156627.6624559816,75554.948442157314,652166.70309470897,1534838.9629936051,4509633.5066626947,3097900.2247353294,36447.588296186412,37428.984109064149,29966.345108913076,220092.97919230541,220092.97919230541,1382486.3282119709,21663.83685675513,0,0,0,547223.66929418687,2549760.9856920526,247154.35452035969,4411979.2451771703,2591308.8880270249,3277199.645895585,11461.12112323031,117700.88276416462,1181719.495855496,269250.76433031366,0,617600.33716666512,224141.21398092288,1218941.0938272141,1410616.5513016847,241255.57455836827,370126.76369648642,237524.94584850705,11171619.518041853,262815.5195773642,6048624.7715310641,4604141.8557034275,241122.0688037127,0,5023018.8191535845,0,477637.46898764069,5410454.31938776,1009730.6572354031,281536.59288137755,2803220.64612938,503417.95681335905,824231.03344696737,503417.95681335905,503417.95681335905,818706.22896348743,713119.60770846531,2354177.0683284812,479139.79842897831,1645245.1208705246,147414.30070512567,1167294.5250943881,{"$f":"OFFSET($L23,MATCH(HC$20,$A:$A),0)","v":0},1414741.0852637901,412685.13283811801,54464.547490304045,0,1953730.747759857,2799671.3077925378,102469.58334150726,802495.20668889978,6105675.9406277621,581541.03390501277,218412.10242200008,0,0,0,707223.84244368621,10559737.16575948,539768.19705738244,3383192.1523472765,2384166.9365990181,1078918.8890930912,1444896.5893625817,1791776.6618334528,0,0,0,0,274848.50026622473,482628.86347367894,0,0,489141.36233303067,1281734.343763764,687380.59990498982,680975.93556857866,521364.06089143781,1611285.8479320351,890874.12895120424,1141796.4446437913,413689.29425423709,2174884.3402373013,2174884.3402373013,0,0,414968.27288349567,6856567.4603508031,225082.46273098944,0,0,0,0,0,0,0,0,2325078.3621210959,14513699.922850963,null,111860166.7581137,null,{"$f":"IF(VehOp<>\"N\",SUM($R156:JH156),0)","v":353345596.25660944}]
[null,2026,{"$f":"MAX(TREND(C148:C149,B148:B149,B157)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B157)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B157)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B157)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B157)","v":1},{"$f":"TREND(J148:J149,B148:B149,B157)","v":0.15},0,0,0,0,null,null,2035,52072.550990308875,{"$f":"OFFSET($L24,MATCH(S$20,$A:$A),0)","v":7864782.057939833},0,40608.905216152023,0,1708431.9801358469,1708431.9801358469,1469251.7462065145,344952.11349698994,352496.71341505466,1096763.0832477931,0,1786148.8858988797,0,3434017.6406203844,3434017.6406203844,0,0,0,647303.10314038722,1322139.8744581798,0,1777649.9098952136,1302256.4641918202,1209778.0836426145,1239957.3195828577,1239957.3195828577,2621885.890828589,96527.606325697619,0,0,878777.58178322157,218083.04476641858,306621.37601684139,1552956.569225735,342540.75273048604,1258817.0686969052,279847.1563522013,0,1092186.327967678,1040615.1312339704,4282794.9513748325,1338985.539897325,0,0,1151617.1492766631,2015868.9052829493,3478086.5903938427,602314.04412187333,349229.87693945866,3974292.4611417116,4356743.9823123198,447709.67479442136,152281.73840619746,502995.03615160938,9406974.6718765851,0,88166.470023609581,181441.33855702431,181441.33855702431,181441.33855702431,414543.29596730822,0,863595.32776775875,981123.59359234874,{"$f":"OFFSET($L24,MATCH(CE$20,$A:$A),0)","v":526712.89014950208},692761.42617857654,331337.88757176814,1058778.5142352758,88095.81954171168,29839.124425869428,2055754.3800142114,391828.68284116144,4204231.2681168616,605327.27660963417,4548536.6245225407,1234425.150869529,851559.12709880958,5086781.482570204,1510015.1924428558,268028.20176687808,64781.115266699904,1071206.9475766325,14838581.697853083,11480374.353675567,1574988.2008456113,327284.50592154107,0,6109277.3889666367,565785.48061809177,193249.51953524331,832106.87032498186,2008412.5366479247,0,0,0,0,0,7006168.8918330036,0,0,696135.42760285898,21637.465783283737,70246.361879020769,1939754.7181425507,1444116.3245759704,548871.45961820032,2181890.0386735057,265205.36582692916,0,0,0,77345.802290254578,4037087.5790602718,638717.4676104706,251376.20653283372,338084.41070829419,0,1228666.9800363514,1235763.3590097816,311053.01907793852,0,390290.39133095223,1485800.0149654283,549074.54528250929,2214821.8302735128,2214821.8302735128,24210122.65693998,731043.43651587609,{"$f":"OFFSET($L24,MATCH(EQ$20,$A:$A),0)","v":152664.31006626706},301703.42560740572,4111007.2816879363,1444116.3245759704,433292.68629538477,3288104.0046582571,2206014.1858469159,76658.991526127895,668380.79239816871,1552956.569225735,4555614.7640411323,3158238.7403328535,37406.735356612422,37871.058724525486,30275.276501788379,223044.24628427779,223044.24628427779,1400831.4228007682,21914.362054733396,0,0,0,552783.44284732884,2602022.1762301247,250028.24236361988,4493114.8543043053,2621885.890828589,3337421.8731953837,11578.071338773483,119730.20832906387,1209201.3445963189,273182.79913625063,0,626682.69506617635,227720.86481845676,1239957.3195828577,1435364.2100964473,245110.71974831086,374498.33964565827,240343.47271402366,11480374.353675567,267346.82163904322,6159855.0304875802,4718604.9921963662,243582.49807721999,0,5089854.3948455919,0,488575.73163621308,5490016.1870704433,1025892.9222318463,286020.46414530207,2836329.5513986303,510821.16206061374,836301.3623886581,510821.16206061374,510821.16206061374,834653.61134929198,720355.31962433353,2406882.525082096,486161.95634733117,1669426.9705893667,149578.13009117276,1194026.4607835736,{"$f":"OFFSET($L24,MATCH(HC$20,$A:$A),0)","v":0},1435827.2109251951,419288.34771816398,55402.185658176029,0,1987415.7606522716,2864769.7732350002,104099.23924414608,814291.86688843952,6203453.6692143595,588462.69582453324,222416.48908931241,0,0,0,719417.35696857888,10845135.467536725,549074.54528250929,3445422.1528977286,2416313.0741110593,1090041.7642383797,1480796.3697993564,1820451.5201667191,0,0,0,0,278550.3874784566,489691.7248903673,0,0,497574.83409739553,1302256.4641918202,698348.58758108725,692023.98154888302,529667.52619500249,1641434.6475814963,910791.67335491453,1153435.571873867,419772.14490695787,2228954.6731572635,2228954.6731572635,0,0,422589.13571488694,7041640.9806134216,229463.81912370291,0,0,0,0,0,0,0,0,2348776.3276914875,14838581.697853083,null,106518210.46762075,null,{"$f":"IF(VehOp<>\"N\",SUM($R157:JH157),0)","v":360024337.51278251}]
[null,2027,{"$f":"MAX(TREND(C148:C149,B148:B149,B158)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B158)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B158)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B158)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B158)","v":1},{"$f":"TREND(J148:J149,B148:B149,B158)","v":0.15},0,0,0,0,null,null,2036,52682.525385386471,{"$f":"OFFSET($L25,MATCH(S$20,$A:$A),0)","v":7998029.8677925803},0,41072.628440480068,0,1739250.7531108437,1739250.7531108437,1497326.6203378553,349538.06865296431,358045.36972957954,1112658.2003963117,0,1814287.7655717032,0,3495984.005376088,3495984.005376088,0,0,0,653810.21906472766,1347863.411872085,0,1805663.8261693823,1322778.5846198713,1223831.117267658,1260973.5453385012,1260973.5453385012,2652462.8936301628,98045.175123257373,0,0,888990.69745484903,222858.50220156639,311452.56941645045,1571074.1754578652,347079.44378859625,1277052.9051515404,283515.79308049165,0,1111904.4804050801,1059395.3210156104,4344864.4434237555,1367728.7111615345,0,0,1171113.3730499779,2045512.4053644894,3519161.2839498799,615503.40275227604,352740.95589863509,4078747.35671777,4471251.4099802999,452231.99474183924,154486.07987612803,510268.43406704196,9635164.7171930429,0,89323.807223879863,183823.93119598835,183823.93119598835,183823.93119598835,418730.60198717983,0,884539.31075663806,996585.32174590626,{"$f":"OFFSET($L25,MATCH(CE$20,$A:$A),0)","v":536777.46766828129},707930.48660079099,335205.64501424035,1069473.2467022992,88968.612896071892,30377.693088189932,2090577.3920978084,398469.84695711324,4270451.850346921,618582.13370984886,4630655.1570776496,1255314.2099359673,863888.72995545203,5172998.1178680193,1527622.9289047956,274322.86234765954,65641.041575550116,1092039.0171814975,15163463.472855207,11789129.189309355,1607276.2976148068,333535.21198063216,0,6265925.5271452693,573213.73638113029,195191.80642483215,844166.39018476626,2040068.776279849,0,0,0,0,0,7124853.6566045526,0,0,711954.88062249788,21887.990981262068,71783.740169302706,1970318.6860530369,1458703.3581575458,555240.39354414644,2218871.2257696632,269349.19966797531,0,0,0,78229.033311513558,4105512.7922646878,645146.76527124946,256168.86249415742,341499.40475585242,0,1261711.6648721574,1268998.1461663318,315950.94863095134,0,396432.3002074036,1509201.6731176835,558380.89350763615,2254818.2185025671,2254818.2185025671,24528064.813694261,741581.70281909558,{"$f":"OFFSET($L25,MATCH(EQ$20,$A:$A),0)","v":155579.14176204355},307463.78530828754,4201026.6608351739,1458703.3581575458,441093.68820468034,3347488.5305458466,2255400.7092378503,77763.034610098475,684594.88170162844,1571074.1754578652,4601596.0214195885,3218577.2559303776,38365.882417038432,38313.133339986962,30584.207894663814,225995.51337625118,225995.51337625118,1419176.5173895699,22164.887252711727,0,0,0,558343.21640046861,2654283.3667681962,252902.1302068801,4574250.4634314198,2652462.8936301628,3397644.1004951624,11695.02155431666,121759.53389396313,1236683.193337142,277114.83394218766,0,635765.05296568503,231300.51565598941,1260973.5453385012,1460111.8688912154,248965.8649382524,378869.9155948289,243161.99957953903,11789129.189309355,271878.12370072119,6271085.2894440964,4833068.1286893422,246042.92735072729,0,5156689.9705375982,0,499513.99428478547,5569578.0547531452,1042055.1872282894,290504.33540922793,2869438.4566678703,518224.36730787077,848371.69133034896,518224.36730787077,518224.36730787077,850600.99373509642,727591.03154020407,2459587.9818357108,493184.11426568392,1693608.8203081985,151741.95947721985,1220758.3964727488,{"$f":"OFFSET($L25,MATCH(HC$20,$A:$A),0)","v":0},1456913.3365865999,425891.56259820989,56339.823826048014,0,2021100.7735446861,2929868.2386774635,105728.89514678437,826088.52708797937,6301231.3978009177,595384.35774405615,226420.87575662343,0,0,0,731610.87149347155,11130533.769314051,558380.89350763615,3507652.1534481645,2448459.2116231006,1101164.6393836709,1516696.1502361414,1849126.3784999754,0,0,0,0,282252.27469068841,496754.58630705567,0,0,506008.30586175795,1322778.5846198713,709316.57525718724,703072.02752918738,537970.99149856716,1671583.4472309477,930709.2177586247,1165074.6991039452,425854.99555967865,2283025.0060772263,2283025.0060772263,0,0,430209.99854627822,7226714.5008760383,233845.17551641635,0,0,0,0,0,0,0,0,2372474.2932618796,15163463.472855207,null,101396457.02034661,null,{"$f":"IF(VehOp<>\"N\",SUM($R158:JH158),0)","v":366703078.76895607}]
[null,2028,{"$f":"MAX(TREND(C148:C149,B148:B149,B159)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B159)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B159)","v":1},{"$f":"TREND(J148:J149,B148:B149,B159)","v":0.15},0,0,0,0,null,null,2037,53292.499780464066,{"$f":"OFFSET($L26,MATCH(S$20,$A:$A),0)","v":8131277.6776453285},0,41536.351664808113,0,1770069.5260858405,1770069.5260858405,1525401.4944691879,354124.02380893973,363594.02604410192,1128553.3175448305,0,1842426.6452445271,0,3557950.3701317925,3557950.3701317925,0,0,0,660317.33498907043,1373586.9492859794,0,1833677.7424435508,1343300.7050479227,1237884.1508927019,1281989.7710941397,1281989.7710941397,2683039.8964317273,99562.743920817651,0,0,899203.81312647648,227633.95963671213,316283.76281606162,1589191.7816900001,351618.13484670647,1295288.7416061759,287184.4298087809,0,1131622.6328424774,1078175.5107972506,4406933.9354726598,1396471.8824257534,0,0,1190609.5968232928,2075155.9054460297,3560235.9775059167,628692.76138268295,356252.03485781152,4183202.2522938671,4585758.8376482408,456754.31468925846,156690.4213460586,517541.83198247192,9863354.7625095006,0,90481.14442415048,186206.52383495236,186206.52383495236,186206.52383495236,422917.90800705284,0,905483.29374551738,1012047.0498994641,{"$f":"OFFSET($L26,MATCH(CE$20,$A:$A),0)","v":546842.04518706468},723099.54702300543,339073.4024567125,1080167.9791693229,89841.40625043209,30916.261750510432,2125400.4041814054,405111.01107306499,4336672.4325769609,631836.99081006029,4712773.6896327361,1276203.2690024055,876218.3328120946,5259214.753165816,1545230.6653667358,280617.522928441,66500.967884400059,1112871.0867863679,15488345.247857327,12097884.024943065,1639564.3943840116,339785.91803972068,0,6422573.665323901,580641.99214416882,197134.09331442148,856225.91004454566,2071725.0159117833,0,0,0,0,0,7243538.4213761445,0,0,727774.33364213689,22138.516179240334,73321.118459584046,2000882.6539635139,1473290.3917391209,561609.32747009513,2255852.4128658213,273493.03350902145,0,0,0,79112.264332772524,4173938.0054691043,651576.06293202832,260961.51845548116,344914.39880341076,0,1294756.3497079634,1302232.9333228946,320848.87818396417,0,402574.20908385748,1532603.3312699487,567687.24173276301,2294814.6067316104,2294814.6067316104,24846006.970448621,752119.96912231517,{"$f":"OFFSET($L26,MATCH(EQ$20,$A:$A),0)","v":158493.97345781903},313224.14500917151,4291046.0399824446,1473290.3917391209,448894.69011397834,3406873.0564334365,2304787.2326287851,78867.077694069041,700808.97100508818,1589191.7816900001,4647577.278798026,3278915.7715279013,39325.029477464443,38755.207955448306,30893.139287539248,228946.78046822458,228946.78046822458,1437521.6119783674,22415.412450689993,0,0,0,563902.98995360825,2706544.5573062683,255776.01805014029,4655386.0725585539,2683039.8964317273,3457866.3277949607,11811.971769859832,123788.85945886304,1264165.042077977,281046.86874812341,0,644847.41086519381,234880.166493522,1281989.7710941397,1484859.5276859836,252821.01012819496,383241.49154400069,245980.52644505561,12097884.024943065,276409.42576240021,6382315.5484006125,4947531.26518228,248503.35662423461,0,5223525.5462296046,0,510452.25693335786,5649139.9224358285,1058217.4522247326,294988.2066731524,2902547.3619371206,525627.57255512546,860442.02027203981,525627.57255512546,525627.57255512546,866548.37612089608,734826.74345607229,2512293.4385893419,500206.27218403679,1717790.6700270304,153905.78886326693,1247490.3321619343,{"$f":"OFFSET($L26,MATCH(HC$20,$A:$A),0)","v":0},1477999.462248005,432494.77747825795,57277.461993919998,0,2054785.7864370905,2994966.7041199072,107358.55104942268,837885.18728751922,6399009.126387476,602306.0196635765,230425.26242393441,0,0,0,743804.3860183591,11415932.071091298,567687.24173276301,3569882.1539986166,2480605.3491351423,1112287.5145289591,1552595.9306729259,1877801.2368332418,0,0,0,0,285954.16190292028,503817.44772374403,0,0,514441.77762612049,1343300.7050479227,720284.56293328456,714120.07350949175,546274.45680213184,1701732.2468804086,950626.76216233475,1176713.8263340236,431937.84621239948,2337095.3389971885,2337095.3389971885,0,0,437830.8613776695,7411788.0211386569,238226.53190912979,0,0,0,0,0,0,0,0,2396172.2588322717,15488345.247857327,null,96488957.599721268,null,{"$f":"IF(VehOp<>\"N\",SUM($R159:JH159),0)","v":373381820.02512914}]
[null,2029,{"$f":"MAX(TREND(C148:C149,B148:B149,B160)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B160)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B160)","v":1},{"$f":"TREND(J148:J149,B148:B149,B160)","v":0.15},0,0,0,0,null,null,2038,53902.474175541662,{"$f":"OFFSET($L27,MATCH(S$20,$A:$A),0)","v":8264525.4874980748},0,42000.07488913602,0,1800888.2990608374,1800888.2990608374,1553476.3686005203,358709.97896491404,369142.68235862436,1144448.4346933491,0,1870565.5249173508,0,3619916.7348874966,3619916.7348874966,968236.25688824302,947775.61618318572,718842.40664661117,666824.45091341087,1399310.4866998848,0,1861691.6587177194,1363822.8254759789,1251937.1845177452,1303005.9968497832,1303005.9968497832,2713616.8992333007,101080.31271837739,36244.387618190471,0,909416.92879810394,232409.41707185993,321114.95621567068,1607309.3879221301,356156.82590481674,1313524.5780608114,290853.0665370702,1853160.3050452762,1151340.7852798798,1096955.7005788907,4469003.4275215641,1425215.0536899625,0,0,1210105.8205966076,2104799.405527561,3601310.6710619535,641882.12001308985,359763.11381698668,4287657.1478699259,4700266.2653162209,461276.63463667629,158894.76281598915,524815.22989790444,10091544.807825891,0,91638.481624420761,188589.11647391637,188589.11647391637,188589.11647391637,427105.21402692446,712590.29109117563,926427.2767343967,1027508.7780530218,{"$f":"OFFSET($L27,MATCH(CE$20,$A:$A),0)","v":556906.62270584388},738268.60744521348,342941.15989918471,1090862.7116363463,90714.199604792302,31454.830412830932,2160223.4162650127,411752.17518901674,4402893.0148069998,645091.8479102751,4794892.2221878227,1297092.3280688487,888547.93566873716,5345431.3884636117,1562838.4018286758,286912.18350922456,67360.894193250002,1133703.1563912381,15813227.022859449,12406638.860576777,1671852.4911532071,346036.62409881176,0,6579221.8035025336,588070.24790720746,199076.38020401084,868285.42990433017,2103381.2555437074,0,0,0,0,0,7362223.1861476926,1246431.57396739,1309119.6589194762,743593.78666177136,22389.041377218666,74858.496749865997,2031446.6218739909,1487877.4253206966,567978.26139604126,2292833.5999619886,277636.86735006602,0,0,0,79995.495354031489,4242363.2186734993,658005.36059280718,265754.17441680696,348329.39285096904,6495141.8894799585,1327801.0345437697,1335467.7204794448,325746.80773697572,0,408716.11796030885,1556004.989422204,576993.58995789243,2334810.9949606648,2334810.9949606648,25163949.127202906,762658.23542553245,{"$f":"OFFSET($L27,MATCH(EQ$20,$A:$A),0)","v":161408.80515359552},318984.50471005542,4381065.4191296818,1487877.4253206966,456695.69202327396,3466257.5823210496,2354173.7560197026,79971.120778039636,717023.06030854792,1607309.3879221301,4693558.5361764636,3339254.2871254254,40284.176537890453,39197.282570909643,31202.070680414552,231898.04756019797,231898.04756019797,1455866.7065671692,22665.937648668325,0,0,0,569462.7635067479,2758805.7478443407,258649.90589340049,4736521.6816856889,2713616.8992333007,3518088.5550947394,11928.921985403005,125818.18502376229,1291646.8908187998,284978.90355406044,533867.73183212068,653929.76876470493,238459.81733105591,1303005.9968497832,1509607.1864807461,256676.15531813755,387613.06749317131,248799.05331057223,12406638.860576777,280940.72782407916,6493545.8073570821,5061994.4016752187,250963.78589774191,0,5290361.121921611,533867.73183212068,521390.5195819303,5728701.7901185108,1074379.7172211756,299472.07793707692,2935656.2672063606,533030.77780238003,872512.34921373567,533030.77780238003,533030.77780238003,882495.75850670051,742062.45537194295,2564998.8953429568,507228.43010238709,1741972.5197458621,156069.61824931402,1274222.2678511201,{"$f":"OFFSET($L27,MATCH(HC$20,$A:$A),0)","v":0},1499085.5879094098,439097.99235830392,58215.100161791983,0,2088470.7993295048,3060065.1695623705,108988.20695206098,849681.84748705907,6496786.8549740352,609227.68158309697,234429.64909124671,0,0,0,755997.90054325177,11701330.372868625,576993.58995789243,3632112.1545490525,2512751.4866471835,1123410.3896742503,1588495.7111097109,1906476.0951664981,0,0,1468968.4164123114,0,289656.04911515111,510880.30914043239,1257265.7700645847,1180390.6511902218,522875.24939048296,1363822.8254759789,731252.55060938455,725168.11948979367,554577.92210569931,1731881.0465298598,970544.30656604515,1188352.9535641018,438020.69686512026,2391165.6719171507,2391165.6719171507,0,0,445451.72420906066,7596861.5414011991,242607.88830184218,0,0,0,0,0,1726069.5664217588,0,0,2419870.2244026698,15813227.022859449,null,96858469.267338261,null,{"$f":"IF(VehOp<>\"N\",SUM($R160:JH160),0)","v":401048533.534895}]
[null,2030,{"$f":"MAX(TREND(C148:C149,B148:B149,B161)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B161)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B161)","v":1},{"$f":"TREND(J148:J149,B148:B149,B161)","v":0.15},0,0,0,0,null,null,2039,54512.448570619265,{"$f":"OFFSET($L28,MATCH(S$20,$A:$A),0)","v":8397773.297350822},0,42463.798113464065,0,1831707.0720358444,1831707.0720358444,1581551.2427318613,363295.93412088841,374691.33867314679,1160343.5518418676,0,1898704.4045901746,0,3681883.0996432006,3681883.0996432006,992332.02904467063,971362.69415424753,731823.47670044401,673331.56683775119,1425034.0241137792,0,1889705.5749918986,1384344.94590403,1265990.2181427889,1324022.2226054219,1324022.2226054219,2744193.9020348745,102597.88151593767,36898.800172407849,0,919630.04446973139,237184.87450700777,325946.14961527975,1625426.9941542649,360695.51696292695,1331760.414515452,294521.70326535945,1891235.2940713437,1171058.937717282,1115735.8903605309,4531072.9195704861,1453958.2249541814,0,0,1229602.0443699225,2134442.9056091011,3642385.3646179899,655071.47864349664,363274.19277616305,4392112.043446023,4814773.6929841619,465798.95458409551,161099.10428591972,532088.62781333434,10319734.853142351,0,92795.818824691363,190971.70911288037,190971.70911288037,190971.70911288037,431292.52004679613,722478.51804902102,947371.25972327613,1042970.5062065793,{"$f":"OFFSET($L28,MATCH(CE$20,$A:$A),0)","v":566971.20022462297},753437.66786742792,346808.91734165692,1101557.4441033697,91586.9929591525,31993.399075151432,2195046.4283486092,418393.33930496848,4469113.5970370593,658346.70501048653,4877010.7547429102,1317981.3871352868,900877.53852537973,5431648.0237614075,1580446.1382906106,293206.84409000608,68220.820502099959,1154535.2259961031,16138108.797861572,12715393.696210563,1704140.587922412,352287.33015790279,0,6735869.9416811643,595498.50367024599,201018.66709360018,880344.94976411457,2135037.4951756415,0,0,0,0,0,7480907.9509192836,1273807.7954576516,1337872.2644356508,759413.23968141025,22639.566575196932,76395.875040147337,2062010.5897844769,1502464.4589022719,574347.19532198983,2329814.7870581462,281780.70119111217,0,0,0,80878.726375290775,4310788.4318779167,664434.65825358615,270546.83037813066,351744.38689852733,6558819.7511415239,1360845.7193795757,1368702.507635995,330644.73728998855,0,414858.02683676273,1579406.647574469,586299.93818301929,2374807.3831897192,2374807.3831897192,25481891.283957191,773196.50172875193,{"$f":"OFFSET($L28,MATCH(EQ$20,$A:$A),0)","v":164323.63684937096},324744.8644109373,4471084.7982769189,1502464.4589022719,464496.69393257203,3525642.1082086391,2403560.279410637,81075.163862009897,733237.14961200766,1625426.9941542649,4739539.7935549011,3399592.8027229495,41243.323598316463,39639.357186371119,31511.002073289987,234849.31465217139,234849.31465217139,1474211.8011559709,22916.462846646591,0,0,0,575022.53705988987,2811066.9383824128,261523.79373665943,4817657.2908128239,2744193.9020348745,3578310.7823945382,12045.87220094618,127847.51058866156,1319128.7395596229,288910.93835999625,545939.82324347331,663012.12666421372,242039.46816858853,1324022.2226054219,1534354.8452755143,260531.30050807906,391984.64344234194,251617.58017608759,12715393.696210563,285472.02988575818,6604776.0663135983,5176457.5381681565,253424.21517124923,0,5357196.6976136183,545939.82324347331,532328.78223050269,5808263.6578011941,1090541.9822176187,303955.94920100278,2968765.1724756109,540433.98304963717,884582.67815542652,540433.98304963717,540433.98304963717,898443.14089250495,749298.16728781117,2617704.3520965884,514250.5880207399,1766154.3694647043,158233.44763536059,1300954.2035403056,{"$f":"OFFSET($L28,MATCH(HC$20,$A:$A),0)","v":0},1520171.7135708148,445701.20723834989,59152.73832966396,0,2122155.8122219192,3125163.6350048147,110617.86285469928,861478.50768659462,6594564.5835605934,616149.34350261744,238434.03575855773,0,0,0,768191.41506814444,11986728.674645871,586299.93818301929,3694342.1550995046,2544897.6241592248,1134533.2648195387,1624395.4915464856,1935150.9534997542,0,0,1501231.704951949,0,293357.93632738292,517943.17055712076,1281091.4616617898,1202759.4365254974,531308.72115484544,1384344.94590403,742220.53828548198,736216.16547009803,562881.38740926411,1762029.8461793209,990461.85096975532,1199992.0807941775,444103.54751784104,2445236.0048371255,2445236.0048371255,0,0,453072.58704045194,7781935.0616638167,246989.24469455561,0,0,0,0,0,1761536.7492934398,0,0,2443568.1899730614,16138108.797861572,null,92112285.974828914,null,{"$f":"IF(VehOp<>\"N\",SUM($R161:JH161),0)","v":408094432.15962249}]
[null,2031,{"$f":"MAX(TREND(C148:C149,B148:B149,B162)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B162)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B162)","v":1},{"$f":"TREND(J148:J149,B148:B149,B162)","v":0.15},0,0,0,0,null,null,2040,55122.42296569686,{"$f":"OFFSET($L29,MATCH(S$20,$A:$A),0)","v":8531021.1072035693},0,42927.52133779211,0,1862525.8450108415,1862525.8450108415,1609626.1168631937,367881.88927686278,380239.99498766917,1176238.6689903864,0,1926843.284262998,0,3743849.4643989047,3743849.4643989047,1016427.8012010982,994949.77212530095,744804.54675427673,679838.68276209151,1450757.5615276843,0,1917719.4912660671,1404867.0663320865,1280043.2517678326,1345038.4483610655,1345038.4483610655,2774770.9048364391,104115.45031349742,37553.212726625236,0,929843.16014135873,241960.33194215348,330777.34301488881,1643544.6003863949,365234.20802103716,1349996.2509700875,298190.3399936487,1929310.2830974278,1190777.0901546844,1134516.0801421711,4593142.4116193904,1482701.3962183907,0,0,1249098.2681432376,2164086.4056906411,3683460.0581740271,668260.83727390354,366785.27173533943,4496566.9390220828,4929281.120652141,470321.27453151345,163303.44575585029,539362.02572876681,10547924.898458809,0,93953.156024961645,193354.30175184435,193354.30175184435,193354.30175184435,435479.82606666774,732366.74500686396,968315.24271215545,1058432.2343601373,{"$f":"OFFSET($L29,MATCH(CE$20,$A:$A),0)","v":577035.77774340636},768606.72828964237,350676.67478412803,1112252.1765703931,92459.786313512712,32531.967737471936,2229869.4404322063,425034.50342092023,4535334.1792670991,671601.56211070134,4959129.2872979967,1338870.4462017249,913207.1413820223,5517864.6590592042,1598053.8747525506,299501.50467078754,69080.746810949902,1175367.2956009735,16462990.572863605,13024148.531844277,1736428.6846916075,358538.03621699382,0,6892518.079859796,602926.75943328463,202960.95398318901,892404.46962389408,2166693.7348075658,0,0,0,0,0,7599592.7156908317,1301184.0169479223,1366624.8699518251,775232.69270104927,22890.091773175263,77933.253330429288,2092574.5576949539,1517051.4924838473,580716.12924793607,2366795.9741543042,285924.53503215825,0,0,0,81761.957396549755,4379213.6450823322,670863.95591436501,275339.48633945436,355159.38094608695,6622497.6128030904,1393890.4042153948,1401937.2947925453,335542.66684300138,0,420999.93571321404,1602808.3057267242,595606.28640814614,2414803.7714187731,2414803.7714187731,25799833.440711547,783734.76803197141,{"$f":"OFFSET($L29,MATCH(EQ$20,$A:$A),0)","v":167238.46854514745},330505.22411182121,4561104.177424157,1517051.4924838473,472297.69584186759,3585026.634096229,2452946.8028015713,82179.206945980477,749451.2389154674,1643544.6003863949,4785521.0509333378,3459931.3183204737,42202.470658742146,40081.431801832456,31819.933466165421,237800.58174414479,237800.58174414479,1492556.8957447682,23166.988044624923,0,0,0,580582.31061302964,2863328.1289204638,264397.68157991965,4898792.8999399375,2774770.9048364391,3638533.0096943164,12162.822416489311,129876.83615356081,1346610.5883004456,292842.97316593328,558011.91465482593,672094.48456372484,245619.1190061224,1345038.4483610655,1559102.5040702824,264386.44569802162,396356.21939151385,254436.10704160423,13024148.531844277,290003.33194743615,6716006.3252701145,5290920.6746610943,255884.64444475656,0,5424032.2733056247,558011.91465482593,543267.04487907514,5887825.5254838774,1106704.2472140621,308439.8204649273,3001874.0777448509,547837.18829689187,896653.00709711725,547837.18829689187,547837.18829689187,914390.52327830472,756533.87920368172,2670409.8088502032,521272.74593909271,1790336.2191835362,160397.27702140767,1327686.1392294911,{"$f":"OFFSET($L29,MATCH(HC$20,$A:$A),0)","v":0},1541257.8392322196,452304.42211839586,60090.376497536206,0,2155840.8251143238,3190262.1004472775,112247.51875733757,873275.16788613447,6692342.3121471517,623071.00542213779,242438.42242586869,0,0,0,780384.92959303199,12272126.976423118,595606.28640814614,3756572.1556499572,2577043.7616712572,1145656.1399648271,1660295.2719832703,1963825.8118330208,0,0,1533494.9934915863,0,297059.82353961479,525006.03197380702,1304917.1532589949,1225128.2218607729,539742.19291920797,1404867.0663320865,753188.52596158185,747264.21145040239,571184.85271282878,1792178.6458287721,1010379.3953734655,1211631.2080242559,450186.39817056421,2499306.3377570882,2499306.3377570882,0,0,460693.44987184316,7967008.5819264352,251370.60108726908,0,0,0,0,0,1797003.932165121,0,0,2467266.1555434535,16462990.572863605,null,87572558.929858863,null,{"$f":"IF(VehOp<>\"N\",SUM($R162:JH162),0)","v":415140330.78434914}]
[null,2032,{"$f":"MAX(TREND(C148:C149,B148:B149,B163)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B163)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B163)","v":1},{"$f":"TREND(J148:J149,B148:B149,B163)","v":0.15},0,0,0,0,null,null,2041,55732.397360774456,{"$f":"OFFSET($L30,MATCH(S$20,$A:$A),0)","v":8664268.9170563556},0,43391.244562120024,0,1893344.6179858383,1893344.6179858383,1637700.9909945261,372467.84443283716,385788.65130219155,1192133.786138905,0,1954982.163935832,0,3805815.8291545874,3805815.8291545874,1040523.5733575259,1018536.8500963628,757785.61680810945,686345.79868643184,1476481.0989415892,0,1945733.4075402357,1425389.1867601378,1294096.2853928809,1366054.6741167088,1366054.6741167088,2805347.9076380124,105633.01911105769,38207.625280842352,0,940056.27581298619,246735.78937730132,335608.53641449998,1661662.2066185251,369772.89907914738,1368232.0874247227,301858.976721938,1967385.2721234953,1210495.2425920865,1153296.2699238113,4655211.9036683124,1511444.5674826098,0,0,1268594.4919165522,2193729.9057721724,3724534.7517300635,681450.19590430625,370296.35069451586,4601021.8345981799,5043788.5483200829,474843.59447893139,165507.78722578136,546635.42364419682,10776114.943775199,0,95110.493225232261,195736.89439080842,195736.89439080842,195736.89439080842,439667.13208653935,742254.97196470946,989259.22570103477,1073893.9625136948,{"$f":"OFFSET($L30,MATCH(CE$20,$A:$A),0)","v":587100.35526218556},783775.78871185053,354544.43222660024,1122946.909037414,93332.579667872909,33070.536399792436,2264692.4525158037,431675.66753687197,4601554.7614971381,684856.41921091278,5041247.8198530842,1359759.505268163,925536.74423866486,5604081.2943570195,1615661.6112144908,305796.16525156901,69940.673119800107,1196199.3652058386,16787872.347865723,13332903.367478065,1768716.781460803,364788.7422760849,0,7049166.2180384267,610355.0151963206,204903.24087277835,904463.98948367848,2198349.9744394999,0,0,0,0,0,7718277.4804624226,1328560.2384381839,1395377.4754679997,791052.14572068816,23140.616971153529,79470.631620710628,2123138.5256054401,1531638.5260654227,587085.06317388476,2403777.1612504721,290068.3688732044,0,0,0,82645.18841780872,4447638.8582867486,677293.25357514387,280132.14230077813,358574.37499364524,6686175.4744646559,1426935.0890512008,1435172.0819490957,340440.59639601415,0,427141.84458966792,1626209.9638789895,604912.63463327289,2454800.1596478275,2454800.1596478275,26117775.597465832,794273.03433518857,{"$f":"OFFSET($L30,MATCH(EQ$20,$A:$A),0)","v":170153.30024092289},336265.58381270309,4651123.5565713942,1531638.5260654227,480098.6977511656,3644411.1599838412,2502333.3261925057,83283.250029951043,765665.32821892714,1661662.2066185251,4831502.3083117763,3520269.8339179978,43161.617719168156,40523.506417293931,32128.864859040725,240751.84883611713,240751.84883611713,1510901.9903335699,23417.513242603189,0,0,0,586142.08416616928,2915589.3194585359,267271.56942317984,4979928.5090670716,2805347.9076380124,3698755.2369941156,12279.772632032484,131906.1617184607,1374092.4370412687,296775.00797186902,570084.00606617844,681176.84246323351,249198.76984365506,1366054.6741167088,1583850.162865045,268241.59088796424,400727.79534068442,257254.63390712082,13332903.367478065,294534.63400911511,6827236.5842265841,5405383.8111540712,258345.07371826321,0,5490867.848997632,570084.00606617844,554205.30752764747,5967387.3931665607,1122866.5122105053,312923.69172885176,3034982.9830141012,555240.39354414644,908723.33603880822,555240.39354414644,555240.39354414644,930337.90566410916,763769.59111954994,2723115.2656038343,528294.90385744558,1814518.068902368,162561.10640745476,1354418.0749186766,{"$f":"OFFSET($L30,MATCH(HC$20,$A:$A),0)","v":0},1562343.9648936244,458907.63699844392,61028.014665408191,0,2189525.8380067381,3255360.5658897404,113877.1746599764,885071.82808567432,6790120.040733749,629992.66734166094,246442.80909318099,0,0,0,792578.44411792455,12557525.278200444,604912.63463327289,3818802.1562003926,2609189.899183298,1156779.0151101181,1696195.052420055,1992500.6701662769,0,0,1565758.2820312323,0,300761.71075184661,532068.89339049533,1328742.8448562,1247497.0071960485,548175.66468357039,1425389.1867601378,764156.51363767928,758312.25743070687,579488.31801639346,1822327.445478233,1030296.9397771757,1223270.3352543344,456269.24882328504,2553376.6706770505,2553376.6706770505,0,0,468314.31270323438,8152082.1021890519,255751.95747998252,0,0,0,0,0,1832471.1150368019,0,0,2490964.1211138461,16787872.347865723,null,83232588.116926581,null,{"$f":"IF(VehOp<>\"N\",SUM($R163:JH163),0)","v":422186229.40907663}]
[null,2033,{"$f":"MAX(TREND(C148:C149,B148:B149,B164)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B164)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B164)","v":1},{"$f":"TREND(J148:J149,B148:B149,B164)","v":0.15},0,0,0,0,null,null,2042,56342.371755852051,{"$f":"OFFSET($L31,MATCH(S$20,$A:$A),0)","v":8797516.7269091047},0,43854.967786448062,0,1924163.3909608349,1924163.3909608349,1665775.8651258587,377053.79958881147,391337.30761671392,1208028.9032874238,0,1983121.0436086557,0,3867782.1939102919,3867782.1939102919,1064619.3455139534,1042123.9280674246,770766.68686194229,692852.91461077472,1502204.6363554839,0,1973747.3238144042,1445911.307188194,1308149.3190179244,1387070.8998723472,1387070.8998723472,2835924.910439577,107150.58790861744,38862.037835059738,0,950269.39148461109,251511.24681244703,340439.72981410904,1679779.8128506602,374311.59013725864,1386467.9238793582,305527.61345022725,2005460.2611495794,1230213.3950294838,1172076.4597054515,4717281.3957172167,1540187.7387468189,0,0,1288090.715689867,2223373.4058537125,3765609.4452861003,694639.55453471304,373807.42965369229,4705476.7301742388,5158295.975988063,479365.9144263505,167712.12869571193,553908.8215596294,11004304.989091657,0,96267.830425502529,198119.4870297724,198119.4870297724,198119.4870297724,443854.4381064109,752143.19892255496,1010203.2086899225,1089355.6906672525,{"$f":"OFFSET($L31,MATCH(CE$20,$A:$A),0)","v":597164.93278096477},798944.84913406498,358412.18966907245,1133641.6415044377,94205.373022233121,33609.10506211294,2299515.4645994008,438316.83165282378,4667775.343727177,698111.27631112747,5123366.3524081707,1380648.5643346012,937866.3470953072,5690297.9296548162,1633269.3476764308,312090.82583235262,70800.599428650065,1217031.4348107087,17112754.122867849,13641658.203111779,1801004.8782300078,371039.44833517342,0,7205814.3562170593,617783.27095935924,206845.52776236771,916523.50934345787,2230006.2140714242,0,0,0,0,0,7836962.2452340135,1355936.4599284455,1424130.0809841745,806871.59874032263,23391.142169131861,81008.009910991954,2153702.4935159171,1546225.5596469983,593453.99709983345,2440758.3483466292,294212.20271424903,0,0,0,83528.419439067686,4516064.0714911446,683722.55123592273,284924.79826210183,361989.36904120352,6749853.3361262213,1459979.773887007,1468406.8691056459,345338.52594902576,0,433283.75346612174,1649611.6220312447,614218.98285839986,2494796.5478768814,2494796.5478768814,26435717.754220191,804811.30063840817,{"$f":"OFFSET($L31,MATCH(EQ$20,$A:$A),0)","v":173068.13193669938},342025.943513587,4741142.9357186314,1546225.5596469983,487899.69966046128,3703795.6858714307,2551719.8495834405,84387.293113921623,781879.41752238688,1679779.8128506602,4877483.5656902138,3580608.3495155219,44120.764779594159,40965.581032755275,32437.796251916159,243703.11592809053,243703.11592809053,1529247.0849223675,23668.03844058152,0,0,0,591701.85771930893,2967850.5099966079,270145.45726644003,5061064.1181942066,2835924.910439577,3758977.4642938934,12396.72284757566,133935.48728335995,1401574.2857821039,300707.04277780605,582156.09747753106,690259.2003627423,252778.42068118768,1387070.8998723472,1608597.8216598132,272096.73607790575,405099.37128985627,260073.16077263741,13641658.203111779,299065.93607079412,6938466.8431831002,5519846.947647009,260805.50299177057,0,5557703.4246896189,582156.09747753106,565143.57017621992,6046949.2608492449,1139028.7772069483,317407.56299277768,3068091.8882833403,562643.59879140102,920793.66498050396,562643.59879140102,562643.59879140102,946285.28804990882,771005.3030354206,2775820.7223574491,535317.06177579844,1838699.9186211997,164724.93579350185,1381150.0106078624,{"$f":"OFFSET($L31,MATCH(HC$20,$A:$A),0)","v":0},1583430.0905550295,465510.85187848989,61965.652833280175,0,2223210.8508991525,3320459.0313321846,115506.8305626147,896868.48828521406,6887897.7693203082,636914.32926118129,250447.19576049194,0,0,0,804771.9586428171,12842923.579977691,614218.98285839986,3881032.1567508453,2641336.0366953393,1167901.8902554065,1732094.83285684,2021175.5284995434,0,0,1598021.5705708696,0,304463.59796407743,539131.75480718364,1352568.5364534052,1269865.7925313239,556609.1364479328,1445911.307188194,775124.50131377927,769360.30341101112,587791.78331995825,1852476.2451276844,1050214.4841808858,1234909.4624844128,462352.09947600582,2607447.0035970127,2607447.0035970127,0,0,475935.1755346256,8337155.6224515941,260133.31387269596,0,0,0,0,0,1867938.2979084828,0,0,2514662.0866842377,17112754.122867849,null,79085666.55634892,null,{"$f":"IF(VehOp<>\"N\",SUM($R164:JH164),0)","v":429232128.03380346}]
[null,2034,{"$f":"MAX(TREND(C148:C149,B148:B149,B165)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B165)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B165)","v":1},{"$f":"TREND(J148:J149,B148:B149,B165)","v":0.15},0,0,0,0,null,null,2043,56952.346150929647,{"$f":"OFFSET($L32,MATCH(S$20,$A:$A),0)","v":8930764.5367618501},0,44318.691010776107,0,1954982.163935842,1954982.163935842,1693850.7392571995,381639.75474478584,396885.96393123642,1223924.0204359423,0,2011259.9232814796,0,3929748.5586659964,3929748.5586659964,1088715.117670381,1065711.0060384781,783747.75691577501,699360.03053511516,1527928.1737693888,0,2001761.2400885832,1466433.4276162451,1322202.3526429681,1408087.1256279908,1408087.1256279908,2866501.9132411503,108668.15670617772,39516.450389277124,0,960482.50715623866,256286.70424759487,345270.92321371811,1697897.4190827899,378850.28119536885,1404703.7603339935,309196.25017851655,2043535.250175647,1249931.547466886,1190856.6494870915,4779350.8877661219,1568930.9100110377,0,0,1307586.9394631819,2253016.905935253,3806684.1388421366,707828.91316511994,377318.50861286867,4809931.6257503359,5272803.403656004,483888.2343737685,169916.4701656425,561182.2194750593,11232495.034408115,0,97425.167625773145,200502.07966873579,200502.07966873579,200502.07966873579,448041.74412628252,762031.42588040046,1031147.1916788018,1104817.41882081,{"$f":"OFFSET($L32,MATCH(CE$20,$A:$A),0)","v":607229.51029974804},814113.90955627942,362279.94711154466,1144336.3739714611,95078.166376593319,34147.673724433436,2334338.4766829978,444957.99576877552,4733995.9259572364,711366.1334113389,5205484.8849632572,1401537.6234010395,950195.94995194487,5776514.5649526119,1650877.0841383706,318385.48641313409,71660.525737500007,1237863.504415574,17437635.897869971,13950413.038745565,1833292.9749992033,377290.15439426457,0,7362462.494395691,625211.52672239777,208787.81465195652,928583.02920324251,2261662.4537033578,0,4022797.6970805055,4173308.3694798937,0,0,7955647.0100055616,1383312.681418716,1452882.6865003491,822691.05175996153,23641.667367110127,82545.38820127392,2184266.4614264034,1560812.5932285734,599822.93102577957,2477739.5354427872,298356.03655529517,166212.67200605743,734302.15862165776,0,84411.650460326666,4584489.284695561,690151.84889670159,289717.45422342554,365404.36308876175,6813531.1977877868,1493024.4587228131,1501641.6562621961,350236.45550203859,336696.18394957978,439425.66234257311,1673013.2801835099,623525.3310835266,2534792.9361059358,2534792.9361059358,26753659.910974476,815349.56694162777,{"$f":"OFFSET($L32,MATCH(EQ$20,$A:$A),0)","v":175982.96363247483},347786.30321447097,4831162.3148658685,1560812.5932285734,495700.70156975929,3763180.2117590206,2601106.3729743748,85491.336197892204,798093.50682584662,1697897.4190827899,4923464.8230686514,3640946.865113046,45079.911840020177,41407.655648216612,32746.727644791594,246654.38302006392,246654.38302006392,1547592.1795111692,23918.563638559786,0,0,0,597261.63127245102,3020111.7005346799,273019.34510970023,5142199.7273213211,2866501.9132411503,3819199.6915936917,12513.673063118833,135964.81284825923,1429056.1345229265,304639.0775837418,594228.18888888357,699341.55826225353,256358.07151872158,1408087.1256279908,1633345.4804545813,275951.88126784831,409470.94723902689,262891.6876381528,13950413.038745565,303597.23813247209,7049697.1021396164,5634310.0841399468,263265.93226527784,0,5624539.0003816262,594228.18888888357,576081.83282478806,6126511.1285319291,1155191.0422033914,321891.4342567022,3101200.7935525915,570046.80403865816,932863.99392219493,570046.80403865816,570046.80403865816,962232.67043571325,778241.01495128882,2828526.1791110807,542339.21969415119,1862881.7683400421,166888.76517954894,1407881.9462970477,{"$f":"OFFSET($L32,MATCH(HC$20,$A:$A),0)","v":0},1604516.2162164343,472114.06675853586,62903.29100115216,1850458.2254881433,2256895.863791557,3385557.4967746469,117136.48646525301,908665.14848475391,6985675.4979068656,643835.99118070176,254451.58242780299,0,0,0,816965.47316770989,13128321.881755017,623525.3310835266,3943262.1573012806,2673482.174207381,1179024.7654006977,1767994.6132936147,2049850.3868327998,4315367.5882509034,3238623.5445734235,1630284.8591105072,339294.05305945815,308165.48517630924,546194.61622387206,1376394.2280506103,1292234.5778665994,565042.60821229534,1466433.4276162451,786092.4889898767,780408.34939131548,596095.24862352293,1882625.0447771454,1070132.028584596,1246548.5897144885,468434.9501287266,2661517.336516975,2661517.336516975,0,0,483556.03836601687,8522229.1427142117,264514.6702654094,3378773.0890105418,2060652.9946172708,422000.36420153879,0,0,1903405.480780164,0,0,2538360.0522546298,17437635.897869971,null,79436624.493475527,null,{"$f":"IF(VehOp<>\"N\",SUM($R165:JH165),0)","v":461316513.5988698}]
[null,2035,{"$f":"MAX(TREND(C148:C149,B148:B149,B166)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B166)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B166)","v":1},{"$f":"TREND(J148:J149,B148:B149,B166)","v":0.15},0,0,0,0,null,null,2044,57562.32054600725,{"$f":"OFFSET($L33,MATCH(S$20,$A:$A),0)","v":9064012.3466145974},0,44782.414235104021,0,1985800.9369108391,1985800.9369108391,1721925.6133885321,386225.70990076021,402434.62024576124,1239819.1375844609,0,2039398.8029543031,0,3991714.9234217005,3991714.9234217005,1112810.8898268086,1089298.0840095398,796728.82696960785,705867.1464594556,1553651.711183294,0,2029775.156362752,1486955.5480442962,1336255.3862680115,1429103.3513836344,1429103.3513836344,2897078.9160427246,110185.72550373746,40170.862943494503,0,970695.62282786611,261062.16168274268,350102.11661332718,1716015.0253149201,383388.97225347906,1422939.596788629,312864.88690680685,2081610.2392017143,1269649.6999042884,1209636.8392687317,4841420.3798150439,1597674.081275247,0,0,1327083.1632364967,2282660.4060167838,3847758.8323981641,721018.27179552685,380829.5875720451,4914386.5213263957,5387310.8313239831,488410.55432118633,172120.81163557305,568455.61739049188,11460685.079724506,0,98582.504826043441,202884.6723076998,202884.6723076998,202884.6723076998,452229.05014615419,771919.65283824585,1052091.1746676811,1120279.1469743678,{"$f":"OFFSET($L33,MATCH(CE$20,$A:$A),0)","v":617294.08781852724},829282.96997848747,366147.70455401682,1155031.1064384845,95950.959730953531,34686.24238675394,2369161.4887665948,451599.15988472727,4800216.5081872754,724620.99051155359,5287603.4175183661,1422426.6824674776,962525.55280858744,5862731.2002504077,1668484.8206003108,324680.14699391555,72520.45204634995,1258695.5740204442,17762517.672872093,14259167.874379277,1865581.0717683989,383540.86045335559,0,7519110.6325743236,632639.78248543642,210730.10154154588,940642.54906302691,2293318.6933352822,0,4111831.2821865561,4265674.0097871646,0,0,8074331.7747771526,1410688.9029089781,1481635.2920165141,838510.50477960054,23892.192565088459,84082.76649155526,2214830.4293368803,1575399.6268101488,606191.86495172814,2514720.722538955,302499.87039634131,167983.99280579833,750921.28556123003,0,85294.881481585631,4652914.4978999775,696581.14655748056,294510.11018474924,368819.35713632009,6877209.0594493523,1526069.1435586193,1534876.4434187463,355134.38505505136,340288.76497321989,445567.57121902693,1696414.9383357649,632831.67930865346,2574789.3243349902,2574789.3243349902,27071602.067728758,825887.83324484481,{"$f":"OFFSET($L33,MATCH(EQ$20,$A:$A),0)","v":178897.79532825132},353546.66291535285,4921181.6940131057,1575399.6268101488,503501.70347905485,3822564.7376466328,2650492.8963653091,86595.379281862784,814307.59612930648,1716015.0253149201,4969446.0804470889,3701285.3807105701,46039.058900446187,41849.730263678088,33055.659037666897,249605.65011203734,249605.65011203734,1565937.2740999707,24169.088836538118,0,0,0,602821.40482559067,3072372.891072752,275893.23295296042,5223335.3364484552,2897078.9160427246,3879421.9188934704,12630.623278662006,137994.13841315848,1456537.9832637496,308571.11238967883,606300.28030023619,708423.91616176232,259937.72235625418,1429103.3513836344,1658093.1392493439,279807.02645778988,413842.52318819752,265710.21450366941,14259167.874379277,308128.54019415111,7160927.361096086,5748773.2206328847,265726.36153878516,0,5691374.5760736326,606300.28030023619,587020.0954733605,6206072.9962146301,1171353.3071998348,326375.30552062806,3134309.6988218306,577450.00928591273,944934.32286388567,577450.00928591273,577450.00928591273,978180.05282151769,785476.7268671596,2881231.6358646955,549361.37761250394,1887063.618058874,169052.59456559602,1434613.8819862232,{"$f":"OFFSET($L33,MATCH(HC$20,$A:$A),0)","v":0},1625602.3418778391,478717.28163858177,63840.929169024144,1882481.8812297189,2290580.8766839714,3450655.9622171102,118766.1423678913,920461.80868429376,7083453.2264934247,650757.65310022212,258455.96909511529,0,0,0,829158.98769259744,13413720.183532266,632831.67930865346,4005492.1578517333,2705628.3117194222,1190147.6405459861,1803894.3937303994,2078525.2451660561,4355698.1264588563,3268880.6898742551,1662548.1476501531,343700.46933295816,311867.37238854112,553257.47764056036,1400219.9196478154,1314603.363201875,573476.07997665787,1486955.5480442962,797060.47666597646,791456.39537161484,604398.71392708761,1912773.8444265965,1090049.5729883064,1258187.7169445669,474517.80078144738,2715587.6694369377,2715587.6694369377,0,0,491176.90119740809,8707302.6629768312,268896.02665812284,3418928.0359659865,2085142.2074161123,427897.29293991777,0,0,1938872.6636518366,0,0,2562058.0178250219,17762517.672872093,null,75435040.019701481,null,{"$f":"IF(VehOp<>\"N\",SUM($R166:JH166),0)","v":468743353.32178932}]
[null,2036,{"$f":"MAX(TREND(C148:C149,B148:B149,B167)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B167)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B167)","v":1},{"$f":"TREND(J148:J149,B148:B149,B167)","v":0.15},0,0,0,0,null,null,2045,58172.294941084845,{"$f":"OFFSET($L34,MATCH(S$20,$A:$A),0)","v":9197260.1564673446},0,45246.137459432059,0,2016619.7098858361,2016619.7098858361,1750000.4875198645,390811.66505673563,407983.27656028367,1255714.2547329797,0,2067537.6826271268,0,4053681.2881774046,4053681.2881774046,1136906.6619832362,1112885.1619806017,809709.89702343638,712374.26238379581,1579375.2485971884,0,2057789.0726369205,1507477.6684723527,1350308.4198930552,1450119.5771392731,1450119.5771392731,2927655.9188442887,111703.29430129773,40825.275497711889,0,980908.73849949345,265837.61911788839,354933.31001293624,1734132.631547055,387927.66331158928,1441175.4332432696,316533.52363509615,2119685.2282277984,1289367.8523416908,1228417.0290503718,4903489.8718639482,1626417.2525394659,0,0,1346579.3870098116,2312303.9060983239,3888833.5259542004,734207.63042593375,384340.66653122031,5018841.4169024928,5501818.258991925,492932.87426860561,174325.15310550362,575729.0153059219,11688875.125040963,0,99739.842026314043,205267.26494666381,205267.26494666381,205267.26494666381,456416.3561660272,781807.87979609123,1073035.1576565604,1135740.8751279255,{"$f":"OFFSET($L34,MATCH(CE$20,$A:$A),0)","v":627358.66533730645},844452.03040070203,370015.46199648903,1165725.8389055079,96823.753085313729,35224.811049074437,2403984.5008502016,458240.32400067907,4866437.0904173153,737875.84761176514,5369721.9500734527,1443315.7415339157,974855.15566523001,5948947.8355482034,1686092.5570622457,330974.80757469707,73380.378355199908,1279527.6436253095,18087399.447874215,14567922.710013065,1897869.1685376037,389791.56651244662,0,7675758.7707529543,640068.03824847494,212672.38843113522,952702.0689228063,2324974.9329672167,0,4200864.8672926407,4358039.650094403,0,0,8193016.5395487007,1438065.1243992485,1510387.8975326887,854329.95779923943,24142.717763066725,85620.144781837196,2245394.3972473666,1589986.6603917244,612560.79887767439,2551701.9096351126,306643.7042373874,169755.31360553927,767540.412500798,0,86178.112502844917,4721339.711104393,703010.4442182593,299302.76614607504,372234.35118387837,6940886.9211109346,1559113.8283944253,1568111.2305753091,360032.31460806425,343881.34599685995,451709.48009547836,1719816.5964880304,642138.02753378288,2614785.7125640446,2614785.7125640446,27389544.224483117,836426.09954806441,{"$f":"OFFSET($L34,MATCH(EQ$20,$A:$A),0)","v":181812.62702402679},359307.02261623676,5011201.0731603773,1589986.6603917244,511302.70538835286,3881949.2635342227,2699879.4197562267,87699.422365833045,830521.6854327661,1734132.631547055,5015427.3378255274,3761623.8963080943,46998.20596087219,42291.804879139432,33364.590430542332,252556.91720401074,252556.91720401074,1584282.3686887682,24419.614034516384,0,0,0,608381.17837873031,3124634.081610824,278767.12079621939,5304470.9455755893,2927655.9188442887,3939644.1461932696,12747.573494205179,140023.46397805773,1484019.8320045727,312503.14719561458,618372.37171158451,717506.27406127332,263517.37319378811,1450119.5771392731,1682840.798044112,283662.17164773244,418214.09913736943,268528.74136918597,14567922.710013065,312659.84225583007,7272157.620052604,5863236.3571258225,268186.79081229249,0,5758210.1517656399,618372.37171158451,597958.35812193295,6285634.8638973143,1187515.572196278,330859.17678455258,3167418.6040910818,584853.21453316731,957004.65180557652,584853.21453316731,584853.21453316731,994127.43520731747,792712.4387830277,2933937.0926183267,556383.53553085425,1911245.4677777058,171216.42395164259,1461345.8176754087,{"$f":"OFFSET($L34,MATCH(HC$20,$A:$A),0)","v":0},1646688.4675392441,485320.49651862774,64778.567336896122,1914505.5369712948,2324265.8895763862,3515754.4276595544,120395.7982705296,932258.46888383362,7181230.9550799821,657679.31501974259,262460.35576242628,0,0,0,841352.50221748999,13699118.48530959,642138.02753378288,4067722.1584021687,2737774.4492314635,1201270.5156912771,1839794.1741671842,2107200.1034993222,4396028.6646668101,3299137.8351750858,1694811.4361897905,348106.88560645707,315569.25960077299,560320.33905724878,1424045.6112450121,1336972.148537159,581909.55174102029,1507477.6684723527,808028.46434207389,802504.4413519192,612702.17923065217,1942922.6440760577,1109967.1173920163,1269826.8441746451,480600.65143416822,2769658.0023569125,2769658.0023569125,0,0,498797.76402879925,8892376.183239447,273277.38305083523,3459082.9829214318,2109631.4202149534,433794.22167829471,0,0,1974339.8465235175,0,0,2585755.9833954135,18087399.447874215,null,71617050.527282566,null,{"$f":"IF(VehOp<>\"N\",SUM($R167:JH167),0)","v":476170193.04470968}]
[null,2037,{"$f":"MAX(TREND(C148:C149,B148:B149,B168)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B168)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B168)","v":1},{"$f":"TREND(J148:J149,B148:B149,B168)","v":0.15},0,0,0,0,null,null,2046,58782.269336162441,{"$f":"OFFSET($L35,MATCH(S$20,$A:$A),0)","v":9330507.9663200919},0,45709.860683760104,0,2047438.4828608329,2047438.4828608329,1778075.3616511968,395397.62021271,413531.93287480605,1271609.3718814985,0,2095676.5622999605,0,4115647.6529330872,4115647.6529330872,1161002.4341396638,1136472.2399516637,822690.96707726922,718881.37830813869,1605098.7860110933,0,2085802.9889110895,1527999.788900404,1364361.4535181036,1471135.8028949164,1471135.8028949164,2958232.9216458621,113220.86309885749,41479.688051929006,0,991121.85417112079,270613.07655303623,359764.5034125474,1752250.2377791852,392466.35436969949,1459411.2696979051,320202.1603633854,2157760.2172538661,1309086.0047790881,1247197.2188320118,4965559.3639128525,1655160.4238036755,0,0,1366075.6107831267,2341947.4061798644,3929908.2195102372,747396.98905633634,387851.74549039663,5123296.3124785516,5616325.6866599042,497455.19421602343,176529.49457543419,583002.41322135436,11917065.170357423,0,100897.17922658433,207649.85758562782,207649.85758562782,207649.85758562782,460603.66218589887,791696.10675393685,1093979.1406454397,1151202.6032814831,{"$f":"OFFSET($L35,MATCH(CE$20,$A:$A),0)","v":637423.24285608565},859621.09082291636,373883.21943896019,1176420.5713725288,97696.546439673941,35763.37971139494,2438807.5129337986,464881.48811663082,4932657.6726473542,751130.70471197984,5451840.4826285392,1464204.8006003539,987184.75852187234,6035164.4708460197,1703700.2935241857,337269.46815548063,74240.304664050112,1300359.7132301796,18412281.222876336,14876677.545646776,1930157.2653067992,396042.27257153526,0,7832406.9089315869,647496.29401151347,214614.67532072458,964761.58878259081,2356631.1725991406,0,4289898.4523987249,4450405.2904016739,0,0,8311701.3043202925,1465441.3458895101,1539140.5030488633,870149.4108188739,24393.242961045056,87157.523072118536,2275958.3651578436,1604573.6939732996,618929.73280362296,2588683.0967312707,310787.53807843203,171526.63440527968,784159.53944037016,0,87061.343524103882,4789764.9243087899,709439.74187903828,304095.4221073988,375649.34523143794,7004564.7827725001,1592158.5132302442,1601346.0177318593,364930.2441610758,347473.92702050006,457851.38897193223,1743218.2546402856,651444.37575890962,2654782.1007930986,2654782.1007930986,27707486.381237399,846964.365851284,{"$f":"OFFSET($L35,MATCH(EQ$20,$A:$A),0)","v":184727.45871980328},365067.38231712073,5101220.4523076145,1604573.6939732996,519103.70729764854,3941333.7894218126,2749265.943147161,88803.465449803625,846735.77473622607,1752250.2377791852,5061408.595203965,3821962.4119056189,47957.35302129788,42733.879494600769,33673.521823417766,255508.18429598308,255508.18429598308,1602627.46327757,24670.139232494716,0,0,0,613940.95193187008,3176895.272148896,281641.00863947958,5385606.5547027243,2958232.9216458621,3999866.3734930484,12864.523709748311,142052.78954295762,1511501.6807454075,316435.18200155161,630444.46312293713,726588.63196078222,267097.0240313207,1471135.8028949164,1707588.4568388802,287517.316837675,422585.67508654,271347.26823470264,14876677.545646776,317191.14431750908,7383387.8790091183,5977699.4936187994,270647.22008579975,0,5825045.7274576463,630444.46312293713,608896.62077050528,6365196.7315799976,1203677.837192721,335343.04804847704,3200527.5093603209,592256.419780422,969074.98074727238,592256.419780422,592256.419780422,1010074.8175931218,799948.15069889836,2986642.5493719415,563405.69344920712,1935427.3174965377,173380.25333768968,1488077.7533645942,{"$f":"OFFSET($L35,MATCH(HC$20,$A:$A),0)","v":0},1667774.5932006491,491923.7113986758,65716.205504768106,1946529.1927128623,2357950.9024688005,3580852.8931020172,122025.45417316843,944055.12908337335,7279008.6836665813,664600.97693926562,266464.74242973729,0,0,0,853546.01674238266,13984516.787086839,651444.37575890962,4129952.1589526213,2769920.5867434959,1212393.3908365655,1875693.9546039691,2135874.9618325788,4436359.2028747629,3329394.9804759268,1727074.7247294281,352513.30187995709,319271.14681300375,567383.20047393499,1447871.3028422173,1359340.9338724345,590343.02350538282,1527999.788900404,818996.45201817388,813552.48733222368,621005.64453421696,1973071.4437255091,1129884.6617957265,1281465.9714047234,486683.502086889,2823728.3352768747,2823728.3352768747,0,0,506418.62686019053,9077449.7035019901,277658.73944354872,3499237.9298768677,2134120.6330137951,439691.15041667159,0,0,2009807.0293951984,0,0,2609453.9489658056,18412281.222876336,null,67975760.423341066,null,{"$f":"IF(VehOp<>\"N\",SUM($R168:JH168),0)","v":483597032.76762998}]
[null,2038,{"$f":"MAX(TREND(C148:C149,B148:B149,B169)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B169)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B169)","v":1},{"$f":"TREND(J148:J149,B148:B149,B169)","v":0.15},0,0,0,0,null,null,2047,59392.243731240036,{"$f":"OFFSET($L36,MATCH(S$20,$A:$A),0)","v":9463755.7761728391},0,46173.583908088018,0,2078257.25583584,2078257.25583584,1806150.2357825378,399983.57536868431,419080.58918932849,1287504.4890300171,0,2123815.4419727847,0,4177614.0176887913,4177614.0176887913,1185098.2062960914,1160059.317922717,835672.03713110194,725388.49423247902,1630822.3234249882,0,2113816.9051852683,1548521.90932846,1378414.4871431473,1492152.0286505548,1492152.0286505548,2988809.9244474266,114738.43189641775,42134.100606146392,0,1001334.9698427483,275388.53398818197,364595.69681215647,1770367.8440113198,397005.0454278097,1477647.1061525403,323870.7970916747,2195835.2062799502,1328804.1572164902,1265977.408613652,5027628.8559617754,1683903.5950678941,0,0,1385571.8345564413,2371590.9062613952,3970982.913066274,760586.34768674325,391362.82444957306,5227751.2080546487,5730833.1143278461,501977.51416344265,178733.83604536473,590275.81113678426,12145255.215673814,0,102054.51642685493,210032.45022459183,210032.45022459183,210032.45022459183,464790.96820577042,801584.33371178224,1114923.1236343191,1166664.3314350406,{"$f":"OFFSET($L36,MATCH(CE$20,$A:$A),0)","v":647487.82037486893},874790.15124512441,377750.97688143235,1187115.3038395522,98569.339794034138,36301.948373715444,2473630.5250173956,471522.65223258256,4998878.2548774136,764385.56181219127,5533959.0151836257,1485093.8596667922,999514.36137851514,6121381.1061438154,1721308.0299861256,343564.12873626209,75100.230972900055,1321191.7828350447,18737162.997878458,15185432.381280567,1962445.362076004,402292.97863062622,0,7989055.0471102186,654924.54977455211,216556.96221031342,976821.10864237021,2388287.4122310751,0,4378932.0375047754,4542770.9307089113,0,0,8430386.0690918416,1492817.5673797808,1567893.1085650378,885968.86383851292,24643.768159023322,88694.901362400473,2306522.3330683298,1619160.727554875,625298.6667295692,2625664.283827438,314931.37191947817,173297.95520502058,800778.66637993813,0,87944.574545362862,4858190.1375132054,715869.03953981714,308888.07806872251,379064.33927899628,7068242.6444340656,1625203.1980660504,1634580.8048884096,369828.17371408863,351066.50804414012,463993.29784838355,1766619.9127925509,660750.72398403659,2694778.4890221525,2694778.4890221525,28025428.537991762,857502.63215450104,{"$f":"OFFSET($L36,MATCH(EQ$20,$A:$A),0)","v":187642.29041557873},370827.74201800255,5191239.8314548517,1619160.727554875,526904.70920694654,4000718.3153094249,2798652.4665380954,89907.508533774206,862949.86403968569,1770367.8440113198,5107389.8525824016,3882300.927503143,48916.500081723891,43175.954110062245,33982.45321629307,258459.45138795648,258459.45138795648,1620972.5578663675,24920.664430472982,0,0,0,619500.72548501205,3229156.4626869685,284514.89648273977,5466742.1638298389,2988809.9244474266,4060088.6007928466,12981.473925291484,144082.11510785687,1538983.5294862306,320367.21680748736,642516.55453428964,735670.98986029334,270676.67486885464,1492152.0286505548,1732336.1156336428,291372.46202761651,426957.25103571184,274165.79510021798,15185432.381280567,321722.44637918705,7494618.1379655898,6092162.6301117372,273107.64935930714,0,5891881.3031496527,642516.55453428964,619834.88341907773,6444758.5992626809,1219840.1021891641,339826.9193124029,3233636.4146295721,599659.62502767914,981145.30968896323,599659.62502767914,599659.62502767914,1026022.1999789216,807183.86261476646,3039348.0061255731,570427.85136755987,1959609.1672153799,175544.08272373676,1514809.6890537795,{"$f":"OFFSET($L36,MATCH(HC$20,$A:$A),0)","v":0},1688860.7188620539,498526.92627872177,66653.843672640098,1978552.8484544381,2391635.9153612051,3645951.3585444614,123655.11007580673,955851.7892829132,7376786.4122531395,671522.63885878609,270469.12909704959,0,0,0,865739.53126727021,14269915.088864163,660750.72398403659,4192182.1595030567,2802066.7242555367,1223516.2659818567,1911593.7350407438,2164549.8201658451,4476689.7410827158,3359652.1257767584,1759338.013269074,356919.71815345588,322973.03402523563,574446.06189062342,1471696.9944394226,1381709.7192077101,598776.49526974524,1548521.90932846,829964.43969427142,824600.53331252804,629309.10983778164,2003220.2433749698,1149802.2061994369,1293105.098634799,492766.35273960978,2877798.668196837,2877798.668196837,0,0,514039.48969158181,9262523.2237646077,282040.09583626216,3539392.8768323124,2158609.8458126364,445588.07915505063,0,0,2045274.2122668796,0,0,2633151.9145361977,18737162.997878458,null,64504390.583166435,null,{"$f":"IF(VehOp<>\"N\",SUM($R169:JH169),0)","v":491023872.49054992}]
[null,2039,{"$f":"MAX(TREND(C148:C149,B148:B149,B170)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B170)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B170)","v":1},{"$f":"TREND(J148:J149,B148:B149,B170)","v":0.15},0,0,0,0,null,null,2048,60002.218126317639,{"$f":"OFFSET($L37,MATCH(S$20,$A:$A),0)","v":9597003.5860255882},1007222.1308192415,46637.307132416063,4072019.8789990731,2109076.0288108364,2109076.0288108364,1834225.1099138702,404569.53052465868,424629.24550385086,1303399.6061785356,41192103.416919574,2151954.3216456077,239281.18375324714,4239580.3824444953,4239580.3824444953,1209193.978452519,1183646.3958937789,848653.10718493478,731895.61015681946,1656545.8608388933,585249.2842595845,2141830.8214594368,1569044.0297565116,1392467.5207681907,1513168.2544061984,1513168.2544061984,3019386.9272490004,116256.0006939775,42788.513160363778,68820.521644207591,1011548.0855143757,280163.9914233298,369426.89021176554,1788485.45024345,401543.73648591992,1495882.9426071758,327539.43381996395,2233910.1953060175,1348522.3096538924,1284757.5983952924,5089698.3480106797,1712646.7663321036,13081095.054690249,2998011.4121573865,1405068.0583297564,2401234.4063429353,4012057.6066223108,773775.70631715015,394873.90340874949,5332206.1036307076,5845340.5419958252,506499.8341108606,180938.17751529531,597549.20905221684,12373445.260990271,168488.48290698984,103211.85362712521,212415.04286355583,212415.04286355583,212415.04286355583,468978.27422564209,811472.56066962774,1135867.1066231984,1182126.0595885983,{"$f":"OFFSET($L37,MATCH(CE$20,$A:$A),0)","v":657552.39789364813},889959.21166733908,381618.73432390456,1197810.0363065759,99442.13314839435,36840.517036035941,2508453.5371009931,478163.81634853443,5065098.8371074526,777640.41891240608,5616077.5477387132,1505982.9187332303,1011843.9642351576,6207597.7414416121,1738915.7664480656,349858.78931704361,75960.157281750013,1342023.8524399151,19062044.77288058,15494187.216914278,1994733.4588451996,408543.68468971737,0,8145703.1852888502,662352.80553759064,218499.24909990275,988880.62850215461,2419943.651862999,1306584.5185227338,4467965.6226108596,4635136.5710161822,1058710.6962984775,892800.97314611217,8549070.8338634335,1520193.7888700427,1596645.7140812122,901788.31685815181,24894.293357001654,90232.279652681827,2337086.3009788068,1633747.7611364508,631667.60065551789,2662645.4709235956,319075.20576052426,175069.27600476152,817397.79331951041,761287.21947757865,88827.805566621828,4926615.3507176219,722298.337200596,313680.73403004621,382479.33332655451,7131920.506095631,1658247.8829018567,1667815.5920449598,374726.1032671014,354659.08906778018,470135.20672483742,1790021.5709448061,670057.07220916334,2734774.8772512069,2734774.8772512069,28343370.694746044,868040.89845772064,{"$f":"OFFSET($L37,MATCH(EQ$20,$A:$A),0)","v":190557.12211135522},376588.10171888652,5281259.2106020888,1633747.7611364508,534705.71111624211,4060102.8411970148,2848038.9899290302,91011.551617744786,879163.95334314543,1788485.45024345,5153371.1099608392,3942639.4431006666,49875.647142149901,43618.028725523589,34291.384609168505,261410.71847992987,261410.71847992987,1639317.6524551692,25171.189628451313,852604.57776522695,645487.95027171262,754916.43949390156,625060.49903815181,3281417.6532250405,287388.78432600002,5547877.7729569729,3019386.9272490004,4120310.8280926254,13098.424140834661,146111.44067275614,1566465.3782270537,324299.25161342439,654588.64594564226,744753.34775980213,274256.32570638723,1513168.2544061984,1757083.7744284109,295227.60721755913,431328.82698488247,276984.32196573459,15494187.216914278,326253.74844086607,7605848.396922105,6206625.766604675,275568.0786328144,1616447.4345344556,5958716.8788416591,654588.64594564226,630773.14606765017,6524320.4669453641,1236002.3671856076,344310.79057632742,3266745.3198988112,607062.83027493372,993215.63863065396,607062.83027493372,607062.83027493372,1041969.5823647261,814419.57453063712,3092053.4628791879,577450.00928591273,1983791.0169342118,177707.91210978385,1541541.6247429652,{"$f":"OFFSET($L37,MATCH(HC$20,$A:$A),0)","v":1965012.3850970261},1709946.8445234587,505130.14115876774,67591.481840512075,2010576.5041960138,2425320.928253619,3711049.8239869247,125284.76597844504,967648.44948245306,7474564.1408396978,678444.30077830656,274473.51576436055,472118.65303217899,538364.8279361811,545741.08471875452,877933.04579216288,14555313.39064141,670057.07220916334,4254412.1600535093,2834212.8617675779,1234639.1411271452,1947493.5154775288,2193224.6784991017,4517020.2792906696,3389909.2710775896,1791601.3018087114,361326.13442695595,326674.92123746744,581508.92330731172,1495522.6860366277,1404078.5045429857,607209.96703410766,1569044.0297565116,840932.4273703713,835648.57929283241,637612.57514134631,2033369.0430244207,1169719.7506031471,1304744.2258648775,498849.20339233067,2931869.0011167992,2931869.0011167992,60217.772987735581,193423.54314085573,521660.35252297297,9447596.7440272253,286421.4522289756,3579547.8237877577,2183099.0586114777,451485.00789342757,9551174.7591339815,4628393.9843759183,2080741.3951385606,814986.94213897095,515723.41411187669,2656849.8801065898,19062044.77288058,null,72317843.632407278,null,{"$f":"IF(VehOp<>\"N\",SUM($R170:JH170),0)","v":589037000.75580323}]
[null,2040,{"$f":"MAX(TREND(C148:C149,B148:B149,B171)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B171)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B171)","v":1},{"$f":"TREND(J148:J149,B148:B149,B171)","v":0.15},0,0,0,0,null,null,2049,60612.192521395235,{"$f":"OFFSET($L38,MATCH(S$20,$A:$A),0)","v":9730251.3958783336},1017426.589684263,47101.030356744101,4117648.2059291108,2139894.8017858337,2139894.8017858337,1862299.9840452028,409155.48568063305,430177.90181837324,1319294.7233270544,41894230.063183412,2180093.2013184316,241691.5253478316,4301546.7472002003,4301546.7472002003,1233289.7506089467,1207233.4738648406,861634.1772387675,738402.72608115966,1682269.3982527982,596042.31490932847,2169844.7377336053,1589566.1501845624,1406520.5543932342,1534184.480161842,1534184.480161842,3049963.9300505742,117773.56949153726,43442.925714581157,69873.896975496391,1021761.2011860029,284939.44885847758,374258.0836113746,1806603.0564755802,406082.42754403019,1514118.7790618113,331208.07054825319,2271985.1843320848,1368240.4620912948,1303537.7881769324,5151767.8400595831,1741389.9375963125,13322338.399185555,3053299.5779568339,1424564.282103071,2430877.9064244754,4053132.3001783476,786965.06494755705,398384.98236792587,5436660.9992067674,5959847.9696638044,511022.15405827842,183142.51898522585,604822.60696764931,12601635.306306729,170192.53835990527,104369.19082739549,214797.63550251984,214797.63550251984,214797.63550251984,473165.5802455137,821360.78762747312,1156811.0896120777,1197587.7877421561,{"$f":"OFFSET($L38,MATCH(CE$20,$A:$A),0)","v":667616.97541242733},905128.2720895533,385486.49176637677,1208504.7687735993,100314.92650275455,37379.085698356444,2543276.5491845901,484804.98046448606,5131319.4193374915,790895.27601262077,5698196.0802937998,1526871.9777996684,1024173.5670918,6293814.3767394079,1756523.5029100056,356153.44989782508,76820.083590599956,1362855.9220447852,19386926.547882702,15802942.052547988,2027021.5556143951,414794.39074880839,0,8302351.323467481,669781.06130062917,220441.53598949211,1000940.148361939,2451599.8914949233,1327728.2592082503,4556999.2077169437,4727502.2113234531,1079807.5550755982,910591.89300254313,8667755.5986350235,1547570.0103603043,1625398.319597387,917607.76987779071,25144.818554979985,91769.657942963167,2367650.2688892838,1648334.794718026,638036.53458146658,2699626.6580197536,323219.03960157034,176840.59680450242,834016.92025908257,776765.44714916241,89711.036587880793,4995040.5639220374,728727.63486137486,318473.38999136991,385894.32737411279,7195598.3677571975,1691292.5677376627,1701050.37920151,379624.03282011423,358251.6700914203,476277.11560129124,1813423.2290970613,679363.42043429031,2774771.2654802613,2774771.2654802613,28661312.851500329,878579.16476094024,{"$f":"OFFSET($L38,MATCH(EQ$20,$A:$A),0)","v":193471.95380713171},382348.46141977044,5371278.5897493269,1648334.794718026,542506.71302553767,4119487.3670846047,2897425.5133199645,92115.594701715367,895378.04264660517,1806603.0564755802,5199352.3673392776,4002977.9586981912,50834.794202575911,44060.103340984926,34600.316002043939,264361.98557190329,264361.98557190329,1657662.7470439707,25421.714826429645,868328.68066289858,658350.79169773415,769959.67184969957,630620.27259129134,3333678.8437631126,290262.67216926016,5629013.382084108,3049963.9300505742,4180533.0553924041,13215.374356377833,148140.76623765539,1593947.2269678763,328231.28641936142,666660.73735699488,753835.7056593108,277835.97654391982,1534184.480161842,1781831.4332231791,299082.75240750168,435700.40293405304,279802.84883125115,15802942.052547988,330785.05050254503,7717078.6558786212,6321088.9030976137,278028.50790632167,1638889.6002480884,6025552.4545336664,666660.73735699488,641711.4087162225,6603882.3346280474,1252164.6321820505,348794.66184025188,3299854.2251680503,614466.03552218829,1005285.9675723449,614466.03552218829,614466.03552218829,1057916.9647505304,821655.2864465079,3144758.9196328023,584472.16720426548,2007972.8666530435,179871.74149583094,1568273.560432151,{"$f":"OFFSET($L38,MATCH(HC$20,$A:$A),0)","v":1998506.4511284854},1731032.9701848635,511733.35603881371,68529.120008384052,2042600.1599375897,2459005.9411460338,3776148.2894293875,126914.42188108333,979445.10968199291,7572341.869426257,685365.96269782691,278477.90243167157,480401.0173513061,547809.68522838154,555314.93095728464,890126.56031705556,14840711.692418657,679363.42043429031,4316642.1606039619,2866358.9992796197,1245762.0162724336,1983393.2959143133,2221899.5368323578,4557350.8174986225,3420166.4163784208,1823864.590348349,365732.55070045602,330376.80844969931,588571.78472400003,1519348.3776338329,1426447.2898782613,615643.43879847019,1589566.1501845624,851900.41504647105,846696.62527313665,645916.04044491099,2063517.8426738719,1189637.2950068573,1316383.3530949559,504932.05404505145,2985939.3340367614,2985939.3340367614,61054.130945898614,195782.28915690834,529281.21535436425,9632670.2642898448,290802.80862168904,3619702.7707432033,2207588.271410319,457381.93663180445,9713978.8743465021,4707287.0636550533,2116208.5780102415,823239.55937763699,522012.72404006997,2680547.8456769818,19386926.547882702,null,68614747.322211146,null,{"$f":"IF(VehOp<>\"N\",SUM($R171:JH171),0)","v":597996103.67300248}]
[null,2041,{"$f":"MAX(TREND(C148:C149,B148:B149,B172)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B172)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B172)","v":1},{"$f":"TREND(J148:J149,B148:B149,B172)","v":0.15},0,0,0,0,null,null,2050,61222.16691647283,{"$f":"OFFSET($L39,MATCH(S$20,$A:$A),0)","v":9863499.2057310808},1027631.0485492803,47564.753581072015,4163276.5328591317,2170713.5747608407,2170713.5747608407,1890374.8581765436,413741.44083660742,435726.55813289573,1335189.840475573,42596356.709447242,2208232.0809912551,244101.86694241504,4363513.1119559044,4363513.1119559044,1257385.5227653743,1230820.5518358941,874615.24729260034,744909.8420055001,1707992.9356666929,606835.34555907245,2197858.6540077846,1610088.2706126187,1420573.5880182779,1555200.7059174804,1555200.7059174804,3080540.9328521383,119291.13828909752,44097.338268798543,70927.272306785468,1031974.3168576304,289714.90629362332,379089.27701098367,1824720.6627077148,410621.1186021404,1532354.6155164465,334876.7072765425,2310060.1733581694,1387958.614528697,1322317.9779585726,5213837.3321085051,1770133.1088605314,13563581.743680861,3108587.7437562812,1444060.5058763861,2460521.4065060066,4094206.9937343844,800154.42357796384,401896.06132710236,5541115.8947828645,6074355.3973317463,515544.47400569764,185346.86045515642,612096.00488307932,12829825.35162312,171896.59381282018,105526.52802766611,217180.22814148385,217180.22814148385,217180.22814148385,477352.88626538531,831249.01458531863,1177755.072600957,1213049.5158957136,{"$f":"OFFSET($L39,MATCH(CE$20,$A:$A),0)","v":677681.55293121072},920297.33251176146,389354.24920884892,1219199.5012406227,101187.71985711476,37917.654360676948,2578099.5612681871,491446.14458043786,5197540.0015675519,804150.13311283221,5780314.6128488872,1547761.0368661066,1036503.1699484426,6380031.0120372027,1774131.2393719456,362448.11047860654,77680.009899449899,1383687.9916496505,19711808.322884828,16111696.888181778,2059309.6523835999,421045.09680789942,0,8458999.4616461135,677209.31706366781,222383.82287908092,1012999.6682217184,2483256.1311268574,1348871.9998937584,4646032.7928229943,4819867.8516306914,1100904.4138527189,928382.8128589741,8786440.3634065725,1574946.231850575,1654150.9251135616,933427.22289742983,25395.343752958252,93307.036233245104,2398214.23679977,1662921.8282996013,644405.4685074127,2736607.8451159215,327362.87344261649,178611.91760424335,850636.04719865054,792243.67482074618,90594.267609139759,5063465.7771264538,735156.93252215383,323266.04595269362,389309.32142167113,7259276.229418763,1724337.2525734692,1734285.1663580602,384521.96237312705,361844.25111506035,482419.02447774261,1836824.8872493263,688669.76865941717,2814767.6537093157,2814767.6537093157,28979255.008254685,889117.43106415728,{"$f":"OFFSET($L39,MATCH(EQ$20,$A:$A),0)","v":196386.78550290715},388108.82112065231,5461297.9688965641,1662921.8282996013,550307.71493483568,4178871.8929722169,2946812.0367108989,93219.637785685947,911592.13195006503,1824720.6627077148,5245333.6247177152,4063316.4742957149,51793.941263001921,44502.177956446401,34909.247394919243,267313.25266387669,267313.25266387669,1676007.8416327683,25672.240024407911,884052.78356056602,671213.63312375976,785002.90420549351,636180.04614443344,3385940.0343011841,293136.56001252041,5710148.9912112216,3080540.9328521383,4240755.2826922024,13332.324571921006,150170.09180255467,1621429.0757086994,332163.32122529717,678732.82876834739,762918.06355882203,281415.62738145376,1555200.7059174804,1806579.0920179416,302937.8975974432,440071.97888322495,282621.37569676654,16111696.888181778,335316.35256422299,7828308.9148350917,6435552.0395905524,280488.93717982899,1661331.7659617211,6092388.0302256737,678732.82876834739,652649.67136479495,6683444.2023107307,1268326.8971784937,353278.5331041778,3332963.1304373015,621869.24076944543,1017356.2965140358,621869.24076944543,621869.24076944543,1073864.3471363301,828890.99836237601,3197464.3763864338,591494.32512261835,2032154.7163718855,182035.57088187803,1595005.4961213362,{"$f":"OFFSET($L39,MATCH(HC$20,$A:$A),0)","v":2032000.5171599532},1752119.0958462683,518336.57091885968,69466.758176256044,2074623.8156791655,2492690.9540384384,3841246.7548718317,128544.07778372163,991241.76988153264,7670119.5980128143,692287.62461734738,282482.28909898386,488683.38167043327,557254.54252058628,564888.77719581488,902320.07484194299,15126109.994195983,688669.76865941717,4378872.1611543968,2898505.1367916609,1256884.8914177245,2019293.076351088,2250574.3951656241,4597681.3557065753,3450423.561679252,1856127.8788879949,370138.96697395481,334078.69566193112,595634.64614068845,1543174.069231038,1448816.0752135369,624076.91056283261,1610088.2706126187,862868.4027225686,857744.67125344113,654219.50574847567,2093666.6423233333,1209554.8394105674,1328022.4803250316,511014.90469777223,3040009.6669567241,3040009.6669567241,61890.488904061654,198141.03517296197,536902.07818575553,9817743.7845524605,295184.16501440248,3659857.7176986481,2232077.4842091603,463278.86537018348,9876782.9895590246,4786180.1429341882,2151675.7608819227,831492.17661630292,528302.03396826319,2704245.8112473739,19711808.322884828,null,65086658.77991502,null,{"$f":"IF(VehOp<>\"N\",SUM($R172:JH172),0)","v":606955206.59020293}]
[null,2042,{"$f":"MAX(TREND(C148:C149,B148:B149,B173)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B173)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B173)","v":1},{"$f":"TREND(J148:J149,B148:B149,B173)","v":0.15},0,0,0,0,null,null,2051,0,{"$f":"OFFSET($L40,MATCH(S$20,$A:$A),0)","v":0},1037835.5074143017,48028.47680540006,4208904.8597891694,2201532.3477358376,2201532.3477358376,1918449.7323078762,0,0,0,43298483.355710812,0,0,4425479.476711587,4425479.476711587,1281481.2949218019,1254407.629806956,887596.31734643306,751416.95792984299,1733716.4730805978,617628.37620881642,2225872.5702819531,0,0,1576216.931673124,1576216.931673124,0,120808.70708665728,44751.75082301566,71980.647638074268,1042187.4325292578,294490.36372877116,383920.47041059483,0,415159.80966025061,0,0,0,0,0,5275906.8241574103,0,13804825.088176169,3163875.9095557285,0,0,4135281.6872904208,0,405407.14028627868,5645570.7903589234,6188862.8249997245,520066.79395311547,0,619369.40279851179,13058015.396939578,0,106683.86522793637,219562.82078044786,219562.82078044786,219562.82078044786,0,841137.24154316413,0,1228511.2440492713,{"$f":"OFFSET($L40,MATCH(CE$20,$A:$A),0)","v":0},935466.39293397591,393222.00665132009,1229894.2337076436,102060.51321147496,0,0,0,5263760.5837975908,817404.99021304701,5862433.1454039738,1568650.0959325447,0,0,0,0,78539.936208300118,1404520.0612545207,0,16420451.723815488,0,427295.802866988,0,0,0,0,1025059.188081503,2514912.3707587817,1370015.7405792749,0,0,0,0,0,0,0,0,0,94844.414523526459,0,0,650774.40243336139,0,331506.70728366112,180383.23840398376,867255.17413822282,807721.90249232983,91477.498630398724,5131890.9903308498,741586.23018293269,0,0,0,0,0,389419.8919261386,365436.83213870047,488560.93335419643,0,0,0,0,0,899655.69736737688,{"$f":"OFFSET($L40,MATCH(EQ$20,$A:$A),0)","v":199301.61719868364},393869.18082153623,5551317.3480438013,0,0,0,2996198.5601018332,94323.680869656528,927806.22125352477,0,0,0,52753.088323427597,0,35218.178787794677,270264.51975584903,270264.51975584903,1694352.93622157,0,0,684076.47454978118,800046.13656129153,641739.81969757308,3438201.2248392566,296010.4478557806,0,0,0,13449.274787464139,0,1648910.9244495344,336095.3560312342,0,0,0,1576216.931673124,1831326.7508127098,0,0,285439.90256228315,16420451.723815488,0,7939539.1737916078,0,0,0,6159223.6059176791,0,0,0,1284489.1621749368,0,0,0,0,0,0,1089811.7295221346,836126.71027824667,3250169.8331400487,598516.48304097133,2056336.5660907174,184199.40026792511,1621737.431810522,{"$f":"OFFSET($L40,MATCH(HC$20,$A:$A),0)","v":2065494.5831914127},1773205.2215076734,524939.78579890775,70404.396344128021,2106647.4714207328,2526375.9669308527,3906345.2203142946,130173.73368636046,1003038.4300810725,0,0,0,496965.74598956044,566699.39981278672,574462.62343434501,914513.58936683554,0,0,4441102.1617048495,0,1268007.766563013,0,2279249.2534988807,4638011.8939145282,3480680.7069800929,1888391.1674276323,0,0,602697.50755737466,1566999.7608282431,1471184.8605488124,0,0,0,0,0,2123815.4419727847,1229472.3838142776,1339661.60755511,517097.75535049307,3094079.9998766864,3094079.9998766864,62726.846862224695,200499.78118901458,0,10002817.304815004,0,3700012.6646540845,2256566.6970080016,0,10039587.104771547,4865073.2222133242,2187142.9437536034,839744.79385496897,534591.34389645653,2727943.776817766,0,null,33747688.898962997,null,{"$f":"IF(VehOp<>\"N\",SUM($R173:JH173),0)","v":336738271.44600952}]
[null,2043,{"$f":"MAX(TREND(C148:C149,B148:B149,B174)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B174)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B174)","v":1},{"$f":"TREND(J148:J149,B148:B149,B174)","v":0.15},0,0,0,0,null,null,2052,{"$f":"OFFSET($L41,MATCH(R$20,$A:$A),0)","v":0},{"$f":"OFFSET($L41,MATCH(S$20,$A:$A),0)","v":0},0,0,0,2232351.1207108349,2232351.1207108349,1946524.6064392086,0,0,0,0,0,0,4487445.8414672911,4487445.8414672911,0,0,0,0,0,0,2253886.4865561221,0,0,0,0,0,0,0,0,1052400.5482008853,299265.8211639169,388751.6638102039,0,0,0,0,0,0,0,0,0,14046068.432671474,3219164.0753551763,0,0,4176356.380846458,0,0,0,0,524589.11390053469,0,626642.8007139418,13286205.442256035,0,0,0,0,0,0,851025.46850100951,0,0,{"$f":"OFFSET($L41,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,5329981.1660276297,0,5944551.6779590603,1589539.1549989828,0,0,0,0,79399.862517150061,1425352.1308593857,0,16729206.559449278,0,0,0,0,0,0,0,0,1391159.4812647915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5200316.2035352662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L41,MATCH(EQ$20,$A:$A),0)","v":202216.44889445911},0,5641336.727191072,0,0,0,0,0,944020.31055698439,0,0,0,0,0,0,0,0,0,0,0,696939.31597580679,815089.36891708546,647299.59325071285,3490462.4153773286,0,0,0,0,13566.225003007312,0,0,340027.39083716995,0,0,0,0,0,0,0,0,16729206.559449278,0,8050769.4327481231,0,0,0,6226059.1816096865,0,0,0,0,0,0,0,0,0,0,1105759.1119079343,843362.42219411489,3302875.2898936803,0,2080518.4158095494,0,0,{"$f":"OFFSET($L41,MATCH(HC$20,$A:$A),0)","v":2098988.6492228722},0,531543.00067895371,71342.034512000013,0,2560060.9798232671,3971443.6857567383,131803.38958899875,1014835.0902806123,0,0,0,0,0,0,926707.10389172821,0,0,4503332.1622552853,0,1279130.6417083042,0,2307924.111832147,4678342.432122482,3510937.8522809241,0,0,0,609760.36897406308,0,0,0,0,0,0,0,0,1249389.928217988,0,0,0,0,0,0,0,0,0,3740167.6116095292,2281055.9098068429,0,10202391.219984001,4943966.3014924591,2222610.1266252846,847997.41109363502,540880.65382465185,0,0,null,{"$f":"$JK174/(1+DiscRate)^($Q174-YearCurrent)","v":18653358.302332569},null,{"$f":"IF(VehOp<>\"N\",SUM($R174:JH174),0)","v":199154099.87658149}]
[null,2044,{"$f":"MAX(TREND(C148:C149,B148:B149,B175)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B175)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B175)","v":1},{"$f":"TREND(J148:J149,B148:B149,B175)","v":0.15},0,0,0,0,null,null,2053,0,{"$f":"OFFSET($L42,MATCH(S$20,$A:$A),0)","v":0},0,0,0,2263169.8936858312,2263169.8936858312,1974599.480570541,0,0,0,0,0,0,4549412.2062229952,4549412.2062229952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,304041.27859906468,393582.85720981297,0,0,0,0,0,0,0,0,0,14287311.77716678,3274452.2411546237,0,0,4217431.074402485,0,0,0,0,0,0,633916.19862937438,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L42,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,6026670.2105141683,0,0,0,0,0,0,1446184.2004642561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L42,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,960234.39986044425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,343959.42564310698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6292894.7573016929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L42,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,2593745.9927156814,0,0,1026631.7504801522,0,0,0,0,0,0,938900.61841661576,0,0,0,0,0,0,0,4718672.9703304349,3541194.9975817553,0,0,0,616823.23039075139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5883819.3114008131,null,{"$f":"IF(VehOp<>\"N\",SUM($R175:JH175),0)","v":67216411.661249384}]
[null,2045,{"$f":"MAX(TREND(C148:C149,B148:B149,B176)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B176)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B176)","v":1},{"$f":"TREND(J148:J149,B148:B149,B176)","v":0.15},0,0,0,0,null,null,2054,0,{"$f":"OFFSET($L43,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L43,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L43,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L43,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R176:JH176),0)","v":0}]
[null,2046,{"$f":"MAX(TREND(C148:C149,B148:B149,B177)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B177)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B177)","v":1},{"$f":"TREND(J148:J149,B148:B149,B177)","v":0.15},0,0,0,0,null,null,2055,0,{"$f":"OFFSET($L44,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L44,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L44,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L44,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R177:JH177),0)","v":0}]
[null,2047,{"$f":"MAX(TREND(C148:C149,B148:B149,B178)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B178)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B178)","v":1},{"$f":"TREND(J148:J149,B148:B149,B178)","v":0.15},0,0,0,0,null,null,2056,0,{"$f":"OFFSET($L45,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L45,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L45,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L45,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R178:JH178),0)","v":0}]
[null,2048,{"$f":"MAX(TREND(C148:C149,B148:B149,B179)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1789173.0600000024},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B179)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":32530.419272727333},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B179)","v":1},{"$f":"TREND(J148:J149,B148:B149,B179)","v":0.15},346117.67689601087,1007222.1308192415,1353339.8077152525,166153.59726177531,null,null,2057,0,{"$f":"OFFSET($L46,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L46,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L46,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L46,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R179:JH179),0)","v":0}]
[null,2049,{"$f":"MAX(TREND(C148:C149,B148:B149,B180)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1807299.6900000051},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B180)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":32859.994363636477},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B180)","v":1},{"$f":"TREND(J148:J149,B148:B149,B180)","v":0.15},349624.29523596872,1017426.589684263,1367050.8849202318,156856.96021975871,null,null,2058,0,{"$f":"OFFSET($L47,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L47,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L47,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L47,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R180:JH180),0)","v":0}]
[null,2050,{"$f":"MAX(TREND(C148:C149,B148:B149,B181)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1825426.3200000003},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B181)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":33189.569454545504},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B181)","v":1},{"$f":"TREND(J148:J149,B148:B149,B181)","v":0.15},353130.91357592511,1027631.0485492803,1380761.9621252054,148065.59315967123,null,null,2059,0,{"$f":"OFFSET($L48,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L48,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L48,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L48,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R181:JH181),0)","v":0}]
[null,2051,{"$f":"MAX(TREND(C148:C149,B148:B149,B182)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1843552.950000003},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B182)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":33519.144545454648},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B182)","v":1},{"$f":"TREND(J148:J149,B148:B149,B182)","v":0.15},356637.53191588289,1037835.5074143017,1394473.0393301847,139753.17420031305,null,null,2060,0,{"$f":"OFFSET($L49,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L49,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L49,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L49,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R182:JH182),0)","v":0}]
[null,2052,{"$f":"MAX(TREND(C148:C149,B148:B149,B183)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B183)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B183)","v":1},{"$f":"TREND(J148:J149,B148:B149,B183)","v":0.15},0,0,0,0,null,null,2061,0,{"$f":"OFFSET($L50,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L50,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L50,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L50,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R183:JH183),0)","v":0}]
[null,2053,{"$f":"MAX(TREND(C148:C149,B148:B149,B184)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B184)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B184)","v":1},{"$f":"TREND(J148:J149,B148:B149,B184)","v":0.15},0,0,0,0,null,null,2062,0,{"$f":"OFFSET($L51,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L51,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L51,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L51,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R184:JH184),0)","v":0}]
[null,2054,{"$f":"MAX(TREND(C148:C149,B148:B149,B185)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B185)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B185)","v":1},{"$f":"TREND(J148:J149,B148:B149,B185)","v":0.15},0,0,0,0,null,null,2063,0,{"$f":"OFFSET($L52,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L52,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L52,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L52,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R185:JH185),0)","v":0}]
[null,2055,{"$f":"MAX(TREND(C148:C149,B148:B149,B186)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B186)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B186)","v":1},{"$f":"TREND(J148:J149,B148:B149,B186)","v":0.15},0,0,0,0,null,null,2064,0,{"$f":"OFFSET($L53,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L53,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L53,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L53,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R186:JH186),0)","v":0}]
[null,2056,{"$f":"MAX(TREND(C148:C149,B148:B149,B187)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B187)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B187)","v":1},{"$f":"TREND(J148:J149,B148:B149,B187)","v":0.15},0,0,0,0,null,null,2065,0,{"$f":"OFFSET($L54,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L54,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L54,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L54,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R187:JH187),0)","v":0}]
[null,2057,{"$f":"MAX(TREND(C148:C149,B148:B149,B188)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B188)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B188)","v":1},{"$f":"TREND(J148:J149,B148:B149,B188)","v":0.15},0,0,0,0,null,null,2066,0,{"$f":"OFFSET($L55,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L55,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L55,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L55,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R188:JH188),0)","v":0}]
[null,2058,{"$f":"MAX(TREND(C148:C149,B148:B149,B189)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B189)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B189)","v":1},{"$f":"TREND(J148:J149,B148:B149,B189)","v":0.15},0,0,0,0,null,null,2067,0,{"$f":"OFFSET($L56,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L56,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L56,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L56,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R189:JH189),0)","v":0}]
[null,2059,{"$f":"MAX(TREND(C148:C149,B148:B149,B190)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B190)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B190)","v":1},{"$f":"TREND(J148:J149,B148:B149,B190)","v":0.15},0,0,0,0,null,null,2068,0,{"$f":"OFFSET($L57,MATCH(S$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L57,MATCH(CE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L57,MATCH(EQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($L57,MATCH(HC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"IF(VehOp<>\"N\",SUM($R190:JH190),0)","v":0}]
[null,2060,{"$f":"MAX(TREND(C148:C149,B148:B149,B191)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B191)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B191)","v":1},{"$f":"TREND(J148:J149,B148:B149,B191)","v":0.15},0,0,0,0,null,null,"Total",{"$f":"SUM(R142:R190)","v":966584.21557848377},{"$f":"SUM(S142:S190)","v":188010823.46474335},3132847.0925886277,1105309.954592031,13049867.248146344,47666904.198464401,47666904.198464401,33617143.451063059,8491268.015716739,8992721.8950934093,25944468.03179045,135968520.32549873,45582675.426976517,401801.83838772937,101747095.72183427,95932488.641440392,15383334.138185989,15050400.537887685,10385556.231284652,16940281.884055849,39997542.410201684,2200381.4457588946,49811045.328370005,30978629.461567797,28232655.853856266,31209599.683488138,25535218.729464885,65852240.524593823,2368786.5570172225,523632.89341085212,211933.17781965723,22560438.905238934,5048738.9194832454,6821682.5935284384,39005216.466862351,9045503.8652181681,29777106.146211851,6093079.6140922783,25046034.364024308,26244554.858631179,25004606.289271764,113734885.15113562,32617091.587974317,70860279.707227916,12996832.462770646,29508486.496597119,47629266.868959717,77295426.786320761,15572469.384109015,8500808.8269344587,121620585.38889998,95476808.41834037,12239715.636735592,3766676.9566340218,13757902.883744586,217225242.98246625,302196.84193715471,2636067.642829753,5422195.4421066437,5422195.4421066437,5422195.4421066437,10398708.325426817,11241549.636307593,22678192.584647108,26253933.738825504,{"$f":"SUM(CE142:CE190)","v":12392041.86650062},17923455.790387686,6331579.0634775497,31489485.293872129,2095904.4048764766,521729.44581824995,52613873.616551667,9367105.1664132383,110487555.90235829,16657006.717950145,127073858.6091093,32628405.948251743,20142805.874200709,121605230.02118847,35271146.462624401,6118375.1386892311,1615904.9073268112,31922451.520248648,363274055.2028482,336621236.57561058,40767145.624622114,8319890.8694800958,3213.0518996326159,161224269.09622526,14312476.834077176,4479843.179927025,20698509.698177863,50265081.133359343,5438522.6287406702,33357367.077283293,34635076.246289536,2988901.27744349,2474124.0266759964,167676072.36676317,17617906.696566768,18524245.367065404,13942324.046459539,560676.66369735962,2132888.5995986145,37112372.57736893,33483458.683072597,14452063.936856549,42206721.780893505,6657141.8975767875,1340139.9858577116,6996518.7647750136,2945248.1613414893,2036278.1807104733,113665081.34908378,15542982.233316774,5912897.6985287583,8467544.1900378224,84357931.240404159,30775738.123312764,25608773.951060202,8315684.8051457461,2674742.206779093,9763762.3949536122,37906199.152438745,13130234.90852112,53292161.019574188,53292161.019574188,567982483.85440886,14774414.851153815,{"$f":"SUM(EQ142:EQ190)","v":3982939.0490926215},7698948.016062554,89627049.621423274,33483458.683072597,10409485.35426347,79220774.765630841,56029298.406014383,1905446.5702212253,19290571.940924902,44383632.857087232,105361507.9923652,76194287.352661148,1145244.2722773803,1000007.5274292176,699977.01784923486,4340500.9765056651,4340500.9765056651,34596615.519725949,567578.87428314879,2309642.2612718744,3133266.1536959382,3682252.0703022201,14067170.389433542,69970015.464268997,6578504.125229679,115664233.17973466,65852240.524593823,85843968.843495265,317043.36757555796,2863155.4212696464,31379702.272127189,7467086.5451352717,7594039.2570108036,11903197.576379383,6558616.166295493,25535218.729464885,38729527.060989104,6093771.514464329,9422756.7221495714,5892534.9504654082,318909320.07403308,6221858.1944029126,164225171.6323908,116334238.9827261,6098886.8464718293,2632362.6726896241,164229898.67770341,7594039.2570108036,12036141.142898206,129479387.5921728,25632038.982650064,7308551.0256209522,66442146.206373721,12083724.836724291,19771485.0886552,12083724.836724291,12083724.836724291,22275664.829569578,18370895.443657432,66697602.061761267,12943295.929691285,43584740.37939582,4115189.3774315407,30833645.9232703,{"$f":"SUM(HC142:HC190)","v":7630404.7496593064},35738108.391944192,8605355.951708205,846681.82125698705,15650581.444963286,45992069.188568525,65180800.416657895,2794994.5461776811,17921260.325182028,158222779.76768348,14810931.139014442,5720123.8918380588,1727077.4937509433,1969425.2530288259,1996396.7176725541,19952147.045805413,269878777.57564938,13130234.90852112,84417188.833112195,69204505.851328611,29854668.694196425,36544939.204013586,47841762.882552139,46420308.101311773,34837034.588568784,22936293.704650361,2616186.1159270699,6071751.2001589201,10771422.360184334,19021469.967172891,17858398.455632806,11879055.079752421,30978629.461567797,16603503.032265471,16471993.867040763,12616177.60892049,41594381.026571438,20644973.782483056,34334417.173051633,12555343.614415685,48502838.776526593,48502838.776526593,110314.17864322623,320498.75053462526,10153661.2303902,184896856.04370281,5398235.4575183671,33233945.531445578,20305060.951145481,3047022.5648891721,41487687.159528248,19820245.235047664,26936549.19105275,3121519.4580371543,1827257.813414555,61677521.6221449,363274055.2028482,null,{"$f":"SUM(JI142:JI190)","v":2038273531.3284307},null,{"$f":"SUM(JK142:JK190)","v":9942031984.5913048}]
[null,2061,{"$f":"MAX(TREND(C148:C149,B148:B149,B192)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B192)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B192)","v":1},{"$f":"TREND(J148:J149,B148:B149,B192)","v":0.15},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C148:C149,B148:B149,B193)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B193)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B193)","v":1},{"$f":"TREND(J148:J149,B148:B149,B193)","v":0.15},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C148:C149,B148:B149,B194)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B194)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B194)","v":1},{"$f":"TREND(J148:J149,B148:B149,B194)","v":0.15},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C148:C149,B148:B149,B195)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B195)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B195)","v":1},{"$f":"TREND(J148:J149,B148:B149,B195)","v":0.15},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C148:C149,B148:B149,B196)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B196)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B196)","v":1},{"$f":"TREND(J148:J149,B148:B149,B196)","v":0.15},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C148:C149,B148:B149,B197)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B197)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B197)","v":1},{"$f":"TREND(J148:J149,B148:B149,B197)","v":0.15},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C148:C149,B148:B149,B198)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B198)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B198)","v":1},{"$f":"TREND(J148:J149,B148:B149,B198)","v":0.15},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C148:C149,B148:B149,B199)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B199)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B199)","v":1},{"$f":"TREND(J148:J149,B148:B149,B199)","v":0.15},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N151:N199)","v":-288195.96404603362}]
[]
[]
[]
[{"$f":"MAX($A$1:A203)+1","v":4},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A204,1)),\"Not Used\",INDEX(ModelGroup,A204,1))","v":"1S3253"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A204,2)*AnnualFactor","v":59779.408000000221},{"$f":"INDEX(ModelData1B,A204,2)*AnnualFactor","v":199264.69333333403},{"$f":"INDEX(ModelData1NB,A204,3)*AnnualFactor","v":1086.8983272727312},{"$f":"INDEX(ModelData1B,A204,3)*AnnualFactor","v":3622.9944242424367},{"$f":"IF(E210=0,55,MAX(5,ROUND(C210/E210,1)))","v":55},{"$f":"IF(F210=0,55,MAX(5,ROUND(D210/F210,1)))","v":55},{"$f":"INDEX(ModelData1NB,A204,6)","v":1},{"$f":"INDEX(ModelData1B,A204,6)","v":0.1},{"$f":"(C210*(1-I210)*VLOOKUP(G210,FuelCon,2)-D210*(1-J210)*VLOOKUP(H210,FuelCon,2))*FuelAuto+(C210*I210*VLOOKUP(G210,FuelCon,3)-D210*J210*VLOOKUP(H210,FuelCon,3))*FuelTruck","v":-2324.0273245155886},{"$f":"(C210*(1-I210)-D210*(1-J210))*NonFuelAuto+(C210*I210-D210*J210)*NonFuelTruck","v":-29674.338719445426},{"$f":"SUM(K210:L210)","v":-31998.366043961014},{"$f":"M210/(1+DiscRate)^(B210-YearCurrent)","v":-26120.198265661704}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A204,2)*AnnualFactor","v":76254.048000000214},{"$f":"INDEX(ModelData20B,A204,2)*AnnualFactor","v":254180.16000000067},{"$f":"INDEX(ModelData20NB,A204,3)*AnnualFactor","v":1386.4372363636403},{"$f":"INDEX(ModelData20B,A204,3)*AnnualFactor","v":4621.457454545467},{"$f":"IF(E211=0,55,MAX(5,ROUND(C211/E211,1)))","v":55},{"$f":"IF(F211=0,55,MAX(5,ROUND(D211/F211,1)))","v":55},{"$f":"INDEX(ModelData20NB,A204,6)","v":1},{"$f":"INDEX(ModelData20B,A204,6)","v":0.1},{"$f":"(C211*(1-I211)*VLOOKUP(G211,FuelCon,2)-D211*(1-J211)*VLOOKUP(H211,FuelCon,2))*FuelAuto+(C211*I211*VLOOKUP(G211,FuelCon,3)-D211*J211*VLOOKUP(H211,FuelCon,3))*FuelTruck","v":-2964.5072958387809},{"$f":"(C211*(1-I211)-D211*(1-J211))*NonFuelAuto+(C211*I211-D211*J211)*NonFuelTruck","v":-37852.306083072093},{"$f":"SUM(K211:L211)","v":-40816.813378910876},{"$f":"M211/(1+DiscRate)^(B211-YearCurrent)","v":-8610.1795703644057}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C210:C211,B210:B211,B213)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B213)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B213)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B213)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"IF(E213=0,55,MAX(5,ROUND(C213/E213,1)))","v":55},{"$f":"IF(F213=0,55,MAX(5,ROUND(D213/F213,1)))","v":55},{"$f":"TREND(I210:I211,B210:B211,B213)","v":1},{"$f":"TREND(J210:J211,B210:B211,B213)","v":0.1},{"$f":"(C213*(1-I213)*VLOOKUP(G213,FuelCon,2)-D213*(1-J213)*VLOOKUP(H213,FuelCon,2))*FuelAuto+(C213*I213*VLOOKUP(G213,FuelCon,3)-D213*J213*VLOOKUP(H213,FuelCon,3))*FuelTruck","v":0},{"$f":"(C213*(1-I213)-D213*(1-J213))*NonFuelAuto+(C213*I213-D213*J213)*NonFuelTruck","v":0},{"$f":"SUM(K213:L213)","v":0},{"$f":"M213/(1+DiscRate)^(B213-YearCurrent)","v":0}]
[null,{"$f":"B213+1","v":2021},{"$f":"MAX(TREND(C210:C211,B210:B211,B214)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B214)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":202010.46666666772},{"$f":"MAX(TREND(E210:E211,B210:B211,B214)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B214)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":3672.9175757575867},55,55,{"$f":"TREND(I210:I211,B210:B211,B214)","v":1},{"$f":"TREND(J210:J211,B210:B211,B214)","v":0.1},{"$f":"(C214*(1-I214)*VLOOKUP(G214,FuelCon,2)-D214*(1-J214)*VLOOKUP(H214,FuelCon,2))*FuelAuto+(C214*I214*VLOOKUP(G214,FuelCon,3)-D214*J214*VLOOKUP(H214,FuelCon,3))*FuelTruck","v":-14079.801528332328},{"$f":"(C214*(1-I214)-D214*(1-J214))*NonFuelAuto+(C214*I214-D214*J214)*NonFuelTruck","v":-64200.017163186996},{"$f":"SUM(K214:L214)","v":-78279.818691519322},-59719.298879708462]
[null,{"$f":"B214+1","v":2022},{"$f":"MAX(TREND(C210:C211,B210:B211,B215)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B215)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B215)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B215)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B215)","v":1},{"$f":"TREND(J210:J211,B210:B211,B215)","v":0.1},{"$f":"(C215*(1-I215)*VLOOKUP(G215,FuelCon,2)-D215*(1-J215)*VLOOKUP(H215,FuelCon,2))*FuelAuto+(C215*I215*VLOOKUP(G215,FuelCon,3)-D215*J215*VLOOKUP(H215,FuelCon,3))*FuelTruck","v":0},{"$f":"(C215*(1-I215)-D215*(1-J215))*NonFuelAuto+(C215*I215-D215*J215)*NonFuelTruck","v":0},{"$f":"SUM(K215:L215)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C210:C211,B210:B211,B216)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B216)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B216)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B216)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B216)","v":1},{"$f":"TREND(J210:J211,B210:B211,B216)","v":0.1},{"$f":"(C216*(1-I216)*VLOOKUP(G216,FuelCon,2)-D216*(1-J216)*VLOOKUP(H216,FuelCon,2))*FuelAuto+(C216*I216*VLOOKUP(G216,FuelCon,3)-D216*J216*VLOOKUP(H216,FuelCon,3))*FuelTruck","v":0},{"$f":"(C216*(1-I216)-D216*(1-J216))*NonFuelAuto+(C216*I216-D216*J216)*NonFuelTruck","v":0},{"$f":"SUM(K216:L216)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C210:C211,B210:B211,B217)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":63074.336000000127},{"$f":"MAX(TREND(D210:D211,B210:B211,B217)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B217)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1146.8061090909105},{"$f":"MAX(TREND(F210:F211,B210:B211,B217)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B217)","v":1},{"$f":"TREND(J210:J211,B210:B211,B217)","v":0.1},12201.806038862695,35507.949748544073,47709.755787406772,29711.238101984443]
[null,2025,{"$f":"MAX(TREND(C210:C211,B210:B211,B218)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":63898.068000000203},{"$f":"MAX(TREND(D210:D211,B210:B211,B218)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B218)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1161.7830545454563},{"$f":"MAX(TREND(F210:F211,B210:B211,B218)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B218)","v":1},{"$f":"TREND(J210:J211,B210:B211,B218)","v":0.1},12361.157983400093,35971.672972872118,48332.830956272213,28130.147665953362]
[null,2026,{"$f":"MAX(TREND(C210:C211,B210:B211,B219)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":64721.800000000047},{"$f":"MAX(TREND(D210:D211,B210:B211,B219)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B219)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1176.760000000002},{"$f":"MAX(TREND(F210:F211,B210:B211,B219)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B219)","v":1},{"$f":"TREND(J210:J211,B210:B211,B219)","v":0.1},12520.50992793745,36435.396197200032,48955.906125137481,26628.769240244244]
[null,2027,{"$f":"MAX(TREND(C210:C211,B210:B211,B220)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":65545.532000000123},{"$f":"MAX(TREND(D210:D211,B210:B211,B220)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B220)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1191.7369454545478},{"$f":"MAX(TREND(F210:F211,B210:B211,B220)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B220)","v":1},{"$f":"TREND(J210:J211,B210:B211,B220)","v":0.1},12679.861872474848,36899.11942152807,49578.981294002922,25203.4400455668]
[null,2028,{"$f":"MAX(TREND(C210:C211,B210:B211,B221)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":66369.264000000199},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B221)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1206.7138909090936},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B221)","v":1},{"$f":"TREND(J210:J211,B210:B211,B221)","v":0.1},12839.213817012249,37362.842645856115,50202.056462868364,23850.63538935165]
[null,2029,{"$f":"MAX(TREND(C210:C211,B210:B211,B222)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":67192.996000000043},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B222)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1221.6908363636394},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B222)","v":1},{"$f":"TREND(J210:J211,B210:B211,B222)","v":0.1},12998.565761549606,37826.565870184029,50825.131631733631,22566.966274474318]
[null,2030,{"$f":"MAX(TREND(C210:C211,B210:B211,B223)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":68016.728000000119},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B223)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1236.6677818181852},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B223)","v":1},{"$f":"TREND(J210:J211,B210:B211,B223)","v":0.1},13157.917706087004,38290.289094512074,51448.20680059908,21349.176729865903]
[null,2031,{"$f":"MAX(TREND(C210:C211,B210:B211,B224)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":68840.460000000196},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B224)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1251.644727272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B224)","v":1},{"$f":"TREND(J210:J211,B210:B211,B224)","v":0.1},13317.269650624406,38754.012318840112,52071.281969464515,20194.140909632904]
[null,2032,{"$f":"MAX(TREND(C210:C211,B210:B211,B225)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":69664.192000000039},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B225)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1266.6216727272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B225)","v":1},{"$f":"TREND(J210:J211,B210:B211,B225)","v":0.1},13476.62159516176,39217.735543168026,52694.357138329782,19098.86000240059]
[null,2033,{"$f":"MAX(TREND(C210:C211,B210:B211,B226)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":70487.924000000115},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B226)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1281.5986181818189},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B226)","v":1},{"$f":"TREND(J210:J211,B210:B211,B226)","v":0.1},13635.973539699162,39681.458767496071,53317.432307195231,18060.458988125109]
[null,2034,{"$f":"MAX(TREND(C210:C211,B210:B211,B227)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":71311.656000000192},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B227)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1296.5755636363647},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B227)","v":1},{"$f":"TREND(J210:J211,B210:B211,B227)","v":0.1},13795.32548423656,40145.181991824116,53940.50747606068,17076.183275558687]
[null,2035,{"$f":"MAX(TREND(C210:C211,B210:B211,B228)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":72135.388000000035},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B228)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1311.5525090909105},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B228)","v":1},{"$f":"TREND(J210:J211,B210:B211,B228)","v":0.1},13954.677428773917,40608.905216152023,54563.58264492594,16143.39524986498]
[null,2036,{"$f":"MAX(TREND(C210:C211,B210:B211,B229)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":72959.120000000112},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B229)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1326.5294545454562},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B229)","v":1},{"$f":"TREND(J210:J211,B210:B211,B229)","v":0.1},14114.029373311318,41072.628440480068,55186.657813791389,15259.570756531077]
[null,2037,{"$f":"MAX(TREND(C210:C211,B210:B211,B230)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":73782.852000000188},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B230)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1341.506400000002},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B230)","v":1},{"$f":"TREND(J210:J211,B210:B211,B230)","v":0.1},14273.381317848718,41536.351664808113,55809.732982656831,14422.295544686456]
[null,2038,{"$f":"MAX(TREND(C210:C211,B210:B211,B231)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":74606.584000000032},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B231)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1356.4833454545478},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B231)","v":1},{"$f":"TREND(J210:J211,B210:B211,B231)","v":0.1},14432.733262386073,42000.07488913602,56432.808151522091,13629.261690189438]
[null,2039,{"$f":"MAX(TREND(C210:C211,B210:B211,B232)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":75430.316000000108},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B232)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1371.4602909090936},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B232)","v":1},{"$f":"TREND(J210:J211,B210:B211,B232)","v":0.1},14592.085206923473,42463.798113464065,57055.88332038754,12878.264016349893]
[null,2040,{"$f":"MAX(TREND(C210:C211,B210:B211,B233)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":76254.048000000184},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B233)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1386.4372363636394},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B233)","v":1},{"$f":"TREND(J210:J211,B210:B211,B233)","v":0.1},14751.437151460874,42927.52133779211,57678.958489252982,12167.19652790578]
[null,2041,{"$f":"MAX(TREND(C210:C211,B210:B211,B234)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":77077.780000000028},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B234)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1401.4141818181852},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B234)","v":1},{"$f":"TREND(J210:J211,B210:B211,B234)","v":0.1},14910.789095998231,43391.244562120024,58302.033658118256,11494.048871838973]
[null,2042,{"$f":"MAX(TREND(C210:C211,B210:B211,B235)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":77901.512000000104},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B235)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1416.391127272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B235)","v":1},{"$f":"TREND(J210:J211,B210:B211,B235)","v":0.1},15070.141040535629,43854.967786448062,58925.108826983691,10856.902836780204]
[null,2043,{"$f":"MAX(TREND(C210:C211,B210:B211,B236)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":78725.244000000181},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B236)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1431.3680727272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B236)","v":1},{"$f":"TREND(J210:J211,B210:B211,B236)","v":0.1},15229.49298507303,44318.691010776107,59548.183995849133,10253.928901101115]
[null,2044,{"$f":"MAX(TREND(C210:C211,B210:B211,B237)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":79548.976000000024},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B237)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1446.3450181818189},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B237)","v":1},{"$f":"TREND(J210:J211,B210:B211,B237)","v":0.1},15388.844929610384,44782.414235104021,60171.259164714407,9683.3828383056589]
[null,2045,{"$f":"MAX(TREND(C210:C211,B210:B211,B238)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":80372.708000000101},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B238)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1461.3219636363647},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B238)","v":1},{"$f":"TREND(J210:J211,B210:B211,B238)","v":0.1},15548.196874147785,45246.137459432059,60794.334333579842,9143.6023869971395]
[null,2046,{"$f":"MAX(TREND(C210:C211,B210:B211,B239)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":81196.440000000177},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B239)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1476.2989090909105},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B239)","v":1},{"$f":"TREND(J210:J211,B210:B211,B239)","v":0.1},15707.548818685185,45709.860683760104,61417.409502445291,8633.003991499887]
[null,2047,{"$f":"MAX(TREND(C210:C211,B210:B211,B240)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":82020.17200000002},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B240)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1491.2758545454562},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B240)","v":1},{"$f":"TREND(J210:J211,B210:B211,B240)","v":0.1},15866.90076322254,46173.583908088018,62040.484671310558,8150.0796181435871]
[null,2048,{"$f":"MAX(TREND(C210:C211,B210:B211,B241)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":82843.904000000097},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B241)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1506.252800000002},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B241)","v":1},{"$f":"TREND(J210:J211,B210:B211,B241)","v":0.1},16026.252707759942,46637.307132416063,62663.559840176007,7693.3936512598584]
[null,2049,{"$f":"MAX(TREND(C210:C211,B210:B211,B242)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":83667.636000000173},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B242)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1521.2297454545478},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B242)","v":1},{"$f":"TREND(J210:J211,B210:B211,B242)","v":0.1},16185.604652297341,47101.030356744101,63286.635009041442,7261.5798720870916]
[null,2050,{"$f":"MAX(TREND(C210:C211,B210:B211,B243)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":84491.368000000017},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B243)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1536.2066909090936},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B243)","v":1},{"$f":"TREND(J210:J211,B210:B211,B243)","v":0.1},16344.956596834698,47564.753581072015,63909.710177906716,6853.338523020785]
[null,2051,{"$f":"MAX(TREND(C210:C211,B210:B211,B244)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":85315.100000000093},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B244)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1551.1836363636394},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B244)","v":1},{"$f":"TREND(J210:J211,B210:B211,B244)","v":0.1},16504.308541372098,48028.47680540006,64532.785346772158,6467.4334589723185]
[null,2052,{"$f":"MAX(TREND(C210:C211,B210:B211,B245)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B245)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B245)","v":1},{"$f":"TREND(J210:J211,B210:B211,B245)","v":0.1},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C210:C211,B210:B211,B246)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B246)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B246)","v":1},{"$f":"TREND(J210:J211,B210:B211,B246)","v":0.1},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C210:C211,B210:B211,B247)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B247)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B247)","v":1},{"$f":"TREND(J210:J211,B210:B211,B247)","v":0.1},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C210:C211,B210:B211,B248)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B248)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B248)","v":1},{"$f":"TREND(J210:J211,B210:B211,B248)","v":0.1},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C210:C211,B210:B211,B249)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B249)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B249)","v":1},{"$f":"TREND(J210:J211,B210:B211,B249)","v":0.1},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C210:C211,B210:B211,B250)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B250)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B250)","v":1},{"$f":"TREND(J210:J211,B210:B211,B250)","v":0.1},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C210:C211,B210:B211,B251)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B251)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B251)","v":1},{"$f":"TREND(J210:J211,B210:B211,B251)","v":0.1},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C210:C211,B210:B211,B252)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B252)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B252)","v":1},{"$f":"TREND(J210:J211,B210:B211,B252)","v":0.1},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C210:C211,B210:B211,B253)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B253)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B253)","v":1},{"$f":"TREND(J210:J211,B210:B211,B253)","v":0.1},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C210:C211,B210:B211,B254)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B254)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B254)","v":1},{"$f":"TREND(J210:J211,B210:B211,B254)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C210:C211,B210:B211,B255)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B255)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B255)","v":1},{"$f":"TREND(J210:J211,B210:B211,B255)","v":0.1},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C210:C211,B210:B211,B256)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B256)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B256)","v":1},{"$f":"TREND(J210:J211,B210:B211,B256)","v":0.1},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C210:C211,B210:B211,B257)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B257)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B257)","v":1},{"$f":"TREND(J210:J211,B210:B211,B257)","v":0.1},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C210:C211,B210:B211,B258)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B258)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B258)","v":1},{"$f":"TREND(J210:J211,B210:B211,B258)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C210:C211,B210:B211,B259)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B259)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B259)","v":1},{"$f":"TREND(J210:J211,B210:B211,B259)","v":0.1},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C210:C211,B210:B211,B260)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B260)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B260)","v":1},{"$f":"TREND(J210:J211,B210:B211,B260)","v":0.1},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C210:C211,B210:B211,B261)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B261)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B261)","v":1},{"$f":"TREND(J210:J211,B210:B211,B261)","v":0.1},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N213:N261)","v":373141.39647898381}]
[]
[]
[]
[{"$f":"MAX($A$1:A265)+1","v":5},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A266,1)),\"Not Used\",INDEX(ModelGroup,A266,1))","v":"1P3254"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A266,2)*AnnualFactor","v":4963863.3439999996},{"$f":"INDEX(ModelData1B,A266,2)*AnnualFactor","v":10341381.966666663},{"$f":"INDEX(ModelData1NB,A266,3)*AnnualFactor","v":90252.060799999992},{"$f":"INDEX(ModelData1B,A266,3)*AnnualFactor","v":188025.12666666662},{"$f":"IF(E272=0,55,MAX(5,ROUND(C272/E272,1)))","v":55},{"$f":"IF(F272=0,55,MAX(5,ROUND(D272/F272,1)))","v":55},{"$f":"INDEX(ModelData1NB,A266,6)","v":1},{"$f":"INDEX(ModelData1B,A266,6)","v":0.16},{"$f":"(C272*(1-I272)*VLOOKUP(G272,FuelCon,2)-D272*(1-J272)*VLOOKUP(H272,FuelCon,2))*FuelAuto+(C272*I272*VLOOKUP(G272,FuelCon,3)-D272*J272*VLOOKUP(H272,FuelCon,3))*FuelTruck","v":154169.44393235329},{"$f":"(C272*(1-I272)-D272*(1-J272))*NonFuelAuto+(C272*I272-D272*J272)*NonFuelTruck","v":-661131.9949240142},{"$f":"SUM(K272:L272)","v":-506962.55099166092},{"$f":"M272/(1+DiscRate)^(B272-YearCurrent)","v":-413832.45403766306}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A266,2)*AnnualFactor","v":6584895.5039999997},{"$f":"INDEX(ModelData20B,A266,2)*AnnualFactor","v":13718532.299999997},{"$f":"INDEX(ModelData20NB,A266,3)*AnnualFactor","v":119725.3728},{"$f":"INDEX(ModelData20B,A266,3)*AnnualFactor","v":249427.85999999993},{"$f":"IF(E273=0,55,MAX(5,ROUND(C273/E273,1)))","v":55},{"$f":"IF(F273=0,55,MAX(5,ROUND(D273/F273,1)))","v":55},{"$f":"INDEX(ModelData20NB,A266,6)","v":1},{"$f":"INDEX(ModelData20B,A266,6)","v":0.16},{"$f":"(C273*(1-I273)*VLOOKUP(G273,FuelCon,2)-D273*(1-J273)*VLOOKUP(H273,FuelCon,2))*FuelAuto+(C273*I273*VLOOKUP(G273,FuelCon,3)-D273*J273*VLOOKUP(H273,FuelCon,3))*FuelTruck","v":204516.04080346588},{"$f":"(C273*(1-I273)-D273*(1-J273))*NonFuelAuto+(C273*I273-D273*J273)*NonFuelTruck","v":-877035.64728225442},{"$f":"SUM(K273:L273)","v":-672519.60647878854},{"$f":"M273/(1+DiscRate)^(B273-YearCurrent)","v":-141865.91497524898}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C272:C273,B272:B273,B275)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B275)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(E272:E273,B272:B273,B275)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B275)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"IF(E275=0,55,MAX(5,ROUND(C275/E275,1)))","v":55},{"$f":"IF(F275=0,55,MAX(5,ROUND(D275/F275,1)))","v":55},{"$f":"TREND(I272:I273,B272:B273,B275)","v":1},{"$f":"TREND(J272:J273,B272:B273,B275)","v":0.16},{"$f":"(C275*(1-I275)*VLOOKUP(G275,FuelCon,2)-D275*(1-J275)*VLOOKUP(H275,FuelCon,2))*FuelAuto+(C275*I275*VLOOKUP(G275,FuelCon,3)-D275*J275*VLOOKUP(H275,FuelCon,3))*FuelTruck","v":0},{"$f":"(C275*(1-I275)-D275*(1-J275))*NonFuelAuto+(C275*I275-D275*J275)*NonFuelTruck","v":0},{"$f":"SUM(K275:L275)","v":0},{"$f":"M275/(1+DiscRate)^(B275-YearCurrent)","v":0}]
[null,{"$f":"B275+1","v":2021},{"$f":"MAX(TREND(C272:C273,B272:B273,B276)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B276)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":10510239.483333349},{"$f":"MAX(TREND(E272:E273,B272:B273,B276)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B276)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":191095.26333333272},55,55,{"$f":"TREND(I272:I273,B272:B273,B276)","v":1},{"$f":"TREND(J272:J273,B272:B273,B276)","v":0.16},{"$f":"(C276*(1-I276)*VLOOKUP(G276,FuelCon,2)-D276*(1-J276)*VLOOKUP(H276,FuelCon,2))*FuelAuto+(C276*I276*VLOOKUP(G276,FuelCon,3)-D276*J276*VLOOKUP(H276,FuelCon,3))*FuelTruck","v":-819258.08162236679},{"$f":"(C276*(1-I276)-D276*(1-J276))*NonFuelAuto+(C276*I276-D276*J276)*NonFuelTruck","v":-3511982.2294301409},{"$f":"SUM(K276:L276)","v":-4331240.3110525077},-3304282.495529192]
[null,{"$f":"B276+1","v":2022},{"$f":"MAX(TREND(C272:C273,B272:B273,B277)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B277)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(E272:E273,B272:B273,B277)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B277)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},55,55,{"$f":"TREND(I272:I273,B272:B273,B277)","v":1},{"$f":"TREND(J272:J273,B272:B273,B277)","v":0.16},{"$f":"(C277*(1-I277)*VLOOKUP(G277,FuelCon,2)-D277*(1-J277)*VLOOKUP(H277,FuelCon,2))*FuelAuto+(C277*I277*VLOOKUP(G277,FuelCon,3)-D277*J277*VLOOKUP(H277,FuelCon,3))*FuelTruck","v":0},{"$f":"(C277*(1-I277)-D277*(1-J277))*NonFuelAuto+(C277*I277-D277*J277)*NonFuelTruck","v":0},{"$f":"SUM(K277:L277)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C272:C273,B272:B273,B278)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B278)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(E272:E273,B272:B273,B278)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B278)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},55,55,{"$f":"TREND(I272:I273,B272:B273,B278)","v":1},{"$f":"TREND(J272:J273,B272:B273,B278)","v":0.16},{"$f":"(C278*(1-I278)*VLOOKUP(G278,FuelCon,2)-D278*(1-J278)*VLOOKUP(H278,FuelCon,2))*FuelAuto+(C278*I278*VLOOKUP(G278,FuelCon,3)-D278*J278*VLOOKUP(H278,FuelCon,3))*FuelTruck","v":0},{"$f":"(C278*(1-I278)-D278*(1-J278))*NonFuelAuto+(C278*I278-D278*J278)*NonFuelTruck","v":0},{"$f":"SUM(K278:L278)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C272:C273,B272:B273,B279)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B279)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(E272:E273,B272:B273,B279)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B279)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},55,55,{"$f":"TREND(I272:I273,B272:B273,B279)","v":1},{"$f":"TREND(J272:J273,B272:B273,B279)","v":0.16},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C272:C273,B272:B273,B280)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B280)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(E272:E273,B272:B273,B280)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B280)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},55,55,{"$f":"TREND(I272:I273,B272:B273,B280)","v":1},{"$f":"TREND(J272:J273,B272:B273,B280)","v":0.16},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C272:C273,B272:B273,B281)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B281)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(E272:E273,B272:B273,B281)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B281)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},55,55,{"$f":"TREND(I272:I273,B272:B273,B281)","v":1},{"$f":"TREND(J272:J273,B272:B273,B281)","v":0.16},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C272:C273,B272:B273,B282)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(D272:D273,B272:B273,B282)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(E272:E273,B272:B273,B282)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},{"$f":"MAX(TREND(F272:F273,B272:B273,B282)*INDEX(matCost,ROW()-ROW($A274),A266),0)","v":0},55,55,{"$f":"TREND(I272:I273,B272:B273,B282)","v":1},{"$f":"TREND(J272:J273,B272:B273,B282)","v":0.16},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C272:C273,B272:B273,B283)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B283)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B283)","v":1},{"$f":"TREND(J272:J273,B272:B273,B283)","v":0.16},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C272:C273,B272:B273,B284)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B284)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B284)","v":1},{"$f":"TREND(J272:J273,B272:B273,B284)","v":0.16},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C272:C273,B272:B273,B285)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B285)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B285)","v":1},{"$f":"TREND(J272:J273,B272:B273,B285)","v":0.16},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C272:C273,B272:B273,B286)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B286)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B286)","v":1},{"$f":"TREND(J272:J273,B272:B273,B286)","v":0.16},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C272:C273,B272:B273,B287)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B287)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B287)","v":1},{"$f":"TREND(J272:J273,B272:B273,B287)","v":0.16},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C272:C273,B272:B273,B288)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B288)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B288)","v":1},{"$f":"TREND(J272:J273,B272:B273,B288)","v":0.16},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C272:C273,B272:B273,B289)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B289)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B289)","v":1},{"$f":"TREND(J272:J273,B272:B273,B289)","v":0.16},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C272:C273,B272:B273,B290)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B290)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B290)","v":1},{"$f":"TREND(J272:J273,B272:B273,B290)","v":0.16},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C272:C273,B272:B273,B291)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B291)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B291)","v":1},{"$f":"TREND(J272:J273,B272:B273,B291)","v":0.16},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C272:C273,B272:B273,B292)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B292)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B292)","v":1},{"$f":"TREND(J272:J273,B272:B273,B292)","v":0.16},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C272:C273,B272:B273,B293)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B293)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B293)","v":1},{"$f":"TREND(J272:J273,B272:B273,B293)","v":0.16},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C272:C273,B272:B273,B294)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B294)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B294)","v":1},{"$f":"TREND(J272:J273,B272:B273,B294)","v":0.16},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C272:C273,B272:B273,B295)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B295)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B295)","v":1},{"$f":"TREND(J272:J273,B272:B273,B295)","v":0.16},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C272:C273,B272:B273,B296)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B296)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B296)","v":1},{"$f":"TREND(J272:J273,B272:B273,B296)","v":0.16},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C272:C273,B272:B273,B297)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B297)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B297)","v":1},{"$f":"TREND(J272:J273,B272:B273,B297)","v":0.16},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C272:C273,B272:B273,B298)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B298)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B298)","v":1},{"$f":"TREND(J272:J273,B272:B273,B298)","v":0.16},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C272:C273,B272:B273,B299)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B299)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B299)","v":1},{"$f":"TREND(J272:J273,B272:B273,B299)","v":0.16},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C272:C273,B272:B273,B300)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B300)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B300)","v":1},{"$f":"TREND(J272:J273,B272:B273,B300)","v":0.16},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C272:C273,B272:B273,B301)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B301)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B301)","v":1},{"$f":"TREND(J272:J273,B272:B273,B301)","v":0.16},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C272:C273,B272:B273,B302)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B302)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B302)","v":1},{"$f":"TREND(J272:J273,B272:B273,B302)","v":0.16},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C272:C273,B272:B273,B303)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":7233308.3680000007},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B303)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":131514.69760000007},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B303)","v":1},{"$f":"TREND(J272:J273,B272:B273,B303)","v":0.16},1399292.1895462882,4072019.8789990731,5471312.068545361,671729.43317562563]
[null,2049,{"$f":"MAX(TREND(C272:C273,B272:B273,B304)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":7314359.976000011},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B304)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":132988.36320000002},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B304)","v":1},{"$f":"TREND(J272:J273,B272:B273,B304)","v":0.16},1414971.7204406613,4117648.2059291108,5532619.9263697723,634819.04973293375]
[null,2050,{"$f":"MAX(TREND(C272:C273,B272:B273,B305)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":7395411.5839999914},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B305)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":134462.02879999997},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B305)","v":1},{"$f":"TREND(J272:J273,B272:B273,B305)","v":0.16},1430651.2513350283,4163276.5328591317,5593927.7841941603,599863.16119560634]
[null,2051,{"$f":"MAX(TREND(C272:C273,B272:B273,B306)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":7476463.1920000017},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B306)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":135935.69439999992},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B306)","v":1},{"$f":"TREND(J272:J273,B272:B273,B306)","v":0.16},1446330.7822294012,4208904.8597891694,5655235.6420185706,566764.01015430724]
[null,2052,{"$f":"MAX(TREND(C272:C273,B272:B273,B307)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B307)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B307)","v":1},{"$f":"TREND(J272:J273,B272:B273,B307)","v":0.16},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C272:C273,B272:B273,B308)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B308)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B308)","v":1},{"$f":"TREND(J272:J273,B272:B273,B308)","v":0.16},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C272:C273,B272:B273,B309)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B309)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B309)","v":1},{"$f":"TREND(J272:J273,B272:B273,B309)","v":0.16},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C272:C273,B272:B273,B310)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B310)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B310)","v":1},{"$f":"TREND(J272:J273,B272:B273,B310)","v":0.16},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C272:C273,B272:B273,B311)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B311)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B311)","v":1},{"$f":"TREND(J272:J273,B272:B273,B311)","v":0.16},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C272:C273,B272:B273,B312)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B312)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B312)","v":1},{"$f":"TREND(J272:J273,B272:B273,B312)","v":0.16},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C272:C273,B272:B273,B313)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B313)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B313)","v":1},{"$f":"TREND(J272:J273,B272:B273,B313)","v":0.16},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C272:C273,B272:B273,B314)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B314)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B314)","v":1},{"$f":"TREND(J272:J273,B272:B273,B314)","v":0.16},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C272:C273,B272:B273,B315)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B315)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B315)","v":1},{"$f":"TREND(J272:J273,B272:B273,B315)","v":0.16},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C272:C273,B272:B273,B316)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B316)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B316)","v":1},{"$f":"TREND(J272:J273,B272:B273,B316)","v":0.16},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C272:C273,B272:B273,B317)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B317)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B317)","v":1},{"$f":"TREND(J272:J273,B272:B273,B317)","v":0.16},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C272:C273,B272:B273,B318)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B318)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B318)","v":1},{"$f":"TREND(J272:J273,B272:B273,B318)","v":0.16},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C272:C273,B272:B273,B319)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B319)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B319)","v":1},{"$f":"TREND(J272:J273,B272:B273,B319)","v":0.16},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C272:C273,B272:B273,B320)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B320)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B320)","v":1},{"$f":"TREND(J272:J273,B272:B273,B320)","v":0.16},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C272:C273,B272:B273,B321)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B321)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B321)","v":1},{"$f":"TREND(J272:J273,B272:B273,B321)","v":0.16},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C272:C273,B272:B273,B322)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B322)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B322)","v":1},{"$f":"TREND(J272:J273,B272:B273,B322)","v":0.16},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C272:C273,B272:B273,B323)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B323)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B323)","v":1},{"$f":"TREND(J272:J273,B272:B273,B323)","v":0.16},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N275:N323)","v":-831106.84127071884}]
[]
[]
[]
[{"$f":"MAX($A$1:A327)+1","v":6},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A328,1)),\"Not Used\",INDEX(ModelGroup,A328,1))","v":"9S3540"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A328,2)*AnnualFactor","v":3663670.2720000003},{"$f":"INDEX(ModelData1B,A328,2)*AnnualFactor","v":3367344},{"$f":"INDEX(ModelData1NB,A328,3)*AnnualFactor","v":66612.186763636375},{"$f":"INDEX(ModelData1B,A328,3)*AnnualFactor","v":61224.436363636371},{"$f":"IF(E334=0,55,MAX(5,ROUND(C334/E334,1)))","v":55},{"$f":"IF(F334=0,55,MAX(5,ROUND(D334/F334,1)))","v":55},{"$f":"INDEX(ModelData1NB,A328,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A328,6)","v":0.11},{"$f":"(C334*(1-I334)*VLOOKUP(G334,FuelCon,2)-D334*(1-J334)*VLOOKUP(H334,FuelCon,2))*FuelAuto+(C334*I334*VLOOKUP(G334,FuelCon,3)-D334*J334*VLOOKUP(H334,FuelCon,3))*FuelTruck","v":57324.673146987428},{"$f":"(C334*(1-I334)-D334*(1-J334))*NonFuelAuto+(C334*I334-D334*J334)*NonFuelTruck","v":166818.06012748805},{"$f":"SUM(K334:L334)","v":224142.73327447547},{"$f":"M334/(1+DiscRate)^(B334-YearCurrent)","v":182967.23729246683}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A328,2)*AnnualFactor","v":5475808.2560000001},{"$f":"INDEX(ModelData20B,A328,2)*AnnualFactor","v":5032912},{"$f":"INDEX(ModelData20NB,A328,3)*AnnualFactor","v":99560.150109090915},{"$f":"INDEX(ModelData20B,A328,3)*AnnualFactor","v":91507.490909090906},{"$f":"IF(E335=0,55,MAX(5,ROUND(C335/E335,1)))","v":55},{"$f":"IF(F335=0,55,MAX(5,ROUND(D335/F335,1)))","v":55},{"$f":"INDEX(ModelData20NB,A328,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A328,6)","v":0.11},{"$f":"(C335*(1-I335)*VLOOKUP(G335,FuelCon,2)-D335*(1-J335)*VLOOKUP(H335,FuelCon,2))*FuelAuto+(C335*I335*VLOOKUP(G335,FuelCon,3)-D335*J335*VLOOKUP(H335,FuelCon,3))*FuelTruck","v":85678.812553024211},{"$f":"(C335*(1-I335)-D335*(1-J335))*NonFuelAuto+(C335*I335-D335*J335)*NonFuelTruck","v":249330.21890022405},{"$f":"SUM(K335:L335)","v":335009.03145324823},{"$f":"M335/(1+DiscRate)^(B335-YearCurrent)","v":70669.111077560854}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C334:C335,B334:B335,B337)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B337)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(E334:E335,B334:B335,B337)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B337)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"IF(E337=0,55,MAX(5,ROUND(C337/E337,1)))","v":55},{"$f":"IF(F337=0,55,MAX(5,ROUND(D337/F337,1)))","v":55},{"$f":"TREND(I334:I335,B334:B335,B337)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B337)","v":0.11},{"$f":"(C337*(1-I337)*VLOOKUP(G337,FuelCon,2)-D337*(1-J337)*VLOOKUP(H337,FuelCon,2))*FuelAuto+(C337*I337*VLOOKUP(G337,FuelCon,3)-D337*J337*VLOOKUP(H337,FuelCon,3))*FuelTruck","v":0},{"$f":"(C337*(1-I337)-D337*(1-J337))*NonFuelAuto+(C337*I337-D337*J337)*NonFuelTruck","v":0},{"$f":"SUM(K337:L337)","v":0},{"$f":"M337/(1+DiscRate)^(B337-YearCurrent)","v":0}]
[null,{"$f":"B337+1","v":2021},{"$f":"MAX(TREND(C334:C335,B334:B335,B338)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B338)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(E334:E335,B334:B335,B338)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B338)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},55,55,{"$f":"TREND(I334:I335,B334:B335,B338)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B338)","v":0.11},{"$f":"(C338*(1-I338)*VLOOKUP(G338,FuelCon,2)-D338*(1-J338)*VLOOKUP(H338,FuelCon,2))*FuelAuto+(C338*I338*VLOOKUP(G338,FuelCon,3)-D338*J338*VLOOKUP(H338,FuelCon,3))*FuelTruck","v":0},{"$f":"(C338*(1-I338)-D338*(1-J338))*NonFuelAuto+(C338*I338-D338*J338)*NonFuelTruck","v":0},{"$f":"SUM(K338:L338)","v":0},0]
[null,{"$f":"B338+1","v":2022},{"$f":"MAX(TREND(C334:C335,B334:B335,B339)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B339)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(E334:E335,B334:B335,B339)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B339)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},55,55,{"$f":"TREND(I334:I335,B334:B335,B339)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B339)","v":0.11},{"$f":"(C339*(1-I339)*VLOOKUP(G339,FuelCon,2)-D339*(1-J339)*VLOOKUP(H339,FuelCon,2))*FuelAuto+(C339*I339*VLOOKUP(G339,FuelCon,3)-D339*J339*VLOOKUP(H339,FuelCon,3))*FuelTruck","v":0},{"$f":"(C339*(1-I339)-D339*(1-J339))*NonFuelAuto+(C339*I339-D339*J339)*NonFuelTruck","v":0},{"$f":"SUM(K339:L339)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C334:C335,B334:B335,B340)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B340)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":3617179.1999999881},{"$f":"MAX(TREND(E334:E335,B334:B335,B340)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B340)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":65766.894545454532},55,55,{"$f":"TREND(I334:I335,B334:B335,B340)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B340)","v":0.11},{"$f":"(C340*(1-I340)*VLOOKUP(G340,FuelCon,2)-D340*(1-J340)*VLOOKUP(H340,FuelCon,2))*FuelAuto+(C340*I340*VLOOKUP(G340,FuelCon,3)-D340*J340*VLOOKUP(H340,FuelCon,3))*FuelTruck","v":-257085.25205258233},{"$f":"(C340*(1-I340)-D340*(1-J340))*NonFuelAuto+(C340*I340-D340*J340)*NonFuelTruck","v":-1159411.8204924443},{"$f":"SUM(K340:L340)","v":-1416497.0725450267},-943871.80934923294]
[null,2024,{"$f":"MAX(TREND(C334:C335,B334:B335,B341)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B341)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(E334:E335,B334:B335,B341)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B341)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},55,55,{"$f":"TREND(I334:I335,B334:B335,B341)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B341)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C334:C335,B334:B335,B342)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B342)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(E334:E335,B334:B335,B342)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B342)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},55,55,{"$f":"TREND(I334:I335,B334:B335,B342)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B342)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C334:C335,B334:B335,B343)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B343)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(E334:E335,B334:B335,B343)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B343)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},55,55,{"$f":"TREND(I334:I335,B334:B335,B343)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B343)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C334:C335,B334:B335,B344)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(D334:D335,B334:B335,B344)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(E334:E335,B334:B335,B344)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},{"$f":"MAX(TREND(F334:F335,B334:B335,B344)*INDEX(matCost,ROW()-ROW($A336),A328),0)","v":0},55,55,{"$f":"TREND(I334:I335,B334:B335,B344)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B344)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C334:C335,B334:B335,B345)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":4388525.4656000137},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B345)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":79791.372101818211},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B345)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B345)","v":0.11},355345.97934641788,1492700.5693108481,1848046.548657266,877993.60265600868]
[null,2029,{"$f":"MAX(TREND(C334:C335,B334:B335,B346)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":4479132.3648000062},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B346)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":81438.770269090775},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B346)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B346)","v":0.11},362682.56599360541,1523519.3422858452,1886201.9082794506,837496.2048187725]
[null,2030,{"$f":"MAX(TREND(C334:C335,B334:B335,B347)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":4569739.2639999986},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B347)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":83086.168436363805},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B347)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B347)","v":0.11},370019.15264079295,1554338.1152608423,1924357.2679016353,798539.85121509677]
[null,2031,{"$f":"MAX(TREND(C334:C335,B334:B335,B348)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":4660346.1632000208},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B348)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":84733.566603636369},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B348)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B348)","v":0.11},377355.73928798293,1585156.8882358491,1962512.627523832,761096.23266795347]
[null,2032,{"$f":"MAX(TREND(C334:C335,B334:B335,B349)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":4750953.0624000132},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B349)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":86380.964770908933},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B349)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B349)","v":0.11},384692.3259351704,1615975.6612108462,2000667.9871460167,725134.14856696536]
[null,2033,{"$f":"MAX(TREND(C334:C335,B334:B335,B350)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":4841559.9616000056},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B350)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":88028.362938181963},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B350)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B350)","v":0.11},392028.91258235794,1646794.4341858428,2038823.3467682006,690620.00634584005]
[null,2034,{"$f":"MAX(TREND(C334:C335,B334:B335,B351)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":4932166.860799998},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B351)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":89675.761105454527},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B351)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B351)","v":0.11},399365.49922954547,1677613.2071608398,2076978.7063903853,657518.2679824722]
[null,2035,{"$f":"MAX(TREND(C334:C335,B334:B335,B352)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5022773.7600000203},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B352)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":91323.159272727091},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B352)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B352)","v":0.11},406702.08587673539,1708431.9801358469,2115134.0660125823,625791.84831570857]
[null,2036,{"$f":"MAX(TREND(C334:C335,B334:B335,B353)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5113380.6592000127},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B353)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":92970.557440000121},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B353)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B353)","v":0.11},414038.67252392287,1739250.7531108437,2153289.4256347665,595402.46957213734]
[null,2037,{"$f":"MAX(TREND(C334:C335,B334:B335,B354)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5203987.5584000051},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B354)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":94617.955607272685},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B354)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B354)","v":0.11},421375.25917111046,1770069.5260858405,2191444.7852569511,566310.97612775397]
[null,2038,{"$f":"MAX(TREND(C334:C335,B334:B335,B355)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5294594.4575999975},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B355)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":96265.353774545714},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B355)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B355)","v":0.11},428711.84581829794,1800888.2990608374,2229600.1448791353,538477.61319002172]
[null,2039,{"$f":"MAX(TREND(C334:C335,B334:B335,B356)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5385201.3568000197},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B356)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":97912.751941818278},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B356)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B356)","v":0.11},436048.43246548786,1831707.0720358444,2267755.5045013325,511862.27277395059]
[null,2040,{"$f":"MAX(TREND(C334:C335,B334:B335,B357)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5475808.2560000122},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B357)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":99560.150109090842},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B357)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B357)","v":0.11},443385.01911267545,1862525.8450108415,2305910.8641235167,486424.71005872072]
[null,2041,{"$f":"MAX(TREND(C334:C335,B334:B335,B358)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5566415.1552000046},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B358)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":101207.54827636387},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B358)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B358)","v":0.11},450721.60575986293,1893344.6179858383,2344066.2237457014,462124.73294760403]
[null,2042,{"$f":"MAX(TREND(C334:C335,B334:B335,B359)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5657022.054399997},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B359)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":102854.94644363644},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B359)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B359)","v":0.11},458058.19240705046,1924163.3909608349,2382221.5833678856,438922.3674112602]
[null,2043,{"$f":"MAX(TREND(C334:C335,B334:B335,B360)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5747628.9536000192},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B360)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":104502.344610909},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B360)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B360)","v":0.11},465394.77905424044,1954982.163935842,2420376.9429900823,416778.00097169651]
[null,2044,{"$f":"MAX(TREND(C334:C335,B334:B335,B361)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5838235.8528000116},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B361)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":106149.74277818203},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B361)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B361)","v":0.11},472731.36570142792,1985800.9369108391,2458532.302612267,395652.50647931517]
[null,2045,{"$f":"MAX(TREND(C334:C335,B334:B335,B362)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5928842.7520000041},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B362)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":107797.14094545459},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B362)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B362)","v":0.11},480067.95234861551,2016619.7098858361,2496687.6622344516,375507.34814746981]
[null,2046,{"$f":"MAX(TREND(C334:C335,B334:B335,B363)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6019449.6511999965},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B363)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":109444.53911272716},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B363)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B363)","v":0.11},487404.53899580298,2047438.4828608329,2534843.0218566358,356304.6716361866]
[null,2047,{"$f":"MAX(TREND(C334:C335,B334:B335,B364)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6110056.5504000187},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B364)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":111091.93728000019},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B364)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B364)","v":0.11},494741.12564299296,2078257.25583584,2572998.381478833,338007.37981829984]
[null,2048,{"$f":"MAX(TREND(C334:C335,B334:B335,B365)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6200663.4496000111},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B365)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":112739.33544727275},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B365)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B365)","v":0.11},502077.71229018038,2109076.0288108364,2611153.7411010168,320579.19571575947]
[null,2049,{"$f":"MAX(TREND(C334:C335,B334:B335,B366)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6291270.3488000035},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B366)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":114386.73361454532},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B366)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B366)","v":0.11},509414.29893736797,2139894.8017858337,2649309.1007232014,303984.71396054304]
[null,2050,{"$f":"MAX(TREND(C334:C335,B334:B335,B367)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6381877.2480000257},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B367)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":116034.13178181835},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B367)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B367)","v":0.11},516750.88558455789,2170713.5747608407,2687464.4603453986,288189.44201223174]
[null,2051,{"$f":"MAX(TREND(C334:C335,B334:B335,B368)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6472484.1472000182},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B368)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":117681.52994909091},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B368)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B368)","v":0.11},524087.47223174537,2201532.3477358376,2725619.8199675828,273159.83225227654]
[null,2052,{"$f":"MAX(TREND(C334:C335,B334:B335,B369)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6563091.0464000106},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B369)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":119328.92811636347},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B369)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B369)","v":0.11},531424.05887893308,2232351.1207108349,2763775.1795897679,258863.3059722597]
[null,2053,{"$f":"MAX(TREND(C334:C335,B334:B335,B370)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":6653697.945600003},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B370)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":120976.3262836365},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B370)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B370)","v":0.11},538760.64552612044,2263169.8936858312,2801930.5392119517,245268.27017936858]
[null,2054,{"$f":"MAX(TREND(C334:C335,B334:B335,B371)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B371)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B371)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B371)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C334:C335,B334:B335,B372)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B372)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B372)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B372)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C334:C335,B334:B335,B373)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B373)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B373)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B373)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C334:C335,B334:B335,B374)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B374)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B374)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B374)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C334:C335,B334:B335,B375)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B375)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B375)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B375)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C334:C335,B334:B335,B376)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B376)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B376)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B376)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C334:C335,B334:B335,B377)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B377)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B377)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B377)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C334:C335,B334:B335,B378)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B378)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B378)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B378)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C334:C335,B334:B335,B379)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B379)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B379)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B379)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C334:C335,B334:B335,B380)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B380)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B380)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B380)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C334:C335,B334:B335,B381)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B381)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B381)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B381)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C334:C335,B334:B335,B382)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B382)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B382)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B382)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C334:C335,B334:B335,B383)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B383)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B383)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B383)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C334:C335,B334:B335,B384)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B384)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B384)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B384)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C334:C335,B334:B335,B385)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B385)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B385)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B385)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N337:N385)","v":12202138.162446441}]
[]
[]
[]
[{"$f":"MAX($A$1:A389)+1","v":7},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A390,1)),\"Not Used\",INDEX(ModelGroup,A390,1))","v":"9S3540"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A390,2)*AnnualFactor","v":3663670.2720000003},{"$f":"INDEX(ModelData1B,A390,2)*AnnualFactor","v":3367344},{"$f":"INDEX(ModelData1NB,A390,3)*AnnualFactor","v":66612.186763636375},{"$f":"INDEX(ModelData1B,A390,3)*AnnualFactor","v":61224.436363636371},{"$f":"IF(E396=0,55,MAX(5,ROUND(C396/E396,1)))","v":55},{"$f":"IF(F396=0,55,MAX(5,ROUND(D396/F396,1)))","v":55},{"$f":"INDEX(ModelData1NB,A390,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A390,6)","v":0.11},{"$f":"(C396*(1-I396)*VLOOKUP(G396,FuelCon,2)-D396*(1-J396)*VLOOKUP(H396,FuelCon,2))*FuelAuto+(C396*I396*VLOOKUP(G396,FuelCon,3)-D396*J396*VLOOKUP(H396,FuelCon,3))*FuelTruck","v":57324.673146987428},{"$f":"(C396*(1-I396)-D396*(1-J396))*NonFuelAuto+(C396*I396-D396*J396)*NonFuelTruck","v":166818.06012748805},{"$f":"SUM(K396:L396)","v":224142.73327447547},{"$f":"M396/(1+DiscRate)^(B396-YearCurrent)","v":182967.23729246683}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A390,2)*AnnualFactor","v":5475808.2560000001},{"$f":"INDEX(ModelData20B,A390,2)*AnnualFactor","v":5032912},{"$f":"INDEX(ModelData20NB,A390,3)*AnnualFactor","v":99560.150109090915},{"$f":"INDEX(ModelData20B,A390,3)*AnnualFactor","v":91507.490909090906},{"$f":"IF(E397=0,55,MAX(5,ROUND(C397/E397,1)))","v":55},{"$f":"IF(F397=0,55,MAX(5,ROUND(D397/F397,1)))","v":55},{"$f":"INDEX(ModelData20NB,A390,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A390,6)","v":0.11},{"$f":"(C397*(1-I397)*VLOOKUP(G397,FuelCon,2)-D397*(1-J397)*VLOOKUP(H397,FuelCon,2))*FuelAuto+(C397*I397*VLOOKUP(G397,FuelCon,3)-D397*J397*VLOOKUP(H397,FuelCon,3))*FuelTruck","v":85678.812553024211},{"$f":"(C397*(1-I397)-D397*(1-J397))*NonFuelAuto+(C397*I397-D397*J397)*NonFuelTruck","v":249330.21890022405},{"$f":"SUM(K397:L397)","v":335009.03145324823},{"$f":"M397/(1+DiscRate)^(B397-YearCurrent)","v":70669.111077560854}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C396:C397,B396:B397,B399)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B399)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(E396:E397,B396:B397,B399)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B399)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"IF(E399=0,55,MAX(5,ROUND(C399/E399,1)))","v":55},{"$f":"IF(F399=0,55,MAX(5,ROUND(D399/F399,1)))","v":55},{"$f":"TREND(I396:I397,B396:B397,B399)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B399)","v":0.11},{"$f":"(C399*(1-I399)*VLOOKUP(G399,FuelCon,2)-D399*(1-J399)*VLOOKUP(H399,FuelCon,2))*FuelAuto+(C399*I399*VLOOKUP(G399,FuelCon,3)-D399*J399*VLOOKUP(H399,FuelCon,3))*FuelTruck","v":0},{"$f":"(C399*(1-I399)-D399*(1-J399))*NonFuelAuto+(C399*I399-D399*J399)*NonFuelTruck","v":0},{"$f":"SUM(K399:L399)","v":0},{"$f":"M399/(1+DiscRate)^(B399-YearCurrent)","v":0}]
[null,{"$f":"B399+1","v":2021},{"$f":"MAX(TREND(C396:C397,B396:B397,B400)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B400)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(E396:E397,B396:B397,B400)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B400)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},55,55,{"$f":"TREND(I396:I397,B396:B397,B400)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B400)","v":0.11},{"$f":"(C400*(1-I400)*VLOOKUP(G400,FuelCon,2)-D400*(1-J400)*VLOOKUP(H400,FuelCon,2))*FuelAuto+(C400*I400*VLOOKUP(G400,FuelCon,3)-D400*J400*VLOOKUP(H400,FuelCon,3))*FuelTruck","v":0},{"$f":"(C400*(1-I400)-D400*(1-J400))*NonFuelAuto+(C400*I400-D400*J400)*NonFuelTruck","v":0},{"$f":"SUM(K400:L400)","v":0},0]
[null,{"$f":"B400+1","v":2022},{"$f":"MAX(TREND(C396:C397,B396:B397,B401)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B401)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(E396:E397,B396:B397,B401)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B401)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},55,55,{"$f":"TREND(I396:I397,B396:B397,B401)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B401)","v":0.11},{"$f":"(C401*(1-I401)*VLOOKUP(G401,FuelCon,2)-D401*(1-J401)*VLOOKUP(H401,FuelCon,2))*FuelAuto+(C401*I401*VLOOKUP(G401,FuelCon,3)-D401*J401*VLOOKUP(H401,FuelCon,3))*FuelTruck","v":0},{"$f":"(C401*(1-I401)-D401*(1-J401))*NonFuelAuto+(C401*I401-D401*J401)*NonFuelTruck","v":0},{"$f":"SUM(K401:L401)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C396:C397,B396:B397,B402)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B402)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":3617179.1999999881},{"$f":"MAX(TREND(E396:E397,B396:B397,B402)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B402)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":65766.894545454532},55,55,{"$f":"TREND(I396:I397,B396:B397,B402)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B402)","v":0.11},{"$f":"(C402*(1-I402)*VLOOKUP(G402,FuelCon,2)-D402*(1-J402)*VLOOKUP(H402,FuelCon,2))*FuelAuto+(C402*I402*VLOOKUP(G402,FuelCon,3)-D402*J402*VLOOKUP(H402,FuelCon,3))*FuelTruck","v":-257085.25205258233},{"$f":"(C402*(1-I402)-D402*(1-J402))*NonFuelAuto+(C402*I402-D402*J402)*NonFuelTruck","v":-1159411.8204924443},{"$f":"SUM(K402:L402)","v":-1416497.0725450267},-943871.80934923294]
[null,2024,{"$f":"MAX(TREND(C396:C397,B396:B397,B403)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B403)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(E396:E397,B396:B397,B403)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B403)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},55,55,{"$f":"TREND(I396:I397,B396:B397,B403)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B403)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C396:C397,B396:B397,B404)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B404)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(E396:E397,B396:B397,B404)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B404)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},55,55,{"$f":"TREND(I396:I397,B396:B397,B404)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B404)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C396:C397,B396:B397,B405)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B405)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(E396:E397,B396:B397,B405)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B405)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},55,55,{"$f":"TREND(I396:I397,B396:B397,B405)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B405)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C396:C397,B396:B397,B406)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(D396:D397,B396:B397,B406)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(E396:E397,B396:B397,B406)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},{"$f":"MAX(TREND(F396:F397,B396:B397,B406)*INDEX(matCost,ROW()-ROW($A398),A390),0)","v":0},55,55,{"$f":"TREND(I396:I397,B396:B397,B406)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B406)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C396:C397,B396:B397,B407)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":4388525.4656000137},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B407)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":79791.372101818211},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B407)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B407)","v":0.11},355345.97934641788,1492700.5693108481,1848046.548657266,877993.60265600868]
[null,2029,{"$f":"MAX(TREND(C396:C397,B396:B397,B408)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":4479132.3648000062},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B408)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":81438.770269090775},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B408)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B408)","v":0.11},362682.56599360541,1523519.3422858452,1886201.9082794506,837496.2048187725]
[null,2030,{"$f":"MAX(TREND(C396:C397,B396:B397,B409)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":4569739.2639999986},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B409)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":83086.168436363805},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B409)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B409)","v":0.11},370019.15264079295,1554338.1152608423,1924357.2679016353,798539.85121509677]
[null,2031,{"$f":"MAX(TREND(C396:C397,B396:B397,B410)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":4660346.1632000208},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B410)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":84733.566603636369},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B410)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B410)","v":0.11},377355.73928798293,1585156.8882358491,1962512.627523832,761096.23266795347]
[null,2032,{"$f":"MAX(TREND(C396:C397,B396:B397,B411)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":4750953.0624000132},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B411)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":86380.964770908933},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B411)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B411)","v":0.11},384692.3259351704,1615975.6612108462,2000667.9871460167,725134.14856696536]
[null,2033,{"$f":"MAX(TREND(C396:C397,B396:B397,B412)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":4841559.9616000056},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B412)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":88028.362938181963},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B412)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B412)","v":0.11},392028.91258235794,1646794.4341858428,2038823.3467682006,690620.00634584005]
[null,2034,{"$f":"MAX(TREND(C396:C397,B396:B397,B413)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":4932166.860799998},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B413)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":89675.761105454527},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B413)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B413)","v":0.11},399365.49922954547,1677613.2071608398,2076978.7063903853,657518.2679824722]
[null,2035,{"$f":"MAX(TREND(C396:C397,B396:B397,B414)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5022773.7600000203},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B414)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":91323.159272727091},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B414)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B414)","v":0.11},406702.08587673539,1708431.9801358469,2115134.0660125823,625791.84831570857]
[null,2036,{"$f":"MAX(TREND(C396:C397,B396:B397,B415)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5113380.6592000127},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B415)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":92970.557440000121},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B415)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B415)","v":0.11},414038.67252392287,1739250.7531108437,2153289.4256347665,595402.46957213734]
[null,2037,{"$f":"MAX(TREND(C396:C397,B396:B397,B416)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5203987.5584000051},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B416)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":94617.955607272685},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B416)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B416)","v":0.11},421375.25917111046,1770069.5260858405,2191444.7852569511,566310.97612775397]
[null,2038,{"$f":"MAX(TREND(C396:C397,B396:B397,B417)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5294594.4575999975},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B417)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":96265.353774545714},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B417)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B417)","v":0.11},428711.84581829794,1800888.2990608374,2229600.1448791353,538477.61319002172]
[null,2039,{"$f":"MAX(TREND(C396:C397,B396:B397,B418)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5385201.3568000197},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B418)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":97912.751941818278},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B418)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B418)","v":0.11},436048.43246548786,1831707.0720358444,2267755.5045013325,511862.27277395059]
[null,2040,{"$f":"MAX(TREND(C396:C397,B396:B397,B419)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5475808.2560000122},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B419)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":99560.150109090842},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B419)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B419)","v":0.11},443385.01911267545,1862525.8450108415,2305910.8641235167,486424.71005872072]
[null,2041,{"$f":"MAX(TREND(C396:C397,B396:B397,B420)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5566415.1552000046},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B420)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":101207.54827636387},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B420)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B420)","v":0.11},450721.60575986293,1893344.6179858383,2344066.2237457014,462124.73294760403]
[null,2042,{"$f":"MAX(TREND(C396:C397,B396:B397,B421)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5657022.054399997},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B421)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":102854.94644363644},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B421)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B421)","v":0.11},458058.19240705046,1924163.3909608349,2382221.5833678856,438922.3674112602]
[null,2043,{"$f":"MAX(TREND(C396:C397,B396:B397,B422)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5747628.9536000192},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B422)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":104502.344610909},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B422)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B422)","v":0.11},465394.77905424044,1954982.163935842,2420376.9429900823,416778.00097169651]
[null,2044,{"$f":"MAX(TREND(C396:C397,B396:B397,B423)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5838235.8528000116},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B423)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":106149.74277818203},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B423)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B423)","v":0.11},472731.36570142792,1985800.9369108391,2458532.302612267,395652.50647931517]
[null,2045,{"$f":"MAX(TREND(C396:C397,B396:B397,B424)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":5928842.7520000041},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B424)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":107797.14094545459},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B424)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B424)","v":0.11},480067.95234861551,2016619.7098858361,2496687.6622344516,375507.34814746981]
[null,2046,{"$f":"MAX(TREND(C396:C397,B396:B397,B425)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6019449.6511999965},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B425)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":109444.53911272716},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B425)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B425)","v":0.11},487404.53899580298,2047438.4828608329,2534843.0218566358,356304.6716361866]
[null,2047,{"$f":"MAX(TREND(C396:C397,B396:B397,B426)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6110056.5504000187},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B426)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":111091.93728000019},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B426)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B426)","v":0.11},494741.12564299296,2078257.25583584,2572998.381478833,338007.37981829984]
[null,2048,{"$f":"MAX(TREND(C396:C397,B396:B397,B427)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6200663.4496000111},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B427)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":112739.33544727275},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B427)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B427)","v":0.11},502077.71229018038,2109076.0288108364,2611153.7411010168,320579.19571575947]
[null,2049,{"$f":"MAX(TREND(C396:C397,B396:B397,B428)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6291270.3488000035},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B428)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":114386.73361454532},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B428)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B428)","v":0.11},509414.29893736797,2139894.8017858337,2649309.1007232014,303984.71396054304]
[null,2050,{"$f":"MAX(TREND(C396:C397,B396:B397,B429)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6381877.2480000257},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B429)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":116034.13178181835},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B429)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B429)","v":0.11},516750.88558455789,2170713.5747608407,2687464.4603453986,288189.44201223174]
[null,2051,{"$f":"MAX(TREND(C396:C397,B396:B397,B430)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6472484.1472000182},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B430)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":117681.52994909091},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B430)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B430)","v":0.11},524087.47223174537,2201532.3477358376,2725619.8199675828,273159.83225227654]
[null,2052,{"$f":"MAX(TREND(C396:C397,B396:B397,B431)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6563091.0464000106},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B431)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":119328.92811636347},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B431)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B431)","v":0.11},531424.05887893308,2232351.1207108349,2763775.1795897679,258863.3059722597]
[null,2053,{"$f":"MAX(TREND(C396:C397,B396:B397,B432)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":6653697.945600003},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B432)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":120976.3262836365},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B432)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B432)","v":0.11},538760.64552612044,2263169.8936858312,2801930.5392119517,245268.27017936858]
[null,2054,{"$f":"MAX(TREND(C396:C397,B396:B397,B433)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B433)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B433)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B433)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C396:C397,B396:B397,B434)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B434)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B434)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B434)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C396:C397,B396:B397,B435)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B435)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B435)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B435)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C396:C397,B396:B397,B436)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B436)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B436)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B436)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C396:C397,B396:B397,B437)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B437)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B437)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B437)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C396:C397,B396:B397,B438)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B438)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B438)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B438)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C396:C397,B396:B397,B439)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B439)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B439)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B439)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C396:C397,B396:B397,B440)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B440)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B440)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B440)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C396:C397,B396:B397,B441)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B441)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B441)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B441)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C396:C397,B396:B397,B442)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B442)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B442)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B442)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C396:C397,B396:B397,B443)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B443)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B443)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B443)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C396:C397,B396:B397,B444)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B444)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B444)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B444)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C396:C397,B396:B397,B445)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B445)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B445)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B445)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C396:C397,B396:B397,B446)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B446)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B446)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B446)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C396:C397,B396:B397,B447)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,{"$f":"MAX(TREND(E396:E397,B396:B397,B447)*INDEX(matBenefit,ROW()-ROW($A398),A390),0)","v":0},0,55,55,{"$f":"TREND(I396:I397,B396:B397,B447)","v":0.18198529411764705},{"$f":"TREND(J396:J397,B396:B397,B447)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N399:N447)","v":12202138.162446441}]
[]
[]
[]
[{"$f":"MAX($A$1:A451)+1","v":8},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A452,1)),\"Not Used\",INDEX(ModelGroup,A452,1))","v":"9S3566"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A452,2)*AnnualFactor","v":1861837.0847999877},{"$f":"INDEX(ModelData1B,A452,2)*AnnualFactor","v":5641930.5599999623},{"$f":"INDEX(ModelData1NB,A452,3)*AnnualFactor","v":33851.583359999779},{"$f":"INDEX(ModelData1B,A452,3)*AnnualFactor","v":102580.55563636294},{"$f":"IF(E458=0,55,MAX(5,ROUND(C458/E458,1)))","v":55},{"$f":"IF(F458=0,55,MAX(5,ROUND(D458/F458,1)))","v":55},{"$f":"INDEX(ModelData1NB,A452,6)","v":1},{"$f":"INDEX(ModelData1B,A452,6)","v":0.11},{"$f":"(C458*(1-I458)*VLOOKUP(G458,FuelCon,2)-D458*(1-J458)*VLOOKUP(H458,FuelCon,2))*FuelAuto+(C458*I458*VLOOKUP(G458,FuelCon,3)-D458*J458*VLOOKUP(H458,FuelCon,3))*FuelTruck","v":-40816.61123078267},{"$f":"(C458*(1-I458)-D458*(1-J458))*NonFuelAuto+(C458*I458-D458*J458)*NonFuelTruck","v":-760275.26835742185},{"$f":"SUM(K458:L458)","v":-801091.87958820455},{"$f":"M458/(1+DiscRate)^(B458-YearCurrent)","v":-653929.60050235339}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A452,2)*AnnualFactor","v":2859249.8087999877},{"$f":"INDEX(ModelData20B,A452,2)*AnnualFactor","v":8664393.3599999603},{"$f":"INDEX(ModelData20NB,A452,3)*AnnualFactor","v":51986.360159999778},{"$f":"INDEX(ModelData20B,A452,3)*AnnualFactor","v":157534.42472727204},{"$f":"IF(E459=0,55,MAX(5,ROUND(C459/E459,1)))","v":55},{"$f":"IF(F459=0,55,MAX(5,ROUND(D459/F459,1)))","v":55},{"$f":"INDEX(ModelData20NB,A452,6)","v":1},{"$f":"INDEX(ModelData20B,A452,6)","v":0.11},{"$f":"(C459*(1-I459)*VLOOKUP(G459,FuelCon,2)-D459*(1-J459)*VLOOKUP(H459,FuelCon,2))*FuelAuto+(C459*I459*VLOOKUP(G459,FuelCon,3)-D459*J459*VLOOKUP(H459,FuelCon,3))*FuelTruck","v":-62682.652961559128},{"$f":"(C459*(1-I459)-D459*(1-J459))*NonFuelAuto+(C459*I459-D459*J459)*NonFuelTruck","v":-1167565.5906917569},{"$f":"SUM(K459:L459)","v":-1230248.2436533161},{"$f":"M459/(1+DiscRate)^(B459-YearCurrent)","v":-259517.03273958815}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C458:C459,B458:B459,B461)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B461)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B461)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B461)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"IF(E461=0,55,MAX(5,ROUND(C461/E461,1)))","v":55},{"$f":"IF(F461=0,55,MAX(5,ROUND(D461/F461,1)))","v":55},{"$f":"TREND(I458:I459,B458:B459,B461)","v":1},{"$f":"TREND(J458:J459,B458:B459,B461)","v":0.11},{"$f":"(C461*(1-I461)*VLOOKUP(G461,FuelCon,2)-D461*(1-J461)*VLOOKUP(H461,FuelCon,2))*FuelAuto+(C461*I461*VLOOKUP(G461,FuelCon,3)-D461*J461*VLOOKUP(H461,FuelCon,3))*FuelTruck","v":0},{"$f":"(C461*(1-I461)-D461*(1-J461))*NonFuelAuto+(C461*I461-D461*J461)*NonFuelTruck","v":0},{"$f":"SUM(K461:L461)","v":0},{"$f":"M461/(1+DiscRate)^(B461-YearCurrent)","v":0}]
[null,{"$f":"B461+1","v":2021},{"$f":"MAX(TREND(C458:C459,B458:B459,B462)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B462)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B462)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B462)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},55,55,{"$f":"TREND(I458:I459,B458:B459,B462)","v":1},{"$f":"TREND(J458:J459,B458:B459,B462)","v":0.11},{"$f":"(C462*(1-I462)*VLOOKUP(G462,FuelCon,2)-D462*(1-J462)*VLOOKUP(H462,FuelCon,2))*FuelAuto+(C462*I462*VLOOKUP(G462,FuelCon,3)-D462*J462*VLOOKUP(H462,FuelCon,3))*FuelTruck","v":0},{"$f":"(C462*(1-I462)-D462*(1-J462))*NonFuelAuto+(C462*I462-D462*J462)*NonFuelTruck","v":0},{"$f":"SUM(K462:L462)","v":0},0]
[null,{"$f":"B462+1","v":2022},{"$f":"MAX(TREND(C458:C459,B458:B459,B463)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B463)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B463)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B463)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},55,55,{"$f":"TREND(I458:I459,B458:B459,B463)","v":1},{"$f":"TREND(J458:J459,B458:B459,B463)","v":0.11},{"$f":"(C463*(1-I463)*VLOOKUP(G463,FuelCon,2)-D463*(1-J463)*VLOOKUP(H463,FuelCon,2))*FuelAuto+(C463*I463*VLOOKUP(G463,FuelCon,3)-D463*J463*VLOOKUP(H463,FuelCon,3))*FuelTruck","v":0},{"$f":"(C463*(1-I463)-D463*(1-J463))*NonFuelAuto+(C463*I463-D463*J463)*NonFuelTruck","v":0},{"$f":"SUM(K463:L463)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C458:C459,B458:B459,B464)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B464)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":6095299.9799999595},{"$f":"MAX(TREND(E458:E459,B458:B459,B464)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B464)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":110823.63599999994},55,55,{"$f":"TREND(I458:I459,B458:B459,B464)","v":1},{"$f":"TREND(J458:J459,B458:B459,B464)","v":0.11},{"$f":"(C464*(1-I464)*VLOOKUP(G464,FuelCon,2)-D464*(1-J464)*VLOOKUP(H464,FuelCon,2))*FuelAuto+(C464*I464*VLOOKUP(G464,FuelCon,3)-D464*J464*VLOOKUP(H464,FuelCon,3))*FuelTruck","v":-433213.74061157787},{"$f":"(C464*(1-I464)-D464*(1-J464))*NonFuelAuto+(C464*I464-D464*J464)*NonFuelTruck","v":-1953722.0733380681},{"$f":"SUM(K464:L464)","v":-2386935.813949646},-1590516.1183744846]
[null,2024,{"$f":"MAX(TREND(C458:C459,B458:B459,B465)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B465)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B465)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B465)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},55,55,{"$f":"TREND(I458:I459,B458:B459,B465)","v":1},{"$f":"TREND(J458:J459,B458:B459,B465)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C458:C459,B458:B459,B466)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B466)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B466)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B466)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},55,55,{"$f":"TREND(I458:I459,B458:B459,B466)","v":1},{"$f":"TREND(J458:J459,B458:B459,B466)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C458:C459,B458:B459,B467)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B467)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B467)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B467)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},55,55,{"$f":"TREND(I458:I459,B458:B459,B467)","v":1},{"$f":"TREND(J458:J459,B458:B459,B467)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C458:C459,B458:B459,B468)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B468)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B468)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B468)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},55,55,{"$f":"TREND(I458:I459,B458:B459,B468)","v":1},{"$f":"TREND(J458:J459,B458:B459,B468)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C458:C459,B458:B459,B469)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B469)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B469)","v":1},{"$f":"TREND(J458:J459,B458:B459,B469)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C458:C459,B458:B459,B470)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B470)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B470)","v":1},{"$f":"TREND(J458:J459,B458:B459,B470)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C458:C459,B458:B459,B471)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B471)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B471)","v":1},{"$f":"TREND(J458:J459,B458:B459,B471)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C458:C459,B458:B459,B472)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B472)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B472)","v":1},{"$f":"TREND(J458:J459,B458:B459,B472)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C458:C459,B458:B459,B473)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B473)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B473)","v":1},{"$f":"TREND(J458:J459,B458:B459,B473)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C458:C459,B458:B459,B474)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2510155.355399996},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B474)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":45639.188279999886},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B474)","v":1},{"$f":"TREND(J458:J459,B458:B459,B474)","v":0.11},485592.56769668002,1413101.9979438495,1898694.5656405296,643153.54003083089]
[null,2034,{"$f":"MAX(TREND(C458:C459,B458:B459,B475)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2560025.9915999919},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B475)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":46545.927119999891},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B475)","v":1},{"$f":"TREND(J458:J459,B458:B459,B475)","v":0.11},495240.10215422913,1441176.8720751819,1936416.974229411,613020.02330103226]
[null,2035,{"$f":"MAX(TREND(C458:C459,B458:B459,B476)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2609896.6277999878},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B476)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":47452.665959999897},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B476)","v":1},{"$f":"TREND(J458:J459,B458:B459,B476)","v":0.11},504887.63661177829,1469251.7462065145,1974139.3828182928,584076.60916532308]
[null,2036,{"$f":"MAX(TREND(C458:C459,B458:B459,B477)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2659767.2639999986},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B477)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":48359.404799999902},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B477)","v":1},{"$f":"TREND(J458:J459,B458:B459,B477)","v":0.11},514535.17106933036,1497326.6203378553,2011861.7914071856,556296.55019020219]
[null,2037,{"$f":"MAX(TREND(C458:C459,B458:B459,B478)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2709637.9001999944},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B478)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":49266.143639999907},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B478)","v":1},{"$f":"TREND(J458:J459,B458:B459,B478)","v":0.11},524182.70552687946,1525401.4944691879,2049584.1999960674,529651.50514604454]
[null,2038,{"$f":"MAX(TREND(C458:C459,B458:B459,B479)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2759508.5363999903},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B479)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":50172.882479999913},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B479)","v":1},{"$f":"TREND(J458:J459,B458:B459,B479)","v":0.11},533830.23998442863,1553476.3686005203,2087306.6085849488,504111.86201618746]
[null,2039,{"$f":"MAX(TREND(C458:C459,B458:B459,B480)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2809379.1726000011},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B480)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":51079.621319999918},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B480)","v":1},{"$f":"TREND(J458:J459,B458:B459,B480)","v":0.11},543477.77444198064,1581551.2427318613,2125029.0171738421,479647.02556432853]
[null,2040,{"$f":"MAX(TREND(C458:C459,B458:B459,B481)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2859249.808799997},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B481)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":51986.360159999924},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B481)","v":1},{"$f":"TREND(J458:J459,B458:B459,B481)","v":0.11},553125.30889952986,1609626.1168631937,2162751.4257627237,456225.67271506047]
[null,2041,{"$f":"MAX(TREND(C458:C459,B458:B459,B482)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2909120.4449999928},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B482)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":52893.098999999929},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B482)","v":1},{"$f":"TREND(J458:J459,B458:B459,B482)","v":0.11},562772.84335707896,1637700.9909945261,2200473.8343516048,433815.97872818651]
[null,2042,{"$f":"MAX(TREND(C458:C459,B458:B459,B483)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":2958991.0811999887},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B483)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":53799.837839999935},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B483)","v":1},{"$f":"TREND(J458:J459,B458:B459,B483)","v":0.11},572420.37781462818,1665775.8651258587,2238196.2429404869,412385.81689515145]
[null,2043,{"$f":"MAX(TREND(C458:C459,B458:B459,B484)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3008861.7173999995},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B484)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":54706.57667999994},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B484)","v":1},{"$f":"TREND(J458:J459,B458:B459,B484)","v":0.11},582067.9122721802,1693850.7392571995,2275918.6515293797,391902.9342540307]
[null,2044,{"$f":"MAX(TREND(C458:C459,B458:B459,B485)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3058732.3535999954},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B485)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":55613.315519999946},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B485)","v":1},{"$f":"TREND(J458:J459,B458:B459,B485)","v":0.11},591715.4467297293,1721925.6133885321,2313641.0601182613,372335.10560614208]
[null,2045,{"$f":"MAX(TREND(C458:C459,B458:B459,B486)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3108602.9897999913},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B486)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":56520.054359999951},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B486)","v":1},{"$f":"TREND(J458:J459,B458:B459,B486)","v":0.11},601362.98118727852,1750000.4875198645,2351363.4687071429,353650.26792131492]
[null,2046,{"$f":"MAX(TREND(C458:C459,B458:B459,B487)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3158473.6259999871},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B487)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":57426.793199999956},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B487)","v":1},{"$f":"TREND(J458:J459,B458:B459,B487)","v":0.11},611010.51564482751,1778075.3616511968,2389085.8772960245,335816.63703858142]
[null,2047,{"$f":"MAX(TREND(C458:C459,B458:B459,B488)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3208344.2621999979},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B488)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":58333.532039999962},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B488)","v":1},{"$f":"TREND(J458:J459,B458:B459,B488)","v":0.11},620658.05010237964,1806150.2357825378,2426808.2858849177,318802.80840357323]
[null,2048,{"$f":"MAX(TREND(C458:C459,B458:B459,B489)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3258214.8983999938},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B489)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":59240.270879999967},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B489)","v":1},{"$f":"TREND(J458:J459,B458:B459,B489)","v":0.11},630305.58455992886,1834225.1099138702,2464530.6944737993,302577.84343179635]
[null,2049,{"$f":"MAX(TREND(C458:C459,B458:B459,B490)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3308085.5345999897},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B490)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":60147.009719999973},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B490)","v":1},{"$f":"TREND(J458:J459,B458:B459,B490)","v":0.11},639953.11901747785,1862299.9840452028,2502253.1030626809,287111.34294739371]
[null,2050,{"$f":"MAX(TREND(C458:C459,B458:B459,B491)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3357956.1708000004},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B491)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":61053.748559999978},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B491)","v":1},{"$f":"TREND(J458:J459,B458:B459,B491)","v":0.11},649600.65347502998,1890374.8581765436,2539975.5116515737,272373.50901880296]
[null,2051,{"$f":"MAX(TREND(C458:C459,B458:B459,B492)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3407826.8069999963},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B492)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":61960.487399999984},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B492)","v":1},{"$f":"TREND(J458:J459,B458:B459,B492)","v":0.11},659248.1879325792,1918449.7323078762,2577697.9202404553,258335.19639518156]
[null,2052,{"$f":"MAX(TREND(C458:C459,B458:B459,B493)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3457697.4431999922},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B493)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":62867.226239999989},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B493)","v":1},{"$f":"TREND(J458:J459,B458:B459,B493)","v":0.11},668895.72239012818,1946524.6064392086,2615420.3288293369,244967.95463960656]
[null,2053,{"$f":"MAX(TREND(C458:C459,B458:B459,B494)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":3507568.0793999881},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B494)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":63773.965079999994},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B494)","v":1},{"$f":"TREND(J458:J459,B458:B459,B494)","v":0.11},678543.2568476774,1974599.480570541,2653142.7374182185,232244.06195613282]
[null,2054,{"$f":"MAX(TREND(C458:C459,B458:B459,B495)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B495)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B495)","v":1},{"$f":"TREND(J458:J459,B458:B459,B495)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C458:C459,B458:B459,B496)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B496)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B496)","v":1},{"$f":"TREND(J458:J459,B458:B459,B496)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C458:C459,B458:B459,B497)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B497)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B497)","v":1},{"$f":"TREND(J458:J459,B458:B459,B497)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C458:C459,B458:B459,B498)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B498)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B498)","v":1},{"$f":"TREND(J458:J459,B458:B459,B498)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C458:C459,B458:B459,B499)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B499)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B499)","v":1},{"$f":"TREND(J458:J459,B458:B459,B499)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C458:C459,B458:B459,B500)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B500)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B500)","v":1},{"$f":"TREND(J458:J459,B458:B459,B500)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C458:C459,B458:B459,B501)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B501)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B501)","v":1},{"$f":"TREND(J458:J459,B458:B459,B501)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C458:C459,B458:B459,B502)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B502)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B502)","v":1},{"$f":"TREND(J458:J459,B458:B459,B502)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C458:C459,B458:B459,B503)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B503)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B503)","v":1},{"$f":"TREND(J458:J459,B458:B459,B503)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C458:C459,B458:B459,B504)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B504)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B504)","v":1},{"$f":"TREND(J458:J459,B458:B459,B504)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C458:C459,B458:B459,B505)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B505)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B505)","v":1},{"$f":"TREND(J458:J459,B458:B459,B505)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C458:C459,B458:B459,B506)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B506)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B506)","v":1},{"$f":"TREND(J458:J459,B458:B459,B506)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C458:C459,B458:B459,B507)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B507)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B507)","v":1},{"$f":"TREND(J458:J459,B458:B459,B507)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C458:C459,B458:B459,B508)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B508)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B508)","v":1},{"$f":"TREND(J458:J459,B458:B459,B508)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C458:C459,B458:B459,B509)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,{"$f":"MAX(TREND(E458:E459,B458:B459,B509)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},0,55,55,{"$f":"TREND(I458:I459,B458:B459,B509)","v":1},{"$f":"TREND(J458:J459,B458:B459,B509)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N461:N509)","v":6991986.126990417}]
[]
[]
[]
[{"$f":"MAX($A$1:A513)+1","v":9},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A514,1)),\"Not Used\",INDEX(ModelGroup,A514,1))","v":"5S3251"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A514,2)*AnnualFactor","v":490560.12774999934},{"$f":"INDEX(ModelData1B,A514,2)*AnnualFactor","v":1486545.8416666645},{"$f":"INDEX(ModelData1NB,A514,3)*AnnualFactor","v":8919.2750499999893},{"$f":"INDEX(ModelData1B,A514,3)*AnnualFactor","v":27028.106212121173},{"$f":"IF(E520=0,55,MAX(5,ROUND(C520/E520,1)))","v":55},{"$f":"IF(F520=0,55,MAX(5,ROUND(D520/F520,1)))","v":55},{"$f":"INDEX(ModelData1NB,A514,6)","v":1},{"$f":"INDEX(ModelData1B,A514,6)","v":0.11},{"$f":"(C520*(1-I520)*VLOOKUP(G520,FuelCon,2)-D520*(1-J520)*VLOOKUP(H520,FuelCon,2))*FuelAuto+(C520*I520*VLOOKUP(G520,FuelCon,3)-D520*J520*VLOOKUP(H520,FuelCon,3))*FuelTruck","v":-10754.432911000818},{"$f":"(C520*(1-I520)-D520*(1-J520))*NonFuelAuto+(C520*I520-D520*J520)*NonFuelTruck","v":-200318.67224873119},{"$f":"SUM(K520:L520)","v":-211073.10515973202},{"$f":"M520/(1+DiscRate)^(B520-YearCurrent)","v":-172298.52761064877}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A514,2)*AnnualFactor","v":653484.81274999934},{"$f":"INDEX(ModelData20B,A514,2)*AnnualFactor","v":1980257.008333331},{"$f":"INDEX(ModelData20NB,A514,3)*AnnualFactor","v":11881.542049999989},{"$f":"INDEX(ModelData20B,A514,3)*AnnualFactor","v":36004.672878787831},{"$f":"IF(E521=0,55,MAX(5,ROUND(C521/E521,1)))","v":55},{"$f":"IF(F521=0,55,MAX(5,ROUND(D521/F521,1)))","v":55},{"$f":"INDEX(ModelData20NB,A514,6)","v":1},{"$f":"INDEX(ModelData20B,A514,6)","v":0.11},{"$f":"(C521*(1-I521)*VLOOKUP(G521,FuelCon,2)-D521*(1-J521)*VLOOKUP(H521,FuelCon,2))*FuelAuto+(C521*I521*VLOOKUP(G521,FuelCon,3)-D521*J521*VLOOKUP(H521,FuelCon,3))*FuelTruck","v":-14326.191998749971},{"$f":"(C521*(1-I521)-D521*(1-J521))*NonFuelAuto+(C521*I521-D521*J521)*NonFuelTruck","v":-266848.45061745995},{"$f":"SUM(K521:L521)","v":-281174.64261620992},{"$f":"M521/(1+DiscRate)^(B521-YearCurrent)","v":-59312.914535593343}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C520:C521,B520:B521,B523)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B523)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":1486545.8416666612},{"$f":"MAX(TREND(E520:E521,B520:B521,B523)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(F520:F521,B520:B521,B523)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":27028.106212121202},{"$f":"IF(E523=0,55,MAX(5,ROUND(C523/E523,1)))","v":55},{"$f":"IF(F523=0,55,MAX(5,ROUND(D523/F523,1)))","v":55},{"$f":"TREND(I520:I521,B520:B521,B523)","v":1},{"$f":"TREND(J520:J521,B520:B521,B523)","v":0.11},{"$f":"(C523*(1-I523)*VLOOKUP(G523,FuelCon,2)-D523*(1-J523)*VLOOKUP(H523,FuelCon,2))*FuelAuto+(C523*I523*VLOOKUP(G523,FuelCon,3)-D523*J523*VLOOKUP(H523,FuelCon,3))*FuelTruck","v":-105653.87868883935},{"$f":"(C523*(1-I523)-D523*(1-J523))*NonFuelAuto+(C523*I523-D523*J523)*NonFuelTruck","v":-476481.45840610331},{"$f":"SUM(K523:L523)","v":-582135.33709494269},{"$f":"M523/(1+DiscRate)^(B523-YearCurrent)","v":-475195.83973374212}]
[null,{"$f":"B523+1","v":2021},{"$f":"MAX(TREND(C520:C521,B520:B521,B524)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B524)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(E520:E521,B520:B521,B524)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(F520:F521,B520:B521,B524)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},55,55,{"$f":"TREND(I520:I521,B520:B521,B524)","v":1},{"$f":"TREND(J520:J521,B520:B521,B524)","v":0.11},{"$f":"(C524*(1-I524)*VLOOKUP(G524,FuelCon,2)-D524*(1-J524)*VLOOKUP(H524,FuelCon,2))*FuelAuto+(C524*I524*VLOOKUP(G524,FuelCon,3)-D524*J524*VLOOKUP(H524,FuelCon,3))*FuelTruck","v":0},{"$f":"(C524*(1-I524)-D524*(1-J524))*NonFuelAuto+(C524*I524-D524*J524)*NonFuelTruck","v":0},{"$f":"SUM(K524:L524)","v":0},0]
[null,{"$f":"B524+1","v":2022},{"$f":"MAX(TREND(C520:C521,B520:B521,B525)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B525)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(E520:E521,B520:B521,B525)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(F520:F521,B520:B521,B525)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},55,55,{"$f":"TREND(I520:I521,B520:B521,B525)","v":1},{"$f":"TREND(J520:J521,B520:B521,B525)","v":0.11},{"$f":"(C525*(1-I525)*VLOOKUP(G525,FuelCon,2)-D525*(1-J525)*VLOOKUP(H525,FuelCon,2))*FuelAuto+(C525*I525*VLOOKUP(G525,FuelCon,3)-D525*J525*VLOOKUP(H525,FuelCon,3))*FuelTruck","v":0},{"$f":"(C525*(1-I525)-D525*(1-J525))*NonFuelAuto+(C525*I525-D525*J525)*NonFuelTruck","v":0},{"$f":"SUM(K525:L525)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C520:C521,B520:B521,B526)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B526)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(E520:E521,B520:B521,B526)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(F520:F521,B520:B521,B526)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},55,55,{"$f":"TREND(I520:I521,B520:B521,B526)","v":1},{"$f":"TREND(J520:J521,B520:B521,B526)","v":0.11},{"$f":"(C526*(1-I526)*VLOOKUP(G526,FuelCon,2)-D526*(1-J526)*VLOOKUP(H526,FuelCon,2))*FuelAuto+(C526*I526*VLOOKUP(G526,FuelCon,3)-D526*J526*VLOOKUP(H526,FuelCon,3))*FuelTruck","v":0},{"$f":"(C526*(1-I526)-D526*(1-J526))*NonFuelAuto+(C526*I526-D526*J526)*NonFuelTruck","v":0},{"$f":"SUM(K526:L526)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C520:C521,B520:B521,B527)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B527)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(E520:E521,B520:B521,B527)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(F520:F521,B520:B521,B527)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},55,55,{"$f":"TREND(I520:I521,B520:B521,B527)","v":1},{"$f":"TREND(J520:J521,B520:B521,B527)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C520:C521,B520:B521,B528)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(D520:D521,B520:B521,B528)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(E520:E521,B520:B521,B528)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(F520:F521,B520:B521,B528)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},55,55,{"$f":"TREND(I520:I521,B520:B521,B528)","v":1},{"$f":"TREND(J520:J521,B520:B521,B528)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C520:C521,B520:B521,B529)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":539437.53324999847},{"$f":"MAX(TREND(D520:D521,B520:B521,B529)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(E520:E521,B520:B521,B529)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":9807.9551499999943},{"$f":"MAX(TREND(F520:F521,B520:B521,B529)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},55,55,{"$f":"TREND(I520:I521,B520:B521,B529)","v":1},{"$f":"TREND(J520:J521,B520:B521,B529)","v":0.11},104354.83856380213,303678.51709321968,408033.35565702181,221943.1102416926]
[null,2027,{"$f":"MAX(TREND(C520:C521,B520:B521,B530)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":547583.76749999821},{"$f":"MAX(TREND(D520:D521,B520:B521,B530)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},{"$f":"MAX(TREND(E520:E521,B520:B521,B530)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":9956.0684999999939},{"$f":"MAX(TREND(F520:F521,B520:B521,B530)*INDEX(matCost,ROW()-ROW($A522),A514),0)","v":0},55,55,{"$f":"TREND(I520:I521,B520:B521,B530)","v":1},{"$f":"TREND(J520:J521,B520:B521,B530)","v":0.11},105930.73736146267,308264.47224919405,414195.20961065672,210555.84161116841]
[null,2028,{"$f":"MAX(TREND(C520:C521,B520:B521,B531)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":555730.00174999796},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B531)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10104.181849999994},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B531)","v":1},{"$f":"TREND(J520:J521,B520:B521,B531)","v":0.11},107506.6361591232,312850.42740516836,420357.06356429157,199708.61281003381]
[null,2029,{"$f":"MAX(TREND(C520:C521,B520:B521,B532)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":563876.23599999771},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B532)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10252.295199999993},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B532)","v":1},{"$f":"TREND(J520:J521,B520:B521,B532)","v":0.11},109082.53495678374,317436.38256114273,426518.91751792649,189379.50022037211]
[null,2030,{"$f":"MAX(TREND(C520:C521,B520:B521,B533)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":572022.47024999931},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B533)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10400.408549999993},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B533)","v":1},{"$f":"TREND(J520:J521,B520:B521,B533)","v":0.11},110658.43375444463,322022.33771711815,432680.7714715628,179547.13744568356]
[null,2031,{"$f":"MAX(TREND(C520:C521,B520:B521,B534)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":580168.70449999906},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B534)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10548.521899999992},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B534)","v":1},{"$f":"TREND(J520:J521,B520:B521,B534)","v":0.11},112234.33255210517,326608.29287309252,438842.62542519771,170190.73623319954]
[null,2032,{"$f":"MAX(TREND(C520:C521,B520:B521,B535)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":588314.93874999881},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B535)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10696.635249999992},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B535)","v":1},{"$f":"TREND(J520:J521,B520:B521,B535)","v":0.11},113810.23134976572,331194.24802906689,445004.47937883262,161290.10227387841]
[null,2033,{"$f":"MAX(TREND(C520:C521,B520:B521,B536)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":596461.17299999855},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B536)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10844.748599999992},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B536)","v":1},{"$f":"TREND(J520:J521,B520:B521,B536)","v":0.11},115386.13014742624,335780.2031850412,451166.33333246747,152825.64646073917]
[null,2034,{"$f":"MAX(TREND(C520:C521,B520:B521,B537)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":604607.4072499983},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B537)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":10992.861949999991},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B537)","v":1},{"$f":"TREND(J520:J521,B520:B521,B537)","v":0.11},116962.02894508679,340366.15834101557,457328.18728610233,144778.39213215426]
[null,2035,{"$f":"MAX(TREND(C520:C521,B520:B521,B538)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":612753.64149999805},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B538)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11140.975299999991},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B538)","v":1},{"$f":"TREND(J520:J521,B520:B521,B538)","v":0.11},118537.92774274734,344952.11349698994,463490.0412397373,137129.97877724777]
[null,2036,{"$f":"MAX(TREND(C520:C521,B520:B521,B539)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":620899.87574999779},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B539)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11289.088649999991},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B539)","v":1},{"$f":"TREND(J520:J521,B520:B521,B539)","v":0.11},120113.82654040787,349538.06865296431,469651.89519337215,129862.66263530083]
[null,2037,{"$f":"MAX(TREND(C520:C521,B520:B521,B540)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":629046.1099999994},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B540)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11437.20199999999},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B540)","v":1},{"$f":"TREND(J520:J521,B520:B521,B540)","v":0.11},121689.72533806878,354124.02380893973,475813.74914700852,122959.31457969821]
[null,2038,{"$f":"MAX(TREND(C520:C521,B520:B521,B541)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":637192.34424999915},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B541)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11585.31534999999},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B541)","v":1},{"$f":"TREND(J520:J521,B520:B521,B541)","v":0.11},123265.62413572932,358709.97896491404,481975.60310064338,116403.41563914133]
[null,2039,{"$f":"MAX(TREND(C520:C521,B520:B521,B542)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":645338.5784999989},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B542)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11733.428699999989},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B542)","v":1},{"$f":"TREND(J520:J521,B520:B521,B542)","v":0.11},124841.52293338985,363295.93412088841,488137.45705427823,110179.05047433333]
[null,2040,{"$f":"MAX(TREND(C520:C521,B520:B521,B543)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":653484.81274999864},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B543)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":11881.542049999989},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B543)","v":1},{"$f":"TREND(J520:J521,B520:B521,B543)","v":0.11},126417.42173105039,367881.88927686278,494299.3110079132,104270.89909680499]
[null,2041,{"$f":"MAX(TREND(C520:C521,B520:B521,B544)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":661631.04699999839},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B544)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12029.655399999989},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B544)","v":1},{"$f":"TREND(J520:J521,B520:B521,B544)","v":0.11},127993.32052871093,372467.84443283716,500461.16496154806,98664.227087806197]
[null,2042,{"$f":"MAX(TREND(C520:C521,B520:B521,B545)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":669777.28124999814},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B545)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12177.768749999988},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B545)","v":1},{"$f":"TREND(J520:J521,B520:B521,B545)","v":0.11},129569.21932637146,377053.79958881147,506623.01891518291,93344.874548956475]
[null,2043,{"$f":"MAX(TREND(C520:C521,B520:B521,B546)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":677923.51549999788},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B546)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12325.882099999988},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B546)","v":1},{"$f":"TREND(J520:J521,B520:B521,B546)","v":0.11},131145.11812403199,381639.75474478584,512784.87286881782,88299.243992454096]
[null,2044,{"$f":"MAX(TREND(C520:C521,B520:B521,B547)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":686069.74974999763},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B547)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12473.995449999988},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B547)","v":1},{"$f":"TREND(J520:J521,B520:B521,B547)","v":0.11},132721.01692169253,386225.70990076021,518946.72682245274,83514.287356882909]
[null,2045,{"$f":"MAX(TREND(C520:C521,B520:B521,B548)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":694215.98399999924},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B548)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12622.108799999987},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B548)","v":1},{"$f":"TREND(J520:J521,B520:B521,B548)","v":0.11},134296.91571935345,390811.66505673563,525108.5807760891,78977.492314853385]
[null,2046,{"$f":"MAX(TREND(C520:C521,B520:B521,B549)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":702362.21824999899},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B549)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12770.222149999987},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B549)","v":1},{"$f":"TREND(J520:J521,B520:B521,B549)","v":0.11},135872.81451701396,395397.62021271,531270.43472972396,74676.868020703172]
[null,2047,{"$f":"MAX(TREND(C520:C521,B520:B521,B550)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":710508.45249999873},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B550)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12918.335499999986},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B550)","v":1},{"$f":"TREND(J520:J521,B520:B521,B550)","v":0.11},137448.7133146745,399983.57536868431,537432.28868335881,70600.930430126129]
[null,2048,{"$f":"MAX(TREND(C520:C521,B520:B521,B551)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":718654.68674999848},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B551)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":13066.448849999986},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B551)","v":1},{"$f":"TREND(J520:J521,B520:B521,B551)","v":0.11},139024.61211233505,404569.53052465868,543594.14263699367,66738.687308731533]
[null,2049,{"$f":"MAX(TREND(C520:C521,B520:B521,B552)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":726800.92099999823},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B552)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":13214.562199999986},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B552)","v":1},{"$f":"TREND(J520:J521,B520:B521,B552)","v":0.11},140600.51090999559,409155.48568063305,549755.99659062864,63079.623033067852]
[null,2050,{"$f":"MAX(TREND(C520:C521,B520:B521,B553)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":734947.15524999797},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B553)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":13362.675549999985},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B553)","v":1},{"$f":"TREND(J520:J521,B520:B521,B553)","v":0.11},142176.40970765613,413741.44083660742,555917.85054426361,59613.683275424628]
[null,2051,{"$f":"MAX(TREND(C520:C521,B520:B521,B554)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B554)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B554)","v":1},{"$f":"TREND(J520:J521,B520:B521,B554)","v":0.11},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C520:C521,B520:B521,B555)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B555)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B555)","v":1},{"$f":"TREND(J520:J521,B520:B521,B555)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C520:C521,B520:B521,B556)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B556)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B556)","v":1},{"$f":"TREND(J520:J521,B520:B521,B556)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C520:C521,B520:B521,B557)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B557)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B557)","v":1},{"$f":"TREND(J520:J521,B520:B521,B557)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C520:C521,B520:B521,B558)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B558)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B558)","v":1},{"$f":"TREND(J520:J521,B520:B521,B558)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C520:C521,B520:B521,B559)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B559)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B559)","v":1},{"$f":"TREND(J520:J521,B520:B521,B559)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C520:C521,B520:B521,B560)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B560)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B560)","v":1},{"$f":"TREND(J520:J521,B520:B521,B560)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C520:C521,B520:B521,B561)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B561)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B561)","v":1},{"$f":"TREND(J520:J521,B520:B521,B561)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C520:C521,B520:B521,B562)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B562)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B562)","v":1},{"$f":"TREND(J520:J521,B520:B521,B562)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C520:C521,B520:B521,B563)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B563)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B563)","v":1},{"$f":"TREND(J520:J521,B520:B521,B563)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C520:C521,B520:B521,B564)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B564)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B564)","v":1},{"$f":"TREND(J520:J521,B520:B521,B564)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C520:C521,B520:B521,B565)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B565)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B565)","v":1},{"$f":"TREND(J520:J521,B520:B521,B565)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C520:C521,B520:B521,B566)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B566)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B566)","v":1},{"$f":"TREND(J520:J521,B520:B521,B566)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C520:C521,B520:B521,B567)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B567)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B567)","v":1},{"$f":"TREND(J520:J521,B520:B521,B567)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C520:C521,B520:B521,B568)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B568)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B568)","v":1},{"$f":"TREND(J520:J521,B520:B521,B568)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C520:C521,B520:B521,B569)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B569)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B569)","v":1},{"$f":"TREND(J520:J521,B520:B521,B569)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C520:C521,B520:B521,B570)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B570)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B570)","v":1},{"$f":"TREND(J520:J521,B520:B521,B570)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C520:C521,B520:B521,B571)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B571)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B571)","v":1},{"$f":"TREND(J520:J521,B520:B521,B571)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N523:N571)","v":2653338.4782667113}]
[]
[]
[]
[{"$f":"MAX($A$1:A575)+1","v":10},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A576,1)),\"Not Used\",INDEX(ModelGroup,A576,1))","v":"5S3250"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A576,2)*AnnualFactor","v":801474.03720000235},{"$f":"INDEX(ModelData1B,A576,2)*AnnualFactor","v":742105.59000000218},{"$f":"INDEX(ModelData1NB,A576,3)*AnnualFactor","v":14572.255221818225},{"$f":"INDEX(ModelData1B,A576,3)*AnnualFactor","v":13492.828909090947},{"$f":"IF(E582=0,55,MAX(5,ROUND(C582/E582,1)))","v":55},{"$f":"IF(F582=0,55,MAX(5,ROUND(D582/F582,1)))","v":55},{"$f":"INDEX(ModelData1NB,A576,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData1B,A576,6)","v":0.1},{"$f":"(C582*(1-I582)*VLOOKUP(G582,FuelCon,2)-D582*(1-J582)*VLOOKUP(H582,FuelCon,2))*FuelAuto+(C582*I582*VLOOKUP(G582,FuelCon,3)-D582*J582*VLOOKUP(H582,FuelCon,3))*FuelTruck","v":11484.897400471433},{"$f":"(C582*(1-I582)-D582*(1-J582))*NonFuelAuto+(C582*I582-D582*J582)*NonFuelTruck","v":33421.704825028908},{"$f":"SUM(K582:L582)","v":44906.602225500341},{"$f":"M582/(1+DiscRate)^(B582-YearCurrent)","v":36657.164055057932}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A576,2)*AnnualFactor","v":1131786.0432000025},{"$f":"INDEX(ModelData20B,A576,2)*AnnualFactor","v":1047950.0400000021},{"$f":"INDEX(ModelData20NB,A576,3)*AnnualFactor","v":20577.928058181864},{"$f":"INDEX(ModelData20B,A576,3)*AnnualFactor","v":19053.637090909127},{"$f":"IF(E583=0,55,MAX(5,ROUND(C583/E583,1)))","v":55},{"$f":"IF(F583=0,55,MAX(5,ROUND(D583/F583,1)))","v":55},{"$f":"INDEX(ModelData20NB,A576,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData20B,A576,6)","v":0.1},{"$f":"(C583*(1-I583)*VLOOKUP(G583,FuelCon,2)-D583*(1-J583)*VLOOKUP(H583,FuelCon,2))*FuelAuto+(C583*I583*VLOOKUP(G583,FuelCon,3)-D583*J583*VLOOKUP(H583,FuelCon,3))*FuelTruck","v":16218.175489312691},{"$f":"(C583*(1-I583)-D583*(1-J583))*NonFuelAuto+(C583*I583-D583*J583)*NonFuelTruck","v":47195.81334545296},{"$f":"SUM(K583:L583)","v":63413.988834765652},{"$f":"M583/(1+DiscRate)^(B583-YearCurrent)","v":13376.983305181893}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C582:C583,B582:B583,B585)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B585)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":742105.58999999985},{"$f":"MAX(TREND(E582:E583,B582:B583,B585)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(F582:F583,B582:B583,B585)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":13492.828909090953},{"$f":"IF(E585=0,55,MAX(5,ROUND(C585/E585,1)))","v":55},{"$f":"IF(F585=0,55,MAX(5,ROUND(D585/F585,1)))","v":55},{"$f":"TREND(I582:I583,B582:B583,B585)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B585)","v":0.1},{"$f":"(C585*(1-I585)*VLOOKUP(G585,FuelCon,2)-D585*(1-J585)*VLOOKUP(H585,FuelCon,2))*FuelAuto+(C585*I585*VLOOKUP(G585,FuelCon,3)-D585*J585*VLOOKUP(H585,FuelCon,3))*FuelTruck","v":-51723.554688416683},{"$f":"(C585*(1-I585)-D585*(1-J585))*NonFuelAuto+(C585*I585-D585*J585)*NonFuelTruck","v":-235845.16387218595},{"$f":"SUM(K585:L585)","v":-287568.71856060263},{"$f":"M585/(1+DiscRate)^(B585-YearCurrent)","v":-234741.73442124284}]
[null,{"$f":"B585+1","v":2021},{"$f":"MAX(TREND(C582:C583,B582:B583,B586)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B586)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(E582:E583,B582:B583,B586)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(F582:F583,B582:B583,B586)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},55,55,{"$f":"TREND(I582:I583,B582:B583,B586)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B586)","v":0.1},{"$f":"(C586*(1-I586)*VLOOKUP(G586,FuelCon,2)-D586*(1-J586)*VLOOKUP(H586,FuelCon,2))*FuelAuto+(C586*I586*VLOOKUP(G586,FuelCon,3)-D586*J586*VLOOKUP(H586,FuelCon,3))*FuelTruck","v":0},{"$f":"(C586*(1-I586)-D586*(1-J586))*NonFuelAuto+(C586*I586-D586*J586)*NonFuelTruck","v":0},{"$f":"SUM(K586:L586)","v":0},0]
[null,{"$f":"B586+1","v":2022},{"$f":"MAX(TREND(C582:C583,B582:B583,B587)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B587)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(E582:E583,B582:B583,B587)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(F582:F583,B582:B583,B587)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},55,55,{"$f":"TREND(I582:I583,B582:B583,B587)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B587)","v":0.1},{"$f":"(C587*(1-I587)*VLOOKUP(G587,FuelCon,2)-D587*(1-J587)*VLOOKUP(H587,FuelCon,2))*FuelAuto+(C587*I587*VLOOKUP(G587,FuelCon,3)-D587*J587*VLOOKUP(H587,FuelCon,3))*FuelTruck","v":0},{"$f":"(C587*(1-I587)-D587*(1-J587))*NonFuelAuto+(C587*I587-D587*J587)*NonFuelTruck","v":0},{"$f":"SUM(K587:L587)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C582:C583,B582:B583,B588)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B588)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(E582:E583,B582:B583,B588)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(F582:F583,B582:B583,B588)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},55,55,{"$f":"TREND(I582:I583,B582:B583,B588)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B588)","v":0.1},{"$f":"(C588*(1-I588)*VLOOKUP(G588,FuelCon,2)-D588*(1-J588)*VLOOKUP(H588,FuelCon,2))*FuelAuto+(C588*I588*VLOOKUP(G588,FuelCon,3)-D588*J588*VLOOKUP(H588,FuelCon,3))*FuelTruck","v":0},{"$f":"(C588*(1-I588)-D588*(1-J588))*NonFuelAuto+(C588*I588-D588*J588)*NonFuelTruck","v":0},{"$f":"SUM(K588:L588)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C582:C583,B582:B583,B589)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B589)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(E582:E583,B582:B583,B589)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(F582:F583,B582:B583,B589)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},55,55,{"$f":"TREND(I582:I583,B582:B583,B589)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B589)","v":0.1},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C582:C583,B582:B583,B590)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(D582:D583,B582:B583,B590)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(E582:E583,B582:B583,B590)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(F582:F583,B582:B583,B590)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},55,55,{"$f":"TREND(I582:I583,B582:B583,B590)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B590)","v":0.1},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C582:C583,B582:B583,B591)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":900567.63900000229},{"$f":"MAX(TREND(D582:D583,B582:B583,B591)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(E582:E583,B582:B583,B591)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":16373.957072727266},{"$f":"MAX(TREND(F582:F583,B582:B583,B591)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},55,55,{"$f":"TREND(I582:I583,B582:B583,B591)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B591)","v":0.1},71023.493987903188,302558.80658435175,373582.30057225493,203204.01891346273]
[null,2027,{"$f":"MAX(TREND(C582:C583,B582:B583,B592)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":917083.23930000141},{"$f":"MAX(TREND(D582:D583,B582:B583,B592)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},{"$f":"MAX(TREND(E582:E583,B582:B583,B592)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":16674.240714545362},{"$f":"MAX(TREND(F582:F583,B582:B583,B592)*INDEX(matCost,ROW()-ROW($A584),A576),0)","v":0},55,55,{"$f":"TREND(I582:I583,B582:B583,B592)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B592)","v":0.1},72326.000971072281,308107.46289887413,380433.46386994643,193393.08206264599]
[null,2028,{"$f":"MAX(TREND(C582:C583,B582:B583,B593)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":933598.83960000053},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B593)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":16974.524356363574},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B593)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B593)","v":0.1},73628.507954241373,313656.11921339657,387284.62716763793,183996.13651899702]
[null,2029,{"$f":"MAX(TREND(C582:C583,B582:B583,B594)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":950114.43989999965},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B594)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":17274.807998181786},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B594)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B594)","v":0.1},74931.014937410451,319204.77552791894,394135.79046532942,175001.00453140683]
[null,2030,{"$f":"MAX(TREND(C582:C583,B582:B583,B595)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":966630.04020000249},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B595)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":17575.091639999999},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B595)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B595)","v":0.1},76233.521920579835,324753.4318424426,400986.95376302244,166395.32987877916]
[null,2031,{"$f":"MAX(TREND(C582:C583,B582:B583,B596)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":983145.64050000161},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B596)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":17875.375281818095},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B596)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B596)","v":0.1},77536.028903748927,330302.08815696504,407838.11706071394,158166.65334018687]
[null,2032,{"$f":"MAX(TREND(C582:C583,B582:B583,B597)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":999661.24080000073},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B597)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":18175.658923636307},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B597)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B597)","v":0.1},78838.535886918005,335850.74447148747,414689.28035840549,150302.47905425864]
[null,2033,{"$f":"MAX(TREND(C582:C583,B582:B583,B598)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1016176.8410999998},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B598)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":18475.942565454519},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B598)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B598)","v":0.1},80141.042870087098,341399.40078600985,421540.44365609693,142790.33263684742]
[null,2034,{"$f":"MAX(TREND(C582:C583,B582:B583,B599)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1032692.441399999},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B599)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":18776.226207272732},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B599)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B599)","v":0.1},81443.549853256176,346948.05710053223,428391.60695378843,135617.81185133621]
[null,2035,{"$f":"MAX(TREND(C582:C583,B582:B583,B600)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1049208.0416999981},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B600)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19076.509849090828},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B600)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B600)","v":0.1},82746.056836425269,352496.71341505466,435242.77025147993,128772.63055726448]
[null,2036,{"$f":"MAX(TREND(C582:C583,B582:B583,B601)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1065723.6420000046},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B601)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19376.79349090904},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B601)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B601)","v":0.1},84048.563819594943,358045.36972957954,442093.93354917446,122242.65659988708]
[null,2037,{"$f":"MAX(TREND(C582:C583,B582:B583,B602)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1082239.2423000038},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B602)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19677.077132727252},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B602)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B602)","v":0.1},85351.070802764021,363594.02604410192,448945.09684686596,116015.94424534281]
[null,2038,{"$f":"MAX(TREND(C582:C583,B582:B583,B603)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1098754.8426000029},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B603)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":19977.360774545465},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B603)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B603)","v":0.1},86653.577785933099,369142.68235862436,455796.26014455745,110080.76171294133]
[null,2039,{"$f":"MAX(TREND(C582:C583,B582:B583,B604)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1115270.442900002},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B604)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":20277.644416363561},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B604)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B604)","v":0.1},87956.084769102192,374691.33867314679,462647.42344224895,104425.6143072335]
[null,2040,{"$f":"MAX(TREND(C582:C583,B582:B583,B605)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1131786.0432000011},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B605)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":20577.928058181773},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B605)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B605)","v":0.1},89258.591752271284,380239.99498766917,469498.58673994045,99039.263607772169]
[null,2041,{"$f":"MAX(TREND(C582:C583,B582:B583,B606)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1148301.6435000002},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B606)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":20878.211699999985},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B606)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B606)","v":0.1},90561.098735440377,385788.65130219155,476349.75003763195,93910.743133373166]
[null,2042,{"$f":"MAX(TREND(C582:C583,B582:B583,B607)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1164817.2437999994},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B607)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":21178.495341818198},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B607)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B607)","v":0.1},91863.605718609455,391337.30761671392,483200.91333532339,89029.370860028299]
[null,2043,{"$f":"MAX(TREND(C582:C583,B582:B583,B608)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1181332.8440999985},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B608)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":21478.778983636294},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B608)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B608)","v":0.1},93166.112701778533,396885.96393123642,490052.07663301495,84384.758937101433]
[null,2044,{"$f":"MAX(TREND(C582:C583,B582:B583,B609)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1197848.444400005},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B609)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":21779.062625454506},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B609)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B609)","v":0.1},94468.619684948208,402434.62024576124,496903.23993070947,79966.820914812895]
[null,2045,{"$f":"MAX(TREND(C582:C583,B582:B583,B610)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1214364.0447000042},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B610)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22079.346267272718},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B610)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B610)","v":0.1},95771.1266681173,407983.27656028367,503754.40322840097,75765.776767051866]
[null,2046,{"$f":"MAX(TREND(C582:C583,B582:B583,B611)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1230879.6450000033},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B611)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22379.629909090931},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B611)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B611)","v":0.1},97073.633651286393,413531.93287480605,510605.56652609247,71772.155967052211]
[null,2047,{"$f":"MAX(TREND(C582:C583,B582:B583,B612)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1247395.2453000024},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B612)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22679.913550909027},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B612)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B612)","v":0.1},98376.140634455485,419080.58918932849,517456.72982378397,67976.798849191953]
[null,2048,{"$f":"MAX(TREND(C582:C583,B582:B583,B613)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1263910.8456000015},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B613)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":22980.197192727239},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B613)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B613)","v":0.1},99678.647617624549,424629.24550385086,524307.89312147535,64370.856468004662]
[null,2049,{"$f":"MAX(TREND(C582:C583,B582:B583,B614)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1280426.4459000006},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B614)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":23280.480834545451},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B614)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B614)","v":0.1},100981.15460079364,430177.90181837324,531159.05641916685,60945.789145198767]
[null,2050,{"$f":"MAX(TREND(C582:C583,B582:B583,B615)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":1296942.0461999997},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B615)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":23580.764476363547},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B615)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B615)","v":0.1},102283.66158396273,435726.55813289573,538010.21971685847,57693.363876950556]
[null,2051,{"$f":"MAX(TREND(C582:C583,B582:B583,B616)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B616)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B616)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B616)","v":0.1},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C582:C583,B582:B583,B617)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B617)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B617)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B617)","v":0.1},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C582:C583,B582:B583,B618)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B618)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B618)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B618)","v":0.1},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C582:C583,B582:B583,B619)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B619)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B619)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B619)","v":0.1},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C582:C583,B582:B583,B620)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B620)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B620)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B620)","v":0.1},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C582:C583,B582:B583,B621)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B621)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B621)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B621)","v":0.1},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C582:C583,B582:B583,B622)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B622)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B622)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B622)","v":0.1},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C582:C583,B582:B583,B623)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B623)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B623)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B623)","v":0.1},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C582:C583,B582:B583,B624)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B624)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B624)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B624)","v":0.1},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C582:C583,B582:B583,B625)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B625)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B625)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B625)","v":0.1},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C582:C583,B582:B583,B626)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B626)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B626)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B626)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C582:C583,B582:B583,B627)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B627)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B627)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B627)","v":0.1},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C582:C583,B582:B583,B628)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B628)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B628)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B628)","v":0.1},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C582:C583,B582:B583,B629)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B629)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B629)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B629)","v":0.1},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C582:C583,B582:B583,B630)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B630)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B630)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B630)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C582:C583,B582:B583,B631)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B631)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B631)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B631)","v":0.1},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C582:C583,B582:B583,B632)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B632)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B632)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B632)","v":0.1},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C582:C583,B582:B583,B633)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,{"$f":"MAX(TREND(E582:E583,B582:B583,B633)*INDEX(matBenefit,ROW()-ROW($A584),A576),0)","v":0},0,55,55,{"$f":"TREND(I582:I583,B582:B583,B633)","v":0.16666666666666669},{"$f":"TREND(J582:J583,B582:B583,B633)","v":0.1},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N585:N633)","v":2700518.4203158845}]
[]
[]
[]
[{"$f":"MAX($A$1:A637)+1","v":11},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A638,1)),\"Not Used\",INDEX(ModelGroup,A638,1))","v":"9S3263"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A638,2)*AnnualFactor","v":2523500.6284800051},{"$f":"INDEX(ModelData1B,A638,2)*AnnualFactor","v":2319393.9600000042},{"$f":"INDEX(ModelData1NB,A638,3)*AnnualFactor","v":45881.829608727363},{"$f":"INDEX(ModelData1B,A638,3)*AnnualFactor","v":42170.799272727352},{"$f":"IF(E644=0,55,MAX(5,ROUND(C644/E644,1)))","v":55},{"$f":"IF(F644=0,55,MAX(5,ROUND(D644/F644,1)))","v":55},{"$f":"INDEX(ModelData1NB,A638,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A638,6)","v":0.11},{"$f":"(C644*(1-I644)*VLOOKUP(G644,FuelCon,2)-D644*(1-J644)*VLOOKUP(H644,FuelCon,2))*FuelAuto+(C644*I644*VLOOKUP(G644,FuelCon,3)-D644*J644*VLOOKUP(H644,FuelCon,3))*FuelTruck","v":39484.680108743618},{"$f":"(C644*(1-I644)-D644*(1-J644))*NonFuelAuto+(C644*I644-D644*J644)*NonFuelTruck","v":114902.66544749026},{"$f":"SUM(K644:L644)","v":154387.34555623389},{"$f":"M644/(1+DiscRate)^(B644-YearCurrent)","v":126026.06239636803}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A638,2)*AnnualFactor","v":3458130.4908800051},{"$f":"INDEX(ModelData20B,A638,2)*AnnualFactor","v":3178428.7600000044},{"$f":"INDEX(ModelData20NB,A638,3)*AnnualFactor","v":62875.099834181914},{"$f":"INDEX(ModelData20B,A638,3)*AnnualFactor","v":57789.613818181897},{"$f":"IF(E645=0,55,MAX(5,ROUND(C645/E645,1)))","v":55},{"$f":"IF(F645=0,55,MAX(5,ROUND(D645/F645,1)))","v":55},{"$f":"INDEX(ModelData20NB,A638,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A638,6)","v":0.11},{"$f":"(C645*(1-I645)*VLOOKUP(G645,FuelCon,2)-D645*(1-J645)*VLOOKUP(H645,FuelCon,2))*FuelAuto+(C645*I645*VLOOKUP(G645,FuelCon,3)-D645*J645*VLOOKUP(H645,FuelCon,3))*FuelTruck","v":54108.635704574524},{"$f":"(C645*(1-I645)-D645*(1-J645))*NonFuelAuto+(C645*I645-D645*J645)*NonFuelTruck","v":157459.2082058198},{"$f":"SUM(K645:L645)","v":211567.84391039432},{"$f":"M645/(1+DiscRate)^(B645-YearCurrent)","v":44629.577288963999}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C644:C645,B644:B645,B647)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B647)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":2319393.9599999934},{"$f":"MAX(TREND(E644:E645,B644:B645,B647)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B647)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":42170.799272727454},{"$f":"IF(E647=0,55,MAX(5,ROUND(C647/E647,1)))","v":55},{"$f":"IF(F647=0,55,MAX(5,ROUND(D647/F647,1)))","v":55},{"$f":"TREND(I644:I645,B644:B645,B647)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B647)","v":0.11},{"$f":"(C647*(1-I647)*VLOOKUP(G647,FuelCon,2)-D647*(1-J647)*VLOOKUP(H647,FuelCon,2))*FuelAuto+(C647*I647*VLOOKUP(G647,FuelCon,3)-D647*J647*VLOOKUP(H647,FuelCon,3))*FuelTruck","v":-164847.23256614915},{"$f":"(C647*(1-I647)-D647*(1-J647))*NonFuelAuto+(C647*I647-D647*J647)*NonFuelTruck","v":-743433.66057252034},{"$f":"SUM(K647:L647)","v":-908280.89313866943},{"$f":"M647/(1+DiscRate)^(B647-YearCurrent)","v":-741427.76468962256}]
[null,{"$f":"B647+1","v":2021},{"$f":"MAX(TREND(C644:C645,B644:B645,B648)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B648)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B648)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B648)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B648)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B648)","v":0.11},{"$f":"(C648*(1-I648)*VLOOKUP(G648,FuelCon,2)-D648*(1-J648)*VLOOKUP(H648,FuelCon,2))*FuelAuto+(C648*I648*VLOOKUP(G648,FuelCon,3)-D648*J648*VLOOKUP(H648,FuelCon,3))*FuelTruck","v":0},{"$f":"(C648*(1-I648)-D648*(1-J648))*NonFuelAuto+(C648*I648-D648*J648)*NonFuelTruck","v":0},{"$f":"SUM(K648:L648)","v":0},0]
[null,{"$f":"B648+1","v":2022},{"$f":"MAX(TREND(C644:C645,B644:B645,B649)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B649)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B649)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B649)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B649)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B649)","v":0.11},{"$f":"(C649*(1-I649)*VLOOKUP(G649,FuelCon,2)-D649*(1-J649)*VLOOKUP(H649,FuelCon,2))*FuelAuto+(C649*I649*VLOOKUP(G649,FuelCon,3)-D649*J649*VLOOKUP(H649,FuelCon,3))*FuelTruck","v":0},{"$f":"(C649*(1-I649)-D649*(1-J649))*NonFuelAuto+(C649*I649-D649*J649)*NonFuelTruck","v":0},{"$f":"SUM(K649:L649)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C644:C645,B644:B645,B650)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B650)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B650)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B650)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B650)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B650)","v":0.11},{"$f":"(C650*(1-I650)*VLOOKUP(G650,FuelCon,2)-D650*(1-J650)*VLOOKUP(H650,FuelCon,2))*FuelAuto+(C650*I650*VLOOKUP(G650,FuelCon,3)-D650*J650*VLOOKUP(H650,FuelCon,3))*FuelTruck","v":0},{"$f":"(C650*(1-I650)-D650*(1-J650))*NonFuelAuto+(C650*I650-D650*J650)*NonFuelTruck","v":0},{"$f":"SUM(K650:L650)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C644:C645,B644:B645,B651)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B651)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B651)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B651)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B651)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B651)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C644:C645,B644:B645,B652)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B652)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B652)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B652)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B652)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B652)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C644:C645,B644:B645,B653)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B653)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B653)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B653)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B653)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B653)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C644:C645,B644:B645,B654)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B654)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B654)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B654)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B654)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B654)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C644:C645,B644:B645,B655)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":2897352.5734400004},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B655)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":52679.137698909035},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B655)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B655)","v":0.11},234603.3071452477,985497.26320816227,1220100.57035341,579660.99184329098]
[null,2029,{"$f":"MAX(TREND(C644:C645,B644:B645,B656)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":2944084.0665600002},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B656)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":53528.801210181788},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B656)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B656)","v":0.11},238387.23145404202,1001392.3803566811,1239779.6118107231,550476.97446679743]
[null,2030,{"$f":"MAX(TREND(C644:C645,B644:B645,B657)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":2990815.5596799999},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B657)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":54378.46472145454},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B657)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B657)","v":0.11},242171.15576283628,1017287.4975051997,1259458.653268036,522630.56469181168]
[null,2031,{"$f":"MAX(TREND(C644:C645,B644:B645,B658)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3037547.0527999997},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B658)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":55228.128232727293},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B658)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B658)","v":0.11},245955.08007163057,1033182.6146537183,1279137.6947253488,496071.651649646]
[null,2032,{"$f":"MAX(TREND(C644:C645,B644:B645,B659)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3084278.5459199995},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B659)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":56077.791744000046},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B659)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B659)","v":0.11},249739.00438042486,1049077.731802237,1298816.7361826617,470750.95627428649]
[null,2033,{"$f":"MAX(TREND(C644:C645,B644:B645,B660)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3131010.0390399992},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B660)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":56927.455255272798},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B660)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B660)","v":0.11},253522.92868921917,1064972.8489507558,1318495.7776399748,446620.13693538943]
[null,2034,{"$f":"MAX(TREND(C644:C645,B644:B645,B661)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3177741.532159999},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B661)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":57777.118766545551},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B661)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B661)","v":0.11},257306.85299801349,1080867.9660992743,1338174.819097288,423631.87769014481]
[null,2035,{"$f":"MAX(TREND(C644:C645,B644:B645,B662)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3224473.0252799988},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B662)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":58626.782277818071},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B662)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B662)","v":0.11},261090.77730680781,1096763.0832477931,1357853.8605546011,401739.96097608568]
[null,2036,{"$f":"MAX(TREND(C644:C645,B644:B645,B663)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3271204.5183999985},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B663)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":59476.445789090823},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B663)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B663)","v":0.11},264874.70161560207,1112658.2003963117,1377532.9020119137,380899.32640289835]
[null,2037,{"$f":"MAX(TREND(C644:C645,B644:B645,B664)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3317936.0115199983},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B664)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":60326.109300363576},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B664)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B664)","v":0.11},268658.62592439633,1128553.3175448305,1397211.9434692268,361066.11715094507]
[null,2038,{"$f":"MAX(TREND(C644:C645,B644:B645,B665)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3364667.5046399981},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B665)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":61175.772811636329},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B665)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B665)","v":0.11},272442.55023319065,1144448.4346933491,1416890.9849265397,342197.71534642676]
[null,2039,{"$f":"MAX(TREND(C644:C645,B644:B645,B666)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3411398.9977599978},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B666)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":62025.436322909081},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B666)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B666)","v":0.11},276226.47454198496,1160343.5518418676,1436570.0263838526,324252.76765692042]
[null,2040,{"$f":"MAX(TREND(C644:C645,B644:B645,B667)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3458130.4908799976},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B667)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":62875.099834181834},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B667)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B667)","v":0.11},280010.39885077928,1176238.6689903864,1456249.0678411657,307191.20223546424]
[null,2041,{"$f":"MAX(TREND(C644:C645,B644:B645,B668)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3504861.9839999974},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B668)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":63724.763345454587},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B668)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B668)","v":0.11},283794.32315957354,1192133.786138905,1475928.1092984786,290974.23803561274]
[null,2042,{"$f":"MAX(TREND(C644:C645,B644:B645,B669)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3551593.4771199971},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B669)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":64574.426856727339},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B669)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B669)","v":0.11},287578.24746836786,1208028.9032874238,1495607.1507557917,275564.38742313482]
[null,2043,{"$f":"MAX(TREND(C644:C645,B644:B645,B670)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3598324.9702399969},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B670)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":65424.090368000092},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B670)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B670)","v":0.11},291362.17177716218,1223924.0204359423,1515286.1922131046,260925.45292156146]
[null,2044,{"$f":"MAX(TREND(C644:C645,B644:B645,B671)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3645056.4633599967},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B671)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":66273.753879272612},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B671)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B671)","v":0.11},295146.09608595649,1239819.1375844609,1534965.2336704175,247022.51884794014]
[null,2045,{"$f":"MAX(TREND(C644:C645,B644:B645,B672)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3691787.9564799964},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B672)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":67123.417390545364},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B672)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B672)","v":0.11},298930.02039475075,1255714.2547329797,1554644.2751277303,233821.93852129491]
[null,2046,{"$f":"MAX(TREND(C644:C645,B644:B645,B673)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3738519.4495999962},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B673)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":67973.080901818117},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B673)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B673)","v":0.11},302713.94470354507,1271609.3718814985,1574323.3165850434,221291.31765886187]
[null,2047,{"$f":"MAX(TREND(C644:C645,B644:B645,B674)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3785250.942719996},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B674)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":68822.74441309087},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B674)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B674)","v":0.11},306497.86901233927,1287504.4890300171,1594002.3580423563,209399.49451364262]
[null,2048,{"$f":"MAX(TREND(C644:C645,B644:B645,B675)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3831982.4358399957},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B675)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":69672.407924363622},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B675)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B675)","v":0.11},310281.79332113359,1303399.6061785356,1613681.3994996692,198116.51725070603]
[null,2049,{"$f":"MAX(TREND(C644:C645,B644:B645,B676)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3878713.9289599955},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B676)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":70522.071435636375},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B676)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B676)","v":0.11},314065.71762992791,1319294.7233270544,1633360.4409569823,187413.61900853206]
[null,2050,{"$f":"MAX(TREND(C644:C645,B644:B645,B677)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":3925445.4220799953},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B677)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":71371.734946909128},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B677)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B677)","v":0.11},317849.64193872223,1335189.840475573,1653039.4824142952,177263.19104511529]
[null,2051,{"$f":"MAX(TREND(C644:C645,B644:B645,B678)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B678)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B678)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B678)","v":0.11},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C644:C645,B644:B645,B679)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B679)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B679)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B679)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C644:C645,B644:B645,B680)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B680)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B680)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B680)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C644:C645,B644:B645,B681)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B681)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B681)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B681)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C644:C645,B644:B645,B682)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B682)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B682)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B682)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C644:C645,B644:B645,B683)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B683)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B683)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B683)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C644:C645,B644:B645,B684)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B684)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B684)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B684)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C644:C645,B644:B645,B685)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B685)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B685)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B685)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C644:C645,B644:B645,B686)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B686)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B686)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B686)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C644:C645,B644:B645,B687)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B687)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B687)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B687)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C644:C645,B644:B645,B688)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B688)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B688)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B688)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C644:C645,B644:B645,B689)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B689)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B689)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B689)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C644:C645,B644:B645,B690)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B690)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B690)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B690)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C644:C645,B644:B645,B691)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B691)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B691)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B691)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C644:C645,B644:B645,B692)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B692)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B692)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B692)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C644:C645,B644:B645,B693)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B693)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B693)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B693)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C644:C645,B644:B645,B694)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B694)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B694)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B694)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C644:C645,B644:B645,B695)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B695)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B695)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B695)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N647:N695)","v":7167555.1538568884}]
[]
[]
[]
[{"$f":"MAX($A$1:A699)+1","v":12},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A700,1)),\"Not Used\",INDEX(ModelGroup,A700,1))","v":"5P3270"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A700,2)*AnnualFactor","v":38249230.526000001},{"$f":"INDEX(ModelData1B,A700,2)*AnnualFactor","v":98074950.066666648},{"$f":"INDEX(ModelData1NB,A700,3)*AnnualFactor","v":695440.5550181818},{"$f":"INDEX(ModelData1B,A700,3)*AnnualFactor","v":1783180.9103030299},{"$f":"IF(E706=0,55,MAX(5,ROUND(C706/E706,1)))","v":55},{"$f":"IF(F706=0,55,MAX(5,ROUND(D706/F706,1)))","v":55},{"$f":"INDEX(ModelData1NB,A700,6)","v":1},{"$f":"INDEX(ModelData1B,A700,6)","v":0.13},{"$f":"(C706*(1-I706)*VLOOKUP(G706,FuelCon,2)-D706*(1-J706)*VLOOKUP(H706,FuelCon,2))*FuelAuto+(C706*I706*VLOOKUP(G706,FuelCon,3)-D706*J706*VLOOKUP(H706,FuelCon,3))*FuelTruck","v":159126.39395475015},{"$f":"(C706*(1-I706)-D706*(1-J706))*NonFuelAuto+(C706*I706-D706*J706)*NonFuelTruck","v":-10437622.637846986},{"$f":"SUM(K706:L706)","v":-10278496.243892236},{"$f":"M706/(1+DiscRate)^(B706-YearCurrent)","v":-8390314.6615198273}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A700,2)*AnnualFactor","v":63193600.625999995},{"$f":"INDEX(ModelData20B,A700,2)*AnnualFactor","v":162034873.39999998},{"$f":"INDEX(ModelData20NB,A700,3)*AnnualFactor","v":1148974.5568363636},{"$f":"INDEX(ModelData20B,A700,3)*AnnualFactor","v":2946088.6072727269},{"$f":"IF(E707=0,55,MAX(5,ROUND(C707/E707,1)))","v":55},{"$f":"IF(F707=0,55,MAX(5,ROUND(D707/F707,1)))","v":55},{"$f":"INDEX(ModelData20NB,A700,6)","v":1},{"$f":"INDEX(ModelData20B,A700,6)","v":0.13},{"$f":"(C707*(1-I707)*VLOOKUP(G707,FuelCon,2)-D707*(1-J707)*VLOOKUP(H707,FuelCon,2))*FuelAuto+(C707*I707*VLOOKUP(G707,FuelCon,3)-D707*J707*VLOOKUP(H707,FuelCon,3))*FuelTruck","v":262901.23096192908},{"$f":"(C707*(1-I707)-D707*(1-J707))*NonFuelAuto+(C707*I707-D707*J707)*NonFuelTruck","v":-17244554.920200057},{"$f":"SUM(K707:L707)","v":-16981653.689238127},{"$f":"M707/(1+DiscRate)^(B707-YearCurrent)","v":-3582226.9197925064}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C706:C707,B706:B707,B709)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B709)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(E706:E707,B706:B707,B709)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B709)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"IF(E709=0,55,MAX(5,ROUND(C709/E709,1)))","v":55},{"$f":"IF(F709=0,55,MAX(5,ROUND(D709/F709,1)))","v":55},{"$f":"TREND(I706:I707,B706:B707,B709)","v":1},{"$f":"TREND(J706:J707,B706:B707,B709)","v":0.13},{"$f":"(C709*(1-I709)*VLOOKUP(G709,FuelCon,2)-D709*(1-J709)*VLOOKUP(H709,FuelCon,2))*FuelAuto+(C709*I709*VLOOKUP(G709,FuelCon,3)-D709*J709*VLOOKUP(H709,FuelCon,3))*FuelTruck","v":0},{"$f":"(C709*(1-I709)-D709*(1-J709))*NonFuelAuto+(C709*I709-D709*J709)*NonFuelTruck","v":0},{"$f":"SUM(K709:L709)","v":0},{"$f":"M709/(1+DiscRate)^(B709-YearCurrent)","v":0}]
[null,{"$f":"B709+1","v":2021},{"$f":"MAX(TREND(C706:C707,B706:B707,B710)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B710)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":101272946.23333359},{"$f":"MAX(TREND(E706:E707,B706:B707,B710)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B710)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":1841326.2951515168},55,55,{"$f":"TREND(I706:I707,B706:B707,B710)","v":1},{"$f":"TREND(J706:J707,B706:B707,B710)","v":0.13},{"$f":"(C710*(1-I710)*VLOOKUP(G710,FuelCon,2)-D710*(1-J710)*VLOOKUP(H710,FuelCon,2))*FuelAuto+(C710*I710*VLOOKUP(G710,FuelCon,3)-D710*J710*VLOOKUP(H710,FuelCon,3))*FuelTruck","v":-7476320.3565778565},{"$f":"(C710*(1-I710)-D710*(1-J710))*NonFuelAuto+(C710*I710-D710*J710)*NonFuelTruck","v":-33012653.219762303},{"$f":"SUM(K710:L710)","v":-40488973.576340161},-30888844.082108673]
[null,{"$f":"B710+1","v":2022},{"$f":"MAX(TREND(C706:C707,B706:B707,B711)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B711)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(E706:E707,B706:B707,B711)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B711)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},55,55,{"$f":"TREND(I706:I707,B706:B707,B711)","v":1},{"$f":"TREND(J706:J707,B706:B707,B711)","v":0.13},{"$f":"(C711*(1-I711)*VLOOKUP(G711,FuelCon,2)-D711*(1-J711)*VLOOKUP(H711,FuelCon,2))*FuelAuto+(C711*I711*VLOOKUP(G711,FuelCon,3)-D711*J711*VLOOKUP(H711,FuelCon,3))*FuelTruck","v":0},{"$f":"(C711*(1-I711)-D711*(1-J711))*NonFuelAuto+(C711*I711-D711*J711)*NonFuelTruck","v":0},{"$f":"SUM(K711:L711)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C706:C707,B706:B707,B712)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B712)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(E706:E707,B706:B707,B712)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B712)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},55,55,{"$f":"TREND(I706:I707,B706:B707,B712)","v":1},{"$f":"TREND(J706:J707,B706:B707,B712)","v":0.13},{"$f":"(C712*(1-I712)*VLOOKUP(G712,FuelCon,2)-D712*(1-J712)*VLOOKUP(H712,FuelCon,2))*FuelAuto+(C712*I712*VLOOKUP(G712,FuelCon,3)-D712*J712*VLOOKUP(H712,FuelCon,3))*FuelTruck","v":0},{"$f":"(C712*(1-I712)-D712*(1-J712))*NonFuelAuto+(C712*I712-D712*J712)*NonFuelTruck","v":0},{"$f":"SUM(K712:L712)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C706:C707,B706:B707,B713)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B713)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(E706:E707,B706:B707,B713)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B713)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},55,55,{"$f":"TREND(I706:I707,B706:B707,B713)","v":1},{"$f":"TREND(J706:J707,B706:B707,B713)","v":0.13},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C706:C707,B706:B707,B714)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B714)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(E706:E707,B706:B707,B714)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B714)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},55,55,{"$f":"TREND(I706:I707,B706:B707,B714)","v":1},{"$f":"TREND(J706:J707,B706:B707,B714)","v":0.13},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C706:C707,B706:B707,B715)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B715)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(E706:E707,B706:B707,B715)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B715)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},55,55,{"$f":"TREND(I706:I707,B706:B707,B715)","v":1},{"$f":"TREND(J706:J707,B706:B707,B715)","v":0.13},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C706:C707,B706:B707,B716)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(D706:D707,B706:B707,B716)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(E706:E707,B706:B707,B716)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},{"$f":"MAX(TREND(F706:F707,B706:B707,B716)*INDEX(matCost,ROW()-ROW($A708),A700),0)","v":0},55,55,{"$f":"TREND(I706:I707,B706:B707,B716)","v":1},{"$f":"TREND(J706:J707,B706:B707,B716)","v":0.13},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C706:C707,B706:B707,B717)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B717)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B717)","v":1},{"$f":"TREND(J706:J707,B706:B707,B717)","v":0.13},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C706:C707,B706:B707,B718)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B718)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B718)","v":1},{"$f":"TREND(J706:J707,B706:B707,B718)","v":0.13},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C706:C707,B706:B707,B719)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B719)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B719)","v":1},{"$f":"TREND(J706:J707,B706:B707,B719)","v":0.13},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C706:C707,B706:B707,B720)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B720)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B720)","v":1},{"$f":"TREND(J706:J707,B706:B707,B720)","v":0.13},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C706:C707,B706:B707,B721)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B721)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B721)","v":1},{"$f":"TREND(J706:J707,B706:B707,B721)","v":0.13},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C706:C707,B706:B707,B722)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B722)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B722)","v":1},{"$f":"TREND(J706:J707,B706:B707,B722)","v":0.13},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C706:C707,B706:B707,B723)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B723)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B723)","v":1},{"$f":"TREND(J706:J707,B706:B707,B723)","v":0.13},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C706:C707,B706:B707,B724)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B724)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B724)","v":1},{"$f":"TREND(J706:J707,B706:B707,B724)","v":0.13},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C706:C707,B706:B707,B725)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B725)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B725)","v":1},{"$f":"TREND(J706:J707,B706:B707,B725)","v":0.13},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C706:C707,B706:B707,B726)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B726)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B726)","v":1},{"$f":"TREND(J706:J707,B706:B707,B726)","v":0.13},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C706:C707,B706:B707,B727)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B727)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B727)","v":1},{"$f":"TREND(J706:J707,B706:B707,B727)","v":0.13},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C706:C707,B706:B707,B728)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B728)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B728)","v":1},{"$f":"TREND(J706:J707,B706:B707,B728)","v":0.13},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C706:C707,B706:B707,B729)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B729)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B729)","v":1},{"$f":"TREND(J706:J707,B706:B707,B729)","v":0.13},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C706:C707,B706:B707,B730)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B730)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B730)","v":1},{"$f":"TREND(J706:J707,B706:B707,B730)","v":0.13},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C706:C707,B706:B707,B731)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B731)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B731)","v":1},{"$f":"TREND(J706:J707,B706:B707,B731)","v":0.13},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C706:C707,B706:B707,B732)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B732)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B732)","v":1},{"$f":"TREND(J706:J707,B706:B707,B732)","v":0.13},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C706:C707,B706:B707,B733)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B733)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B733)","v":1},{"$f":"TREND(J706:J707,B706:B707,B733)","v":0.13},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C706:C707,B706:B707,B734)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B734)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B734)","v":1},{"$f":"TREND(J706:J707,B706:B707,B734)","v":0.13},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C706:C707,B706:B707,B735)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B735)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B735)","v":1},{"$f":"TREND(J706:J707,B706:B707,B735)","v":0.13},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C706:C707,B706:B707,B736)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B736)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B736)","v":1},{"$f":"TREND(J706:J707,B706:B707,B736)","v":0.13},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C706:C707,B706:B707,B737)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":73171348.666000366},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B737)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1330388.1575636342},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B737)","v":1},{"$f":"TREND(J706:J707,B706:B707,B737)","v":0.13},14155085.263593249,41192103.416919574,55347188.680512823,6795140.7659533769]
[null,2049,{"$f":"MAX(TREND(C706:C707,B706:B707,B738)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":74418567.171000481},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B738)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1353064.8576545417},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B738)","v":1},{"$f":"TREND(J706:J707,B706:B707,B738)","v":0.13},14396361.181045501,41894230.063183412,56290591.244228914,6458845.9207631638]
[null,2050,{"$f":"MAX(TREND(C706:C707,B706:B707,B739)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":75665785.676000595},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B739)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1375741.5577454492},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B739)","v":1},{"$f":"TREND(J706:J707,B706:B707,B739)","v":0.13},14637637.098497756,42596356.709447242,57233993.807944998,6137470.0886363806]
[null,2051,{"$f":"MAX(TREND(C706:C707,B706:B707,B740)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":76913004.181000233},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B740)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":1398418.2578363642},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B740)","v":1},{"$f":"TREND(J706:J707,B706:B707,B740)","v":0.13},14878913.015949916,43298483.355710812,58177396.371660724,5830500.5405875184]
[null,2052,{"$f":"MAX(TREND(C706:C707,B706:B707,B741)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B741)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B741)","v":1},{"$f":"TREND(J706:J707,B706:B707,B741)","v":0.13},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C706:C707,B706:B707,B742)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B742)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B742)","v":1},{"$f":"TREND(J706:J707,B706:B707,B742)","v":0.13},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C706:C707,B706:B707,B743)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B743)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B743)","v":1},{"$f":"TREND(J706:J707,B706:B707,B743)","v":0.13},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C706:C707,B706:B707,B744)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B744)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B744)","v":1},{"$f":"TREND(J706:J707,B706:B707,B744)","v":0.13},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C706:C707,B706:B707,B745)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B745)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B745)","v":1},{"$f":"TREND(J706:J707,B706:B707,B745)","v":0.13},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C706:C707,B706:B707,B746)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B746)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B746)","v":1},{"$f":"TREND(J706:J707,B706:B707,B746)","v":0.13},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C706:C707,B706:B707,B747)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B747)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B747)","v":1},{"$f":"TREND(J706:J707,B706:B707,B747)","v":0.13},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C706:C707,B706:B707,B748)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B748)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B748)","v":1},{"$f":"TREND(J706:J707,B706:B707,B748)","v":0.13},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C706:C707,B706:B707,B749)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B749)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B749)","v":1},{"$f":"TREND(J706:J707,B706:B707,B749)","v":0.13},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C706:C707,B706:B707,B750)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B750)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B750)","v":1},{"$f":"TREND(J706:J707,B706:B707,B750)","v":0.13},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C706:C707,B706:B707,B751)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B751)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B751)","v":1},{"$f":"TREND(J706:J707,B706:B707,B751)","v":0.13},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C706:C707,B706:B707,B752)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B752)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B752)","v":1},{"$f":"TREND(J706:J707,B706:B707,B752)","v":0.13},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C706:C707,B706:B707,B753)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B753)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B753)","v":1},{"$f":"TREND(J706:J707,B706:B707,B753)","v":0.13},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C706:C707,B706:B707,B754)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B754)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B754)","v":1},{"$f":"TREND(J706:J707,B706:B707,B754)","v":0.13},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C706:C707,B706:B707,B755)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B755)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B755)","v":1},{"$f":"TREND(J706:J707,B706:B707,B755)","v":0.13},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C706:C707,B706:B707,B756)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B756)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B756)","v":1},{"$f":"TREND(J706:J707,B706:B707,B756)","v":0.13},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C706:C707,B706:B707,B757)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,{"$f":"MAX(TREND(E706:E707,B706:B707,B757)*INDEX(matBenefit,ROW()-ROW($A708),A700),0)","v":0},0,55,55,{"$f":"TREND(I706:I707,B706:B707,B757)","v":1},{"$f":"TREND(J706:J707,B706:B707,B757)","v":0.13},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N709:N757)","v":-5666886.766168233}]
[]
[]
[]
[{"$f":"MAX($A$1:A761)+1","v":13},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A762,1)),\"Not Used\",INDEX(ModelGroup,A762,1))","v":"5S3243"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A762,2)*AnnualFactor","v":4010340.1472},{"$f":"INDEX(ModelData1B,A762,2)*AnnualFactor","v":3685974.4},{"$f":"INDEX(ModelData1NB,A762,3)*AnnualFactor","v":72915.275403636362},{"$f":"INDEX(ModelData1B,A762,3)*AnnualFactor","v":67017.716363636369},{"$f":"IF(E768=0,55,MAX(5,ROUND(C768/E768,1)))","v":55},{"$f":"IF(F768=0,55,MAX(5,ROUND(D768/F768,1)))","v":55},{"$f":"INDEX(ModelData1NB,A762,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A762,6)","v":0.11},{"$f":"(C768*(1-I768)*VLOOKUP(G768,FuelCon,2)-D768*(1-J768)*VLOOKUP(H768,FuelCon,2))*FuelAuto+(C768*I768*VLOOKUP(G768,FuelCon,3)-D768*J768*VLOOKUP(H768,FuelCon,3))*FuelTruck","v":62748.943294229226},{"$f":"(C768*(1-I768)-D768*(1-J768))*NonFuelAuto+(C768*I768-D768*J768)*NonFuelTruck","v":182602.99484922882},{"$f":"SUM(K768:L768)","v":245351.93814345804},{"$f":"M768/(1+DiscRate)^(B768-YearCurrent)","v":200280.26619756044}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A762,2)*AnnualFactor","v":5664900.9152000006},{"$f":"INDEX(ModelData20B,A762,2)*AnnualFactor","v":5206710.3999999994},{"$f":"INDEX(ModelData20NB,A762,3)*AnnualFactor","v":102998.19845818183},{"$f":"INDEX(ModelData20B,A762,3)*AnnualFactor","v":94667.461818181808},{"$f":"IF(E769=0,55,MAX(5,ROUND(C769/E769,1)))","v":55},{"$f":"IF(F769=0,55,MAX(5,ROUND(D769/F769,1)))","v":55},{"$f":"INDEX(ModelData20NB,A762,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A762,6)","v":0.11},{"$f":"(C769*(1-I769)*VLOOKUP(G769,FuelCon,2)-D769*(1-J769)*VLOOKUP(H769,FuelCon,2))*FuelAuto+(C769*I769*VLOOKUP(G769,FuelCon,3)-D769*J769*VLOOKUP(H769,FuelCon,3))*FuelTruck","v":88637.505360610739},{"$f":"(C769*(1-I769)-D769*(1-J769))*NonFuelAuto+(C769*I769-D769*J769)*NonFuelTruck","v":257940.18329390118},{"$f":"SUM(K769:L769)","v":346577.68865451193},{"$f":"M769/(1+DiscRate)^(B769-YearCurrent)","v":73109.483258656575}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C768:C769,B768:B769,B771)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B771)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":3685974.400000006},{"$f":"MAX(TREND(E768:E769,B768:B769,B771)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(F768:F769,B768:B769,B771)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":67017.716363636311},{"$f":"IF(E771=0,55,MAX(5,ROUND(C771/E771,1)))","v":55},{"$f":"IF(F771=0,55,MAX(5,ROUND(D771/F771,1)))","v":55},{"$f":"TREND(I768:I769,B768:B769,B771)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B771)","v":0.11},{"$f":"(C771*(1-I771)*VLOOKUP(G771,FuelCon,2)-D771*(1-J771)*VLOOKUP(H771,FuelCon,2))*FuelAuto+(C771*I771*VLOOKUP(G771,FuelCon,3)-D771*J771*VLOOKUP(H771,FuelCon,3))*FuelTruck","v":-261974.76135088096},{"$f":"(C771*(1-I771)-D771*(1-J771))*NonFuelAuto+(C771*I771-D771*J771)*NonFuelTruck","v":-1181462.6959572711},{"$f":"SUM(K771:L771)","v":-1443437.4573081522},{"$f":"M771/(1+DiscRate)^(B771-YearCurrent)","v":-1178274.9318253745}]
[null,{"$f":"B771+1","v":2021},{"$f":"MAX(TREND(C768:C769,B768:B769,B772)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B772)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(E768:E769,B768:B769,B772)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(F768:F769,B768:B769,B772)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},55,55,{"$f":"TREND(I768:I769,B768:B769,B772)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B772)","v":0.11},{"$f":"(C772*(1-I772)*VLOOKUP(G772,FuelCon,2)-D772*(1-J772)*VLOOKUP(H772,FuelCon,2))*FuelAuto+(C772*I772*VLOOKUP(G772,FuelCon,3)-D772*J772*VLOOKUP(H772,FuelCon,3))*FuelTruck","v":0},{"$f":"(C772*(1-I772)-D772*(1-J772))*NonFuelAuto+(C772*I772-D772*J772)*NonFuelTruck","v":0},{"$f":"SUM(K772:L772)","v":0},0]
[null,{"$f":"B772+1","v":2022},{"$f":"MAX(TREND(C768:C769,B768:B769,B773)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B773)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(E768:E769,B768:B769,B773)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(F768:F769,B768:B769,B773)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},55,55,{"$f":"TREND(I768:I769,B768:B769,B773)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B773)","v":0.11},{"$f":"(C773*(1-I773)*VLOOKUP(G773,FuelCon,2)-D773*(1-J773)*VLOOKUP(H773,FuelCon,2))*FuelAuto+(C773*I773*VLOOKUP(G773,FuelCon,3)-D773*J773*VLOOKUP(H773,FuelCon,3))*FuelTruck","v":0},{"$f":"(C773*(1-I773)-D773*(1-J773))*NonFuelAuto+(C773*I773-D773*J773)*NonFuelTruck","v":0},{"$f":"SUM(K773:L773)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C768:C769,B768:B769,B774)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B774)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(E768:E769,B768:B769,B774)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(F768:F769,B768:B769,B774)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},55,55,{"$f":"TREND(I768:I769,B768:B769,B774)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B774)","v":0.11},{"$f":"(C774*(1-I774)*VLOOKUP(G774,FuelCon,2)-D774*(1-J774)*VLOOKUP(H774,FuelCon,2))*FuelAuto+(C774*I774*VLOOKUP(G774,FuelCon,3)-D774*J774*VLOOKUP(H774,FuelCon,3))*FuelTruck","v":0},{"$f":"(C774*(1-I774)-D774*(1-J774))*NonFuelAuto+(C774*I774-D774*J774)*NonFuelTruck","v":0},{"$f":"SUM(K774:L774)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C768:C769,B768:B769,B775)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B775)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(E768:E769,B768:B769,B775)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(F768:F769,B768:B769,B775)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},55,55,{"$f":"TREND(I768:I769,B768:B769,B775)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B775)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C768:C769,B768:B769,B776)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(D768:D769,B768:B769,B776)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(E768:E769,B768:B769,B776)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(F768:F769,B768:B769,B776)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},55,55,{"$f":"TREND(I768:I769,B768:B769,B776)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B776)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C768:C769,B768:B769,B777)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":4506708.3775999844},{"$f":"MAX(TREND(D768:D769,B768:B769,B777)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(E768:E769,B768:B769,B777)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":81940.152320000343},{"$f":"MAX(TREND(F768:F769,B768:B769,B777)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},55,55,{"$f":"TREND(I768:I769,B768:B769,B777)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B777)","v":0.11},364915.44019057392,1532898.9688434461,1897814.40903402,1032285.2942359976]
[null,2027,{"$f":"MAX(TREND(C768:C769,B768:B769,B778)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":4589436.4159999788},{"$f":"MAX(TREND(D768:D769,B768:B769,B778)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},{"$f":"MAX(TREND(E768:E769,B768:B769,B778)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":83444.298472727649},{"$f":"MAX(TREND(F768:F769,B768:B769,B778)*INDEX(matCost,ROW()-ROW($A770),A762),0)","v":0},55,55,{"$f":"TREND(I768:I769,B768:B769,B778)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B778)","v":0.11},371614.06278148445,1561037.8485162701,1932651.9112977544,982462.23105102289]
[null,2028,{"$f":"MAX(TREND(C768:C769,B768:B769,B779)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":4672164.4543999732},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B779)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":84948.444625454489},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B779)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B779)","v":0.11},378312.68537239486,1589176.7281890938,1967489.4135614885,934740.04735190049]
[null,2029,{"$f":"MAX(TREND(C768:C769,B768:B769,B780)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":4754892.4927999675},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B780)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":86452.590778181795},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B780)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B780)","v":0.11},385011.30796330533,1617315.6078619175,2002326.9158252229,889057.09693601599]
[null,2030,{"$f":"MAX(TREND(C768:C769,B768:B769,B781)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":4837620.5311999917},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B781)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":87956.736930909101},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B781)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B781)","v":0.11},391709.93055421818,1645454.4875347512,2037164.4180889693,845350.80801046314]
[null,2031,{"$f":"MAX(TREND(C768:C769,B768:B769,B782)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":4920348.5695999861},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B782)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":89460.883083636407},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B782)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B782)","v":0.11},398408.55314512865,1673593.3672075751,2072001.9203527039,803558.06813378457]
[null,2032,{"$f":"MAX(TREND(C768:C769,B768:B769,B783)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5003076.6079999804},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B783)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":90965.029236363713},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B783)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B783)","v":0.11},405107.17573603906,1701732.2468803986,2106839.4226164375,763615.56275293499]
[null,2033,{"$f":"MAX(TREND(C768:C769,B768:B769,B784)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5085804.6463999748},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B784)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":92469.175389091019},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B784)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B784)","v":0.11},411805.79832694953,1729871.1265532223,2141676.9248801717,725460.07175953954]
[null,2034,{"$f":"MAX(TREND(C768:C769,B768:B769,B785)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5168532.6847999692},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B785)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":93973.321541818324},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B785)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B785)","v":0.11},418504.42091786,1758010.006226046,2176514.4271439062,689028.728109424]
[null,2035,{"$f":"MAX(TREND(C768:C769,B768:B769,B786)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5251260.7231999934},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B786)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":95477.46769454563},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B786)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B786)","v":0.11},425203.04350877291,1786148.8858988797,2211351.9294076525,654259.24219987052]
[null,2036,{"$f":"MAX(TREND(C768:C769,B768:B769,B787)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5333988.7615999877},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B787)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":96981.613847272936},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B787)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B787)","v":0.11},431901.66609968327,1814287.7655717032,2246189.4316713866,621090.09537802008]
[null,2037,{"$f":"MAX(TREND(C768:C769,B768:B769,B788)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5416716.7999999821},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B788)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":98485.760000000242},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B788)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B788)","v":0.11},438600.28869059379,1842426.6452445271,2281026.9339351207,589460.70565909019]
[null,2038,{"$f":"MAX(TREND(C768:C769,B768:B769,B789)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5499444.8383999765},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B789)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":99989.906152727548},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B789)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B789)","v":0.11},445298.9112815042,1870565.5249173508,2315864.4361988548,559311.56846225262]
[null,2039,{"$f":"MAX(TREND(C768:C769,B768:B769,B790)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5582172.8767999709},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B790)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":101494.05230545485},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B790)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B790)","v":0.11},451997.53387241473,1898704.4045901746,2350701.9384625894,530584.37492368813]
[null,2040,{"$f":"MAX(TREND(C768:C769,B768:B769,B791)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5664900.9151999652},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B791)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":102998.19845818216},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B791)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B791)","v":0.11},458696.15646332514,1926843.284262998,2385539.4407263231,503222.11011829821]
[null,2041,{"$f":"MAX(TREND(C768:C769,B768:B769,B792)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5747628.9535999894},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B792)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":104502.34461090947},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B792)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B792)","v":0.11},465394.779054238,1954982.163935832,2420376.9429900702,477169.13331249292]
[null,2042,{"$f":"MAX(TREND(C768:C769,B768:B769,B793)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5830356.9919999838},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B793)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":106006.49076363631},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B793)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B793)","v":0.11},472093.40164514846,1983121.0436086557,2455214.4452538043,452371.24217873515]
[null,2043,{"$f":"MAX(TREND(C768:C769,B768:B769,B794)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5913085.0303999782},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B794)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":107510.63691636361},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B794)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B794)","v":0.11},478792.02423605893,2011259.9232814796,2490051.9475175384,428775.72272687603]
[null,2044,{"$f":"MAX(TREND(C768:C769,B768:B769,B795)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":5995813.0687999725},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B795)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":109014.78306909092},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B795)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B795)","v":0.11},485490.6468269694,2039398.8029543031,2524889.4497812726,406331.38654623064]
[null,2045,{"$f":"MAX(TREND(C768:C769,B768:B769,B796)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":6078541.1071999669},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B796)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":110518.92922181822},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B796)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B796)","v":0.11},492189.26941787987,2067537.6826271268,2559726.9520450067,384988.5968050115]
[null,2046,{"$f":"MAX(TREND(C768:C769,B768:B769,B797)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":6161269.1455999911},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B797)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":112023.07537454553},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B797)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B797)","v":0.11},498887.89200879273,2095676.5622999605,2594564.4543087534,364699.28431871423]
[null,2047,{"$f":"MAX(TREND(C768:C769,B768:B769,B798)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":6243997.1839999855},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B798)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":113527.22152727284},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B798)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B798)","v":0.11},505586.51459970314,2123815.4419727847,2629401.956572488,345416.95487556566]
[null,2048,{"$f":"MAX(TREND(C768:C769,B768:B769,B799)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":6326725.2223999798},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B799)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":115031.36768000014},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B799)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B799)","v":0.11},512285.1371906136,2151954.3216456077,2664239.4588362211,327096.68889422313]
[null,2049,{"$f":"MAX(TREND(C768:C769,B768:B769,B800)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":6409453.2607999742},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B800)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":116535.51383272745},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B800)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B800)","v":0.11},518983.75978152407,2180093.2013184316,2699076.9610999557,309695.13438559882]
[null,2050,{"$f":"MAX(TREND(C768:C769,B768:B769,B801)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":6492181.2991999686},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B801)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":118039.65998545475},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B801)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B801)","v":0.11},525682.38237243448,2208232.0809912551,2733914.4633636894,293170.49409639114]
[null,2051,{"$f":"MAX(TREND(C768:C769,B768:B769,B802)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B802)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B802)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B802)","v":0.11},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C768:C769,B768:B769,B803)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B803)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B803)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B803)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C768:C769,B768:B769,B804)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B804)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B804)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B804)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C768:C769,B768:B769,B805)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B805)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B805)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B805)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C768:C769,B768:B769,B806)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B806)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B806)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B806)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C768:C769,B768:B769,B807)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B807)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B807)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B807)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C768:C769,B768:B769,B808)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B808)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B808)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B808)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C768:C769,B768:B769,B809)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B809)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B809)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B809)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C768:C769,B768:B769,B810)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B810)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B810)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B810)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C768:C769,B768:B769,B811)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B811)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B811)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B811)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C768:C769,B768:B769,B812)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B812)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B812)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B812)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C768:C769,B768:B769,B813)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B813)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B813)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B813)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C768:C769,B768:B769,B814)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B814)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B814)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B814)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C768:C769,B768:B769,B815)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B815)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B815)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B815)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C768:C769,B768:B769,B816)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B816)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B816)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B816)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C768:C769,B768:B769,B817)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B817)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B817)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B817)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C768:C769,B768:B769,B818)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B818)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B818)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B818)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C768:C769,B768:B769,B819)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,{"$f":"MAX(TREND(E768:E769,B768:B769,B819)*INDEX(matBenefit,ROW()-ROW($A770),A762),0)","v":0},0,55,55,{"$f":"TREND(I768:I769,B768:B769,B819)","v":0.18198529411764705},{"$f":"TREND(J768:J769,B768:B769,B819)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N771:N819)","v":13734925.711396767}]
[]
[]
[]
[{"$f":"MAX($A$1:A823)+1","v":14},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A824,1)),\"Not Used\",INDEX(ModelGroup,A824,1))","v":"7S3203"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A824,2)*AnnualFactor","v":305161.02399999864},{"$f":"INDEX(ModelData1B,A824,2)*AnnualFactor","v":1017203.4133333283},{"$f":"INDEX(ModelData1NB,A824,3)*AnnualFactor","v":5548.3822545454295},{"$f":"INDEX(ModelData1B,A824,3)*AnnualFactor","v":18494.607515151423},{"$f":"IF(E830=0,55,MAX(5,ROUND(C830/E830,1)))","v":55},{"$f":"IF(F830=0,55,MAX(5,ROUND(D830/F830,1)))","v":55},{"$f":"INDEX(ModelData1NB,A824,6)","v":1},{"$f":"INDEX(ModelData1B,A824,6)","v":0.1},{"$f":"(C830*(1-I830)*VLOOKUP(G830,FuelCon,2)-D830*(1-J830)*VLOOKUP(H830,FuelCon,2))*FuelAuto+(C830*I830*VLOOKUP(G830,FuelCon,3)-D830*J830*VLOOKUP(H830,FuelCon,3))*FuelTruck","v":-11863.659776509499},{"$f":"(C830*(1-I830)-D830*(1-J830))*NonFuelAuto+(C830*I830-D830*J830)*NonFuelTruck","v":-151481.11855086847},{"$f":"SUM(K830:L830)","v":-163344.77832737798},{"$f":"M830/(1+DiscRate)^(B830-YearCurrent)","v":-133337.99574984549}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A824,2)*AnnualFactor","v":390792.94399999862},{"$f":"INDEX(ModelData20B,A824,2)*AnnualFactor","v":1302643.1466666618},{"$f":"INDEX(ModelData20NB,A824,3)*AnnualFactor","v":7105.3262545454299},{"$f":"INDEX(ModelData20B,A824,3)*AnnualFactor","v":23684.420848484759},{"$f":"IF(E831=0,55,MAX(5,ROUND(C831/E831,1)))","v":55},{"$f":"IF(F831=0,55,MAX(5,ROUND(D831/F831,1)))","v":55},{"$f":"INDEX(ModelData20NB,A824,6)","v":1},{"$f":"INDEX(ModelData20B,A824,6)","v":0.1},{"$f":"(C831*(1-I831)*VLOOKUP(G831,FuelCon,2)-D831*(1-J831)*VLOOKUP(H831,FuelCon,2))*FuelAuto+(C831*I831*VLOOKUP(G831,FuelCon,3)-D831*J831*VLOOKUP(H831,FuelCon,3))*FuelTruck","v":-15192.747979101514},{"$f":"(C831*(1-I831)-D831*(1-J831))*NonFuelAuto+(C831*I831-D831*J831)*NonFuelTruck","v":-193988.57528708188},{"$f":"SUM(K831:L831)","v":-209181.3232661834},{"$f":"M831/(1+DiscRate)^(B831-YearCurrent)","v":-44126.148197028699}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C830:C831,B830:B831,B833)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B833)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":1017203.4133333303},{"$f":"MAX(TREND(E830:E831,B830:B831,B833)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B833)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":18494.607515151496},{"$f":"IF(E833=0,55,MAX(5,ROUND(C833/E833,1)))","v":55},{"$f":"IF(F833=0,55,MAX(5,ROUND(D833/F833,1)))","v":55},{"$f":"TREND(I830:I831,B830:B831,B833)","v":1},{"$f":"TREND(J830:J831,B830:B831,B833)","v":0.1},{"$f":"(C833*(1-I833)*VLOOKUP(G833,FuelCon,2)-D833*(1-J833)*VLOOKUP(H833,FuelCon,2))*FuelAuto+(C833*I833*VLOOKUP(G833,FuelCon,3)-D833*J833*VLOOKUP(H833,FuelCon,3))*FuelTruck","v":-70897.426306666996},{"$f":"(C833*(1-I833)-D833*(1-J833))*NonFuelAuto+(C833*I833-D833*J833)*NonFuelTruck","v":-323272.73765576439},{"$f":"SUM(K833:L833)","v":-394170.16396243137},{"$f":"M833/(1+DiscRate)^(B833-YearCurrent)","v":-321760.26797625172}]
[null,{"$f":"B833+1","v":2021},{"$f":"MAX(TREND(C830:C831,B830:B831,B834)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B834)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(E830:E831,B830:B831,B834)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B834)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},55,55,{"$f":"TREND(I830:I831,B830:B831,B834)","v":1},{"$f":"TREND(J830:J831,B830:B831,B834)","v":0.1},{"$f":"(C834*(1-I834)*VLOOKUP(G834,FuelCon,2)-D834*(1-J834)*VLOOKUP(H834,FuelCon,2))*FuelAuto+(C834*I834*VLOOKUP(G834,FuelCon,3)-D834*J834*VLOOKUP(H834,FuelCon,3))*FuelTruck","v":0},{"$f":"(C834*(1-I834)-D834*(1-J834))*NonFuelAuto+(C834*I834-D834*J834)*NonFuelTruck","v":0},{"$f":"SUM(K834:L834)","v":0},0]
[null,{"$f":"B834+1","v":2022},{"$f":"MAX(TREND(C830:C831,B830:B831,B835)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B835)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(E830:E831,B830:B831,B835)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B835)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},55,55,{"$f":"TREND(I830:I831,B830:B831,B835)","v":1},{"$f":"TREND(J830:J831,B830:B831,B835)","v":0.1},{"$f":"(C835*(1-I835)*VLOOKUP(G835,FuelCon,2)-D835*(1-J835)*VLOOKUP(H835,FuelCon,2))*FuelAuto+(C835*I835*VLOOKUP(G835,FuelCon,3)-D835*J835*VLOOKUP(H835,FuelCon,3))*FuelTruck","v":0},{"$f":"(C835*(1-I835)-D835*(1-J835))*NonFuelAuto+(C835*I835-D835*J835)*NonFuelTruck","v":0},{"$f":"SUM(K835:L835)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C830:C831,B830:B831,B836)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B836)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(E830:E831,B830:B831,B836)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B836)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},55,55,{"$f":"TREND(I830:I831,B830:B831,B836)","v":1},{"$f":"TREND(J830:J831,B830:B831,B836)","v":0.1},{"$f":"(C836*(1-I836)*VLOOKUP(G836,FuelCon,2)-D836*(1-J836)*VLOOKUP(H836,FuelCon,2))*FuelAuto+(C836*I836*VLOOKUP(G836,FuelCon,3)-D836*J836*VLOOKUP(H836,FuelCon,3))*FuelTruck","v":0},{"$f":"(C836*(1-I836)-D836*(1-J836))*NonFuelAuto+(C836*I836-D836*J836)*NonFuelTruck","v":0},{"$f":"SUM(K836:L836)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C830:C831,B830:B831,B837)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B837)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(E830:E831,B830:B831,B837)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B837)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},55,55,{"$f":"TREND(I830:I831,B830:B831,B837)","v":1},{"$f":"TREND(J830:J831,B830:B831,B837)","v":0.1},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C830:C831,B830:B831,B838)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B838)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(E830:E831,B830:B831,B838)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B838)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},55,55,{"$f":"TREND(I830:I831,B830:B831,B838)","v":1},{"$f":"TREND(J830:J831,B830:B831,B838)","v":0.1},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C830:C831,B830:B831,B839)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B839)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(E830:E831,B830:B831,B839)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B839)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},55,55,{"$f":"TREND(I830:I831,B830:B831,B839)","v":1},{"$f":"TREND(J830:J831,B830:B831,B839)","v":0.1},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C830:C831,B830:B831,B840)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(D830:D831,B830:B831,B840)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(E830:E831,B830:B831,B840)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},{"$f":"MAX(TREND(F830:F831,B830:B831,B840)*INDEX(matCost,ROW()-ROW($A832),A824),0)","v":0},55,55,{"$f":"TREND(I830:I831,B830:B831,B840)","v":1},{"$f":"TREND(J830:J831,B830:B831,B840)","v":0.1},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C830:C831,B830:B831,B841)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B841)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B841)","v":1},{"$f":"TREND(J830:J831,B830:B831,B841)","v":0.1},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C830:C831,B830:B831,B842)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B842)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B842)","v":1},{"$f":"TREND(J830:J831,B830:B831,B842)","v":0.1},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C830:C831,B830:B831,B843)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B843)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B843)","v":1},{"$f":"TREND(J830:J831,B830:B831,B843)","v":0.1},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C830:C831,B830:B831,B844)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B844)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B844)","v":1},{"$f":"TREND(J830:J831,B830:B831,B844)","v":0.1},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C830:C831,B830:B831,B845)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B845)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B845)","v":1},{"$f":"TREND(J830:J831,B830:B831,B845)","v":0.1},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C830:C831,B830:B831,B846)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B846)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B846)","v":1},{"$f":"TREND(J830:J831,B830:B831,B846)","v":0.1},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C830:C831,B830:B831,B847)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B847)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B847)","v":1},{"$f":"TREND(J830:J831,B830:B831,B847)","v":0.1},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C830:C831,B830:B831,B848)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B848)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B848)","v":1},{"$f":"TREND(J830:J831,B830:B831,B848)","v":0.1},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C830:C831,B830:B831,B849)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B849)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B849)","v":1},{"$f":"TREND(J830:J831,B830:B831,B849)","v":0.1},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C830:C831,B830:B831,B850)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B850)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B850)","v":1},{"$f":"TREND(J830:J831,B830:B831,B850)","v":0.1},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C830:C831,B830:B831,B851)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B851)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B851)","v":1},{"$f":"TREND(J830:J831,B830:B831,B851)","v":0.1},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C830:C831,B830:B831,B852)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B852)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B852)","v":1},{"$f":"TREND(J830:J831,B830:B831,B852)","v":0.1},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C830:C831,B830:B831,B853)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B853)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B853)","v":1},{"$f":"TREND(J830:J831,B830:B831,B853)","v":0.1},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C830:C831,B830:B831,B854)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B854)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B854)","v":1},{"$f":"TREND(J830:J831,B830:B831,B854)","v":0.1},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C830:C831,B830:B831,B855)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B855)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B855)","v":1},{"$f":"TREND(J830:J831,B830:B831,B855)","v":0.1},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C830:C831,B830:B831,B856)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B856)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B856)","v":1},{"$f":"TREND(J830:J831,B830:B831,B856)","v":0.1},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C830:C831,B830:B831,B857)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B857)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B857)","v":1},{"$f":"TREND(J830:J831,B830:B831,B857)","v":0.1},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C830:C831,B830:B831,B858)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B858)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B858)","v":1},{"$f":"TREND(J830:J831,B830:B831,B858)","v":0.1},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C830:C831,B830:B831,B859)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B859)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B859)","v":1},{"$f":"TREND(J830:J831,B830:B831,B859)","v":0.1},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C830:C831,B830:B831,B860)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B860)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B860)","v":1},{"$f":"TREND(J830:J831,B830:B831,B860)","v":0.1},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C830:C831,B830:B831,B861)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":425045.71199999843},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B861)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":7728.1038545454503},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B861)","v":1},{"$f":"TREND(J830:J831,B830:B831,B861)","v":0.1},82225.603381290668,239281.18375324714,321506.78713453782,39472.354926634194]
[null,2049,{"$f":"MAX(TREND(C830:C831,B830:B831,B862)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":429327.30799999926},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B862)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":7805.9510545454395},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B862)","v":1},{"$f":"TREND(J830:J831,B830:B831,B862)","v":0.1},83053.883268831298,241691.5253478316,324745.4086166629,37261.654414499339]
[null,2050,{"$f":"MAX(TREND(C830:C831,B830:B831,B863)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":433608.90399999823},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B863)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":7883.7982545454579},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B863)","v":1},{"$f":"TREND(J830:J831,B830:B831,B863)","v":0.1},83882.163156371578,244101.86694241504,327984.03009878664,35171.268687565913]
[null,2051,{"$f":"MAX(TREND(C830:C831,B830:B831,B864)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B864)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B864)","v":1},{"$f":"TREND(J830:J831,B830:B831,B864)","v":0.1},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C830:C831,B830:B831,B865)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B865)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B865)","v":1},{"$f":"TREND(J830:J831,B830:B831,B865)","v":0.1},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C830:C831,B830:B831,B866)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B866)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B866)","v":1},{"$f":"TREND(J830:J831,B830:B831,B866)","v":0.1},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C830:C831,B830:B831,B867)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B867)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B867)","v":1},{"$f":"TREND(J830:J831,B830:B831,B867)","v":0.1},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C830:C831,B830:B831,B868)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B868)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B868)","v":1},{"$f":"TREND(J830:J831,B830:B831,B868)","v":0.1},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C830:C831,B830:B831,B869)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B869)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B869)","v":1},{"$f":"TREND(J830:J831,B830:B831,B869)","v":0.1},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C830:C831,B830:B831,B870)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B870)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B870)","v":1},{"$f":"TREND(J830:J831,B830:B831,B870)","v":0.1},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C830:C831,B830:B831,B871)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B871)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B871)","v":1},{"$f":"TREND(J830:J831,B830:B831,B871)","v":0.1},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C830:C831,B830:B831,B872)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B872)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B872)","v":1},{"$f":"TREND(J830:J831,B830:B831,B872)","v":0.1},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C830:C831,B830:B831,B873)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B873)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B873)","v":1},{"$f":"TREND(J830:J831,B830:B831,B873)","v":0.1},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C830:C831,B830:B831,B874)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B874)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B874)","v":1},{"$f":"TREND(J830:J831,B830:B831,B874)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C830:C831,B830:B831,B875)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B875)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B875)","v":1},{"$f":"TREND(J830:J831,B830:B831,B875)","v":0.1},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C830:C831,B830:B831,B876)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B876)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B876)","v":1},{"$f":"TREND(J830:J831,B830:B831,B876)","v":0.1},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C830:C831,B830:B831,B877)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B877)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B877)","v":1},{"$f":"TREND(J830:J831,B830:B831,B877)","v":0.1},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C830:C831,B830:B831,B878)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B878)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B878)","v":1},{"$f":"TREND(J830:J831,B830:B831,B878)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C830:C831,B830:B831,B879)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B879)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B879)","v":1},{"$f":"TREND(J830:J831,B830:B831,B879)","v":0.1},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C830:C831,B830:B831,B880)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B880)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B880)","v":1},{"$f":"TREND(J830:J831,B830:B831,B880)","v":0.1},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C830:C831,B830:B831,B881)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B881)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B881)","v":1},{"$f":"TREND(J830:J831,B830:B831,B881)","v":0.1},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N833:N881)","v":-209854.98994755227}]
[]
[]
[]
[{"$f":"MAX($A$1:A885)+1","v":15},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A886,1)),\"Not Used\",INDEX(ModelGroup,A886,1))","v":"9S3560"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A886,2)*AnnualFactor","v":6954835.1745599695},{"$f":"INDEX(ModelData1B,A886,2)*AnnualFactor","v":6165634.0199999725},{"$f":"INDEX(ModelData1NB,A886,3)*AnnualFactor","v":126451.54862836309},{"$f":"INDEX(ModelData1B,A886,3)*AnnualFactor","v":112102.43672727223},{"$f":"IF(E892=0,55,MAX(5,ROUND(C892/E892,1)))","v":55},{"$f":"IF(F892=0,55,MAX(5,ROUND(D892/F892,1)))","v":55},{"$f":"INDEX(ModelData1NB,A886,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData1B,A886,6)","v":0.16},{"$f":"(C892*(1-I892)*VLOOKUP(G892,FuelCon,2)-D892*(1-J892)*VLOOKUP(H892,FuelCon,2))*FuelAuto+(C892*I892*VLOOKUP(G892,FuelCon,3)-D892*J892*VLOOKUP(H892,FuelCon,3))*FuelTruck","v":152671.91102237775},{"$f":"(C892*(1-I892)-D892*(1-J892))*NonFuelAuto+(C892*I892-D892*J892)*NonFuelTruck","v":444283.94676416856},{"$f":"SUM(K892:L892)","v":596955.85778654634},{"$f":"M892/(1+DiscRate)^(B892-YearCurrent)","v":487293.7993087151}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A886,2)*AnnualFactor","v":10396336.779359968},{"$f":"INDEX(ModelData20B,A886,2)*AnnualFactor","v":9216610.6199999731},{"$f":"INDEX(ModelData20NB,A886,3)*AnnualFactor","v":189024.30507927216},{"$f":"INDEX(ModelData20B,A886,3)*AnnualFactor","v":167574.73854545405},{"$f":"IF(E893=0,55,MAX(5,ROUND(C893/E893,1)))","v":55},{"$f":"IF(F893=0,55,MAX(5,ROUND(D893/F893,1)))","v":55},{"$f":"INDEX(ModelData20NB,A886,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData20B,A886,6)","v":0.16},{"$f":"(C893*(1-I893)*VLOOKUP(G893,FuelCon,2)-D893*(1-J893)*VLOOKUP(H893,FuelCon,2))*FuelAuto+(C893*I893*VLOOKUP(G893,FuelCon,3)-D893*J893*VLOOKUP(H893,FuelCon,3))*FuelTruck","v":228219.44214336341},{"$f":"(C893*(1-I893)-D893*(1-J893))*NonFuelAuto+(C893*I893-D893*J893)*NonFuelTruck","v":664131.56031634728},{"$f":"SUM(K893:L893)","v":892351.0024597107},{"$f":"M893/(1+DiscRate)^(B893-YearCurrent)","v":188238.66281885168}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C892:C893,B892:B893,B895)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B895)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(E892:E893,B892:B893,B895)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(F892:F893,B892:B893,B895)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"IF(E895=0,55,MAX(5,ROUND(C895/E895,1)))","v":55},{"$f":"IF(F895=0,55,MAX(5,ROUND(D895/F895,1)))","v":55},{"$f":"TREND(I892:I893,B892:B893,B895)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B895)","v":0.16},{"$f":"(C895*(1-I895)*VLOOKUP(G895,FuelCon,2)-D895*(1-J895)*VLOOKUP(H895,FuelCon,2))*FuelAuto+(C895*I895*VLOOKUP(G895,FuelCon,3)-D895*J895*VLOOKUP(H895,FuelCon,3))*FuelTruck","v":0},{"$f":"(C895*(1-I895)-D895*(1-J895))*NonFuelAuto+(C895*I895-D895*J895)*NonFuelTruck","v":0},{"$f":"SUM(K895:L895)","v":0},{"$f":"M895/(1+DiscRate)^(B895-YearCurrent)","v":0}]
[null,{"$f":"B895+1","v":2021},{"$f":"MAX(TREND(C892:C893,B892:B893,B896)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B896)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(E892:E893,B892:B893,B896)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(F892:F893,B892:B893,B896)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},55,55,{"$f":"TREND(I892:I893,B892:B893,B896)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B896)","v":0.16},{"$f":"(C896*(1-I896)*VLOOKUP(G896,FuelCon,2)-D896*(1-J896)*VLOOKUP(H896,FuelCon,2))*FuelAuto+(C896*I896*VLOOKUP(G896,FuelCon,3)-D896*J896*VLOOKUP(H896,FuelCon,3))*FuelTruck","v":0},{"$f":"(C896*(1-I896)-D896*(1-J896))*NonFuelAuto+(C896*I896-D896*J896)*NonFuelTruck","v":0},{"$f":"SUM(K896:L896)","v":0},0]
[null,{"$f":"B896+1","v":2022},{"$f":"MAX(TREND(C892:C893,B892:B893,B897)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B897)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(E892:E893,B892:B893,B897)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(F892:F893,B892:B893,B897)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},55,55,{"$f":"TREND(I892:I893,B892:B893,B897)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B897)","v":0.16},{"$f":"(C897*(1-I897)*VLOOKUP(G897,FuelCon,2)-D897*(1-J897)*VLOOKUP(H897,FuelCon,2))*FuelAuto+(C897*I897*VLOOKUP(G897,FuelCon,3)-D897*J897*VLOOKUP(H897,FuelCon,3))*FuelTruck","v":0},{"$f":"(C897*(1-I897)-D897*(1-J897))*NonFuelAuto+(C897*I897-D897*J897)*NonFuelTruck","v":0},{"$f":"SUM(K897:L897)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C892:C893,B892:B893,B898)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B898)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":6623280.5099999905},{"$f":"MAX(TREND(E892:E893,B892:B893,B898)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(F892:F893,B892:B893,B898)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":120423.28199999966},55,55,{"$f":"TREND(I892:I893,B892:B893,B898)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B898)","v":0.16},{"$f":"(C898*(1-I898)*VLOOKUP(G898,FuelCon,2)-D898*(1-J898)*VLOOKUP(H898,FuelCon,2))*FuelAuto+(C898*I898*VLOOKUP(G898,FuelCon,3)-D898*J898*VLOOKUP(H898,FuelCon,3))*FuelTruck","v":-516275.20888310706},{"$f":"(C898*(1-I898)-D898*(1-J898))*NonFuelAuto+(C898*I898-D898*J898)*NonFuelTruck","v":-2213160.1747550033},{"$f":"SUM(K898:L898)","v":-2729435.3836381105},-1818738.0432968945]
[null,2024,{"$f":"MAX(TREND(C892:C893,B892:B893,B899)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B899)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(E892:E893,B892:B893,B899)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(F892:F893,B892:B893,B899)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},55,55,{"$f":"TREND(I892:I893,B892:B893,B899)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B899)","v":0.16},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C892:C893,B892:B893,B900)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(D892:D893,B892:B893,B900)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(E892:E893,B892:B893,B900)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(F892:F893,B892:B893,B900)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},55,55,{"$f":"TREND(I892:I893,B892:B893,B900)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B900)","v":0.16},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C892:C893,B892:B893,B901)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":7987285.6559999585},{"$f":"MAX(TREND(D892:D893,B892:B893,B901)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(E892:E893,B892:B893,B901)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":145223.37556363549},{"$f":"MAX(TREND(F892:F893,B892:B893,B901)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},55,55,{"$f":"TREND(I892:I893,B892:B893,B901)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B901)","v":0.16},727284.26624432043,2876320.3578190892,3603604.6240634099,1960122.1499603523]
[null,2027,{"$f":"MAX(TREND(C892:C893,B892:B893,B902)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":8159360.7362399697},{"$f":"MAX(TREND(D892:D893,B892:B893,B902)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},{"$f":"MAX(TREND(E892:E893,B892:B893,B902)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":148352.01338618156},{"$f":"MAX(TREND(F892:F893,B892:B893,B902)*INDEX(matCost,ROW()-ROW($A894),A886),0)","v":0},55,55,{"$f":"TREND(I892:I893,B892:B893,B902)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B902)","v":0.16},742952.60513455153,2938286.7225747928,3681239.3277093442,1871355.4064195296]
[null,2028,{"$f":"MAX(TREND(C892:C893,B892:B893,B903)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":8331435.8164799809},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B903)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":151480.65120872669},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B903)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B903)","v":0.16},758620.94402478274,3000253.0873304978,3758874.0313552804,1785813.9748252614]
[null,2029,{"$f":"MAX(TREND(C892:C893,B892:B893,B904)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":8503510.8967199922},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B904)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":154609.28903127182},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B904)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B904)","v":0.16},774289.28291501384,3062219.4520862019,3836508.7350012157,1703455.7600720846]
[null,2030,{"$f":"MAX(TREND(C892:C893,B892:B893,B905)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":8675585.9769599438},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B905)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":157737.92685381789},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B905)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B905)","v":0.16},789957.62180523947,3124185.8168418845,3914143.438647124,1624230.3709747458]
[null,2031,{"$f":"MAX(TREND(C892:C893,B892:B893,B906)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":8847661.057199955},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B906)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":160866.56467636302},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B906)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B906)","v":0.16},805625.96069547045,3186152.1815975886,3991778.1422930593,1548080.3858973568]
[null,2032,{"$f":"MAX(TREND(C892:C893,B892:B893,B907)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":9019736.1374399662},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B907)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":163995.20249890909},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B907)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B907)","v":0.16},821294.29958570166,3248118.5463532927,4069412.8459389945,1474942.4882920757]
[null,2033,{"$f":"MAX(TREND(C892:C893,B892:B893,B908)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":9191811.2176799774},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B908)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":167123.84032145422},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B908)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B908)","v":0.16},836962.63847593265,3310084.9111089972,4147047.5495849298,1404748.4837520181]
[null,2034,{"$f":"MAX(TREND(C892:C893,B892:B893,B909)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":9363886.2979199886},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B909)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":170252.47814399935},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B909)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B909)","v":0.16},852630.97736616386,3372051.2758647013,4224682.2532308651,1337426.2092211046]
[null,2035,{"$f":"MAX(TREND(C892:C893,B892:B893,B910)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":9535961.3781599402},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B910)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":173381.11596654542},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B910)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B910)","v":0.16},868299.31625638949,3434017.6406203844,4302316.9568767734,1272900.344118383]
[null,2036,{"$f":"MAX(TREND(C892:C893,B892:B893,B911)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":9708036.4583999515},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B911)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":176509.75378909055},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B911)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B911)","v":0.16},883967.65514662047,3495984.005376088,4379951.6605227087,1211093.1323191924]
[null,2037,{"$f":"MAX(TREND(C892:C893,B892:B893,B912)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":9880111.5386399627},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B912)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":179638.39161163568},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B912)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B912)","v":0.16},899635.99403685168,3557950.3701317925,4457586.364168644,1151925.0231851595]
[null,2038,{"$f":"MAX(TREND(C892:C893,B892:B893,B913)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":10052186.618879974},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B913)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":182767.02943418175},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B913)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B913)","v":0.16},915304.33292708278,3619916.7348874966,4535221.0678145792,1095315.239144946]
[null,2039,{"$f":"MAX(TREND(C892:C893,B892:B893,B914)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":10224261.699119985},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B914)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":185895.66725672688},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B914)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B914)","v":0.16},930972.67181731388,3681883.0996432006,4612855.7714605145,1041182.2766923095]
[null,2040,{"$f":"MAX(TREND(C892:C893,B892:B893,B915)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":10396336.779359996},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B915)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":189024.30507927202},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B915)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B915)","v":0.16},946641.01070754486,3743849.4643989047,4690490.4751064498,989444.34708410886]
[null,2041,{"$f":"MAX(TREND(C892:C893,B892:B893,B916)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":10568411.859599948},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B916)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":192152.94290181808},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B916)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B916)","v":0.16},962309.3495977706,3805815.8291545874,4768125.1787523581,940019.76248377783]
[null,2042,{"$f":"MAX(TREND(C892:C893,B892:B893,B917)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":10740486.939839959},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B917)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":195281.58072436322},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B917)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B917)","v":0.16},977977.6884880017,3867782.1939102919,4845759.8823982934,892827.27280214988]
[null,2043,{"$f":"MAX(TREND(C892:C893,B892:B893,B918)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":10912562.02007997},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B918)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":198410.21854690835},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B918)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B918)","v":0.16},993646.02737823292,3929748.5586659964,4923394.5860442296,847786.35803373507]
[null,2044,{"$f":"MAX(TREND(C892:C893,B892:B893,B919)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":11084637.100319982},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B919)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":201538.85636945441},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B919)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B919)","v":0.16},1009314.366268464,3991714.9234217005,5001029.2896901648,804817.48046994745]
[null,2045,{"$f":"MAX(TREND(C892:C893,B892:B893,B920)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":11256712.180559993},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B920)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":204667.49419199955},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B920)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B920)","v":0.16},1024982.7051586951,4053681.2881774046,5078663.9933361001,763842.30078780034]
[null,2046,{"$f":"MAX(TREND(C892:C893,B892:B893,B921)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":11428787.260799944},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B921)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":207796.13201454468},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B921)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B921)","v":0.16},1040651.0440489207,4115647.6529330872,5156298.6969820075,724783.8616612287]
[null,2047,{"$f":"MAX(TREND(C892:C893,B892:B893,B922)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":11600862.341039956},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B922)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":210924.76983709075},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B922)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B922)","v":0.16},1056319.3829391517,4177614.0176887913,5233933.4006279428,687566.74221961154]
[null,2048,{"$f":"MAX(TREND(C892:C893,B892:B893,B923)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":11772937.421279967},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B923)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":214053.40765963588},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B923)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B923)","v":0.16},1071987.7218293827,4239580.3824444953,5311568.104273878,652117.18638198962]
[null,2049,{"$f":"MAX(TREND(C892:C893,B892:B893,B924)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":11945012.501519978},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B924)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":217182.04548218101},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B924)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B924)","v":0.16},1087656.0607196139,4301546.7472002003,5389202.8079198143,618363.20782413008]
[null,2050,{"$f":"MAX(TREND(C892:C893,B892:B893,B925)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":12117087.581759989},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B925)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":220310.68330472708},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B925)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B925)","v":0.16},1103324.3996098451,4363513.1119559044,5466837.5115657495,586234.67408651288]
[null,2051,{"$f":"MAX(TREND(C892:C893,B892:B893,B926)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":12289162.661999941},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B926)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":223439.32112727221},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B926)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B926)","v":0.16},1118992.7385000708,4425479.476711587,5544472.2152116578,555663.3721032443]
[null,2052,{"$f":"MAX(TREND(C892:C893,B892:B893,B927)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":12461237.742239952},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B927)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":226567.95894981734},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B927)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B927)","v":0.16},1134661.0773903017,4487445.8414672911,5622106.9188575931,526583.05722284282]
[null,2053,{"$f":"MAX(TREND(C892:C893,B892:B893,B928)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":12633312.822479963},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B928)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":229696.59677236341},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B928)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B928)","v":0.16},1150329.416280533,4549412.2062229952,5699741.6225035284,498929.48760034877]
[null,2054,{"$f":"MAX(TREND(C892:C893,B892:B893,B929)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B929)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B929)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B929)","v":0.16},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C892:C893,B892:B893,B930)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B930)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B930)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B930)","v":0.16},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C892:C893,B892:B893,B931)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B931)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B931)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B931)","v":0.16},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C892:C893,B892:B893,B932)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B932)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B932)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B932)","v":0.16},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C892:C893,B892:B893,B933)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B933)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B933)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B933)","v":0.16},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C892:C893,B892:B893,B934)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B934)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B934)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B934)","v":0.16},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C892:C893,B892:B893,B935)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B935)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B935)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B935)","v":0.16},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C892:C893,B892:B893,B936)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B936)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B936)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B936)","v":0.16},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C892:C893,B892:B893,B937)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B937)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B937)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B937)","v":0.16},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C892:C893,B892:B893,B938)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B938)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B938)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B938)","v":0.16},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C892:C893,B892:B893,B939)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B939)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B939)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B939)","v":0.16},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C892:C893,B892:B893,B940)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B940)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B940)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B940)","v":0.16},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C892:C893,B892:B893,B941)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B941)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B941)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B941)","v":0.16},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C892:C893,B892:B893,B942)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B942)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B942)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B942)","v":0.16},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C892:C893,B892:B893,B943)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,{"$f":"MAX(TREND(E892:E893,B892:B893,B943)*INDEX(matBenefit,ROW()-ROW($A894),A886),0)","v":0},0,55,55,{"$f":"TREND(I892:I893,B892:B893,B943)","v":0.25531914893617019},{"$f":"TREND(J892:J893,B892:B893,B943)","v":0.16},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N895:N943)","v":28752832.312339053}]
[]
[]
[]
[{"$f":"MAX($A$1:A947)+1","v":16},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A948,1)),\"Not Used\",INDEX(ModelGroup,A948,1))","v":"9S3560"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A948,2)*AnnualFactor","v":6954835.1745599695},{"$f":"INDEX(ModelData1B,A948,2)*AnnualFactor","v":6165634.0199999725},{"$f":"INDEX(ModelData1NB,A948,3)*AnnualFactor","v":126451.54862836309},{"$f":"INDEX(ModelData1B,A948,3)*AnnualFactor","v":112102.43672727223},{"$f":"IF(E954=0,55,MAX(5,ROUND(C954/E954,1)))","v":55},{"$f":"IF(F954=0,55,MAX(5,ROUND(D954/F954,1)))","v":55},{"$f":"INDEX(ModelData1NB,A948,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData1B,A948,6)","v":0.16},{"$f":"(C954*(1-I954)*VLOOKUP(G954,FuelCon,2)-D954*(1-J954)*VLOOKUP(H954,FuelCon,2))*FuelAuto+(C954*I954*VLOOKUP(G954,FuelCon,3)-D954*J954*VLOOKUP(H954,FuelCon,3))*FuelTruck","v":152671.91102237775},{"$f":"(C954*(1-I954)-D954*(1-J954))*NonFuelAuto+(C954*I954-D954*J954)*NonFuelTruck","v":444283.94676416856},{"$f":"SUM(K954:L954)","v":596955.85778654634},{"$f":"M954/(1+DiscRate)^(B954-YearCurrent)","v":487293.7993087151}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A948,2)*AnnualFactor","v":10396336.779359968},{"$f":"INDEX(ModelData20B,A948,2)*AnnualFactor","v":9216610.6199999731},{"$f":"INDEX(ModelData20NB,A948,3)*AnnualFactor","v":189024.30507927216},{"$f":"INDEX(ModelData20B,A948,3)*AnnualFactor","v":167574.73854545405},{"$f":"IF(E955=0,55,MAX(5,ROUND(C955/E955,1)))","v":55},{"$f":"IF(F955=0,55,MAX(5,ROUND(D955/F955,1)))","v":55},{"$f":"INDEX(ModelData20NB,A948,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData20B,A948,6)","v":0.16},{"$f":"(C955*(1-I955)*VLOOKUP(G955,FuelCon,2)-D955*(1-J955)*VLOOKUP(H955,FuelCon,2))*FuelAuto+(C955*I955*VLOOKUP(G955,FuelCon,3)-D955*J955*VLOOKUP(H955,FuelCon,3))*FuelTruck","v":228219.44214336341},{"$f":"(C955*(1-I955)-D955*(1-J955))*NonFuelAuto+(C955*I955-D955*J955)*NonFuelTruck","v":664131.56031634728},{"$f":"SUM(K955:L955)","v":892351.0024597107},{"$f":"M955/(1+DiscRate)^(B955-YearCurrent)","v":188238.66281885168}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C954:C955,B954:B955,B957)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B957)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(E954:E955,B954:B955,B957)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B957)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"IF(E957=0,55,MAX(5,ROUND(C957/E957,1)))","v":55},{"$f":"IF(F957=0,55,MAX(5,ROUND(D957/F957,1)))","v":55},{"$f":"TREND(I954:I955,B954:B955,B957)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B957)","v":0.16},{"$f":"(C957*(1-I957)*VLOOKUP(G957,FuelCon,2)-D957*(1-J957)*VLOOKUP(H957,FuelCon,2))*FuelAuto+(C957*I957*VLOOKUP(G957,FuelCon,3)-D957*J957*VLOOKUP(H957,FuelCon,3))*FuelTruck","v":0},{"$f":"(C957*(1-I957)-D957*(1-J957))*NonFuelAuto+(C957*I957-D957*J957)*NonFuelTruck","v":0},{"$f":"SUM(K957:L957)","v":0},{"$f":"M957/(1+DiscRate)^(B957-YearCurrent)","v":0}]
[null,{"$f":"B957+1","v":2021},{"$f":"MAX(TREND(C954:C955,B954:B955,B958)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B958)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(E954:E955,B954:B955,B958)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B958)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},55,55,{"$f":"TREND(I954:I955,B954:B955,B958)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B958)","v":0.16},{"$f":"(C958*(1-I958)*VLOOKUP(G958,FuelCon,2)-D958*(1-J958)*VLOOKUP(H958,FuelCon,2))*FuelAuto+(C958*I958*VLOOKUP(G958,FuelCon,3)-D958*J958*VLOOKUP(H958,FuelCon,3))*FuelTruck","v":0},{"$f":"(C958*(1-I958)-D958*(1-J958))*NonFuelAuto+(C958*I958-D958*J958)*NonFuelTruck","v":0},{"$f":"SUM(K958:L958)","v":0},0]
[null,{"$f":"B958+1","v":2022},{"$f":"MAX(TREND(C954:C955,B954:B955,B959)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B959)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(E954:E955,B954:B955,B959)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B959)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},55,55,{"$f":"TREND(I954:I955,B954:B955,B959)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B959)","v":0.16},{"$f":"(C959*(1-I959)*VLOOKUP(G959,FuelCon,2)-D959*(1-J959)*VLOOKUP(H959,FuelCon,2))*FuelAuto+(C959*I959*VLOOKUP(G959,FuelCon,3)-D959*J959*VLOOKUP(H959,FuelCon,3))*FuelTruck","v":0},{"$f":"(C959*(1-I959)-D959*(1-J959))*NonFuelAuto+(C959*I959-D959*J959)*NonFuelTruck","v":0},{"$f":"SUM(K959:L959)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C954:C955,B954:B955,B960)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B960)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":6623280.5099999905},{"$f":"MAX(TREND(E954:E955,B954:B955,B960)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B960)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":120423.28199999966},55,55,{"$f":"TREND(I954:I955,B954:B955,B960)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B960)","v":0.16},{"$f":"(C960*(1-I960)*VLOOKUP(G960,FuelCon,2)-D960*(1-J960)*VLOOKUP(H960,FuelCon,2))*FuelAuto+(C960*I960*VLOOKUP(G960,FuelCon,3)-D960*J960*VLOOKUP(H960,FuelCon,3))*FuelTruck","v":-516275.20888310706},{"$f":"(C960*(1-I960)-D960*(1-J960))*NonFuelAuto+(C960*I960-D960*J960)*NonFuelTruck","v":-2213160.1747550033},{"$f":"SUM(K960:L960)","v":-2729435.3836381105},-1818738.0432968945]
[null,2024,{"$f":"MAX(TREND(C954:C955,B954:B955,B961)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B961)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(E954:E955,B954:B955,B961)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B961)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},55,55,{"$f":"TREND(I954:I955,B954:B955,B961)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B961)","v":0.16},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C954:C955,B954:B955,B962)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B962)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(E954:E955,B954:B955,B962)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B962)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},55,55,{"$f":"TREND(I954:I955,B954:B955,B962)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B962)","v":0.16},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C954:C955,B954:B955,B963)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B963)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(E954:E955,B954:B955,B963)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B963)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},55,55,{"$f":"TREND(I954:I955,B954:B955,B963)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B963)","v":0.16},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C954:C955,B954:B955,B964)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(D954:D955,B954:B955,B964)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(E954:E955,B954:B955,B964)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},{"$f":"MAX(TREND(F954:F955,B954:B955,B964)*INDEX(matCost,ROW()-ROW($A956),A948),0)","v":0},55,55,{"$f":"TREND(I954:I955,B954:B955,B964)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B964)","v":0.16},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C954:C955,B954:B955,B965)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":8331435.8164799809},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B965)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":151480.65120872669},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B965)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B965)","v":0.16},758620.94402478274,3000253.0873304978,3758874.0313552804,1785813.9748252614]
[null,2029,{"$f":"MAX(TREND(C954:C955,B954:B955,B966)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":8503510.8967199922},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B966)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":154609.28903127182},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B966)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B966)","v":0.16},774289.28291501384,3062219.4520862019,3836508.7350012157,1703455.7600720846]
[null,2030,{"$f":"MAX(TREND(C954:C955,B954:B955,B967)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":8675585.9769599438},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B967)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":157737.92685381789},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B967)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B967)","v":0.16},789957.62180523947,3124185.8168418845,3914143.438647124,1624230.3709747458]
[null,2031,{"$f":"MAX(TREND(C954:C955,B954:B955,B968)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":8847661.057199955},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B968)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":160866.56467636302},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B968)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B968)","v":0.16},805625.96069547045,3186152.1815975886,3991778.1422930593,1548080.3858973568]
[null,2032,{"$f":"MAX(TREND(C954:C955,B954:B955,B969)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":9019736.1374399662},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B969)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":163995.20249890909},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B969)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B969)","v":0.16},821294.29958570166,3248118.5463532927,4069412.8459389945,1474942.4882920757]
[null,2033,{"$f":"MAX(TREND(C954:C955,B954:B955,B970)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":9191811.2176799774},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B970)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":167123.84032145422},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B970)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B970)","v":0.16},836962.63847593265,3310084.9111089972,4147047.5495849298,1404748.4837520181]
[null,2034,{"$f":"MAX(TREND(C954:C955,B954:B955,B971)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":9363886.2979199886},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B971)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":170252.47814399935},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B971)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B971)","v":0.16},852630.97736616386,3372051.2758647013,4224682.2532308651,1337426.2092211046]
[null,2035,{"$f":"MAX(TREND(C954:C955,B954:B955,B972)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":9535961.3781599402},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B972)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":173381.11596654542},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B972)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B972)","v":0.16},868299.31625638949,3434017.6406203844,4302316.9568767734,1272900.344118383]
[null,2036,{"$f":"MAX(TREND(C954:C955,B954:B955,B973)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":9708036.4583999515},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B973)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":176509.75378909055},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B973)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B973)","v":0.16},883967.65514662047,3495984.005376088,4379951.6605227087,1211093.1323191924]
[null,2037,{"$f":"MAX(TREND(C954:C955,B954:B955,B974)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":9880111.5386399627},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B974)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":179638.39161163568},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B974)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B974)","v":0.16},899635.99403685168,3557950.3701317925,4457586.364168644,1151925.0231851595]
[null,2038,{"$f":"MAX(TREND(C954:C955,B954:B955,B975)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":10052186.618879974},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B975)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":182767.02943418175},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B975)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B975)","v":0.16},915304.33292708278,3619916.7348874966,4535221.0678145792,1095315.239144946]
[null,2039,{"$f":"MAX(TREND(C954:C955,B954:B955,B976)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":10224261.699119985},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B976)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":185895.66725672688},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B976)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B976)","v":0.16},930972.67181731388,3681883.0996432006,4612855.7714605145,1041182.2766923095]
[null,2040,{"$f":"MAX(TREND(C954:C955,B954:B955,B977)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":10396336.779359996},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B977)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":189024.30507927202},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B977)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B977)","v":0.16},946641.01070754486,3743849.4643989047,4690490.4751064498,989444.34708410886]
[null,2041,{"$f":"MAX(TREND(C954:C955,B954:B955,B978)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":10568411.859599948},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B978)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":192152.94290181808},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B978)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B978)","v":0.16},962309.3495977706,3805815.8291545874,4768125.1787523581,940019.76248377783]
[null,2042,{"$f":"MAX(TREND(C954:C955,B954:B955,B979)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":10740486.939839959},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B979)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":195281.58072436322},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B979)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B979)","v":0.16},977977.6884880017,3867782.1939102919,4845759.8823982934,892827.27280214988]
[null,2043,{"$f":"MAX(TREND(C954:C955,B954:B955,B980)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":10912562.02007997},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B980)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":198410.21854690835},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B980)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B980)","v":0.16},993646.02737823292,3929748.5586659964,4923394.5860442296,847786.35803373507]
[null,2044,{"$f":"MAX(TREND(C954:C955,B954:B955,B981)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":11084637.100319982},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B981)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":201538.85636945441},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B981)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B981)","v":0.16},1009314.366268464,3991714.9234217005,5001029.2896901648,804817.48046994745]
[null,2045,{"$f":"MAX(TREND(C954:C955,B954:B955,B982)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":11256712.180559993},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B982)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":204667.49419199955},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B982)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B982)","v":0.16},1024982.7051586951,4053681.2881774046,5078663.9933361001,763842.30078780034]
[null,2046,{"$f":"MAX(TREND(C954:C955,B954:B955,B983)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":11428787.260799944},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B983)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":207796.13201454468},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B983)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B983)","v":0.16},1040651.0440489207,4115647.6529330872,5156298.6969820075,724783.8616612287]
[null,2047,{"$f":"MAX(TREND(C954:C955,B954:B955,B984)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":11600862.341039956},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B984)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":210924.76983709075},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B984)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B984)","v":0.16},1056319.3829391517,4177614.0176887913,5233933.4006279428,687566.74221961154]
[null,2048,{"$f":"MAX(TREND(C954:C955,B954:B955,B985)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":11772937.421279967},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B985)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":214053.40765963588},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B985)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B985)","v":0.16},1071987.7218293827,4239580.3824444953,5311568.104273878,652117.18638198962]
[null,2049,{"$f":"MAX(TREND(C954:C955,B954:B955,B986)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":11945012.501519978},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B986)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":217182.04548218101},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B986)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B986)","v":0.16},1087656.0607196139,4301546.7472002003,5389202.8079198143,618363.20782413008]
[null,2050,{"$f":"MAX(TREND(C954:C955,B954:B955,B987)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":12117087.581759989},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B987)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":220310.68330472708},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B987)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B987)","v":0.16},1103324.3996098451,4363513.1119559044,5466837.5115657495,586234.67408651288]
[null,2051,{"$f":"MAX(TREND(C954:C955,B954:B955,B988)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":12289162.661999941},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B988)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":223439.32112727221},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B988)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B988)","v":0.16},1118992.7385000708,4425479.476711587,5544472.2152116578,555663.3721032443]
[null,2052,{"$f":"MAX(TREND(C954:C955,B954:B955,B989)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":12461237.742239952},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B989)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":226567.95894981734},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B989)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B989)","v":0.16},1134661.0773903017,4487445.8414672911,5622106.9188575931,526583.05722284282]
[null,2053,{"$f":"MAX(TREND(C954:C955,B954:B955,B990)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":12633312.822479963},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B990)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":229696.59677236341},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B990)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B990)","v":0.16},1150329.416280533,4549412.2062229952,5699741.6225035284,498929.48760034877]
[null,2054,{"$f":"MAX(TREND(C954:C955,B954:B955,B991)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B991)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B991)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B991)","v":0.16},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C954:C955,B954:B955,B992)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B992)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B992)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B992)","v":0.16},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C954:C955,B954:B955,B993)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B993)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B993)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B993)","v":0.16},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C954:C955,B954:B955,B994)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B994)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B994)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B994)","v":0.16},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C954:C955,B954:B955,B995)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B995)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B995)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B995)","v":0.16},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C954:C955,B954:B955,B996)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B996)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B996)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B996)","v":0.16},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C954:C955,B954:B955,B997)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B997)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B997)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B997)","v":0.16},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C954:C955,B954:B955,B998)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B998)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B998)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B998)","v":0.16},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C954:C955,B954:B955,B999)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B999)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B999)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B999)","v":0.16},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C954:C955,B954:B955,B1000)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B1000)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B1000)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B1000)","v":0.16},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C954:C955,B954:B955,B1001)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B1001)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B1001)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B1001)","v":0.16},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C954:C955,B954:B955,B1002)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B1002)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B1002)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B1002)","v":0.16},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C954:C955,B954:B955,B1003)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B1003)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B1003)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B1003)","v":0.16},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C954:C955,B954:B955,B1004)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B1004)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B1004)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B1004)","v":0.16},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C954:C955,B954:B955,B1005)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,{"$f":"MAX(TREND(E954:E955,B954:B955,B1005)*INDEX(matBenefit,ROW()-ROW($A956),A948),0)","v":0},0,55,55,{"$f":"TREND(I954:I955,B954:B955,B1005)","v":0.25531914893617019},{"$f":"TREND(J954:J955,B954:B955,B1005)","v":0.16},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N957:N1005)","v":24921354.755959164}]
[]
[]
[]
[{"$f":"MAX($A$1:A1009)+1","v":17},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1010,1)),\"Not Used\",INDEX(ModelGroup,A1010,1))","v":"1I3241"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1010,2)*AnnualFactor","v":949477.85800000734},{"$f":"INDEX(ModelData1B,A1010,2)*AnnualFactor","v":904264.62666667346},{"$f":"INDEX(ModelData1NB,A1010,3)*AnnualFactor","v":17263.233781818315},{"$f":"INDEX(ModelData1B,A1010,3)*AnnualFactor","v":16441.175030303155},{"$f":"IF(E1016=0,55,MAX(5,ROUND(C1016/E1016,1)))","v":55},{"$f":"IF(F1016=0,55,MAX(5,ROUND(D1016/F1016,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1010,6)","v":1},{"$f":"INDEX(ModelData1B,A1010,6)","v":0.35},{"$f":"(C1016*(1-I1016)*VLOOKUP(G1016,FuelCon,2)-D1016*(1-J1016)*VLOOKUP(H1016,FuelCon,2))*FuelAuto+(C1016*I1016*VLOOKUP(G1016,FuelCon,3)-D1016*J1016*VLOOKUP(H1016,FuelCon,3))*FuelTruck","v":89567.049506706157},{"$f":"(C1016*(1-I1016)-D1016*(1-J1016))*NonFuelAuto+(C1016*I1016-D1016*J1016)*NonFuelTruck","v":185554.61911753402},{"$f":"SUM(K1016:L1016)","v":275121.66862424021},{"$f":"M1016/(1+DiscRate)^(B1016-YearCurrent)","v":224581.23398463579}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1010,2)*AnnualFactor","v":1805525.4980000074},{"$f":"INDEX(ModelData20B,A1010,2)*AnnualFactor","v":1719548.09333334},{"$f":"INDEX(ModelData20NB,A1010,3)*AnnualFactor","v":32827.736327272854},{"$f":"INDEX(ModelData20B,A1010,3)*AnnualFactor","v":31264.510787878909},{"$f":"IF(E1017=0,55,MAX(5,ROUND(C1017/E1017,1)))","v":55},{"$f":"IF(F1017=0,55,MAX(5,ROUND(D1017/F1017,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1010,6)","v":1},{"$f":"INDEX(ModelData20B,A1010,6)","v":0.35},{"$f":"(C1017*(1-I1017)*VLOOKUP(G1017,FuelCon,2)-D1017*(1-J1017)*VLOOKUP(H1017,FuelCon,2))*FuelAuto+(C1017*I1017*VLOOKUP(G1017,FuelCon,3)-D1017*J1017*VLOOKUP(H1017,FuelCon,3))*FuelTruck","v":170320.55071365941},{"$f":"(C1017*(1-I1017)-D1017*(1-J1017))*NonFuelAuto+(C1017*I1017-D1017*J1017)*NonFuelTruck","v":352850.35165968532},{"$f":"SUM(K1017:L1017)","v":523170.90237334475},{"$f":"M1017/(1+DiscRate)^(B1017-YearCurrent)","v":110361.27131255931}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1019)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1019)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1019)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1019)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"IF(E1019=0,55,MAX(5,ROUND(C1019/E1019,1)))","v":55},{"$f":"IF(F1019=0,55,MAX(5,ROUND(D1019/F1019,1)))","v":55},{"$f":"TREND(I1016:I1017,B1016:B1017,B1019)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1019)","v":0.35},{"$f":"(C1019*(1-I1019)*VLOOKUP(G1019,FuelCon,2)-D1019*(1-J1019)*VLOOKUP(H1019,FuelCon,2))*FuelAuto+(C1019*I1019*VLOOKUP(G1019,FuelCon,3)-D1019*J1019*VLOOKUP(H1019,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1019*(1-I1019)-D1019*(1-J1019))*NonFuelAuto+(C1019*I1019-D1019*J1019)*NonFuelTruck","v":0},{"$f":"SUM(K1019:L1019)","v":0},{"$f":"M1019/(1+DiscRate)^(B1019-YearCurrent)","v":0}]
[null,{"$f":"B1019+1","v":2021},{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1020)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1020)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":945028.80000001192},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1020)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1020)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":17182.341818181798},55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1020)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1020)","v":0.35},{"$f":"(C1020*(1-I1020)*VLOOKUP(G1020,FuelCon,2)-D1020*(1-J1020)*VLOOKUP(H1020,FuelCon,2))*FuelAuto+(C1020*I1020*VLOOKUP(G1020,FuelCon,3)-D1020*J1020*VLOOKUP(H1020,FuelCon,3))*FuelTruck","v":-98353.07939106031},{"$f":"(C1020*(1-I1020)-D1020*(1-J1020))*NonFuelAuto+(C1020*I1020-D1020*J1020)*NonFuelTruck","v":-364688.72448432457},{"$f":"SUM(K1020:L1020)","v":-463041.80387538485},-353252.37515438034]
[null,{"$f":"B1020+1","v":2022},{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1021)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1021)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1021)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1021)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1021)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1021)","v":0.35},{"$f":"(C1021*(1-I1021)*VLOOKUP(G1021,FuelCon,2)-D1021*(1-J1021)*VLOOKUP(H1021,FuelCon,2))*FuelAuto+(C1021*I1021*VLOOKUP(G1021,FuelCon,3)-D1021*J1021*VLOOKUP(H1021,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1021*(1-I1021)-D1021*(1-J1021))*NonFuelAuto+(C1021*I1021-D1021*J1021)*NonFuelTruck","v":0},{"$f":"SUM(K1021:L1021)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1022)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1022)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1022)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1022)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1022)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1022)","v":0.35},{"$f":"(C1022*(1-I1022)*VLOOKUP(G1022,FuelCon,2)-D1022*(1-J1022)*VLOOKUP(H1022,FuelCon,2))*FuelAuto+(C1022*I1022*VLOOKUP(G1022,FuelCon,3)-D1022*J1022*VLOOKUP(H1022,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1022*(1-I1022)-D1022*(1-J1022))*NonFuelAuto+(C1022*I1022-D1022*J1022)*NonFuelTruck","v":0},{"$f":"SUM(K1022:L1022)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1023)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1023)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1023)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1023)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1023)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1023)","v":0.35},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1024)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1024)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1024)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1024)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1024)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1024)","v":0.35},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1025)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1025)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1025)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1025)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1025)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1025)","v":0.35},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1026)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(D1016:D1017,B1016:B1017,B1026)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1026)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},{"$f":"MAX(TREND(F1016:F1017,B1016:B1017,B1026)*INDEX(matCost,ROW()-ROW($A1018),A1010),0)","v":0},55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1026)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1026)","v":0.35},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1027)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1027)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1027)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1027)","v":0.35},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1028)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1028)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1028)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1028)","v":0.35},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1029)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1029)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1029)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1029)","v":0.35},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1030)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1030)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1030)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1030)","v":0.35},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1031)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1031)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1031)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1031)","v":0.35},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1032)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1032)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1032)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1032)","v":0.35},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1033)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1033)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1033)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1033)","v":0.35},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1034)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1034)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1034)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1034)","v":0.35},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1035)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1035)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1035)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1035)","v":0.35},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1036)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1036)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1036)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1036)","v":0.35},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1037)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1719920.7340000123},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1037)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":31271.286072727293},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1037)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1037)","v":0.35},332720.73127311975,968236.25688824302,1300956.9881613627,314198.13792933954]
[null,2039,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1038)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1762723.1160000116},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1038)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":32049.511200000066},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1038)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1038)","v":0.35},341000.90346811991,992332.02904467063,1333332.9325127904,300950.79643536254]
[null,2040,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1039)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1805525.4980000108},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1039)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":32827.73632727284},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1039)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1039)","v":0.35},349281.07566312014,1016427.8012010982,1365708.8768642184,288092.03113139694]
[null,2041,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1040)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1848327.8800000101},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1040)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":33605.961454545381},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1040)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1040)","v":0.35},357561.2478581203,1040523.5733575259,1398084.8212156461,275627.69690438191]
[null,2042,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1041)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1891130.2620000094},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1041)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":34384.186581818154},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1041)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1041)","v":0.35},365841.42005312047,1064619.3455139534,1430460.7655670738,263561.2195335665]
[null,2043,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1042)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1933932.6440000087},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1042)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":35162.411709090928},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1042)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1042)","v":0.35},374121.59224812064,1088715.117670381,1462836.7099185016,251893.88845964757]
[null,2044,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1043)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1976735.026000008},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1043)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":35940.636836363701},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1043)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1043)","v":0.35},382401.7644431208,1112810.8898268086,1495212.6542699295,240625.12164388091]
[null,2045,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1044)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":2019537.4080000073},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1044)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":36718.861963636475},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1044)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1044)","v":0.35},390681.93663812097,1136906.6619832362,1527588.5986213572,229752.70491593817]
[null,2046,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1045)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":2062339.7900000066},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1045)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":37497.087090909015},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1045)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1045)","v":0.35},398962.10883312114,1161002.4341396638,1559964.542972785,219273.00801487183]
[null,2047,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1046)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":2105142.1720000058},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1046)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":38275.312218181789},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1046)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1046)","v":0.35},407242.2810281213,1185098.2062960914,1592340.4873242127,209181.17934831648]
[null,2048,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1047)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":2147944.5540000051},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1047)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":39053.537345454562},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1047)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1047)","v":0.35},415522.45322312147,1209193.978452519,1624716.4316756404,199471.32132983263]
[null,2049,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1048)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":2190746.9360000044},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1048)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":39831.762472727336},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1048)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1048)","v":0.35},423802.62541812164,1233289.7506089467,1657092.3760270684,190136.64800203114]
[null,2050,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1049)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":2233549.3180000037},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1049)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":40609.98760000011},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1049)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1049)","v":0.35},432082.7976131218,1257385.5227653743,1689468.3203784961,181169.62651280806]
[null,2051,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1050)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":2276351.700000003},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1050)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":41388.21272727265},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1050)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1050)","v":0.35},440362.96980812197,1281481.2949218019,1721844.2647299238,172562.10388276543]
[null,2052,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1051)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1051)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1051)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1051)","v":0.35},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1052)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1052)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1052)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1052)","v":0.35},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1053)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1053)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1053)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1053)","v":0.35},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1054)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1054)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1054)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1054)","v":0.35},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1055)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1055)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1055)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1055)","v":0.35},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1056)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1056)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1056)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1056)","v":0.35},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1057)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1057)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1057)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1057)","v":0.35},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1058)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1058)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1058)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1058)","v":0.35},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1059)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1059)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1059)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1059)","v":0.35},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1060)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1060)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1060)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1060)","v":0.35},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1061)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1061)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1061)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1061)","v":0.35},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1062)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1062)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1062)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1062)","v":0.35},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1063)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1063)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1063)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1063)","v":0.35},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1064)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1064)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1064)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1064)","v":0.35},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1065)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1065)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1065)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1065)","v":0.35},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1066)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1066)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1066)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1066)","v":0.35},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1067)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1067)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1067)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1067)","v":0.35},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1019:N1067)","v":2983243.1088897591}]
[]
[]
[]
[{"$f":"MAX($A$1:A1071)+1","v":18},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1072,1)),\"Not Used\",INDEX(ModelGroup,A1072,1))","v":"1I3241"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1072,2)*AnnualFactor","v":929397.80640001432},{"$f":"INDEX(ModelData1B,A1072,2)*AnnualFactor","v":911174.3200000138},{"$f":"INDEX(ModelData1NB,A1072,3)*AnnualFactor","v":16898.141934545714},{"$f":"INDEX(ModelData1B,A1072,3)*AnnualFactor","v":16566.805818182071},{"$f":"IF(E1078=0,55,MAX(5,ROUND(C1078/E1078,1)))","v":55},{"$f":"IF(F1078=0,55,MAX(5,ROUND(D1078/F1078,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1072,6)","v":1},{"$f":"INDEX(ModelData1B,A1072,6)","v":0.34},{"$f":"(C1078*(1-I1078)*VLOOKUP(G1078,FuelCon,2)-D1078*(1-J1078)*VLOOKUP(H1078,FuelCon,2))*FuelAuto+(C1078*I1078*VLOOKUP(G1078,FuelCon,3)-D1078*J1078*VLOOKUP(H1078,FuelCon,3))*FuelTruck","v":86216.312162167},{"$f":"(C1078*(1-I1078)-D1078*(1-J1078))*NonFuelAuto+(C1078*I1078-D1078*J1078)*NonFuelTruck","v":174065.93109239318},{"$f":"SUM(K1078:L1078)","v":260282.24325456016},{"$f":"M1078/(1+DiscRate)^(B1078-YearCurrent)","v":212467.84256108574}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1072,2)*AnnualFactor","v":1767373.1284000147},{"$f":"INDEX(ModelData20B,A1072,2)*AnnualFactor","v":1732718.7533333469},{"$f":"INDEX(ModelData20NB,A1072,3)*AnnualFactor","v":32134.056880000262},{"$f":"INDEX(ModelData20B,A1072,3)*AnnualFactor","v":31503.97733333358},{"$f":"IF(E1079=0,55,MAX(5,ROUND(C1079/E1079,1)))","v":55},{"$f":"IF(F1079=0,55,MAX(5,ROUND(D1079/F1079,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1072,6)","v":1},{"$f":"INDEX(ModelData20B,A1072,6)","v":0.34},{"$f":"(C1079*(1-I1079)*VLOOKUP(G1079,FuelCon,2)-D1079*(1-J1079)*VLOOKUP(H1079,FuelCon,2))*FuelAuto+(C1079*I1079*VLOOKUP(G1079,FuelCon,3)-D1079*J1079*VLOOKUP(H1079,FuelCon,3))*FuelTruck","v":163951.7462768557},{"$f":"(C1079*(1-I1079)-D1079*(1-J1079))*NonFuelAuto+(C1079*I1079-D1079*J1079)*NonFuelTruck","v":331009.44188178552},{"$f":"SUM(K1079:L1079)","v":494961.18815864122},{"$f":"M1079/(1+DiscRate)^(B1079-YearCurrent)","v":104410.52001890847}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1081)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1081)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1081)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1081)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"IF(E1081=0,55,MAX(5,ROUND(C1081/E1081,1)))","v":55},{"$f":"IF(F1081=0,55,MAX(5,ROUND(D1081/F1081,1)))","v":55},{"$f":"TREND(I1078:I1079,B1078:B1079,B1081)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1081)","v":0.34},{"$f":"(C1081*(1-I1081)*VLOOKUP(G1081,FuelCon,2)-D1081*(1-J1081)*VLOOKUP(H1081,FuelCon,2))*FuelAuto+(C1081*I1081*VLOOKUP(G1081,FuelCon,3)-D1081*J1081*VLOOKUP(H1081,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1081*(1-I1081)-D1081*(1-J1081))*NonFuelAuto+(C1081*I1081-D1081*J1081)*NonFuelTruck","v":0},{"$f":"SUM(K1081:L1081)","v":0},{"$f":"M1081/(1+DiscRate)^(B1081-YearCurrent)","v":0}]
[null,{"$f":"B1081+1","v":2021},{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1082)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1082)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":952251.54166667163},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1082)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1082)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":17313.664393939776},55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1082)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1082)","v":0.34},{"$f":"(C1082*(1-I1082)*VLOOKUP(G1082,FuelCon,2)-D1082*(1-J1082)*VLOOKUP(H1082,FuelCon,2))*FuelAuto+(C1082*I1082*VLOOKUP(G1082,FuelCon,3)-D1082*J1082*VLOOKUP(H1082,FuelCon,3))*FuelTruck","v":-97795.404415149693},{"$f":"(C1082*(1-I1082)-D1082*(1-J1082))*NonFuelAuto+(C1082*I1082-D1082*J1082)*NonFuelTruck","v":-364882.18404330686},{"$f":"SUM(K1082:L1082)","v":-462677.58845845656},-352974.51695665182]
[null,{"$f":"B1082+1","v":2022},{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1083)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1083)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1083)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1083)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1083)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1083)","v":0.34},{"$f":"(C1083*(1-I1083)*VLOOKUP(G1083,FuelCon,2)-D1083*(1-J1083)*VLOOKUP(H1083,FuelCon,2))*FuelAuto+(C1083*I1083*VLOOKUP(G1083,FuelCon,3)-D1083*J1083*VLOOKUP(H1083,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1083*(1-I1083)-D1083*(1-J1083))*NonFuelAuto+(C1083*I1083-D1083*J1083)*NonFuelTruck","v":0},{"$f":"SUM(K1083:L1083)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1084)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1084)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1084)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1084)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1084)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1084)","v":0.34},{"$f":"(C1084*(1-I1084)*VLOOKUP(G1084,FuelCon,2)-D1084*(1-J1084)*VLOOKUP(H1084,FuelCon,2))*FuelAuto+(C1084*I1084*VLOOKUP(G1084,FuelCon,3)-D1084*J1084*VLOOKUP(H1084,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1084*(1-I1084)-D1084*(1-J1084))*NonFuelAuto+(C1084*I1084-D1084*J1084)*NonFuelTruck","v":0},{"$f":"SUM(K1084:L1084)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1085)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1085)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1085)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1085)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1085)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1085)","v":0.34},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1086)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1086)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1086)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1086)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1086)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1086)","v":0.34},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1087)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1087)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1087)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1087)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1087)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1087)","v":0.34},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1088)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(D1078:D1079,B1078:B1079,B1088)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1088)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},{"$f":"MAX(TREND(F1078:F1079,B1078:B1079,B1088)*INDEX(matCost,ROW()-ROW($A1080),A1072),0)","v":0},55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1088)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1088)","v":0.34},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1089)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1089)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1089)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1089)","v":0.34},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1090)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1090)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1090)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1090)","v":0.34},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1091)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1091)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1091)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1091)","v":0.34},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1092)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1092)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1092)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1092)","v":0.34},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1093)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1093)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1093)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1093)","v":0.34},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1094)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1094)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1094)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1094)","v":0.34},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1095)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1095)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1095)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1095)","v":0.34},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1096)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1096)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1096)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1096)","v":0.34},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1097)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1097)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1097)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1097)","v":0.34},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1098)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1098)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1098)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1098)","v":0.34},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1099)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1683575.5962000191},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1099)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":30610.465385454707},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1099)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1099)","v":0.34},325689.72072246962,947775.61618318572,1273465.3369056555,307558.54437494092]
[null,2039,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1100)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1725474.3623000234},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1100)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":31372.261132727377},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1100)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1100)","v":0.34},333795.08733655378,971362.69415424753,1305157.7814908014,294591.29391878244]
[null,2040,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1101)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1767373.1284000129},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1101)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":32134.056880000047},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1101)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1101)","v":0.34},341900.45395063504,994949.77212530095,1336850.2260759361,282004.38869006094]
[null,2041,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1102)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1809271.8945000172},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1102)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":32895.852627272718},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1102)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1102)","v":0.34},350005.82056471927,1018536.8500963628,1368542.670661082,269803.5617765311]
[null,2042,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1103)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1851170.6606000215},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1103)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":33657.648374545621},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1103)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1103)","v":0.34},358111.18717880337,1042123.9280674246,1400235.1152462279,257992.16832187586]
[null,2043,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1104)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1893069.4267000109},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1104)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":34419.444121818291},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1104)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1104)","v":0.34},366216.55379288469,1065711.0060384781,1431927.5598313627,246571.47212182812]
[null,2044,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1105)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1934968.1928000152},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1105)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":35181.239869090961},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1105)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1105)","v":0.34},374321.92040696886,1089298.0840095398,1463620.0044165086,235540.90489897662]
[null,2045,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1106)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":1976866.9589000195},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1106)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":35943.035616363632},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1106)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1106)","v":0.34},382427.28702105302,1112885.1619806017,1495312.4490016547,224898.30060440386]
[null,2046,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1107)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":2018765.7250000238},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1107)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":36704.831363636535},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1107)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1107)","v":0.34},390532.65363513719,1136472.2399516637,1527004.8935868009,214640.10690405066]
[null,2047,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1108)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":2060664.4911000133},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1108)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":37466.627110909205},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1108)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1108)","v":0.34},398638.02024921851,1160059.317922717,1558697.3381719354,204761.57583217992]
[null,2048,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1109)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":2102563.2572000176},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1109)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":38228.422858181875},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1109)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1109)","v":0.34},406743.38686330261,1183646.3958937789,1590389.7827570816,195256.93543262815]
[null,2049,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1110)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":2144462.0233000219},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1110)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":38990.218605454545},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1110)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1110)","v":0.34},414848.75347738684,1207233.4738648406,1622082.2273422275,186119.54405943258]
[null,2050,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1111)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":2186360.7894000113},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1111)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":39752.014352727216},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1111)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1111)","v":0.34},422954.12009146804,1230820.5518358941,1653774.6719273622,177342.0288711295]
[null,2051,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1112)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":2228259.5555000156},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1112)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":40513.810100000119},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1112)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1112)","v":0.34},431059.48670555226,1254407.629806956,1685467.1165125084,168916.40992644412]
[null,2052,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1113)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1113)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1113)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1113)","v":0.34},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1114)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1114)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1114)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1114)","v":0.34},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1115)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1115)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1115)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1115)","v":0.34},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1116)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1116)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1116)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1116)","v":0.34},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1117)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1117)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1117)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1117)","v":0.34},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1118)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1118)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1118)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1118)","v":0.34},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1119)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1119)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1119)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1119)","v":0.34},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1120)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1120)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1120)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1120)","v":0.34},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1121)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1121)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1121)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1121)","v":0.34},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1122)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1122)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1122)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1122)","v":0.34},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1123)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1123)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1123)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1123)","v":0.34},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1124)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1124)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1124)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1124)","v":0.34},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1125)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1125)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1125)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1125)","v":0.34},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1126)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1126)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1126)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1126)","v":0.34},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1127)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1127)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1127)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1127)","v":0.34},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1128)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1128)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1128)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1128)","v":0.34},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1078:C1079,B1078:B1079,B1129)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,{"$f":"MAX(TREND(E1078:E1079,B1078:B1079,B1129)*INDEX(matBenefit,ROW()-ROW($A1080),A1072),0)","v":0},0,55,55,{"$f":"TREND(I1078:I1079,B1078:B1079,B1129)","v":1},{"$f":"TREND(J1078:J1079,B1078:B1079,B1129)","v":0.34},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1081:N1129)","v":2913022.7187766135}]
[]
[]
[]
[{"$f":"MAX($A$1:A1133)+1","v":19},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1134,1)),\"Not Used\",INDEX(ModelGroup,A1134,1))","v":"7S3369"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1134,2)*AnnualFactor","v":861852.20404799574},{"$f":"INDEX(ModelData1B,A1134,2)*AnnualFactor","v":2611673.3455999866},{"$f":"INDEX(ModelData1NB,A1134,3)*AnnualFactor","v":15670.040073599923},{"$f":"INDEX(ModelData1B,A1134,3)*AnnualFactor","v":47484.969919999756},{"$f":"IF(E1140=0,55,MAX(5,ROUND(C1140/E1140,1)))","v":55},{"$f":"IF(F1140=0,55,MAX(5,ROUND(D1140/F1140,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1134,6)","v":1},{"$f":"INDEX(ModelData1B,A1134,6)","v":0.11},{"$f":"(C1140*(1-I1140)*VLOOKUP(G1140,FuelCon,2)-D1140*(1-J1140)*VLOOKUP(H1140,FuelCon,2))*FuelAuto+(C1140*I1140*VLOOKUP(G1140,FuelCon,3)-D1140*J1140*VLOOKUP(H1140,FuelCon,3))*FuelTruck","v":-18894.180719791198},{"$f":"(C1140*(1-I1140)-D1140*(1-J1140))*NonFuelAuto+(C1140*I1140-D1140*J1140)*NonFuelTruck","v":-351934.6139715637},{"$f":"SUM(K1140:L1140)","v":-370828.79469135491},{"$f":"M1140/(1+DiscRate)^(B1140-YearCurrent)","v":-302706.75779654662}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1134,2)*AnnualFactor","v":1323029.1404879957},{"$f":"INDEX(ModelData20B,A1134,2)*AnnualFactor","v":4009179.2135999859},{"$f":"INDEX(ModelData20NB,A1134,3)*AnnualFactor","v":24055.075281599922},{"$f":"INDEX(ModelData20B,A1134,3)*AnnualFactor","v":72894.167519999741},{"$f":"IF(E1141=0,55,MAX(5,ROUND(C1141/E1141,1)))","v":55},{"$f":"IF(F1141=0,55,MAX(5,ROUND(D1141/F1141,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1134,6)","v":1},{"$f":"INDEX(ModelData20B,A1134,6)","v":0.11},{"$f":"(C1141*(1-I1141)*VLOOKUP(G1141,FuelCon,2)-D1141*(1-J1141)*VLOOKUP(H1141,FuelCon,2))*FuelAuto+(C1141*I1141*VLOOKUP(G1141,FuelCon,3)-D1141*J1141*VLOOKUP(H1141,FuelCon,3))*FuelTruck","v":-29004.452921881893},{"$f":"(C1141*(1-I1141)-D1141*(1-J1141))*NonFuelAuto+(C1141*I1141-D1141*J1141)*NonFuelTruck","v":-540254.75324402901},{"$f":"SUM(K1141:L1141)","v":-569259.20616591093},{"$f":"M1141/(1+DiscRate)^(B1141-YearCurrent)","v":-120083.45535626846}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1143)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1143)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1143)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1143)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"IF(E1143=0,55,MAX(5,ROUND(C1143/E1143,1)))","v":55},{"$f":"IF(F1143=0,55,MAX(5,ROUND(D1143/F1143,1)))","v":55},{"$f":"TREND(I1140:I1141,B1140:B1141,B1143)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1143)","v":0.11},{"$f":"(C1143*(1-I1143)*VLOOKUP(G1143,FuelCon,2)-D1143*(1-J1143)*VLOOKUP(H1143,FuelCon,2))*FuelAuto+(C1143*I1143*VLOOKUP(G1143,FuelCon,3)-D1143*J1143*VLOOKUP(H1143,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1143*(1-I1143)-D1143*(1-J1143))*NonFuelAuto+(C1143*I1143-D1143*J1143)*NonFuelTruck","v":0},{"$f":"SUM(K1143:L1143)","v":0},{"$f":"M1143/(1+DiscRate)^(B1143-YearCurrent)","v":0}]
[null,{"$f":"B1143+1","v":2021},{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1144)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1144)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":2681548.6389999986},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1144)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1144)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":48755.429800000042},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1144)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1144)","v":0.11},{"$f":"(C1144*(1-I1144)*VLOOKUP(G1144,FuelCon,2)-D1144*(1-J1144)*VLOOKUP(H1144,FuelCon,2))*FuelAuto+(C1144*I1144*VLOOKUP(G1144,FuelCon,3)-D1144*J1144*VLOOKUP(H1144,FuelCon,3))*FuelTruck","v":-190586.79972188716},{"$f":"(C1144*(1-I1144)-D1144*(1-J1144))*NonFuelAuto+(C1144*I1144-D1144*J1144)*NonFuelTruck","v":-859514.8366666584},{"$f":"SUM(K1144:L1144)","v":-1050101.6363885456},-801117.51056409278]
[null,{"$f":"B1144+1","v":2022},{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1145)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1145)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1145)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1145)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1145)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1145)","v":0.11},{"$f":"(C1145*(1-I1145)*VLOOKUP(G1145,FuelCon,2)-D1145*(1-J1145)*VLOOKUP(H1145,FuelCon,2))*FuelAuto+(C1145*I1145*VLOOKUP(G1145,FuelCon,3)-D1145*J1145*VLOOKUP(H1145,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1145*(1-I1145)-D1145*(1-J1145))*NonFuelAuto+(C1145*I1145-D1145*J1145)*NonFuelTruck","v":0},{"$f":"SUM(K1145:L1145)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1146)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1146)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1146)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1146)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1146)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1146)","v":0.11},{"$f":"(C1146*(1-I1146)*VLOOKUP(G1146,FuelCon,2)-D1146*(1-J1146)*VLOOKUP(H1146,FuelCon,2))*FuelAuto+(C1146*I1146*VLOOKUP(G1146,FuelCon,3)-D1146*J1146*VLOOKUP(H1146,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1146*(1-I1146)-D1146*(1-J1146))*NonFuelAuto+(C1146*I1146-D1146*J1146)*NonFuelTruck","v":0},{"$f":"SUM(K1146:L1146)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1147)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1147)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1147)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1147)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1147)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1147)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1148)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1148)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1148)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1148)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1148)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1148)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1149)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1149)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1149)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1149)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1149)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1149)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1150)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1150)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1150)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1150)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1150)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1150)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1151)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1151)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1151)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1151)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1152)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1152)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1152)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1152)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1153)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1153)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1153)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1153)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1154)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1154)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1154)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1154)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1155)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1155)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1155)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1155)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1156)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1156)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1156)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1156)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1157)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1157)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1157)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1157)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1158)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1158)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1158)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1158)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1159)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1159)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1159)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1159)","v":0.11},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1160)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1160)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1160)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1160)","v":0.11},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1161)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1276911.4468439892},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1161)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":23216.571760799852},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1161)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1161)","v":0.11},247020.0527072351,718842.40664661117,965862.45935384627,233268.42392670256]
[null,2039,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1162)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1299970.2936659902},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1162)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":23635.823521199869},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1162)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1162)","v":0.11},251480.81431401445,731823.47670044401,983304.29101445852,221944.72385933663]
[null,2040,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1163)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1323029.1404879913},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1163)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":24055.075281599886},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1163)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1163)","v":0.11},255941.57592079381,744804.54675427673,1000746.1226750705,211104.27559811145]
[null,2041,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1164)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1346087.9873099923},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1164)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":24474.327041999903},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1164)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1164)","v":0.11},260402.33752757317,757785.61680810945,1018187.9543356826,200732.31366985923]
[null,2042,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1165)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1369146.8341319934},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1165)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":24893.578802399919},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1165)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1165)","v":0.11},264863.09913435252,770766.68686194229,1035629.7859962948,190813.93628735031]
[null,2043,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1166)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1392205.6809539944},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1166)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":25312.830562799936},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1166)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1166)","v":0.11},269323.86074113188,783747.75691577501,1053071.6176569068,181334.18637878454]
[null,2044,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1167)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1415264.5277759954},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1167)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":25732.082323199953},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1167)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1167)","v":0.11},273784.62234791124,796728.82696960785,1070513.4493175191,172278.12259869731]
[null,2045,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1168)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1438323.374597989},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1168)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":26151.334083599853},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1168)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1168)","v":0.11},278245.3839546892,809709.89702343638,1087955.2809781255,163630.88128432774]
[null,2046,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1169)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1461382.2214199901},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1169)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":26570.58584399987},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1169)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1169)","v":0.11},282706.14556146855,822690.96707726922,1105397.1126387378,155377.73023824344]
[null,2047,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1170)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1484441.0682419911},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1170)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":26989.837604399887},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1170)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1170)","v":0.11},287166.90716824791,835672.03713110194,1122838.9442993498,147504.11514150864]
[null,2048,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1171)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1507499.9150639921},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1171)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":27409.089364799904},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1171)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1171)","v":0.11},291627.66877502727,848653.10718493478,1140280.775959962,139995.69933145688]
[null,2049,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1172)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1530558.7618859932},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1172)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":27828.34112519992},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1172)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1172)","v":0.11},296088.43038180668,861634.1772387675,1157722.6076205741,132838.3976135987]
[null,2050,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1173)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1553617.6087079942},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1173)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":28247.592885599937},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1173)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1173)","v":0.11},300549.19198858598,874615.24729260034,1175164.4392811863,126018.40471800535]
[null,2051,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1174)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":1576676.4555299953},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1174)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":28666.844645999954},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1174)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1174)","v":0.11},305009.9535953654,887596.31734643306,1192606.2709417986,119522.218956182]
[null,2052,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1175)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1175)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1175)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1175)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1176)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1176)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1176)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1176)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1177)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1177)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1177)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1177)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1178)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1178)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1178)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1178)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1179)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1179)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1179)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1179)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1180)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1180)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1180)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1180)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1181)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1181)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1181)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1181)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1182)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1182)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1182)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1182)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1183)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1183)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1183)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1183)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1184)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1184)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1184)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1184)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1185)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1185)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1185)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1185)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1186)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1186)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1186)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1186)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1187)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1187)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1187)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1187)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1188)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1188)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1188)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1188)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1189)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1189)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1189)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1189)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1190)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1190)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1190)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1190)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1191)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1191)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},0,55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1191)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1191)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1143:N1191)","v":1595245.919038072}]
[]
[]
[]
[{"$f":"MAX($A$1:A1195)+1","v":20},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1196,1)),\"Not Used\",INDEX(ModelGroup,A1196,1))","v":"2S2185"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1196,2)*AnnualFactor","v":1616102.0787199966},{"$f":"INDEX(ModelData1B,A1196,2)*AnnualFactor","v":1485387.9399999969},{"$f":"INDEX(ModelData1NB,A1196,3)*AnnualFactor","v":29383.674158545393},{"$f":"INDEX(ModelData1B,A1196,3)*AnnualFactor","v":27007.053454545399},{"$f":"IF(E1202=0,55,MAX(5,ROUND(C1202/E1202,1)))","v":55},{"$f":"IF(F1202=0,55,MAX(5,ROUND(D1202/F1202,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1196,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A1196,6)","v":0.11},{"$f":"(C1202*(1-I1202)*VLOOKUP(G1202,FuelCon,2)-D1202*(1-J1202)*VLOOKUP(H1202,FuelCon,2))*FuelAuto+(C1202*I1202*VLOOKUP(G1202,FuelCon,3)-D1202*J1202*VLOOKUP(H1202,FuelCon,3))*FuelTruck","v":25286.807096921722},{"$f":"(C1202*(1-I1202)-D1202*(1-J1202))*NonFuelAuto+(C1202*I1202-D1202*J1202)*NonFuelTruck","v":73586.047248978735},{"$f":"SUM(K1202:L1202)","v":98872.854345900458},{"$f":"M1202/(1+DiscRate)^(B1202-YearCurrent)","v":80709.701084696979}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1196,2)*AnnualFactor","v":1998719.2563199969},{"$f":"INDEX(ModelData20B,A1196,2)*AnnualFactor","v":1837058.1399999971},{"$f":"INDEX(ModelData20NB,A1196,3)*AnnualFactor","v":36340.350114909037},{"$f":"INDEX(ModelData20B,A1196,3)*AnnualFactor","v":33401.057090909038},{"$f":"IF(E1203=0,55,MAX(5,ROUND(C1203/E1203,1)))","v":55},{"$f":"IF(F1203=0,55,MAX(5,ROUND(D1203/F1203,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1196,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A1196,6)","v":0.11},{"$f":"(C1203*(1-I1203)*VLOOKUP(G1203,FuelCon,2)-D1203*(1-J1203)*VLOOKUP(H1203,FuelCon,2))*FuelAuto+(C1203*I1203*VLOOKUP(G1203,FuelCon,3)-D1203*J1203*VLOOKUP(H1203,FuelCon,3))*FuelTruck","v":31273.537074772419},{"$f":"(C1203*(1-I1203)-D1203*(1-J1203))*NonFuelAuto+(C1203*I1203-D1203*J1203)*NonFuelTruck","v":91007.772076809139},{"$f":"SUM(K1203:L1203)","v":122281.30915158156},{"$f":"M1203/(1+DiscRate)^(B1203-YearCurrent)","v":25794.861056898495}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1205)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1205)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1205)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1205)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"IF(E1205=0,55,MAX(5,ROUND(C1205/E1205,1)))","v":55},{"$f":"IF(F1205=0,55,MAX(5,ROUND(D1205/F1205,1)))","v":55},{"$f":"TREND(I1202:I1203,B1202:B1203,B1205)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1205)","v":0.11},{"$f":"(C1205*(1-I1205)*VLOOKUP(G1205,FuelCon,2)-D1205*(1-J1205)*VLOOKUP(H1205,FuelCon,2))*FuelAuto+(C1205*I1205*VLOOKUP(G1205,FuelCon,3)-D1205*J1205*VLOOKUP(H1205,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1205*(1-I1205)-D1205*(1-J1205))*NonFuelAuto+(C1205*I1205-D1205*J1205)*NonFuelTruck","v":0},{"$f":"SUM(K1205:L1205)","v":0},{"$f":"M1205/(1+DiscRate)^(B1205-YearCurrent)","v":0}]
[null,{"$f":"B1205+1","v":2021},{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1206)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1206)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":1502971.4499999955},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1206)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1206)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":27326.753636363545},55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1206)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1206)","v":0.11},{"$f":"(C1206*(1-I1206)*VLOOKUP(G1206,FuelCon,2)-D1206*(1-J1206)*VLOOKUP(H1206,FuelCon,2))*FuelAuto+(C1206*I1206*VLOOKUP(G1206,FuelCon,3)-D1206*J1206*VLOOKUP(H1206,FuelCon,3))*FuelTruck","v":-106821.30264684849},{"$f":"(C1206*(1-I1206)-D1206*(1-J1206))*NonFuelAuto+(C1206*I1206-D1206*J1206)*NonFuelTruck","v":-481746.34670924483},{"$f":"SUM(K1206:L1206)","v":-588567.64935609326},-449015.44165983022]
[null,{"$f":"B1206+1","v":2022},{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1207)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1207)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1207)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1207)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1207)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1207)","v":0.11},{"$f":"(C1207*(1-I1207)*VLOOKUP(G1207,FuelCon,2)-D1207*(1-J1207)*VLOOKUP(H1207,FuelCon,2))*FuelAuto+(C1207*I1207*VLOOKUP(G1207,FuelCon,3)-D1207*J1207*VLOOKUP(H1207,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1207*(1-I1207)-D1207*(1-J1207))*NonFuelAuto+(C1207*I1207-D1207*J1207)*NonFuelTruck","v":0},{"$f":"SUM(K1207:L1207)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1208)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1208)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1208)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1208)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1208)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1208)","v":0.11},{"$f":"(C1208*(1-I1208)*VLOOKUP(G1208,FuelCon,2)-D1208*(1-J1208)*VLOOKUP(H1208,FuelCon,2))*FuelAuto+(C1208*I1208*VLOOKUP(G1208,FuelCon,3)-D1208*J1208*VLOOKUP(H1208,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1208*(1-I1208)-D1208*(1-J1208))*NonFuelAuto+(C1208*I1208-D1208*J1208)*NonFuelTruck","v":0},{"$f":"SUM(K1208:L1208)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1209)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1209)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1209)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1209)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1209)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1209)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1210)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1210)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1210)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1210)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1210)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1210)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1211)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1730887.2319999933},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1211)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1211)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":31470.676945454441},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1211)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1211)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1211)","v":0.11},140152.72861340331,588739.05982131907,728891.78843472234,396468.83842215152]
[null,2027,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1212)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1750018.0908799917},{"$f":"MAX(TREND(D1202:D1203,B1202:B1203,B1212)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1212)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":31818.510743272607},{"$f":"MAX(TREND(F1202:F1203,B1202:B1203,B1212)*INDEX(matCost,ROW()-ROW($A1204),A1196),0)","v":0},55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1212)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1212)","v":0.11},141701.78508755131,595246.17574565939,736947.96083321073,374626.97422968643]
[null,2028,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1213)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1769148.94975999},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1213)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":32166.344541090773},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1213)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1213)","v":0.11},143250.84156169932,601753.29166999971,745004.133231699,353946.09697735804]
[null,2029,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1214)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1788279.8086399958},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1214)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":32514.17833890894},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1214)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1214)","v":0.11},144799.89803584793,608260.40759434272,753060.30563019065,334367.78172928788]
[null,2030,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1215)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1807410.6675199941},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1215)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":32862.012136727222},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1215)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1215)","v":0.11},146348.95450999594,614767.52351868292,761116.4780286788,315836.27908403898]
[null,2031,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1216)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1826541.5263999924},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1216)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":33209.845934545388},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1216)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1216)","v":0.11},147898.01098414394,621274.63944302336,769172.6504271673,298298.41515464731]
[null,2032,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1217)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1845672.3852799907},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1217)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":33557.679732363555},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1217)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1217)","v":0.11},149447.06745829195,627781.75536736357,777228.82282565557,281703.49318447564]
[null,2033,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1218)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1864803.2441599965},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1218)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":33905.513530181721},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1218)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1218)","v":0.11},150996.12393244059,634288.87129170657,785284.9952241471,266003.19701295474]
[null,2034,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1219)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1883934.1030399948},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1219)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":34253.347327999887},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1219)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1219)","v":0.11},152545.1804065886,640795.98721604689,793341.16762263549,251151.49657022126]
[null,2035,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1220)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1903064.9619199932},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1220)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":34601.181125818053},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1220)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1220)","v":0.11},154094.23688073663,647303.10314038722,801397.34002112388,237104.55554836124]
[null,2036,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1221)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1922195.8207999915},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1221)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":34949.014923636219},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1221)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1221)","v":0.11},155643.29335488463,653810.21906472766,809453.51241961226,223820.64136891585]
[null,2037,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1222)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1941326.6796799973},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1222)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":35296.848721454386},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1222)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1222)","v":0.11},157192.34982903325,660317.33498907043,817509.68481810368,211260.03754137445]
[null,2038,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1223)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1960457.5385599956},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1223)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":35644.682519272668},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1223)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1223)","v":0.11},158741.40630318125,666824.45091341087,825565.85721659218,199384.95848512938]
[null,2039,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1224)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1979588.3974399939},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1224)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":35992.516317090834},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1224)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1224)","v":0.11},160290.46277732926,673331.56683775119,833622.02961508045,188159.46686767612]
[null,2040,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1225)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":1998719.2563199922},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1225)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":36340.350114909001},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1225)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1225)","v":0.11},161839.51925147726,679838.68276209151,841678.20201356872,177549.39349436417]
[null,2041,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1226)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2017850.1151999906},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1226)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":36688.183912727167},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1226)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1226)","v":0.11},163388.57572562527,686345.79868643184,849734.37441205711,167522.25976964206]
[null,2042,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1227)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2036980.9740799963},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1227)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":37036.017710545333},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1227)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1227)","v":0.11},164937.63219977391,692852.91461077472,857790.54681054864,158047.20273619573]
[null,2043,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1228)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2056111.8329599947},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1228)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":37383.851508363499},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1228)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1228)","v":0.11},166486.68867392192,699360.03053511516,865846.71920903702,149094.90268653701]
[null,2044,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1229)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2075242.691839993},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1229)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":37731.685306181666},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1229)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1229)","v":0.11},168035.74514806995,705867.1464594556,873902.89160752553,140637.51333128958]
[null,2045,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1230)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2094373.5507199913},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1230)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":38079.519103999948},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1230)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1230)","v":0.11},169584.80162221796,712374.26238379581,881959.0640060138,132648.5944994521]
[null,2046,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1231)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2113504.4095999971},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1231)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":38427.352901818114},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1231)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1231)","v":0.11},171133.85809636654,718881.37830813869,890015.23640450521,125103.04733822901]
[null,2047,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1232)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2132635.2684799954},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1232)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":38775.186699636281},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1232)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1232)","v":0.11},172682.91457051458,725388.49423247902,898071.4088029936,117977.05197341037]
[null,2048,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1233)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2151766.1273599938},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1233)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":39123.020497454447},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1233)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1233)","v":0.11},174231.97104466258,731895.61015681946,906127.5812014821,111248.00758570108]
[null,2049,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1234)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2170896.9862399921},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1234)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":39470.854295272613},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1234)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1234)","v":0.11},175781.02751881059,738402.72608115966,914183.75359997025,104894.47485369023]
[null,2050,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1235)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2190027.8451199904},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1235)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":39818.688093090779},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1235)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1235)","v":0.11},177330.08399295859,744909.8420055001,922239.92599845864,98896.120710276897]
[null,2051,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1236)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":2209158.7039999962},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1236)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":40166.521890908945},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1236)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1236)","v":0.11},178879.14046710724,751416.95792984299,930296.09839695017,93233.665356190671]
[null,2052,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1237)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1237)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1237)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1237)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1238)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1238)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1238)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1238)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1239)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1239)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1239)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1239)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1240)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1240)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1240)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1240)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1241)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1241)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1241)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1241)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1242)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1242)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1242)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1242)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1243)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1243)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1243)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1243)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1244)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1244)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1244)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1244)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1245)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1245)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1245)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1245)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1246)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1246)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1246)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1246)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1247)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1247)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1247)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1247)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1248)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1248)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1248)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1248)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1249)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1249)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1249)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1249)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1250)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1250)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1250)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1250)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1251)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1251)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1251)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1251)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1252)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1252)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1252)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1252)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1253)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1253)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1253)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1253)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1205:N1253)","v":5059969.0248514265}]
[]
[]
[]
[{"$f":"MAX($A$1:A1257)+1","v":21},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1258,1)),\"Not Used\",INDEX(ModelGroup,A1258,1))","v":"7S3205"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1258,2)*AnnualFactor","v":2719796.5524600106},{"$f":"INDEX(ModelData1B,A1258,2)*AnnualFactor","v":2481566.1975000096},{"$f":"INDEX(ModelData1NB,A1258,3)*AnnualFactor","v":49450.846408363825},{"$f":"INDEX(ModelData1B,A1258,3)*AnnualFactor","v":45119.385409091083},{"$f":"IF(E1264=0,55,MAX(5,ROUND(C1264/E1264,1)))","v":55},{"$f":"IF(F1264=0,55,MAX(5,ROUND(D1264/F1264,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1258,6)","v":0.1970802919708029},{"$f":"INDEX(ModelData1B,A1258,6)","v":0.12},{"$f":"(C1264*(1-I1264)*VLOOKUP(G1264,FuelCon,2)-D1264*(1-J1264)*VLOOKUP(H1264,FuelCon,2))*FuelAuto+(C1264*I1264*VLOOKUP(G1264,FuelCon,3)-D1264*J1264*VLOOKUP(H1264,FuelCon,3))*FuelTruck","v":46085.948234022413},{"$f":"(C1264*(1-I1264)-D1264*(1-J1264))*NonFuelAuto+(C1264*I1264-D1264*J1264)*NonFuelTruck","v":134112.7312461524},{"$f":"SUM(K1264:L1264)","v":180198.67948017482},{"$f":"M1264/(1+DiscRate)^(B1264-YearCurrent)","v":147095.79947820184}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1258,2)*AnnualFactor","v":4214269.9848600104},{"$f":"INDEX(ModelData20B,A1258,2)*AnnualFactor","v":3845136.8475000099},{"$f":"INDEX(ModelData20NB,A1258,3)*AnnualFactor","v":76623.09063381837},{"$f":"INDEX(ModelData20B,A1258,3)*AnnualFactor","v":69911.579045454724},{"$f":"IF(E1265=0,55,MAX(5,ROUND(C1265/E1265,1)))","v":55},{"$f":"IF(F1265=0,55,MAX(5,ROUND(D1265/F1265,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1258,6)","v":0.1970802919708029},{"$f":"INDEX(ModelData20B,A1258,6)","v":0.12},{"$f":"(C1265*(1-I1265)*VLOOKUP(G1265,FuelCon,2)-D1265*(1-J1265)*VLOOKUP(H1265,FuelCon,2))*FuelAuto+(C1265*I1265*VLOOKUP(G1265,FuelCon,3)-D1265*J1265*VLOOKUP(H1265,FuelCon,3))*FuelTruck","v":71409.248677363474},{"$f":"(C1265*(1-I1265)-D1265*(1-J1265))*NonFuelAuto+(C1265*I1265-D1265*J1265)*NonFuelTruck","v":207804.97620936178},{"$f":"SUM(K1265:L1265)","v":279214.22488672525},{"$f":"M1265/(1+DiscRate)^(B1265-YearCurrent)","v":58899.370525503851}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1267)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1267)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1267)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1267)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"IF(E1267=0,55,MAX(5,ROUND(C1267/E1267,1)))","v":55},{"$f":"IF(F1267=0,55,MAX(5,ROUND(D1267/F1267,1)))","v":55},{"$f":"TREND(I1264:I1265,B1264:B1265,B1267)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1267)","v":0.12},{"$f":"(C1267*(1-I1267)*VLOOKUP(G1267,FuelCon,2)-D1267*(1-J1267)*VLOOKUP(H1267,FuelCon,2))*FuelAuto+(C1267*I1267*VLOOKUP(G1267,FuelCon,3)-D1267*J1267*VLOOKUP(H1267,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1267*(1-I1267)-D1267*(1-J1267))*NonFuelAuto+(C1267*I1267-D1267*J1267)*NonFuelTruck","v":0},{"$f":"SUM(K1267:L1267)","v":0},{"$f":"M1267/(1+DiscRate)^(B1267-YearCurrent)","v":0}]
[null,{"$f":"B1267+1","v":2021},{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1268)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1268)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":2549744.7300000191},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1268)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1268)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":46358.995090909302},55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1268)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1268)","v":0.12},{"$f":"(C1268*(1-I1268)*VLOOKUP(G1268,FuelCon,2)-D1268*(1-J1268)*VLOOKUP(H1268,FuelCon,2))*FuelAuto+(C1268*I1268*VLOOKUP(G1268,FuelCon,3)-D1268*J1268*VLOOKUP(H1268,FuelCon,3))*FuelTruck","v":-184725.02578175336},{"$f":"(C1268*(1-I1268)-D1268*(1-J1268))*NonFuelAuto+(C1268*I1268-D1268*J1268)*NonFuelTruck","v":-824213.00716925645},{"$f":"SUM(K1268:L1268)","v":-1008938.0329510098},-769713.9945909736]
[null,{"$f":"B1268+1","v":2022},{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1269)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":2869243.8957000077},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1269)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1269)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":52168.07083090907},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1269)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1269)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1269)","v":0.12},{"$f":"(C1269*(1-I1269)*VLOOKUP(G1269,FuelCon,2)-D1269*(1-J1269)*VLOOKUP(H1269,FuelCon,2))*FuelAuto+(C1269*I1269*VLOOKUP(G1269,FuelCon,3)-D1269*J1269*VLOOKUP(H1269,FuelCon,3))*FuelTruck","v":238282.73231958988},{"$f":"(C1269*(1-I1269)-D1269*(1-J1269))*NonFuelAuto+(C1269*I1269-D1269*J1269)*NonFuelTruck","v":987733.88807746652},{"$f":"SUM(K1269:L1269)","v":1226016.6203970565},874132.90616037615]
[null,2023,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1270)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":2943967.567320019},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1270)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1270)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":53526.683042181656},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1270)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1270)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1270)","v":0.12},{"$f":"(C1270*(1-I1270)*VLOOKUP(G1270,FuelCon,2)-D1270*(1-J1270)*VLOOKUP(H1270,FuelCon,2))*FuelAuto+(C1270*I1270*VLOOKUP(G1270,FuelCon,3)-D1270*J1270*VLOOKUP(H1270,FuelCon,3))*FuelTruck","v":244488.32560123876},{"$f":"(C1270*(1-I1270)-D1270*(1-J1270))*NonFuelAuto+(C1270*I1270-D1270*J1270)*NonFuelTruck","v":1013457.4254913713},{"$f":"SUM(K1270:L1270)","v":1257945.7510926099},838222.36922358291]
[null,2024,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1271)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3018691.2389400005},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1271)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1271)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":54885.295253454708},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1271)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1271)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1271)","v":0.12},250693.91888288519,1039180.9629052662,1289874.8817881513,803269.24969698873]
[null,2025,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1272)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3093414.9105600119},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1272)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1272)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":56243.907464727294},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1272)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1272)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1272)","v":0.12},256899.51216453407,1064904.5003191712,1321804.0124837053,769301.9697161162]
[null,2026,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1273)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3168138.5821799934},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1273)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1273)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":57602.51967599988},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1273)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1273)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1273)","v":0.12},263105.1054461805,1090628.0377330659,1353733.1431792465,736341.13502968987]
[null,2027,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1274)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3242862.2538000047},{"$f":"MAX(TREND(D1264:D1265,B1264:B1265,B1274)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1274)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":58961.131887272932},{"$f":"MAX(TREND(F1264:F1265,B1264:B1265,B1274)*INDEX(matCost,ROW()-ROW($A1266),A1258),0)","v":0},55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1274)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1274)","v":0.12},269310.69872782938,1116351.5751469708,1385662.2738748002,704400.43606203818]
[null,2028,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1275)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3317585.9254200161},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1275)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":60319.744098545518},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1275)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1275)","v":0.12},275516.29200947832,1142075.1125608757,1417591.4045703541,673487.46453233622]
[null,2029,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1276)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3392309.5970399976},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1276)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":61678.356309818104},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1276)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1276)","v":0.12},281721.88529112469,1167798.6499747704,1449520.5352658951,643604.45282308944]
[null,2030,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1277)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3467033.2686600089},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1277)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":63036.968521091156},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1277)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1277)","v":0.12},287927.47857277363,1193522.1873886755,1481449.665961449,614748.9427103512]
[null,2031,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1278)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3541756.9402799904},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1278)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":64395.580732363742},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1278)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1278)","v":0.12},294133.07185442001,1219245.72480257,1513378.79665699,586914.38953363302]
[null,2032,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1279)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3616480.6119000018},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1279)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":65754.192943636328},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1279)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1279)","v":0.12},300338.665136069,1244969.2622164753,1545307.9273525444,560090.70739071444]
[null,2033,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1280)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3691204.2835200131},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1280)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":67112.805154908914},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1280)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1280)","v":0.12},306544.25841771788,1270692.7996303802,1577237.0580480981,534264.76048781176]
[null,2034,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1281)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3765927.9551399946},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1281)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":68471.417366181966},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1281)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1281)","v":0.12},312749.85169936426,1296416.3370442749,1609166.1887436393,509420.80535697285]
[null,2035,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1282)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3840651.626760006},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1282)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":69830.029577454552},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1282)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1282)","v":0.12},318955.44498101319,1322139.8744581798,1641095.319439193,485540.88826632401]
[null,2036,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1283)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3915375.2983800173},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1283)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":71188.641788727138},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1283)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1283)","v":0.12},325161.03826266213,1347863.411872085,1673024.4501347472,462605.20179313532]
[null,2037,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1284)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":3990098.9699999988},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1284)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":72547.25400000019},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1284)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1284)","v":0.12},331366.6315443085,1373586.9492859794,1704953.5808302879,440592.40420209768]
[null,2038,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1285)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4064822.6416200101},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1285)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":73905.866211272776},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1285)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1285)","v":0.12},337572.22482595744,1399310.4866998848,1736882.7115258421,419479.90496930509]
[null,2039,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1286)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4139546.3132399917},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1286)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":75264.478422545362},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1286)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1286)","v":0.12},343777.81810760382,1425034.0241137792,1768811.842221383,399244.11951455311]
[null,2040,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1287)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4214269.984860003},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1287)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":76623.090633818414},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1287)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1287)","v":0.12},349983.41138925275,1450757.5615276843,1800740.972916937,379860.69594885287]
[null,2041,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1288)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4288993.6564800143},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1288)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":77981.702845091},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1288)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1288)","v":0.12},356189.00467090169,1476481.0989415892,1832670.1036124909,361304.71640841302]
[null,2042,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1289)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4363717.3280999959},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1289)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":79340.315056363586},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1289)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1289)","v":0.12},362394.59795254812,1502204.6363554839,1864599.2343080321,343550.87532985257]
[null,2043,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1290)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4438440.9997200072},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1290)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":80698.927267636172},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1290)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1290)","v":0.12},368600.191234197,1527928.1737693888,1896528.3650035858,326573.63682197058]
[null,2044,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1291)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4513164.6713400185},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1291)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":82057.539478909224},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1291)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1291)","v":0.12},374805.78451584594,1553651.711183294,1928457.4956991398,310347.37310609163]
[null,2045,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1292)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4587888.34296},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1292)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":83416.15169018181},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1292)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1292)","v":0.12},381011.37779749231,1579375.2485971884,1960386.6263946807,294846.48582851206]
[null,2046,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1293)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4662612.0145800114},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1293)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":84774.763901454397},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1293)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1293)","v":0.12},387216.97107914125,1605098.7860110933,1992315.7570902347,280045.51189355069]
[null,2047,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1294)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4737335.6861999929},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1294)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":86133.376112727448},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1294)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1294)","v":0.12},393422.56436078763,1630822.3234249882,2024244.8877857758,265919.21532333351]
[null,2048,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1295)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4812059.3578200042},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1295)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":87491.988324000034},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1295)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1295)","v":0.12},399628.15764243656,1656545.8608388933,2056174.01848133,252442.66651968274]
[null,2049,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1296)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4886783.0294400156},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1296)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":88850.600535272621},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1296)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1296)","v":0.12},405833.7509240855,1682269.3982527982,2088103.1491768837,239591.31018323661]
[null,2050,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1297)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":4961506.7010599971},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1297)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":90209.212746545672},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1297)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1297)","v":0.12},412039.34420573188,1707992.9356666929,2120032.2798724249,227341.02303471221]
[null,2051,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1298)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":5036230.3726800084},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1298)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":91567.824957818259},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1298)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1298)","v":0.12},418244.93748738081,1733716.4730805978,2151961.4105679784,215668.16238191017]
[null,2052,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1299)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1299)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1299)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1299)","v":0.12},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1300)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1300)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1300)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1300)","v":0.12},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1301)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1301)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1301)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1301)","v":0.12},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1302)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1302)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1302)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1302)","v":0.12},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1303)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1303)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1303)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1303)","v":0.12},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1304)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1304)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1304)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1304)","v":0.12},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1305)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1305)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1305)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1305)","v":0.12},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1306)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1306)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1306)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1306)","v":0.12},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1307)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1307)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1307)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1307)","v":0.12},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1308)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1308)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1308)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1308)","v":0.12},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1309)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1309)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1309)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1309)","v":0.12},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1310)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1310)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1310)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1310)","v":0.12},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1311)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1311)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1311)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1311)","v":0.12},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1312)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1312)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1312)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1312)","v":0.12},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1313)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1313)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1313)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1313)","v":0.12},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1314)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1314)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1314)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1314)","v":0.12},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1264:C1265,B1264:B1265,B1315)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,{"$f":"MAX(TREND(E1264:E1265,B1264:B1265,B1315)*INDEX(matBenefit,ROW()-ROW($A1266),A1258),0)","v":0},0,55,55,{"$f":"TREND(I1264:I1265,B1264:B1265,B1315)","v":0.1970802919708029},{"$f":"TREND(J1264:J1265,B1264:B1265,B1315)","v":0.12},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1267:N1315)","v":13783439.785658259}]
[]
[]
[]
[{"$f":"MAX($A$1:A1319)+1","v":22},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1320,1)),\"Not Used\",INDEX(ModelGroup,A1320,1))","v":"2P3181"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1320,2)*AnnualFactor","v":502784.28800000006},{"$f":"INDEX(ModelData1B,A1320,2)*AnnualFactor","v":523733.6333333333},{"$f":"INDEX(ModelData1NB,A1320,3)*AnnualFactor","v":9141.53250909091},{"$f":"INDEX(ModelData1B,A1320,3)*AnnualFactor","v":9522.429696969697},{"$f":"IF(E1326=0,55,MAX(5,ROUND(C1326/E1326,1)))","v":55},{"$f":"IF(F1326=0,55,MAX(5,ROUND(D1326/F1326,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1320,6)","v":1},{"$f":"INDEX(ModelData1B,A1320,6)","v":0.32},{"$f":"(C1326*(1-I1326)*VLOOKUP(G1326,FuelCon,2)-D1326*(1-J1326)*VLOOKUP(H1326,FuelCon,2))*FuelAuto+(C1326*I1326*VLOOKUP(G1326,FuelCon,3)-D1326*J1326*VLOOKUP(H1326,FuelCon,3))*FuelTruck","v":44917.536376577285},{"$f":"(C1326*(1-I1326)-D1326*(1-J1326))*NonFuelAuto+(C1326*I1326-D1326*J1326)*NonFuelTruck","v":85214.199524456984},{"$f":"SUM(K1326:L1326)","v":130131.73590103426},{"$f":"M1326/(1+DiscRate)^(B1326-YearCurrent)","v":106226.25973213532}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1320,2)*AnnualFactor","v":886227.00799999991},{"$f":"INDEX(ModelData20B,A1320,2)*AnnualFactor","v":923153.13333333307},{"$f":"INDEX(ModelData20NB,A1320,3)*AnnualFactor","v":16113.218327272725},{"$f":"INDEX(ModelData20B,A1320,3)*AnnualFactor","v":16784.602424242421},{"$f":"IF(E1327=0,55,MAX(5,ROUND(C1327/E1327,1)))","v":55},{"$f":"IF(F1327=0,55,MAX(5,ROUND(D1327/F1327,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1320,6)","v":1},{"$f":"INDEX(ModelData20B,A1320,6)","v":0.32},{"$f":"(C1327*(1-I1327)*VLOOKUP(G1327,FuelCon,2)-D1327*(1-J1327)*VLOOKUP(H1327,FuelCon,2))*FuelAuto+(C1327*I1327*VLOOKUP(G1327,FuelCon,3)-D1327*J1327*VLOOKUP(H1327,FuelCon,3))*FuelTruck","v":79173.384729447338},{"$f":"(C1327*(1-I1327)-D1327*(1-J1327))*NonFuelAuto+(C1327*I1327-D1327*J1327)*NonFuelTruck","v":150201.83980704367},{"$f":"SUM(K1327:L1327)","v":229375.224536491},{"$f":"M1327/(1+DiscRate)^(B1327-YearCurrent)","v":48385.988732581005}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1329)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1329)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1329)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1329)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"IF(E1329=0,55,MAX(5,ROUND(C1329/E1329,1)))","v":55},{"$f":"IF(F1329=0,55,MAX(5,ROUND(D1329/F1329,1)))","v":55},{"$f":"TREND(I1326:I1327,B1326:B1327,B1329)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1329)","v":0.32},{"$f":"(C1329*(1-I1329)*VLOOKUP(G1329,FuelCon,2)-D1329*(1-J1329)*VLOOKUP(H1329,FuelCon,2))*FuelAuto+(C1329*I1329*VLOOKUP(G1329,FuelCon,3)-D1329*J1329*VLOOKUP(H1329,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1329*(1-I1329)-D1329*(1-J1329))*NonFuelAuto+(C1329*I1329-D1329*J1329)*NonFuelTruck","v":0},{"$f":"SUM(K1329:L1329)","v":0},{"$f":"M1329/(1+DiscRate)^(B1329-YearCurrent)","v":0}]
[null,{"$f":"B1329+1","v":2021},{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1330)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1330)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":543704.60833332688},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1330)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1330)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":9885.5383333333302},55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1330)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1330)","v":0.32},{"$f":"(C1330*(1-I1330)*VLOOKUP(G1330,FuelCon,2)-D1330*(1-J1330)*VLOOKUP(H1330,FuelCon,2))*FuelAuto+(C1330*I1330*VLOOKUP(G1330,FuelCon,3)-D1330*J1330*VLOOKUP(H1330,FuelCon,3))*FuelTruck","v":-54342.76819385252},{"$f":"(C1330*(1-I1330)-D1330*(1-J1330))*NonFuelAuto+(C1330*I1330-D1330*J1330)*NonFuelTruck","v":-205373.87517790735},{"$f":"SUM(K1330:L1330)","v":-259716.64337175986},-198136.58371737023]
[null,{"$f":"B1330+1","v":2022},{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1331)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1331)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1331)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1331)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1331)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1331)","v":0.32},{"$f":"(C1331*(1-I1331)*VLOOKUP(G1331,FuelCon,2)-D1331*(1-J1331)*VLOOKUP(H1331,FuelCon,2))*FuelAuto+(C1331*I1331*VLOOKUP(G1331,FuelCon,3)-D1331*J1331*VLOOKUP(H1331,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1331*(1-I1331)-D1331*(1-J1331))*NonFuelAuto+(C1331*I1331-D1331*J1331)*NonFuelTruck","v":0},{"$f":"SUM(K1331:L1331)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1332)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1332)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1332)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1332)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1332)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1332)","v":0.32},{"$f":"(C1332*(1-I1332)*VLOOKUP(G1332,FuelCon,2)-D1332*(1-J1332)*VLOOKUP(H1332,FuelCon,2))*FuelAuto+(C1332*I1332*VLOOKUP(G1332,FuelCon,3)-D1332*J1332*VLOOKUP(H1332,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1332*(1-I1332)-D1332*(1-J1332))*NonFuelAuto+(C1332*I1332-D1332*J1332)*NonFuelTruck","v":0},{"$f":"SUM(K1332:L1332)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1333)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1333)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1333)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1333)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1333)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1333)","v":0.32},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1334)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1334)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1334)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1334)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1334)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1334)","v":0.32},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1335)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1335)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1335)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1335)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1335)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1335)","v":0.32},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1336)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(D1326:D1327,B1326:B1327,B1336)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1336)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},{"$f":"MAX(TREND(F1326:F1327,B1326:B1327,B1336)*INDEX(matCost,ROW()-ROW($A1328),A1320),0)","v":0},55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1336)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1336)","v":0.32},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1337)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1337)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1337)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1337)","v":0.32},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1338)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1338)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1338)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1338)","v":0.32},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1339)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1339)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1339)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1339)","v":0.32},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1340)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1340)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1340)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1340)","v":0.32},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1341)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1341)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1341)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1341)","v":0.32},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1342)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1342)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1342)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1342)","v":0.32},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1343)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1343)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1343)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1343)","v":0.32},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1344)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1344)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1344)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1344)","v":0.32},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1345)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1345)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1345)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1345)","v":0.32},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1346)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1346)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1346)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1346)","v":0.32},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1347)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1347)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1347)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1347)","v":0.32},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1348)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1348)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1348)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1348)","v":0.32},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1349)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1349)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1349)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1349)","v":0.32},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1350)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1350)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1350)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1350)","v":0.32},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1351)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1351)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1351)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1351)","v":0.32},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1352)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1352)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1352)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1352)","v":0.32},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1353)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1353)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1353)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1353)","v":0.32},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1354)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1354)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1354)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1354)","v":0.32},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1355)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1355)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1355)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1355)","v":0.32},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1356)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1356)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1356)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1356)","v":0.32},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1357)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":1039604.0960000008},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1357)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":18901.892654545372},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1357)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1357)","v":0.32},201112.66072779862,585249.2842595845,786361.94498738309,96544.020329970692]
[null,2049,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1358)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":1058776.2320000008},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1358)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":19250.476945454488},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1358)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1358)","v":0.32},204821.5334588995,596042.31490932847,800863.84836822795,91892.021131508984]
[null,2050,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1359)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":1077948.3680000007},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1359)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":19599.061236363603},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1359)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1359)","v":0.32},208530.40619000045,606835.34555907245,815365.75174907292,87435.500822306349]
[null,2051,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1360)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":1097120.5040000007},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1360)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":19947.645527272602},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1360)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1360)","v":0.32},212239.27892110133,617628.37620881642,829867.65512991778,83168.792582956245]
[null,2052,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1361)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1361)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1361)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1361)","v":0.32},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1362)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1362)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1362)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1362)","v":0.32},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1363)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1363)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1363)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1363)","v":0.32},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1364)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1364)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1364)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1364)","v":0.32},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1365)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1365)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1365)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1365)","v":0.32},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1366)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1366)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1366)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1366)","v":0.32},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1367)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1367)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1367)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1367)","v":0.32},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1368)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1368)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1368)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1368)","v":0.32},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1369)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1369)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1369)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1369)","v":0.32},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1370)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1370)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1370)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1370)","v":0.32},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1371)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1371)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1371)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1371)","v":0.32},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1372)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1372)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1372)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1372)","v":0.32},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1373)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1373)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1373)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1373)","v":0.32},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1374)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1374)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1374)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1374)","v":0.32},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1375)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1375)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1375)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1375)","v":0.32},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1376)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1376)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1376)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1376)","v":0.32},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1377)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1377)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1377)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1377)","v":0.32},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1329:N1377)","v":160903.75114937202}]
[]
[]
[]
[{"$f":"MAX($A$1:A1381)+1","v":23},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1382,1)),\"Not Used\",INDEX(ModelGroup,A1382,1))","v":"2S3186"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1382,2)*AnnualFactor","v":3943197.4803199875},{"$f":"INDEX(ModelData1B,A1382,2)*AnnualFactor","v":3597807.9199999887},{"$f":"INDEX(ModelData1NB,A1382,3)*AnnualFactor","v":71694.499642181589},{"$f":"INDEX(ModelData1B,A1382,3)*AnnualFactor","v":65414.689454545245},{"$f":"IF(E1388=0,55,MAX(5,ROUND(C1388/E1388,1)))","v":55},{"$f":"IF(F1388=0,55,MAX(5,ROUND(D1388/F1388,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1382,6)","v":0.1970802919708029},{"$f":"INDEX(ModelData1B,A1382,6)","v":0.12},{"$f":"(C1388*(1-I1388)*VLOOKUP(G1388,FuelCon,2)-D1388*(1-J1388)*VLOOKUP(H1388,FuelCon,2))*FuelAuto+(C1388*I1388*VLOOKUP(G1388,FuelCon,3)-D1388*J1388*VLOOKUP(H1388,FuelCon,3))*FuelTruck","v":66816.025187687803},{"$f":"(C1388*(1-I1388)-D1388*(1-J1388))*NonFuelAuto+(C1388*I1388-D1388*J1388)*NonFuelTruck","v":194438.43454038465},{"$f":"SUM(K1388:L1388)","v":261254.45972807246},{"$f":"M1388/(1+DiscRate)^(B1388-YearCurrent)","v":213261.46080429212}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1382,2)*AnnualFactor","v":5570736.2179199876},{"$f":"INDEX(ModelData20B,A1382,2)*AnnualFactor","v":5082788.5199999884},{"$f":"INDEX(ModelData20NB,A1382,3)*AnnualFactor","v":101286.11305309068},{"$f":"INDEX(ModelData20B,A1382,3)*AnnualFactor","v":92414.336727272515},{"$f":"IF(E1389=0,55,MAX(5,ROUND(C1389/E1389,1)))","v":55},{"$f":"IF(F1389=0,55,MAX(5,ROUND(D1389/F1389,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1382,6)","v":0.1970802919708029},{"$f":"INDEX(ModelData20B,A1382,6)","v":0.12},{"$f":"(C1389*(1-I1389)*VLOOKUP(G1389,FuelCon,2)-D1389*(1-J1389)*VLOOKUP(H1389,FuelCon,2))*FuelAuto+(C1389*I1389*VLOOKUP(G1389,FuelCon,3)-D1389*J1389*VLOOKUP(H1389,FuelCon,3))*FuelTruck","v":94394.068090219458},{"$f":"(C1389*(1-I1389)-D1389*(1-J1389))*NonFuelAuto+(C1389*I1389-D1389*J1389)*NonFuelTruck","v":274692.10833485529},{"$f":"SUM(K1389:L1389)","v":369086.17642507475},{"$f":"M1389/(1+DiscRate)^(B1389-YearCurrent)","v":77857.578602670619}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1391)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1391)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1391)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1391)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"IF(E1391=0,55,MAX(5,ROUND(C1391/E1391,1)))","v":55},{"$f":"IF(F1391=0,55,MAX(5,ROUND(D1391/F1391,1)))","v":55},{"$f":"TREND(I1388:I1389,B1388:B1389,B1391)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1391)","v":0.12},{"$f":"(C1391*(1-I1391)*VLOOKUP(G1391,FuelCon,2)-D1391*(1-J1391)*VLOOKUP(H1391,FuelCon,2))*FuelAuto+(C1391*I1391*VLOOKUP(G1391,FuelCon,3)-D1391*J1391*VLOOKUP(H1391,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1391*(1-I1391)-D1391*(1-J1391))*NonFuelAuto+(C1391*I1391-D1391*J1391)*NonFuelTruck","v":0},{"$f":"SUM(K1391:L1391)","v":0},{"$f":"M1391/(1+DiscRate)^(B1391-YearCurrent)","v":0}]
[null,{"$f":"B1391+1","v":2021},{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1392)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1392)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1392)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1392)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1392)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1392)","v":0.12},{"$f":"(C1392*(1-I1392)*VLOOKUP(G1392,FuelCon,2)-D1392*(1-J1392)*VLOOKUP(H1392,FuelCon,2))*FuelAuto+(C1392*I1392*VLOOKUP(G1392,FuelCon,3)-D1392*J1392*VLOOKUP(H1392,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1392*(1-I1392)-D1392*(1-J1392))*NonFuelAuto+(C1392*I1392-D1392*J1392)*NonFuelTruck","v":0},{"$f":"SUM(K1392:L1392)","v":0},0]
[null,{"$f":"B1392+1","v":2022},{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1393)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1393)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":3746305.9799999893},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1393)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1393)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":68114.654181818478},55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1393)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1393)","v":0.12},{"$f":"(C1393*(1-I1393)*VLOOKUP(G1393,FuelCon,2)-D1393*(1-J1393)*VLOOKUP(H1393,FuelCon,2))*FuelAuto+(C1393*I1393*VLOOKUP(G1393,FuelCon,3)-D1393*J1393*VLOOKUP(H1393,FuelCon,3))*FuelTruck","v":-271414.0206270098},{"$f":"(C1393*(1-I1393)-D1393*(1-J1393))*NonFuelAuto+(C1393*I1393-D1393*J1393)*NonFuelTruck","v":-1211005.1964111468},{"$f":"SUM(K1393:L1393)","v":-1482419.2170381565},-1056944.4139492062]
[null,2023,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1394)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1394)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1394)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1394)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1394)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1394)","v":0.12},{"$f":"(C1394*(1-I1394)*VLOOKUP(G1394,FuelCon,2)-D1394*(1-J1394)*VLOOKUP(H1394,FuelCon,2))*FuelAuto+(C1394*I1394*VLOOKUP(G1394,FuelCon,3)-D1394*J1394*VLOOKUP(H1394,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1394*(1-I1394)-D1394*(1-J1394))*NonFuelAuto+(C1394*I1394-D1394*J1394)*NonFuelTruck","v":0},{"$f":"SUM(K1394:L1394)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1395)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1395)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1395)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1395)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1395)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1395)","v":0.12},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1396)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1396)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1396)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1396)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1396)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1396)","v":0.12},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1397)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":4431459.1015999913},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1397)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1397)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":80571.983665454201},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1397)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1397)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1397)","v":0.12},368020.36399702571,1525524.6634276647,1893545.0274246903,1029963.0335187149]
[null,2027,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1398)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":4512836.0384800136},{"$f":"MAX(TREND(D1388:D1389,B1388:B1389,B1398)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1398)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":82051.564335999545},{"$f":"MAX(TREND(F1388:F1389,B1388:B1389,B1398)*INDEX(matCost,ROW()-ROW($A1390),A1382),0)","v":0},55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1398)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1398)","v":0.12},374778.49247004621,1553538.5797018437,1928317.0721718899,980258.61864987179]
[null,2028,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1399)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":4594212.9753600061},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1399)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":83531.145006544888},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1399)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1399)","v":0.12},381536.62094306422,1581552.4959760122,1963089.1169190765,932649.49811512209]
[null,2029,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1400)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":4675589.9122399986},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1400)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":85010.725677090231},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1400)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1400)","v":0.12},388294.74941608228,1609566.412250181,1997861.1616662634,887074.24868240894]
[null,2030,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1401)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":4756966.8491199911},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1401)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":86490.30634763604},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1401)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1401)","v":0.12},395052.87788910035,1637580.3285243497,2032633.2064134502,843470.51625926525]
[null,2031,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1402)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":4838343.7860000134},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1402)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":87969.887018181384},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1402)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1402)","v":0.12},401811.00636212085,1665594.2447985285,2067405.2511606493,801775.40056985267]
[null,2032,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1403)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":4919720.7228800058},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1403)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":89449.467688726727},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1403)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1403)","v":0.12},408569.1348351388,1693608.161072697,2102177.2959078359,761925.79348433402]
[null,2033,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1404)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5001097.6597599983},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1404)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":90929.04835927207},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1404)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1404)","v":0.12},415327.26330815686,1721622.0773468658,2136949.3406550228,723858.67541848414]
[null,2034,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1405)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5082474.5966399908},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1405)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":92408.629029817879},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1405)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1405)","v":0.12},422085.39178117487,1749635.9936210343,2171721.3854022091,687511.37384157721]
[null,2035,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1406)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5163851.5335200131},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1406)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":93888.209700363223},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1406)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1406)","v":0.12},428843.52025419543,1777649.9098952136,2206493.430149409,652821.78758188104]
[null,2036,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1407)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5245228.4704000056},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1407)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":95367.790370908566},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1407)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1407)","v":0.12},435601.64872721344,1805663.8261693823,2241265.4748965958,619728.58029840526]
[null,2037,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1408)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5326605.4072799981},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1408)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":96847.371041453909},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1408)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1408)","v":0.12},442359.7772002315,1833677.7424435508,2276037.5196437822,588171.3461932973]
[null,2038,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1409)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5407982.3441599905},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1409)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":98326.951711999718},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1409)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1409)","v":0.12},449117.90567324951,1861691.6587177194,2310809.564390969,558090.75076884532]
[null,2039,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1410)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5489359.2810400128},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1410)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":99806.532382545061},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1410)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1410)","v":0.12},455876.03414627002,1889705.5749918986,2345581.6091381684,529428.64918511221]
[null,2040,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1411)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5570736.2179200053},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1411)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":101286.1130530904},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1411)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1411)","v":0.12},462634.16261928808,1917719.4912660671,2380353.6538853552,502128.18454650341]
[null,2041,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1412)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5652113.1547999978},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1412)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":102765.69372363575},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1412)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1412)","v":0.12},469392.29109230603,1945733.4075402357,2415125.6986325416,476133.86823688098]
[null,2042,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1413)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5733490.0916799903},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1413)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":104245.27439418156},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1413)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1413)","v":0.12},476150.41956532415,1973747.3238144042,2449897.7433797284,451391.64423130569]
[null,2043,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1414)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5814867.0285600126},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1414)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":105724.8550647269},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1414)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1414)","v":0.12},482908.54803834466,2001761.2400885832,2484669.7881269278,427848.93913714372]
[null,2044,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1415)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5896243.9654400051},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1415)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":107204.43573527224},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1415)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1415)","v":0.12},489666.67651136266,2029775.156362752,2519441.8328741146,405454.69955644978]
[null,2045,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1416)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":5977620.9023199975},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1416)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":108684.01640581759},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1416)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1416)","v":0.12},496424.80498438067,2057789.0726369205,2554213.877621301,384159.41821439331]
[null,2046,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1417)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":6058997.83919999},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1417)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":110163.5970763634},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1417)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1417)","v":0.12},503182.93345739873,2085802.9889110895,2588985.9223684883,363915.1501636405]
[null,2047,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1418)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":6140374.7760800123},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1418)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":111643.17774690874},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1418)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1418)","v":0.12},509941.06193041918,2113816.9051852683,2623757.9671156872,344675.52025137487]
[null,2048,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1419)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":6221751.7129600048},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1419)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":113122.75841745408},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1419)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1419)","v":0.12},516699.1904034373,2141830.8214594368,2658530.011862874,326395.722922788]
[null,2049,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1420)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":6303128.6498399973},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1420)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":114602.33908799943},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1420)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1420)","v":0.12},523457.31887645531,2169844.7377336053,2693302.0566100609,309032.51533181197]
[null,2050,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1421)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":6384505.5867200196},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1421)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":116081.91975854477},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1421)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1421)","v":0.12},530215.44734947581,2197858.6540077846,2728074.1013572603,292544.20463559357]
[null,2051,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1422)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":6465882.5236000121},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1422)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":117561.50042909058},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1422)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1422)","v":0.12},536973.57582249388,2225872.5702819531,2762846.1461044471,276890.63026321679]
[null,2052,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1423)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":6547259.4604800045},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1423)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":119041.08109963592},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1423)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1423)","v":0.12},543731.70429551194,2253886.4865561221,2797618.1908516339,262033.14187063527]
[null,2053,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1424)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1424)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1424)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1424)","v":0.12},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1425)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1425)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1425)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1425)","v":0.12},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1426)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1426)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1426)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1426)","v":0.12},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1427)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1427)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1427)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1427)","v":0.12},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1428)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1428)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1428)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1428)","v":0.12},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1429)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1429)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1429)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1429)","v":0.12},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1430)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1430)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1430)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1430)","v":0.12},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1431)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1431)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1431)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1431)","v":0.12},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1432)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1432)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1432)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1432)","v":0.12},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1433)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1433)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1433)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1433)","v":0.12},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1434)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1434)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1434)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1434)","v":0.12},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1435)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1435)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1435)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1435)","v":0.12},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1436)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1436)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1436)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1436)","v":0.12},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1437)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1437)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1437)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1437)","v":0.12},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1438)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1438)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1438)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1438)","v":0.12},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1388:C1389,B1388:B1389,B1439)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,{"$f":"MAX(TREND(E1388:E1389,B1388:B1389,B1439)*INDEX(matBenefit,ROW()-ROW($A1390),A1382),0)","v":0},0,55,55,{"$f":"TREND(I1388:I1389,B1388:B1389,B1439)","v":0.1970802919708029},{"$f":"TREND(J1388:J1389,B1388:B1389,B1439)","v":0.12},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1391:N1439)","v":14362387.497979706}]
[]
[]
[]
[{"$f":"MAX($A$1:A1443)+1","v":24},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1444,1)),\"Not Used\",INDEX(ModelGroup,A1444,1))","v":"9S3279"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1444,2)*AnnualFactor","v":2923599.0284799817},{"$f":"INDEX(ModelData1B,A1444,2)*AnnualFactor","v":2687131.4599999832},{"$f":"INDEX(ModelData1NB,A1444,3)*AnnualFactor","v":53156.345972363299},{"$f":"INDEX(ModelData1B,A1444,3)*AnnualFactor","v":48856.935636363327},{"$f":"IF(E1450=0,55,MAX(5,ROUND(C1450/E1450,1)))","v":55},{"$f":"IF(F1450=0,55,MAX(5,ROUND(D1450/F1450,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1444,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A1444,6)","v":0.11},{"$f":"(C1450*(1-I1450)*VLOOKUP(G1450,FuelCon,2)-D1450*(1-J1450)*VLOOKUP(H1450,FuelCon,2))*FuelAuto+(C1450*I1450*VLOOKUP(G1450,FuelCon,3)-D1450*J1450*VLOOKUP(H1450,FuelCon,3))*FuelTruck","v":45744.935072711938},{"$f":"(C1450*(1-I1450)-D1450*(1-J1450))*NonFuelAuto+(C1450*I1450-D1450*J1450)*NonFuelTruck","v":133120.36354608909},{"$f":"SUM(K1450:L1450)","v":178865.29861880103},{"$f":"M1450/(1+DiscRate)^(B1450-YearCurrent)","v":146007.36351197551}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1444,2)*AnnualFactor","v":4130295.8028799822},{"$f":"INDEX(ModelData20B,A1444,2)*AnnualFactor","v":3796227.7599999835},{"$f":"INDEX(ModelData20NB,A1444,3)*AnnualFactor","v":75096.287325090583},{"$f":"INDEX(ModelData20B,A1444,3)*AnnualFactor","v":69022.32290909061},{"$f":"IF(E1451=0,55,MAX(5,ROUND(C1451/E1451,1)))","v":55},{"$f":"IF(F1451=0,55,MAX(5,ROUND(D1451/F1451,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1444,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A1444,6)","v":0.11},{"$f":"(C1451*(1-I1451)*VLOOKUP(G1451,FuelCon,2)-D1451*(1-J1451)*VLOOKUP(H1451,FuelCon,2))*FuelAuto+(C1451*I1451*VLOOKUP(G1451,FuelCon,3)-D1451*J1451*VLOOKUP(H1451,FuelCon,3))*FuelTruck","v":64625.864044041613},{"$f":"(C1451*(1-I1451)-D1451*(1-J1451))*NonFuelAuto+(C1451*I1451-D1451*J1451)*NonFuelTruck","v":188064.9410114667},{"$f":"SUM(K1451:L1451)","v":252690.8050555083},{"$f":"M1451/(1+DiscRate)^(B1451-YearCurrent)","v":53304.337776452048}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1453)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1453)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":2687131.4599999934},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1453)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1453)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":48856.935636363225},{"$f":"IF(E1453=0,55,MAX(5,ROUND(C1453/E1453,1)))","v":55},{"$f":"IF(F1453=0,55,MAX(5,ROUND(D1453/F1453,1)))","v":55},{"$f":"TREND(I1450:I1451,B1450:B1451,B1453)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1453)","v":0.11},{"$f":"(C1453*(1-I1453)*VLOOKUP(G1453,FuelCon,2)-D1453*(1-J1453)*VLOOKUP(H1453,FuelCon,2))*FuelAuto+(C1453*I1453*VLOOKUP(G1453,FuelCon,3)-D1453*J1453*VLOOKUP(H1453,FuelCon,3))*FuelTruck","v":-190983.58983500849},{"$f":"(C1453*(1-I1453)-D1453*(1-J1453))*NonFuelAuto+(C1453*I1453-D1453*J1453)*NonFuelTruck","v":-861304.29422493686},{"$f":"SUM(K1453:L1453)","v":-1052287.8840599454},{"$f":"M1453/(1+DiscRate)^(B1453-YearCurrent)","v":-858980.36563610029}]
[null,{"$f":"B1453+1","v":2021},{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1454)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1454)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1454)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1454)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1454)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1454)","v":0.11},{"$f":"(C1454*(1-I1454)*VLOOKUP(G1454,FuelCon,2)-D1454*(1-J1454)*VLOOKUP(H1454,FuelCon,2))*FuelAuto+(C1454*I1454*VLOOKUP(G1454,FuelCon,3)-D1454*J1454*VLOOKUP(H1454,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1454*(1-I1454)-D1454*(1-J1454))*NonFuelAuto+(C1454*I1454-D1454*J1454)*NonFuelTruck","v":0},{"$f":"SUM(K1454:L1454)","v":0},0]
[null,{"$f":"B1454+1","v":2022},{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1455)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1455)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1455)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1455)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1455)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1455)","v":0.11},{"$f":"(C1455*(1-I1455)*VLOOKUP(G1455,FuelCon,2)-D1455*(1-J1455)*VLOOKUP(H1455,FuelCon,2))*FuelAuto+(C1455*I1455*VLOOKUP(G1455,FuelCon,3)-D1455*J1455*VLOOKUP(H1455,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1455*(1-I1455)-D1455*(1-J1455))*NonFuelAuto+(C1455*I1455-D1455*J1455)*NonFuelTruck","v":0},{"$f":"SUM(K1455:L1455)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1456)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1456)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1456)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1456)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1456)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1456)","v":0.11},{"$f":"(C1456*(1-I1456)*VLOOKUP(G1456,FuelCon,2)-D1456*(1-J1456)*VLOOKUP(H1456,FuelCon,2))*FuelAuto+(C1456*I1456*VLOOKUP(G1456,FuelCon,3)-D1456*J1456*VLOOKUP(H1456,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1456*(1-I1456)-D1456*(1-J1456))*NonFuelAuto+(C1456*I1456-D1456*J1456)*NonFuelTruck","v":0},{"$f":"SUM(K1456:L1456)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1457)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1457)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1457)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1457)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1457)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1457)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1458)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1458)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1458)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1458)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1458)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1458)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1459)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1459)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1459)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1459)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1459)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1459)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1460)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(D1450:D1451,B1450:B1451,B1460)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1460)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},{"$f":"MAX(TREND(F1450:F1451,B1450:B1451,B1460)*INDEX(matCost,ROW()-ROW($A1452),A1444),0)","v":0},55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1460)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1460)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1461)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3406277.7382399738},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1461)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":61932.322513454128},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1461)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1461)","v":0.11},275811.79790540284,1158601.6211954465,1434413.4191008494,681479.48245650192]
[null,2029,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1462)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3466612.5769599676},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1462)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":63029.319581090473},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1462)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1462)","v":0.11},280697.2070301128,1179123.7416234976,1459820.9486536104,648177.95955235837]
[null,2030,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1463)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3526947.4156799763},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1463)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":64126.316648726817},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1463)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1463)","v":0.11},285582.61615482398,1199645.862051554,1485228.4782063779,616317.01544724253]
[null,2031,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1464)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3587282.2543999702},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1464)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":65223.313716363162},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1464)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1464)","v":0.11},290468.02527953393,1220167.9824796051,1510636.0077591389,585850.68871057546]
[null,2032,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1465)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3647617.093119964},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1465)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":66320.310783999506},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1465)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1465)","v":0.11},295353.43440424389,1240690.1029076565,1536043.5373119004,556732.86609606864]
[null,2033,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1466)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3707951.9318399727},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1466)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":67417.307851635851},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1466)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1466)","v":0.11},300238.84352895513,1261212.2233357127,1561451.0668646679,528917.49911347195]
[null,2034,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1467)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3768286.7705599666},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1467)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":68514.304919272196},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1467)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1467)","v":0.11},305124.25265366503,1281734.343763764,1586858.5964174289,502358.79291358095]
[null,2035,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1468)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3828621.6092799753},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1468)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":69611.30198690854},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1468)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1468)","v":0.11},310009.6617783762,1302256.4641918202,1612266.1259701964,477011.37018219364]
[null,2036,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1469)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3888956.4479999691},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1469)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":70708.299054544885},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1469)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1469)","v":0.11},314895.07090308622,1322778.5846198713,1637673.6555229574,452830.41250442073]
[null,2037,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1470)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":3949291.286719963},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1470)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":71805.296122181695},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1470)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1470)","v":0.11},319780.48002779623,1343300.7050479227,1663081.1850757189,429771.78144577431]
[null,2038,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1471)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4009626.1254399717},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1471)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":72902.29318981804},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1471)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1471)","v":0.11},324665.88915250736,1363822.8254759789,1688488.7146284862,407792.12139884511]
[null,2039,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1472)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4069960.9641599655},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1472)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":73999.290257454384},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1472)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1472)","v":0.11},329551.29827721731,1384344.94590403,1713896.2441812474,386848.9460631957]
[null,2040,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1473)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4130295.8028799742},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1473)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":75096.287325090729},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1473)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1473)","v":0.11},334436.70740192849,1404867.0663320865,1739303.7737340149,366900.71025975648]
[null,2041,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1474)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4190630.6415999681},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1474)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":76193.284392727073},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1474)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1474)","v":0.11},339322.11652663851,1425389.1867601378,1764711.3032867764,347906.8686284232]
[null,2042,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1475)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4250965.4803199768},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1475)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":77290.281460363418},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1475)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1475)","v":0.11},344207.52565134969,1445911.307188194,1790118.8328395437,329827.9226177574]
[null,2043,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1476)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4311300.3190399706},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1476)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":78387.278527999762},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1476)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1476)","v":0.11},349092.93477605958,1466433.4276162451,1815526.3623923047,312625.45704740717]
[null,2044,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1477)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4371635.1577599645},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1477)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":79484.275595636107},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1477)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1477)","v":0.11},353978.3439007696,1486955.5480442962,1840933.8919450659,296262.16740649298]
[null,2045,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1478)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4431969.9964799732},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1478)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":80581.272663272452},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1478)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1478)","v":0.11},358863.75302548078,1507477.6684723527,1866341.4214978334,280701.87894356629]
[null,2046,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1479)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4492304.835199967},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1479)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":81678.269730908796},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1479)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1479)","v":0.11},363749.16215019079,1527999.788900404,1891748.9510505949,265909.55850531737]
[null,2047,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1480)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4552639.6739199758},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1480)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":82775.266798545141},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1480)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1480)","v":0.11},368634.57127490191,1548521.90932846,1917156.480603362,251851.31999110294]
[null,2048,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1481)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4612974.5126399696},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1481)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":83872.263866181485},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1481)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1481)","v":0.11},373519.98039961187,1569044.0297565116,1942564.0101561234,238494.42420791514]
[null,2049,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1482)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4673309.3513599634},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1482)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":84969.26093381783},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1482)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1482)","v":0.11},378405.38952432183,1589566.1501845624,1967971.5397088842,225807.27383512573]
[null,2050,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1483)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":4733644.1900799721},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1483)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":86066.258001454175},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1483)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1483)","v":0.11},383290.79864903301,1610088.2706126187,1993379.0692616517,213759.40413944863]
[null,2051,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1484)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1484)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1484)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1484)","v":0.11},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1485)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1485)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1485)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1485)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1486)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1486)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1486)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1486)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1487)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1487)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1487)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1487)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1488)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1488)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1488)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1488)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1489)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1489)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1489)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1489)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1490)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1490)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1490)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1490)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1491)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1491)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1491)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1491)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1492)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1492)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1492)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1492)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1493)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1493)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1493)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1493)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1494)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1494)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1494)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1494)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1495)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1495)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1495)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1495)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1496)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1496)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1496)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1496)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1497)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1497)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1497)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1497)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1498)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1498)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1498)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1498)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1499)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1499)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1499)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1499)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1500)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1500)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1500)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1500)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1450:C1451,B1450:B1451,B1501)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,{"$f":"MAX(TREND(E1450:E1451,B1450:B1451,B1501)*INDEX(matBenefit,ROW()-ROW($A1452),A1444),0)","v":0},0,55,55,{"$f":"TREND(I1450:I1451,B1450:B1451,B1501)","v":0.18198529411764705},{"$f":"TREND(J1450:J1451,B1450:B1451,B1501)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1453:N1501)","v":8545155.5558304433}]
[]
[]
[]
[{"$f":"MAX($A$1:A1505)+1","v":25},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1506,1)),\"Not Used\",INDEX(ModelGroup,A1506,1))","v":"1S3133"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1506,2)*AnnualFactor","v":3011435.6536000101},{"$f":"INDEX(ModelData1B,A1506,2)*AnnualFactor","v":2809175.0500000091},{"$f":"INDEX(ModelData1NB,A1506,3)*AnnualFactor","v":54753.375520000183},{"$f":"INDEX(ModelData1B,A1506,3)*AnnualFactor","v":51075.910000000164},{"$f":"IF(E1512=0,55,MAX(5,ROUND(C1512/E1512,1)))","v":55},{"$f":"IF(F1512=0,55,MAX(5,ROUND(D1512/F1512,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1506,6)","v":0.15111940298507462},{"$f":"INDEX(ModelData1B,A1506,6)","v":0.09},{"$f":"(C1512*(1-I1512)*VLOOKUP(G1512,FuelCon,2)-D1512*(1-J1512)*VLOOKUP(H1512,FuelCon,2))*FuelAuto+(C1512*I1512*VLOOKUP(G1512,FuelCon,3)-D1512*J1512*VLOOKUP(H1512,FuelCon,3))*FuelTruck","v":39127.556640952935},{"$f":"(C1512*(1-I1512)-D1512*(1-J1512))*NonFuelAuto+(C1512*I1512-D1512*J1512)*NonFuelTruck","v":113863.4158390348},{"$f":"SUM(K1512:L1512)","v":152990.97247998774},{"$f":"M1512/(1+DiscRate)^(B1512-YearCurrent)","v":124886.20601888075}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1506,2)*AnnualFactor","v":3858693.8016000097},{"$f":"INDEX(ModelData20B,A1506,2)*AnnualFactor","v":3599527.8000000091},{"$f":"INDEX(ModelData20NB,A1506,3)*AnnualFactor","v":70158.069120000175},{"$f":"INDEX(ModelData20B,A1506,3)*AnnualFactor","v":65445.960000000166},{"$f":"IF(E1513=0,55,MAX(5,ROUND(C1513/E1513,1)))","v":55},{"$f":"IF(F1513=0,55,MAX(5,ROUND(D1513/F1513,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1506,6)","v":0.15111940298507462},{"$f":"INDEX(ModelData20B,A1506,6)","v":0.09},{"$f":"(C1513*(1-I1513)*VLOOKUP(G1513,FuelCon,2)-D1513*(1-J1513)*VLOOKUP(H1513,FuelCon,2))*FuelAuto+(C1513*I1513*VLOOKUP(G1513,FuelCon,3)-D1513*J1513*VLOOKUP(H1513,FuelCon,3))*FuelTruck","v":50135.974216054841},{"$f":"(C1513*(1-I1513)-D1513*(1-J1513))*NonFuelAuto+(C1513*I1513-D1513*J1513)*NonFuelTruck","v":145898.53726472679},{"$f":"SUM(K1513:L1513)","v":196034.51148078163},{"$f":"M1513/(1+DiscRate)^(B1513-YearCurrent)","v":41352.869224972084}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1515)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1515)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":2809175.0500000119},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1515)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1515)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":51075.909999999916},{"$f":"IF(E1515=0,55,MAX(5,ROUND(C1515/E1515,1)))","v":55},{"$f":"IF(F1515=0,55,MAX(5,ROUND(D1515/F1515,1)))","v":55},{"$f":"TREND(I1512:I1513,B1512:B1513,B1515)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1515)","v":0.09},{"$f":"(C1515*(1-I1515)*VLOOKUP(G1515,FuelCon,2)-D1515*(1-J1515)*VLOOKUP(H1515,FuelCon,2))*FuelAuto+(C1515*I1515*VLOOKUP(G1515,FuelCon,3)-D1515*J1515*VLOOKUP(H1515,FuelCon,3))*FuelTruck","v":-191932.23595765678},{"$f":"(C1515*(1-I1515)-D1515*(1-J1515))*NonFuelAuto+(C1515*I1515-D1515*J1515)*NonFuelTruck","v":-885119.16342791333},{"$f":"SUM(K1515:L1515)","v":-1077051.3993855701},{"$f":"M1515/(1+DiscRate)^(B1515-YearCurrent)","v":-879194.7706207619}]
[null,{"$f":"B1515+1","v":2021},{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1516)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1516)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1516)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1516)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1516)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1516)","v":0.09},{"$f":"(C1516*(1-I1516)*VLOOKUP(G1516,FuelCon,2)-D1516*(1-J1516)*VLOOKUP(H1516,FuelCon,2))*FuelAuto+(C1516*I1516*VLOOKUP(G1516,FuelCon,3)-D1516*J1516*VLOOKUP(H1516,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1516*(1-I1516)-D1516*(1-J1516))*NonFuelAuto+(C1516*I1516-D1516*J1516)*NonFuelTruck","v":0},{"$f":"SUM(K1516:L1516)","v":0},0]
[null,{"$f":"B1516+1","v":2022},{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1517)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1517)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1517)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1517)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1517)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1517)","v":0.09},{"$f":"(C1517*(1-I1517)*VLOOKUP(G1517,FuelCon,2)-D1517*(1-J1517)*VLOOKUP(H1517,FuelCon,2))*FuelAuto+(C1517*I1517*VLOOKUP(G1517,FuelCon,3)-D1517*J1517*VLOOKUP(H1517,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1517*(1-I1517)-D1517*(1-J1517))*NonFuelAuto+(C1517*I1517-D1517*J1517)*NonFuelTruck","v":0},{"$f":"SUM(K1517:L1517)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1518)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1518)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1518)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1518)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1518)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1518)","v":0.09},{"$f":"(C1518*(1-I1518)*VLOOKUP(G1518,FuelCon,2)-D1518*(1-J1518)*VLOOKUP(H1518,FuelCon,2))*FuelAuto+(C1518*I1518*VLOOKUP(G1518,FuelCon,3)-D1518*J1518*VLOOKUP(H1518,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1518*(1-I1518)-D1518*(1-J1518))*NonFuelAuto+(C1518*I1518-D1518*J1518)*NonFuelTruck","v":0},{"$f":"SUM(K1518:L1518)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1519)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1519)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1519)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1519)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1519)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1519)","v":0.09},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1520)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1520)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1520)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1520)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1520)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1520)","v":0.09},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1521)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1521)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1521)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1521)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1521)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1521)","v":0.09},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1522)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1522)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1522)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1522)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1522)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1522)","v":0.09},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1523)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3350338.9127999991},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1523)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":60915.252960000187},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1523)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1523)","v":0.09},257062.97705587352,1111406.8482672998,1368469.8253231733,650150.15608481865]
[null,2029,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1524)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3392701.8201999962},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1524)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":61685.487640000181},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1524)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1524)","v":0.09},260313.37511303136,1125459.8818923435,1385773.2570053749,615299.89890637144]
[null,2030,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1525)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3435064.7276000082},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1525)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":62455.722320000175},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1525)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1525)","v":0.09},263563.7731701904,1139512.9155173919,1403076.6886875823,582226.94346652017]
[null,2031,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1526)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3477427.6350000054},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1526)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":63225.95700000017},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1526)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1526)","v":0.09},266814.17122734827,1153565.9491424356,1420380.1203697838,550847.89947766543]
[null,2032,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1527)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3519790.5424000025},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1527)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":63996.191680000164},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1527)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1527)","v":0.09},270064.56928450614,1167618.982767479,1437683.5520519852,521082.68094653124]
[null,2033,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1528)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3562153.4497999996},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1528)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":64766.426360000158},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1528)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1528)","v":0.09},273314.96734166401,1181672.0163925225,1454986.9837341865,492854.43073448475]
[null,2034,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1529)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3604516.3571999967},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1529)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":65536.661040000152},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1529)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1529)","v":0.09},276565.36539882189,1195725.0500175662,1472290.4154163881,466089.44084659457]
[null,2035,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1530)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3646879.2646000087},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1530)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":66306.895720000146},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1530)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1530)","v":0.09},279815.76345598092,1209778.0836426145,1489593.8470985955,440717.06933114649]
[null,2036,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1531)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3689242.1720000058},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1531)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":67077.13040000014},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1531)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1531)","v":0.09},283066.1615131388,1223831.117267658,1506897.2787807968,416669.65457424842]
[null,2037,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1532)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3731605.079400003},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1532)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":67847.365080000134},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1532)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1532)","v":0.09},286316.55957029667,1237884.1508927019,1524200.7104629986,393882.42768603831]
[null,2038,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1533)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3773967.9868000001},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1533)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":68617.599760000128},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1533)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1533)","v":0.09},289566.95762745454,1251937.1845177452,1541504.1421451997,372293.42359496315]
[null,2039,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1534)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3816330.8941999972},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1534)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":69387.834440000122},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1534)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1534)","v":0.09},292817.35568461241,1265990.2181427889,1558807.5738274013,351843.39139416808]
[null,2040,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1535)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3858693.8015999943},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1535)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":70158.069120000117},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1535)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1535)","v":0.09},296067.75374177028,1280043.2517678326,1576111.0055096028,332475.70441833918]
[null,2041,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1536)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3901056.7090000063},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1536)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":70928.303800000111},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1536)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1536)","v":0.09},299318.15179892932,1294096.2853928809,1593414.4371918102,314136.27046997903]
[null,2042,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1537)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3943419.6164000034},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1537)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":71698.538480000105},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1537)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1537)","v":0.09},302568.54985608719,1308149.3190179244,1610717.8688740116,296773.44256041117]
[null,2043,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1538)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":3985782.5238000005},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1538)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":72468.773160000099},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1538)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1538)","v":0.09},305818.94791324507,1322202.3526429681,1628021.3005562131,280337.93048240105]
[null,2044,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1539)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":4028145.4311999977},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1539)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":73239.007840000093},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1539)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1539)","v":0.09},309069.34597040294,1336255.3862680115,1645324.7322384145,264782.71348757698]
[null,2045,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1540)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":4070508.3385999948},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1540)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":74009.242520000087},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1540)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1540)","v":0.09},312319.74402756081,1350308.4198930552,1662628.163920616,250062.95430257131]
[null,2046,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1541)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":4112871.2460000068},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1541)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":74779.477200000081},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1541)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1541)","v":0.09},315570.14208471985,1364361.4535181036,1679931.5956028234,236135.91468244081]
[null,2047,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1542)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":4155234.1534000039},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1542)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":75549.711880000075},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1542)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1542)","v":0.09},318820.54014187772,1378414.4871431473,1697235.027285025,222960.87266822532]
[null,2048,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1543)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":4197597.060800001},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1543)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":76319.946560000069},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1543)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1543)","v":0.09},322070.93819903559,1392467.5207681907,1714538.4589672263,210499.04168710043]
[null,2049,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1544)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":4239959.9681999981},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1544)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":77090.181240000064},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1544)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1544)","v":0.09},325321.33625619346,1406520.5543932342,1731841.8906494277,198713.49160814888]
[null,2050,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1545)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":4282322.8755999953},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1545)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":77860.415920000058},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1545)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1545)","v":0.09},328571.73431335134,1420573.5880182779,1749145.3223316292,187569.07184412456]
[null,2051,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1546)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1546)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1546)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1546)","v":0.09},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1547)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1547)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1547)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1547)","v":0.09},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1548)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1548)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1548)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1548)","v":0.09},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1549)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1549)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1549)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1549)","v":0.09},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1550)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1550)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1550)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1550)","v":0.09},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1551)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1551)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1551)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1551)","v":0.09},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1552)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1552)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1552)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1552)","v":0.09},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1553)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1553)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1553)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1553)","v":0.09},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1554)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1554)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1554)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1554)","v":0.09},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1555)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1555)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1555)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1555)","v":0.09},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1556)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1556)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1556)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1556)","v":0.09},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1557)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1557)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1557)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1557)","v":0.09},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1558)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1558)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1558)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1558)","v":0.09},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1559)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1559)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1559)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1559)","v":0.09},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1560)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1560)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1560)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1560)","v":0.09},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1561)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1561)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1561)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1561)","v":0.09},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1562)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1562)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1562)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1562)","v":0.09},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1563)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1563)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1563)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1563)","v":0.09},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1515:N1563)","v":7769210.0546341054}]
[]
[]
[]
[{"$f":"MAX($A$1:A1567)+1","v":26},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1568,1)),\"Not Used\",INDEX(ModelGroup,A1568,1))","v":"9S3232"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1568,2)*AnnualFactor","v":2718650.1619200152},{"$f":"INDEX(ModelData1B,A1568,2)*AnnualFactor","v":2498759.3400000138},{"$f":"INDEX(ModelData1NB,A1568,3)*AnnualFactor","v":49430.002944000276},{"$f":"INDEX(ModelData1B,A1568,3)*AnnualFactor","v":45431.988000000245},{"$f":"IF(E1574=0,55,MAX(5,ROUND(C1574/E1574,1)))","v":55},{"$f":"IF(F1574=0,55,MAX(5,ROUND(D1574/F1574,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1568,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A1568,6)","v":0.11},{"$f":"(C1574*(1-I1574)*VLOOKUP(G1574,FuelCon,2)-D1574*(1-J1574)*VLOOKUP(H1574,FuelCon,2))*FuelAuto+(C1574*I1574*VLOOKUP(G1574,FuelCon,3)-D1574*J1574*VLOOKUP(H1574,FuelCon,3))*FuelTruck","v":42538.143545323197},{"$f":"(C1574*(1-I1574)-D1574*(1-J1574))*NonFuelAuto+(C1574*I1574-D1574*J1574)*NonFuelTruck","v":123788.41776315239},{"$f":"SUM(K1574:L1574)","v":166326.56130847559},{"$f":"M1574/(1+DiscRate)^(B1574-YearCurrent)","v":135772.01886666473}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1568,2)*AnnualFactor","v":3954400.2355200145},{"$f":"INDEX(ModelData20B,A1568,2)*AnnualFactor","v":3634559.040000014},{"$f":"INDEX(ModelData20NB,A1568,3)*AnnualFactor","v":71898.186100363906},{"$f":"INDEX(ModelData20B,A1568,3)*AnnualFactor","v":66082.891636363885},{"$f":"IF(E1575=0,55,MAX(5,ROUND(C1575/E1575,1)))","v":55},{"$f":"IF(F1575=0,55,MAX(5,ROUND(D1575/F1575,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1568,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A1568,6)","v":0.11},{"$f":"(C1575*(1-I1575)*VLOOKUP(G1575,FuelCon,2)-D1575*(1-J1575)*VLOOKUP(H1575,FuelCon,2))*FuelAuto+(C1575*I1575*VLOOKUP(G1575,FuelCon,3)-D1575*J1575*VLOOKUP(H1575,FuelCon,3))*FuelTruck","v":61873.663338651757},{"$f":"(C1575*(1-I1575)-D1575*(1-J1575))*NonFuelAuto+(C1575*I1575-D1575*J1575)*NonFuelTruck","v":180055.88038276654},{"$f":"SUM(K1575:L1575)","v":241929.5437214183},{"$f":"M1575/(1+DiscRate)^(B1575-YearCurrent)","v":51034.283237162424}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1577)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1577)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1577)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1577)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"IF(E1577=0,55,MAX(5,ROUND(C1577/E1577,1)))","v":55},{"$f":"IF(F1577=0,55,MAX(5,ROUND(D1577/F1577,1)))","v":55},{"$f":"TREND(I1574:I1575,B1574:B1575,B1577)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1577)","v":0.11},{"$f":"(C1577*(1-I1577)*VLOOKUP(G1577,FuelCon,2)-D1577*(1-J1577)*VLOOKUP(H1577,FuelCon,2))*FuelAuto+(C1577*I1577*VLOOKUP(G1577,FuelCon,3)-D1577*J1577*VLOOKUP(H1577,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1577*(1-I1577)-D1577*(1-J1577))*NonFuelAuto+(C1577*I1577-D1577*J1577)*NonFuelTruck","v":0},{"$f":"SUM(K1577:L1577)","v":0},{"$f":"M1577/(1+DiscRate)^(B1577-YearCurrent)","v":0}]
[null,{"$f":"B1577+1","v":2021},{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1578)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1578)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":2555549.3250000179},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1578)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1578)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":46464.533181818202},55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1578)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1578)","v":0.11},{"$f":"(C1578*(1-I1578)*VLOOKUP(G1578,FuelCon,2)-D1578*(1-J1578)*VLOOKUP(H1578,FuelCon,2))*FuelAuto+(C1578*I1578*VLOOKUP(G1578,FuelCon,3)-D1578*J1578*VLOOKUP(H1578,FuelCon,3))*FuelTruck","v":-181631.59910640822},{"$f":"(C1578*(1-I1578)-D1578*(1-J1578))*NonFuelAuto+(C1578*I1578-D1578*J1578)*NonFuelTruck","v":-819128.36810974625},{"$f":"SUM(K1578:L1578)","v":-1000759.9672161544},-763474.98739804258]
[null,{"$f":"B1578+1","v":2022},{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1579)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1579)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1579)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1579)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1579)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1579)","v":0.11},{"$f":"(C1579*(1-I1579)*VLOOKUP(G1579,FuelCon,2)-D1579*(1-J1579)*VLOOKUP(H1579,FuelCon,2))*FuelAuto+(C1579*I1579*VLOOKUP(G1579,FuelCon,3)-D1579*J1579*VLOOKUP(H1579,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1579*(1-I1579)-D1579*(1-J1579))*NonFuelAuto+(C1579*I1579-D1579*J1579)*NonFuelTruck","v":0},{"$f":"SUM(K1579:L1579)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1580)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1580)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1580)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1580)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1580)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1580)","v":0.11},{"$f":"(C1580*(1-I1580)*VLOOKUP(G1580,FuelCon,2)-D1580*(1-J1580)*VLOOKUP(H1580,FuelCon,2))*FuelAuto+(C1580*I1580*VLOOKUP(G1580,FuelCon,3)-D1580*J1580*VLOOKUP(H1580,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1580*(1-I1580)-D1580*(1-J1580))*NonFuelAuto+(C1580*I1580-D1580*J1580)*NonFuelTruck","v":0},{"$f":"SUM(K1580:L1580)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1581)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1581)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1581)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1581)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1581)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1581)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1582)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1582)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1582)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1582)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1582)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1582)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1583)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1583)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1583)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1583)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1583)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1583)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1584)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(D1574:D1575,B1574:B1575,B1584)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1584)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},{"$f":"MAX(TREND(F1574:F1575,B1574:B1575,B1584)*INDEX(matCost,ROW()-ROW($A1576),A1568),0)","v":0},55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1584)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1584)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1585)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3212950.1913600117},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1585)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":58417.276206545532},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1585)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1585)","v":0.11},260157.75487450339,1092843.7392933683,1353001.4941678718,642801.26338079723]
[null,2029,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1586)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3274737.6950400025},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1586)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":59540.685364363715},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1586)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1586)","v":0.11},265160.7886220892,1113859.9650490065,1379020.7536710957,612301.70667113864]
[null,2030,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1587)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3336525.1987200081},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1587)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":60664.094522181898},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1587)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1587)","v":0.11},270163.82236967626,1134876.1908046503,1405040.0131743266,583041.65332818811]
[null,2031,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1588)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3398312.7024000138},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1588)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":61787.503680000082},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1588)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1588)","v":0.11},275166.85611726332,1155892.4165602939,1431059.2726775571,554989.45886206988]
[null,2032,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1589)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3460100.2060800046},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1589)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":62910.912837818265},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1589)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1589)","v":0.11},280169.8898648491,1176908.6423159321,1457078.5321807812,528112.31429525604]
[null,2033,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1590)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3521887.7097600102},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1590)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":64034.321995636448},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1590)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1590)","v":0.11},285172.92361243616,1197924.8680715756,1483097.7916840119,502376.53395910625]
[null,2034,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1591)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3583675.213440001},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1591)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":65157.731153454632},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1591)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1591)","v":0.11},290175.957360022,1218941.0938272141,1509117.0511872361,477747.81061859458]
[null,2035,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1592)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3645462.7171200067},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1592)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":66281.140311272815},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1592)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1592)","v":0.11},295178.99110760906,1239957.3195828577,1535136.3106904668,454191.44096837135]
[null,2036,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1593)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3707250.2208000124},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1593)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":67404.549469090998},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1593)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1593)","v":0.11},300182.02485519607,1260973.5453385012,1561155.5701936972,431672.52428484586]
[null,2037,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1594)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3769037.7244800031},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1594)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":68527.958626909181},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1594)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1594)","v":0.11},305185.05860278197,1281989.7710941397,1587174.8296969216,410156.13678155036]
[null,2038,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1595)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3830825.2281600088},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1595)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":69651.367784727365},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1595)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1595)","v":0.11},310188.09235036897,1303005.9968497832,1613194.0892001521,389607.48399657052]
[null,2039,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1596)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3892612.7318399996},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1596)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":70774.776942545548},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1596)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1596)","v":0.11},315191.12609795481,1324022.2226054219,1639213.3487033767,369992.03334012494]
[null,2040,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1597)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":3954400.2355200052},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1597)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":71898.186100363731},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1597)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1597)","v":0.11},320194.15984554187,1345038.4483610655,1665232.6082066074,351275.62874600251]
[null,2041,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1598)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4016187.7392000109},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1598)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":73021.595258181915},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1598)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1598)","v":0.11},325197.19359312888,1366054.6741167088,1691251.8677098376,333424.58920108335]
[null,2042,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1599)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4077975.2428800017},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1599)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":74145.004416000098},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1599)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1599)","v":0.11},330200.22734071477,1387070.8998723472,1717271.127213062,316405.79277169594]
[null,2043,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1600)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4139762.7465600073},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1600)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":75268.413573818281},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1600)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1600)","v":0.11},335203.26108830178,1408087.1256279908,1743290.3867162927,300186.74760271393]
[null,2044,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1601)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4201550.250240013},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1601)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":76391.822731636465},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1601)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1601)","v":0.11},340206.29483588878,1429103.3513836344,1769309.6462195232,284735.65123426658]
[null,2045,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1602)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4263337.7539200038},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1602)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":77515.231889454648},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1602)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1602)","v":0.11},345209.32858347468,1450119.5771392731,1795328.9057227478,270021.43946075259]
[null,2046,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1603)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4325125.2576000094},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1603)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":78638.641047272831},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1603)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1603)","v":0.11},350212.36233106168,1471135.8028949164,1821348.165225978,256013.8258465759]
[null,2047,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1604)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4386912.7612800002},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1604)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":79762.050205091015},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1604)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1604)","v":0.11},355215.39607864758,1492152.0286505548,1847367.4247292024,242683.33291197399]
[null,2048,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1605)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4448700.2649600059},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1605)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":80885.459362909198},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1605)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1605)","v":0.11},360218.42982623458,1513168.2544061984,1873386.6842324329,230001.31590972946]
[null,2049,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1606)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4510487.7686400115},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1606)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":82008.868520727381},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1606)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1606)","v":0.11},365221.46357382165,1534184.480161842,1899405.9437356635,217939.98002868993]
[null,2050,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1607)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4572275.2723200023},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1607)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":83132.277678545564},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1607)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1607)","v":0.11},370224.49732140743,1555200.7059174804,1925425.2032388877,206472.39178239688]
[null,2051,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1608)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":4634062.776000008},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1608)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":84255.686836363748},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1608)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1608)","v":0.11},375227.53106899455,1576216.931673124,1951444.4627421186,195572.48527001502]
[null,2052,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1609)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1609)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1609)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1609)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1610)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1610)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1610)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1610)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1611)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1611)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1611)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1611)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1612)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1612)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1612)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1612)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1613)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1613)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1613)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1613)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1614)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1614)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1614)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1614)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1615)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1615)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1615)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1615)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1616)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1616)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1616)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1616)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1617)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1617)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1617)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1617)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1618)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1618)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1618)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1618)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1619)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1619)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1619)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1619)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1620)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1620)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1620)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1620)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1621)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1621)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1621)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1621)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1622)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1622)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1622)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1622)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1623)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1623)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1623)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1623)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1624)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1624)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1624)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1624)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1574:C1575,B1574:B1575,B1625)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,{"$f":"MAX(TREND(E1574:E1575,B1574:B1575,B1625)*INDEX(matBenefit,ROW()-ROW($A1576),A1568),0)","v":0},0,55,55,{"$f":"TREND(I1574:I1575,B1574:B1575,B1625)","v":0.18198529411764705},{"$f":"TREND(J1574:J1575,B1574:B1575,B1625)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1577:N1625)","v":8398248.5538544673}]
[]
[]
[]
[{"$f":"MAX($A$1:A1629)+1","v":27},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1630,1)),\"Not Used\",INDEX(ModelGroup,A1630,1))","v":"9S3232"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1630,2)*AnnualFactor","v":2718650.1619200152},{"$f":"INDEX(ModelData1B,A1630,2)*AnnualFactor","v":2498759.3400000138},{"$f":"INDEX(ModelData1NB,A1630,3)*AnnualFactor","v":49430.002944000276},{"$f":"INDEX(ModelData1B,A1630,3)*AnnualFactor","v":45431.988000000245},{"$f":"IF(E1636=0,55,MAX(5,ROUND(C1636/E1636,1)))","v":55},{"$f":"IF(F1636=0,55,MAX(5,ROUND(D1636/F1636,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1630,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A1630,6)","v":0.11},{"$f":"(C1636*(1-I1636)*VLOOKUP(G1636,FuelCon,2)-D1636*(1-J1636)*VLOOKUP(H1636,FuelCon,2))*FuelAuto+(C1636*I1636*VLOOKUP(G1636,FuelCon,3)-D1636*J1636*VLOOKUP(H1636,FuelCon,3))*FuelTruck","v":42538.143545323197},{"$f":"(C1636*(1-I1636)-D1636*(1-J1636))*NonFuelAuto+(C1636*I1636-D1636*J1636)*NonFuelTruck","v":123788.41776315239},{"$f":"SUM(K1636:L1636)","v":166326.56130847559},{"$f":"M1636/(1+DiscRate)^(B1636-YearCurrent)","v":135772.01886666473}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1630,2)*AnnualFactor","v":3954400.2355200145},{"$f":"INDEX(ModelData20B,A1630,2)*AnnualFactor","v":3634559.040000014},{"$f":"INDEX(ModelData20NB,A1630,3)*AnnualFactor","v":71898.186100363906},{"$f":"INDEX(ModelData20B,A1630,3)*AnnualFactor","v":66082.891636363885},{"$f":"IF(E1637=0,55,MAX(5,ROUND(C1637/E1637,1)))","v":55},{"$f":"IF(F1637=0,55,MAX(5,ROUND(D1637/F1637,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1630,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A1630,6)","v":0.11},{"$f":"(C1637*(1-I1637)*VLOOKUP(G1637,FuelCon,2)-D1637*(1-J1637)*VLOOKUP(H1637,FuelCon,2))*FuelAuto+(C1637*I1637*VLOOKUP(G1637,FuelCon,3)-D1637*J1637*VLOOKUP(H1637,FuelCon,3))*FuelTruck","v":61873.663338651757},{"$f":"(C1637*(1-I1637)-D1637*(1-J1637))*NonFuelAuto+(C1637*I1637-D1637*J1637)*NonFuelTruck","v":180055.88038276654},{"$f":"SUM(K1637:L1637)","v":241929.5437214183},{"$f":"M1637/(1+DiscRate)^(B1637-YearCurrent)","v":51034.283237162424}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1639)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1639)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1639)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1639)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"IF(E1639=0,55,MAX(5,ROUND(C1639/E1639,1)))","v":55},{"$f":"IF(F1639=0,55,MAX(5,ROUND(D1639/F1639,1)))","v":55},{"$f":"TREND(I1636:I1637,B1636:B1637,B1639)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1639)","v":0.11},{"$f":"(C1639*(1-I1639)*VLOOKUP(G1639,FuelCon,2)-D1639*(1-J1639)*VLOOKUP(H1639,FuelCon,2))*FuelAuto+(C1639*I1639*VLOOKUP(G1639,FuelCon,3)-D1639*J1639*VLOOKUP(H1639,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1639*(1-I1639)-D1639*(1-J1639))*NonFuelAuto+(C1639*I1639-D1639*J1639)*NonFuelTruck","v":0},{"$f":"SUM(K1639:L1639)","v":0},{"$f":"M1639/(1+DiscRate)^(B1639-YearCurrent)","v":0}]
[null,{"$f":"B1639+1","v":2021},{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1640)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1640)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":2555549.3250000179},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1640)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1640)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":46464.533181818202},55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1640)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1640)","v":0.11},{"$f":"(C1640*(1-I1640)*VLOOKUP(G1640,FuelCon,2)-D1640*(1-J1640)*VLOOKUP(H1640,FuelCon,2))*FuelAuto+(C1640*I1640*VLOOKUP(G1640,FuelCon,3)-D1640*J1640*VLOOKUP(H1640,FuelCon,3))*FuelTruck","v":-181631.59910640822},{"$f":"(C1640*(1-I1640)-D1640*(1-J1640))*NonFuelAuto+(C1640*I1640-D1640*J1640)*NonFuelTruck","v":-819128.36810974625},{"$f":"SUM(K1640:L1640)","v":-1000759.9672161544},-763474.98739804258]
[null,{"$f":"B1640+1","v":2022},{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1641)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1641)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1641)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1641)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1641)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1641)","v":0.11},{"$f":"(C1641*(1-I1641)*VLOOKUP(G1641,FuelCon,2)-D1641*(1-J1641)*VLOOKUP(H1641,FuelCon,2))*FuelAuto+(C1641*I1641*VLOOKUP(G1641,FuelCon,3)-D1641*J1641*VLOOKUP(H1641,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1641*(1-I1641)-D1641*(1-J1641))*NonFuelAuto+(C1641*I1641-D1641*J1641)*NonFuelTruck","v":0},{"$f":"SUM(K1641:L1641)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1642)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1642)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1642)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1642)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1642)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1642)","v":0.11},{"$f":"(C1642*(1-I1642)*VLOOKUP(G1642,FuelCon,2)-D1642*(1-J1642)*VLOOKUP(H1642,FuelCon,2))*FuelAuto+(C1642*I1642*VLOOKUP(G1642,FuelCon,3)-D1642*J1642*VLOOKUP(H1642,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1642*(1-I1642)-D1642*(1-J1642))*NonFuelAuto+(C1642*I1642-D1642*J1642)*NonFuelTruck","v":0},{"$f":"SUM(K1642:L1642)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1643)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1643)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1643)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1643)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1643)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1643)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1644)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1644)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1644)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1644)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1644)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1644)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1645)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1645)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1645)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1645)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1645)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1645)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1646)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(D1636:D1637,B1636:B1637,B1646)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1646)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},{"$f":"MAX(TREND(F1636:F1637,B1636:B1637,B1646)*INDEX(matCost,ROW()-ROW($A1638),A1630),0)","v":0},55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1646)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1646)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1647)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1647)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1647)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1647)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1648)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1648)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1648)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1648)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1649)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1649)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1649)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1649)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1650)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1650)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1650)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1650)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1651)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1651)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1651)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1651)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1652)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3521887.7097600102},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1652)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":64034.321995636448},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1652)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1652)","v":0.11},285172.92361243616,1197924.8680715756,1483097.7916840119,502376.53395910625]
[null,2034,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1653)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3583675.213440001},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1653)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":65157.731153454632},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1653)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1653)","v":0.11},290175.957360022,1218941.0938272141,1509117.0511872361,477747.81061859458]
[null,2035,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1654)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3645462.7171200067},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1654)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":66281.140311272815},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1654)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1654)","v":0.11},295178.99110760906,1239957.3195828577,1535136.3106904668,454191.44096837135]
[null,2036,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1655)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3707250.2208000124},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1655)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":67404.549469090998},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1655)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1655)","v":0.11},300182.02485519607,1260973.5453385012,1561155.5701936972,431672.52428484586]
[null,2037,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1656)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3769037.7244800031},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1656)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":68527.958626909181},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1656)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1656)","v":0.11},305185.05860278197,1281989.7710941397,1587174.8296969216,410156.13678155036]
[null,2038,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1657)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3830825.2281600088},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1657)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":69651.367784727365},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1657)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1657)","v":0.11},310188.09235036897,1303005.9968497832,1613194.0892001521,389607.48399657052]
[null,2039,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1658)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3892612.7318399996},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1658)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":70774.776942545548},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1658)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1658)","v":0.11},315191.12609795481,1324022.2226054219,1639213.3487033767,369992.03334012494]
[null,2040,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1659)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":3954400.2355200052},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1659)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":71898.186100363731},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1659)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1659)","v":0.11},320194.15984554187,1345038.4483610655,1665232.6082066074,351275.62874600251]
[null,2041,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1660)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4016187.7392000109},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1660)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":73021.595258181915},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1660)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1660)","v":0.11},325197.19359312888,1366054.6741167088,1691251.8677098376,333424.58920108335]
[null,2042,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1661)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4077975.2428800017},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1661)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":74145.004416000098},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1661)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1661)","v":0.11},330200.22734071477,1387070.8998723472,1717271.127213062,316405.79277169594]
[null,2043,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1662)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4139762.7465600073},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1662)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":75268.413573818281},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1662)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1662)","v":0.11},335203.26108830178,1408087.1256279908,1743290.3867162927,300186.74760271393]
[null,2044,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1663)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4201550.250240013},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1663)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":76391.822731636465},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1663)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1663)","v":0.11},340206.29483588878,1429103.3513836344,1769309.6462195232,284735.65123426658]
[null,2045,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1664)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4263337.7539200038},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1664)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":77515.231889454648},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1664)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1664)","v":0.11},345209.32858347468,1450119.5771392731,1795328.9057227478,270021.43946075259]
[null,2046,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1665)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4325125.2576000094},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1665)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":78638.641047272831},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1665)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1665)","v":0.11},350212.36233106168,1471135.8028949164,1821348.165225978,256013.8258465759]
[null,2047,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1666)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4386912.7612800002},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1666)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":79762.050205091015},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1666)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1666)","v":0.11},355215.39607864758,1492152.0286505548,1847367.4247292024,242683.33291197399]
[null,2048,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1667)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4448700.2649600059},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1667)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":80885.459362909198},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1667)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1667)","v":0.11},360218.42982623458,1513168.2544061984,1873386.6842324329,230001.31590972946]
[null,2049,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1668)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4510487.7686400115},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1668)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":82008.868520727381},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1668)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1668)","v":0.11},365221.46357382165,1534184.480161842,1899405.9437356635,217939.98002868993]
[null,2050,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1669)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4572275.2723200023},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1669)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":83132.277678545564},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1669)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1669)","v":0.11},370224.49732140743,1555200.7059174804,1925425.2032388877,206472.39178239688]
[null,2051,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1670)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4634062.776000008},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1670)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":84255.686836363748},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1670)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1670)","v":0.11},375227.53106899455,1576216.931673124,1951444.4627421186,195572.48527001502]
[null,2052,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1671)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1671)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1671)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1671)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1672)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1672)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1672)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1672)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1673)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1673)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1673)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1673)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1674)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1674)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1674)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1674)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1675)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1675)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1675)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1675)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1676)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1676)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1676)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1676)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1677)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1677)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1677)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1677)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1678)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1678)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1678)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1678)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1679)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1679)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1679)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1679)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1680)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1680)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1680)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1680)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1681)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1681)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1681)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1681)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1682)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1682)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1682)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1682)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1683)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1683)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1683)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1683)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1684)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1684)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1684)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1684)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1685)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1685)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1685)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1685)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1686)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1686)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1686)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1686)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1687)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1687)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":0},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1687)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1687)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1639:N1687)","v":5477002.1573170163}]
[]
[]
[]
[{"$f":"MAX($A$1:A1691)+1","v":28},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1692,1)),\"Not Used\",INDEX(ModelGroup,A1692,1))","v":"1S3139"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1692,2)*AnnualFactor","v":6789010.8624000009},{"$f":"INDEX(ModelData1B,A1692,2)*AnnualFactor","v":6478063.7999999998},{"$f":"INDEX(ModelData1NB,A1692,3)*AnnualFactor","v":123436.56113454547},{"$f":"INDEX(ModelData1B,A1692,3)*AnnualFactor","v":117782.97818181817},{"$f":"IF(E1698=0,55,MAX(5,ROUND(C1698/E1698,1)))","v":55},{"$f":"IF(F1698=0,55,MAX(5,ROUND(D1698/F1698,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1692,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData1B,A1692,6)","v":0.06},{"$f":"(C1698*(1-I1698)*VLOOKUP(G1698,FuelCon,2)-D1698*(1-J1698)*VLOOKUP(H1698,FuelCon,2))*FuelAuto+(C1698*I1698*VLOOKUP(G1698,FuelCon,3)-D1698*J1698*VLOOKUP(H1698,FuelCon,3))*FuelTruck","v":60153.082606512646},{"$f":"(C1698*(1-I1698)-D1698*(1-J1698))*NonFuelAuto+(C1698*I1698-D1698*J1698)*NonFuelTruck","v":175048.89256633021},{"$f":"SUM(K1698:L1698)","v":235201.97517284285},{"$f":"M1698/(1+DiscRate)^(B1698-YearCurrent)","v":191994.87297412648}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1692,2)*AnnualFactor","v":8708247.5844000001},{"$f":"INDEX(ModelData20B,A1692,2)*AnnualFactor","v":8309396.5500000007},{"$f":"INDEX(ModelData20NB,A1692,3)*AnnualFactor","v":158331.77426181818},{"$f":"INDEX(ModelData20B,A1692,3)*AnnualFactor","v":151079.93727272729},{"$f":"IF(E1699=0,55,MAX(5,ROUND(C1699/E1699,1)))","v":55},{"$f":"IF(F1699=0,55,MAX(5,ROUND(D1699/F1699,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1692,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData20B,A1692,6)","v":0.06},{"$f":"(C1699*(1-I1699)*VLOOKUP(G1699,FuelCon,2)-D1699*(1-J1699)*VLOOKUP(H1699,FuelCon,2))*FuelAuto+(C1699*I1699*VLOOKUP(G1699,FuelCon,3)-D1699*J1699*VLOOKUP(H1699,FuelCon,3))*FuelTruck","v":77158.211545002108},{"$f":"(C1699*(1-I1699)-D1699*(1-J1699))*NonFuelAuto+(C1699*I1699-D1699*J1699)*NonFuelTruck","v":224534.7852196176},{"$f":"SUM(K1699:L1699)","v":301692.99676461972},{"$f":"M1699/(1+DiscRate)^(B1699-YearCurrent)","v":63641.19739457369}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1701)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1701)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":6478063.8000000119},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1701)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1701)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":117782.97818181803},{"$f":"IF(E1701=0,55,MAX(5,ROUND(C1701/E1701,1)))","v":55},{"$f":"IF(F1701=0,55,MAX(5,ROUND(D1701/F1701,1)))","v":55},{"$f":"TREND(I1698:I1699,B1698:B1699,B1701)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1701)","v":0.06},{"$f":"(C1701*(1-I1701)*VLOOKUP(G1701,FuelCon,2)-D1701*(1-J1701)*VLOOKUP(H1701,FuelCon,2))*FuelAuto+(C1701*I1701*VLOOKUP(G1701,FuelCon,3)-D1701*J1701*VLOOKUP(H1701,FuelCon,3))*FuelTruck","v":-415880.36451784568},{"$f":"(C1701*(1-I1701)-D1701*(1-J1701))*NonFuelAuto+(C1701*I1701-D1701*J1701)*NonFuelTruck","v":-1988181.9562387157},{"$f":"SUM(K1701:L1701)","v":-2404062.3207565611},{"$f":"M1701/(1+DiscRate)^(B1701-YearCurrent)","v":-1962430.9683468752}]
[null,{"$f":"B1701+1","v":2021},{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1702)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1702)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1702)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1702)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1702)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1702)","v":0.06},{"$f":"(C1702*(1-I1702)*VLOOKUP(G1702,FuelCon,2)-D1702*(1-J1702)*VLOOKUP(H1702,FuelCon,2))*FuelAuto+(C1702*I1702*VLOOKUP(G1702,FuelCon,3)-D1702*J1702*VLOOKUP(H1702,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1702*(1-I1702)-D1702*(1-J1702))*NonFuelAuto+(C1702*I1702-D1702*J1702)*NonFuelTruck","v":0},{"$f":"SUM(K1702:L1702)","v":0},0]
[null,{"$f":"B1702+1","v":2022},{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1703)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1703)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1703)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1703)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1703)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1703)","v":0.06},{"$f":"(C1703*(1-I1703)*VLOOKUP(G1703,FuelCon,2)-D1703*(1-J1703)*VLOOKUP(H1703,FuelCon,2))*FuelAuto+(C1703*I1703*VLOOKUP(G1703,FuelCon,3)-D1703*J1703*VLOOKUP(H1703,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1703*(1-I1703)-D1703*(1-J1703))*NonFuelAuto+(C1703*I1703-D1703*J1703)*NonFuelTruck","v":0},{"$f":"SUM(K1703:L1703)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1704)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1704)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1704)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1704)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1704)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1704)","v":0.06},{"$f":"(C1704*(1-I1704)*VLOOKUP(G1704,FuelCon,2)-D1704*(1-J1704)*VLOOKUP(H1704,FuelCon,2))*FuelAuto+(C1704*I1704*VLOOKUP(G1704,FuelCon,3)-D1704*J1704*VLOOKUP(H1704,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1704*(1-I1704)-D1704*(1-J1704))*NonFuelAuto+(C1704*I1704-D1704*J1704)*NonFuelTruck","v":0},{"$f":"SUM(K1704:L1704)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1705)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1705)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1705)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1705)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1705)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1705)","v":0.06},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1706)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1706)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1706)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1706)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1706)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1706)","v":0.06},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1707)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":7364781.8790000081},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1707)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1707)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":133905.12507272745},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1707)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1707)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1707)","v":0.06},516405.49355963222,2346692.8656144636,2863098.359174096,1557335.8058920994]
[null,2027,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1708)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":7460743.7151000202},{"$f":"MAX(TREND(D1698:D1699,B1698:B1699,B1708)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1708)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":135649.88572909078},{"$f":"MAX(TREND(F1698:F1699,B1698:B1699,B1708)*INDEX(matCost,ROW()-ROW($A1700),A1692),0)","v":0},55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1708)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1708)","v":0.06},523134.16796551202,2377269.8684160369,2900404.0363815492,1474418.3387992389]
[null,2028,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1709)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":7556705.5512000024},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1709)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":137394.64638545457},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1709)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1709)","v":0.06},529862.84237138985,2407846.8712176015,2937709.7135889912,1395684.7228039701]
[null,2029,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1710)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":7652667.3873000145},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1710)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":139139.40704181837},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1710)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1710)","v":0.06},536591.51677726978,2438423.8740191753,2975015.3907964453,1320942.4124388713]
[null,2030,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1711)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":7748629.2233999968},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1711)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":140884.1676981817},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1711)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1711)","v":0.06},543320.1911831476,2469000.8768207394,3012321.0680038868,1250006.1488472428]
[null,2031,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1712)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":7844591.0595000088},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1712)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":142628.9283545455},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1712)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1712)","v":0.06},550048.86558902741,2499577.8796223132,3049626.7452113405,1182697.8304605065]
[null,2032,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1713)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":7940552.8956000209},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1713)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":144373.68901090929},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1713)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1713)","v":0.06},556777.53999490733,2530154.882423887,3086932.4224187946,1118846.3694106394]
[null,2033,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1714)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8036514.7317000031},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1714)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":146118.44966727262},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1714)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1714)","v":0.06},563506.21440078504,2560731.8852254511,3124238.0996262361,1058287.5360977005]
[null,2034,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1715)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8132476.5678000152},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1715)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":147863.21032363642},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1715)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1715)","v":0.06},570234.88880666485,2591308.8880270249,3161543.7768336898,1000863.7940767261]
[null,2035,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1716)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8228438.4038999975},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1716)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":149607.97098000022},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1716)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1716)","v":0.06},576963.56321254268,2621885.890828589,3198849.4540411318,946424.12719581567]
[null,2036,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1717)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8324400.2400000095},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1717)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":151352.73163636355},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1717)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1717)","v":0.06},583692.2376184226,2652462.8936301628,3236155.1312485854,894823.86070602085]
[null,2037,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1718)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8420362.0760999918},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1718)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":153097.49229272734},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1718)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1718)","v":0.06},590420.91202430043,2683039.8964317273,3273460.8084560279,845924.47787148715]
[null,2038,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1719)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8516323.9122000039},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1719)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":154842.25294909067},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1719)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1719)","v":0.06},597149.58643018035,2713616.8992333007,3310766.4856634811,799593.43343433016]
[null,2039,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1720)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8612285.7483000159},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1720)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":156587.01360545447},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1720)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1720)","v":0.06},603878.26083606016,2744193.9020348745,3348072.1628709347,755703.96513056115]
[null,2040,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1721)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8708247.5843999982},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1721)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":158331.77426181827},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1721)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1721)","v":0.06},610606.93524193787,2774770.9048364391,3385377.8400783772,714134.90431047953]
[null,2041,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1722)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8804209.4205000103},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1722)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":160076.5349181816},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1722)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1722)","v":0.06},617335.60964781779,2805347.9076380124,3422683.5172858303,674770.48658735922]
[null,2042,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1723)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8900171.2565999925},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1723)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":161821.29557454539},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1723)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1723)","v":0.06},624064.2840536955,2835924.910439577,3459989.1944932723,637500.1633212216]
[null,2043,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1724)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":8996133.0927000046},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1724)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":163566.05623090919},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1724)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1724)","v":0.06},630792.95845957543,2866501.9132411503,3497294.8717007255,602218.41463888332]
[null,2044,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1725)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":9092094.9288000166},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1725)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":165310.81688727252},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1725)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1725)","v":0.06},637521.63286545535,2897078.9160427246,3534600.5489081801,568824.56459602469]
[null,2045,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1726)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":9188056.7648999989},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1726)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":167055.57754363632},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1726)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1726)","v":0.06},644250.30727133318,2927655.9188442887,3571906.2261156216,537222.5990013167]
[null,2046,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1727)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":9284018.601000011},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1727)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":168800.33820000011},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1727)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1727)","v":0.06},650978.98167721299,2958232.9216458621,3609211.9033230748,507320.98634535319]
[null,2047,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1728)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":9379980.4370999932},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1728)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":170545.09885636345},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1728)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1728)","v":0.06},657707.65608309093,2988809.9244474266,3646517.5805305177,479032.50220782391]
[null,2048,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1729)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":9475942.2732000053},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1729)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":172289.85951272724},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1729)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1729)","v":0.06},664436.33048897074,3019386.9272490004,3683823.2577379709,452274.05745426787]
[null,2049,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1730)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":9571904.1093000174},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1730)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":174034.62016909104},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1730)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1730)","v":0.06},671165.00489485054,3049963.9300505742,3721128.934945425,426966.53047804139]
[null,2050,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1731)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":9667865.9453999996},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1731)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":175779.38082545437},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1731)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1731)","v":0.06},677893.67930072837,3080540.9328521383,3758434.6121528666,403034.60369354452]
[null,2051,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1732)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1732)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1732)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1732)","v":0.06},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1733)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1733)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1733)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1733)","v":0.06},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1734)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1734)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1734)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1734)","v":0.06},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1735)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1735)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1735)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1735)","v":0.06},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1736)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1736)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1736)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1736)","v":0.06},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1737)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1737)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1737)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1737)","v":0.06},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1738)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1738)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1738)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1738)","v":0.06},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1739)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1739)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1739)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1739)","v":0.06},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1740)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1740)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1740)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1740)","v":0.06},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1741)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1741)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1741)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1741)","v":0.06},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1742)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1742)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1742)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1742)","v":0.06},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1743)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1743)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1743)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1743)","v":0.06},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1744)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1744)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1744)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1744)","v":0.06},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1745)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1745)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1745)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1745)","v":0.06},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1746)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1746)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1746)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1746)","v":0.06},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1747)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1747)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1747)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1747)","v":0.06},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1748)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1748)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1748)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1748)","v":0.06},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1749)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1749)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1749)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1749)","v":0.06},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1701:N1749)","v":19642421.667452652}]
[]
[]
[]
[{"$f":"MAX($A$1:A1753)+1","v":29},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1754,1)),\"Not Used\",INDEX(ModelGroup,A1754,1))","v":"7S3369"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1754,2)*AnnualFactor","v":131030.37612717545},{"$f":"INDEX(ModelData1B,A1754,2)*AnnualFactor","v":335975.32340301387},{"$f":"INDEX(ModelData1NB,A1754,3)*AnnualFactor","v":2382.3704750395536},{"$f":"INDEX(ModelData1B,A1754,3)*AnnualFactor","v":6108.6422436911616},{"$f":"IF(E1760=0,55,MAX(5,ROUND(C1760/E1760,1)))","v":55},{"$f":"IF(F1760=0,55,MAX(5,ROUND(D1760/F1760,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1754,6)","v":1},{"$f":"INDEX(ModelData1B,A1754,6)","v":0.13},{"$f":"(C1760*(1-I1760)*VLOOKUP(G1760,FuelCon,2)-D1760*(1-J1760)*VLOOKUP(H1760,FuelCon,2))*FuelAuto+(C1760*I1760*VLOOKUP(G1760,FuelCon,3)-D1760*J1760*VLOOKUP(H1760,FuelCon,3))*FuelTruck","v":545.11923416286845},{"$f":"(C1760*(1-I1760)-D1760*(1-J1760))*NonFuelAuto+(C1760*I1760-D1760*J1760)*NonFuelTruck","v":-35756.160354152773},{"$f":"SUM(K1760:L1760)","v":-35211.041119989903},{"$f":"M1760/(1+DiscRate)^(B1760-YearCurrent)","v":-28742.698109364243}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1754,2)*AnnualFactor","v":184944.86283692421},{"$f":"INDEX(ModelData20B,A1754,2)*AnnualFactor","v":474217.59701775422},{"$f":"INDEX(ModelData20NB,A1754,3)*AnnualFactor","v":3362.6338697622582},{"$f":"INDEX(ModelData20B,A1754,3)*AnnualFactor","v":8622.1381275955318},{"$f":"IF(E1761=0,55,MAX(5,ROUND(C1761/E1761,1)))","v":55},{"$f":"IF(F1761=0,55,MAX(5,ROUND(D1761/F1761,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1754,6)","v":1},{"$f":"INDEX(ModelData20B,A1754,6)","v":0.13},{"$f":"(C1761*(1-I1761)*VLOOKUP(G1761,FuelCon,2)-D1761*(1-J1761)*VLOOKUP(H1761,FuelCon,2))*FuelAuto+(C1761*I1761*VLOOKUP(G1761,FuelCon,3)-D1761*J1761*VLOOKUP(H1761,FuelCon,3))*FuelTruck","v":769.41702353178334},{"$f":"(C1761*(1-I1761)-D1761*(1-J1761))*NonFuelAuto+(C1761*I1761-D1761*J1761)*NonFuelTruck","v":-50468.58879391056},{"$f":"SUM(K1761:L1761)","v":-49699.171770378773},{"$f":"M1761/(1+DiscRate)^(B1761-YearCurrent)","v":-10483.885389799751}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1763)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1763)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1763)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1763)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"IF(E1763=0,55,MAX(5,ROUND(C1763/E1763,1)))","v":55},{"$f":"IF(F1763=0,55,MAX(5,ROUND(D1763/F1763,1)))","v":55},{"$f":"TREND(I1760:I1761,B1760:B1761,B1763)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1763)","v":0.13},{"$f":"(C1763*(1-I1763)*VLOOKUP(G1763,FuelCon,2)-D1763*(1-J1763)*VLOOKUP(H1763,FuelCon,2))*FuelAuto+(C1763*I1763*VLOOKUP(G1763,FuelCon,3)-D1763*J1763*VLOOKUP(H1763,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1763*(1-I1763)-D1763*(1-J1763))*NonFuelAuto+(C1763*I1763-D1763*J1763)*NonFuelTruck","v":0},{"$f":"SUM(K1763:L1763)","v":0},{"$f":"M1763/(1+DiscRate)^(B1763-YearCurrent)","v":0}]
[null,{"$f":"B1763+1","v":2021},{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1764)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1764)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":342887.43708375096},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1764)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1764)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":6234.3170378863579},55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1764)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1764)","v":0.13},{"$f":"(C1764*(1-I1764)*VLOOKUP(G1764,FuelCon,2)-D1764*(1-J1764)*VLOOKUP(H1764,FuelCon,2))*FuelAuto+(C1764*I1764*VLOOKUP(G1764,FuelCon,3)-D1764*J1764*VLOOKUP(H1764,FuelCon,3))*FuelTruck","v":-25313.140589172261},{"$f":"(C1764*(1-I1764)-D1764*(1-J1764))*NonFuelAuto+(C1764*I1764-D1764*J1764)*NonFuelTruck","v":-111773.42493599863},{"$f":"SUM(K1764:L1764)","v":-137086.56552517088},-104582.6844751922]
[null,{"$f":"B1764+1","v":2022},{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1765)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1765)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1765)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1765)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1765)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1765)","v":0.13},{"$f":"(C1765*(1-I1765)*VLOOKUP(G1765,FuelCon,2)-D1765*(1-J1765)*VLOOKUP(H1765,FuelCon,2))*FuelAuto+(C1765*I1765*VLOOKUP(G1765,FuelCon,3)-D1765*J1765*VLOOKUP(H1765,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1765*(1-I1765)-D1765*(1-J1765))*NonFuelAuto+(C1765*I1765-D1765*J1765)*NonFuelTruck","v":0},{"$f":"SUM(K1765:L1765)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1766)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1766)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1766)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1766)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1766)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1766)","v":0.13},{"$f":"(C1766*(1-I1766)*VLOOKUP(G1766,FuelCon,2)-D1766*(1-J1766)*VLOOKUP(H1766,FuelCon,2))*FuelAuto+(C1766*I1766*VLOOKUP(G1766,FuelCon,3)-D1766*J1766*VLOOKUP(H1766,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1766*(1-I1766)-D1766*(1-J1766))*NonFuelAuto+(C1766*I1766-D1766*J1766)*NonFuelTruck","v":0},{"$f":"SUM(K1766:L1766)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1767)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1767)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1767)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1767)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1767)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1767)","v":0.13},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1768)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1768)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1768)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1768)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1768)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1768)","v":0.13},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1769)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1769)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1769)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1769)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1769)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1769)","v":0.13},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1770)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(D1760:D1761,B1760:B1761,B1770)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1770)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},{"$f":"MAX(TREND(F1760:F1761,B1760:B1761,B1770)*INDEX(matCost,ROW()-ROW($A1762),A1754),0)","v":0},55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1770)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1770)","v":0.13},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1771)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":152596.17081107479},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1771)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":2774.4758329286269},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1771)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1771)","v":0.13},29519.912480884326,85904.6247427778,115424.53722366213,54837.366161332735]
[null,2029,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1772)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":155291.89514656179},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1772)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":2823.4890026647627},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1772)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1772)","v":0.13},30041.403590610069,87422.193540337554,117463.59713094763,52155.241901576468]
[null,2030,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1773)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":157987.61948204972},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1773)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":2872.5021724008984},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1773)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1773)","v":0.13},30562.89470033599,88939.762337897831,119502.65703823383,49589.354099083961]
[null,2031,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1774)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":160683.34381753672},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1774)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":2921.5153421370342},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1774)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1774)","v":0.13},31084.385810061733,90457.331135457571,121541.71694551931,47135.97333431994]
[null,2032,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1775)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":163379.06815302465},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1775)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":2970.5285118731699},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1775)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1775)","v":0.13},31605.876919787657,91974.899933017849,123580.7768528055,44791.360674610012]
[null,2033,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1776)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":166074.79248851165},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1776)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3019.5416816093057},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1776)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1776)","v":0.13},32127.3680295134,93492.468730577602,125619.836760091,42551.784880203704]
[null,2034,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1777)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":168770.51682399865},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1777)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3068.5548513454414},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1777)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1777)","v":0.13},32648.859139239143,95010.037528137342,127658.89666737648,40413.537399795532]
[null,2035,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1778)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":171466.24115948658},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1778)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3117.5680210815626},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1778)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1778)","v":0.13},33170.350248965064,96527.606325697619,129697.95657466268,38372.945371088281]
[null,2036,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1779)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":174161.96549497359},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1779)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3166.5811908176984},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1779)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1779)","v":0.13},33691.841358690806,98045.175123257373,131737.01648194817,36426.382823244974]
[null,2037,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1780)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":176857.68983046152},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1780)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3215.5943605538341},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1780)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1780)","v":0.13},34213.332468416724,99562.743920817651,133776.07638923437,34570.280260857871]
[null,2038,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1781)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":179553.41416594852},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1781)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3264.6075302899699},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1781)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1781)","v":0.13},34734.823578142466,101080.31271837739,135815.13629651986,32801.1327932489]
[null,2039,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1782)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":182249.13850143645},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1782)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3313.6207000261056},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1782)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1782)","v":0.13},35256.314687868391,102597.88151593767,137854.19620380606,31115.506958419919]
[null,2040,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1783)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":184944.86283692345},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1783)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3362.6338697622414},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1783)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1783)","v":0.13},35777.805797594134,104115.45031349742,139893.25611109156,29510.046377648312]
[null,2041,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1784)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":187640.58717241138},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1784)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3411.6470394983771},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1784)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1784)","v":0.13},36299.296907320058,105633.01911105769,141932.31601837775,27981.476364527582]
[null,2042,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1785)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":190336.31150789838},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1785)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3460.6602092345129},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1785)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1785)","v":0.13},36820.788017045801,107150.58790861744,143971.37592566325,26526.607601048618]
[null,2043,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1786)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":193032.03584338631},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1786)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3509.6733789706486},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1786)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1786)","v":0.13},37342.279126771726,108668.15670617772,146010.43583294944,25142.338983069789]
[null,2044,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1787)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":195727.76017887332},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1787)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3558.6865487067844},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1787)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1787)","v":0.13},37863.770236497461,110185.72550373746,148049.49574023491,23825.659728116509]
[null,2045,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1788)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":198423.48451436125},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1788)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3607.6997184429201},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1788)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1788)","v":0.13},38385.261346223393,111703.29430129773,150088.55564752113,22573.650829853857]
[null,2046,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1789)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":201119.20884984825},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1789)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3656.7128881790559},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1789)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1789)","v":0.13},38906.752455949128,113220.86309885749,152127.6155548066,21383.485935689245]
[null,2047,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1790)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":203814.93318533618},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1790)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3705.7260579151916},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1790)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1790)","v":0.13},39428.243565675053,114738.43189641775,154166.6754620928,20252.43171676237]
[null,2048,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1791)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":206510.65752082318},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1791)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3754.7392276513274},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1791)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1791)","v":0.13},39949.734675400796,116256.0006939775,156205.73536937829,19177.84779297941]
[null,2049,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1792)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":209206.38185631018},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1792)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3803.7523973874631},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1792)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1792)","v":0.13},40471.225785126531,117773.56949153726,158244.79527666379,18157.186269729733]
[null,2050,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1793)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":211902.10619179811},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1793)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3852.7655671235989},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1793)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1793)","v":0.13},40992.716894852463,119291.13828909752,160283.85518394999,17187.990937411392]
[null,2051,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1794)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":214597.83052728511},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1794)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":3901.7787368597346},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1794)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1794)","v":0.13},41514.208004578199,120808.70708665728,162322.91509123548,16267.896179867732]
[null,2052,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1795)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1795)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1795)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1795)","v":0.13},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1796)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1796)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1796)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1796)","v":0.13},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1797)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1797)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1797)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1797)","v":0.13},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1798)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1798)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1798)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1798)","v":0.13},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1799)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1799)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1799)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1799)","v":0.13},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1800)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1800)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1800)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1800)","v":0.13},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1801)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1801)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1801)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1801)","v":0.13},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1802)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1802)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1802)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1802)","v":0.13},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1803)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1803)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1803)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1803)","v":0.13},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1804)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1804)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1804)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1804)","v":0.13},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1805)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1805)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1805)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1805)","v":0.13},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1806)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1806)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1806)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1806)","v":0.13},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1807)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1807)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1807)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1807)","v":0.13},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1808)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1808)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1808)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1808)","v":0.13},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1809)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1809)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1809)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1809)","v":0.13},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1810)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1810)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1810)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1810)","v":0.13},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1760:C1761,B1760:B1761,B1811)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,{"$f":"MAX(TREND(E1760:E1761,B1760:B1761,B1811)*INDEX(matBenefit,ROW()-ROW($A1762),A1754),0)","v":0},0,55,55,{"$f":"TREND(I1760:I1761,B1760:B1761,B1811)","v":1},{"$f":"TREND(J1760:J1761,B1760:B1761,B1811)","v":0.13},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1763:N1811)","v":668164.80089929479}]
[]
[]
[]
[{"$f":"MAX($A$1:A1815)+1","v":30},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1816,1)),\"Not Used\",INDEX(ModelGroup,A1816,1))","v":"7S3369"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1816,2)*AnnualFactor","v":43458.189554170858},{"$f":"INDEX(ModelData1B,A1816,2)*AnnualFactor","v":131691.48349748741},{"$f":"INDEX(ModelData1NB,A1816,3)*AnnualFactor","v":790.14890098492469},{"$f":"INDEX(ModelData1B,A1816,3)*AnnualFactor","v":2394.3906090452256},{"$f":"IF(E1822=0,55,MAX(5,ROUND(C1822/E1822,1)))","v":55},{"$f":"IF(F1822=0,55,MAX(5,ROUND(D1822/F1822,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1816,6)","v":1},{"$f":"INDEX(ModelData1B,A1816,6)","v":0.11},{"$f":"(C1822*(1-I1822)*VLOOKUP(G1822,FuelCon,2)-D1822*(1-J1822)*VLOOKUP(H1822,FuelCon,2))*FuelAuto+(C1822*I1822*VLOOKUP(G1822,FuelCon,3)-D1822*J1822*VLOOKUP(H1822,FuelCon,3))*FuelTruck","v":-952.72354509836441},{"$f":"(C1822*(1-I1822)-D1822*(1-J1822))*NonFuelAuto+(C1822*I1822-D1822*J1822)*NonFuelTruck","v":-17746.013867359594},{"$f":"SUM(K1822:L1822)","v":-18698.737412457958},{"$f":"M1822/(1+DiscRate)^(B1822-YearCurrent)","v":-15263.739650328973}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1816,2)*AnnualFactor","v":66707.426764221105},{"$f":"INDEX(ModelData20B,A1816,2)*AnnualFactor","v":202143.71746733665},{"$f":"INDEX(ModelData20NB,A1816,3)*AnnualFactor","v":1212.8623048040201},{"$f":"INDEX(ModelData20B,A1816,3)*AnnualFactor","v":3675.3403175879384},{"$f":"IF(E1823=0,55,MAX(5,ROUND(C1823/E1823,1)))","v":55},{"$f":"IF(F1823=0,55,MAX(5,ROUND(D1823/F1823,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1816,6)","v":1},{"$f":"INDEX(ModelData20B,A1816,6)","v":0.11},{"$f":"(C1823*(1-I1823)*VLOOKUP(G1823,FuelCon,2)-D1823*(1-J1823)*VLOOKUP(H1823,FuelCon,2))*FuelAuto+(C1823*I1823*VLOOKUP(G1823,FuelCon,3)-D1823*J1823*VLOOKUP(H1823,FuelCon,3))*FuelTruck","v":-1462.4110383608677},{"$f":"(C1823*(1-I1823)-D1823*(1-J1823))*NonFuelAuto+(C1823*I1823-D1823*J1823)*NonFuelTruck","v":-27239.766142078719},{"$f":"SUM(K1823:L1823)","v":-28702.177180439587},{"$f":"M1823/(1+DiscRate)^(B1823-YearCurrent)","v":-6054.6348214357986}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1825)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1825)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1825)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1825)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"IF(E1825=0,55,MAX(5,ROUND(C1825/E1825,1)))","v":55},{"$f":"IF(F1825=0,55,MAX(5,ROUND(D1825/F1825,1)))","v":55},{"$f":"TREND(I1822:I1823,B1822:B1823,B1825)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1825)","v":0.11},{"$f":"(C1825*(1-I1825)*VLOOKUP(G1825,FuelCon,2)-D1825*(1-J1825)*VLOOKUP(H1825,FuelCon,2))*FuelAuto+(C1825*I1825*VLOOKUP(G1825,FuelCon,3)-D1825*J1825*VLOOKUP(H1825,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1825*(1-I1825)-D1825*(1-J1825))*NonFuelAuto+(C1825*I1825-D1825*J1825)*NonFuelTruck","v":0},{"$f":"SUM(K1825:L1825)","v":0},{"$f":"M1825/(1+DiscRate)^(B1825-YearCurrent)","v":0}]
[null,{"$f":"B1825+1","v":2021},{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1826)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1826)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":135214.09519597981},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1826)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1826)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":2458.4380944723671},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1826)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1826)","v":0.11},{"$f":"(C1826*(1-I1826)*VLOOKUP(G1826,FuelCon,2)-D1826*(1-J1826)*VLOOKUP(H1826,FuelCon,2))*FuelAuto+(C1826*I1826*VLOOKUP(G1826,FuelCon,3)-D1826*J1826*VLOOKUP(H1826,FuelCon,3))*FuelTruck","v":-9610.1265164082688},{"$f":"(C1826*(1-I1826)-D1826*(1-J1826))*NonFuelAuto+(C1826*I1826-D1826*J1826)*NonFuelTruck","v":-43340.075677591565},{"$f":"SUM(K1826:L1826)","v":-52950.202193999838},-40395.455730750844]
[null,{"$f":"B1826+1","v":2022},{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1827)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1827)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1827)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1827)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1827)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1827)","v":0.11},{"$f":"(C1827*(1-I1827)*VLOOKUP(G1827,FuelCon,2)-D1827*(1-J1827)*VLOOKUP(H1827,FuelCon,2))*FuelAuto+(C1827*I1827*VLOOKUP(G1827,FuelCon,3)-D1827*J1827*VLOOKUP(H1827,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1827*(1-I1827)-D1827*(1-J1827))*NonFuelAuto+(C1827*I1827-D1827*J1827)*NonFuelTruck","v":0},{"$f":"SUM(K1827:L1827)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1828)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1828)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1828)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1828)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1828)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1828)","v":0.11},{"$f":"(C1828*(1-I1828)*VLOOKUP(G1828,FuelCon,2)-D1828*(1-J1828)*VLOOKUP(H1828,FuelCon,2))*FuelAuto+(C1828*I1828*VLOOKUP(G1828,FuelCon,3)-D1828*J1828*VLOOKUP(H1828,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1828*(1-I1828)-D1828*(1-J1828))*NonFuelAuto+(C1828*I1828-D1828*J1828)*NonFuelTruck","v":0},{"$f":"SUM(K1828:L1828)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1829)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1829)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1829)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1829)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1829)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1829)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1830)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1830)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1830)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1830)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1830)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1830)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1831)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1831)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1831)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1831)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1831)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1831)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1832)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1832)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1832)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1832)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1832)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1832)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1833)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1833)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1833)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1833)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1834)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1834)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1834)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1834)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1835)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1835)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1835)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1835)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1836)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1836)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1836)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1836)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1837)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1837)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1837)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1837)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1838)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1838)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1838)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1838)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1839)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1839)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1839)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1839)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1840)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1840)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1840)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1840)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1841)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1841)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1841)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1841)","v":0.11},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1842)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1842)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1842)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1842)","v":0.11},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1843)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":64382.503043215722},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1843)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1170.5909644221101},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1843)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1843)","v":0.11},12454.872524219736,36244.387618190471,48699.260142410203,11761.508639041893]
[null,2039,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1844)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":65544.964903718326},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1844)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1191.7266346130637},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1844)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1844)","v":0.11},12679.752167018165,36898.800172407849,49578.552339426016,11190.531973543251]
[null,2040,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1845)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":66707.426764220931},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1845)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1212.8623048040245},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1845)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1845)","v":0.11},12904.631809816598,37553.212726625236,50457.844536441829,10643.925045279642]
[null,2041,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1846)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":67869.888624723069},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1846)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1233.997974994978},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1846)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1846)","v":0.11},13129.511452614939,38207.625280842352,51337.136733457293,10120.942984850299]
[null,2042,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1847)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":69032.350485225674},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1847)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1255.1336451859315},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1847)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1847)","v":0.11},13354.391095413368,38862.037835059738,52216.428930473106,9620.8340835881463]
[null,2043,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1848)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":70194.812345728278},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1848)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1276.2693153768851},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1848)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1848)","v":0.11},13579.270738211801,39516.450389277124,53095.721127488927,9142.8438763458271]
[null,2044,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1849)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":71357.274206230883},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1849)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1297.4049855678386},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1849)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1849)","v":0.11},13804.150381010229,40170.862943494503,53975.013324504733,8686.2187193570771]
[null,2045,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1850)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":72519.736066733487},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1850)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1318.5406557587921},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1850)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1850)","v":0.11},14029.030023808662,40825.275497711889,54854.305521520553,8250.208911763757]
[null,2046,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1851)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":73682.197927235626},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1851)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1339.6763259497529},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1851)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1851)","v":0.11},14253.909666607002,41479.688051929006,55733.59771853601,7834.0714052033381]
[null,2047,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1852)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":74844.65978773823},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1852)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1360.8119961407065},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1852)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1852)","v":0.11},14478.789309405433,42134.100606146392,56612.889915551823,7437.0721419961919]
[null,2048,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1853)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":76007.121648240834},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1853)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1381.94766633166},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1853)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1853)","v":0.11},14703.668952203865,42788.513160363778,57492.182112567643,7058.4880589296117]
[null,2049,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1854)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":77169.583508743439},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1854)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1403.0833365226135},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1854)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1854)","v":0.11},14928.548595002296,43442.925714581157,58371.474309583456,6697.6087903862162]
[null,2050,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1855)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":78332.045369246043},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1855)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1424.2190067135671},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1855)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1855)","v":0.11},15153.428237800726,44097.338268798543,59250.76650659927,6353.7381015782066]
[null,2051,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1856)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":79494.507229748182},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1856)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":1445.3546769045279},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1856)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1856)","v":0.11},15378.307880599066,44751.75082301566,60130.058703614726,6026.1950799118758]
[null,2052,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1857)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1857)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1857)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1857)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1858)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1858)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1858)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1858)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1859)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1859)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1859)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1859)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1860)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1860)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1860)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1860)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1861)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1861)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1861)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1861)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1862)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1862)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1862)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1862)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1863)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1863)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1863)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1863)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1864)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1864)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1864)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1864)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1865)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1865)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1865)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1865)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1866)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1866)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1866)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1866)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1867)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1867)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1867)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1867)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1868)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1868)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1868)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1868)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1869)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1869)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1869)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1869)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1870)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1870)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1870)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1870)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1871)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1871)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1871)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1871)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1872)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1872)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1872)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1872)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1873)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1873)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},0,55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1873)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1873)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1825:N1873)","v":80428.732081024486}]
[]
[]
[]
[{"$f":"MAX($A$1:A1877)+1","v":31},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1878,1)),\"Not Used\",INDEX(ModelGroup,A1878,1))","v":"7S3369"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1878,2)*AnnualFactor","v":69856.528895999581},{"$f":"INDEX(ModelData1B,A1878,2)*AnnualFactor","v":211686.4511999987},{"$f":"INDEX(ModelData1NB,A1878,3)*AnnualFactor","v":1270.1187071999923},{"$f":"INDEX(ModelData1B,A1878,3)*AnnualFactor","v":3848.8445672727039},{"$f":"IF(E1884=0,55,MAX(5,ROUND(C1884/E1884,1)))","v":55},{"$f":"IF(F1884=0,55,MAX(5,ROUND(D1884/F1884,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1878,6)","v":1},{"$f":"INDEX(ModelData1B,A1878,6)","v":0.11},{"$f":"(C1884*(1-I1884)*VLOOKUP(G1884,FuelCon,2)-D1884*(1-J1884)*VLOOKUP(H1884,FuelCon,2))*FuelAuto+(C1884*I1884*VLOOKUP(G1884,FuelCon,3)-D1884*J1884*VLOOKUP(H1884,FuelCon,3))*FuelTruck","v":-1531.4480548045685},{"$f":"(C1884*(1-I1884)-D1884*(1-J1884))*NonFuelAuto+(C1884*I1884-D1884*J1884)*NonFuelTruck","v":-28525.692009529157},{"$f":"SUM(K1884:L1884)","v":-30057.140064333726},{"$f":"M1884/(1+DiscRate)^(B1884-YearCurrent)","v":-24535.579619926586}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1878,2)*AnnualFactor","v":107279.6693759996},{"$f":"INDEX(ModelData20B,A1878,2)*AnnualFactor","v":325089.90719999868},{"$f":"INDEX(ModelData20NB,A1878,3)*AnnualFactor","v":1950.5394431999928},{"$f":"INDEX(ModelData20B,A1878,3)*AnnualFactor","v":5910.7255854545219},{"$f":"IF(E1885=0,55,MAX(5,ROUND(C1885/E1885,1)))","v":55},{"$f":"IF(F1885=0,55,MAX(5,ROUND(D1885/F1885,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1878,6)","v":1},{"$f":"INDEX(ModelData20B,A1878,6)","v":0.11},{"$f":"(C1885*(1-I1885)*VLOOKUP(G1885,FuelCon,2)-D1885*(1-J1885)*VLOOKUP(H1885,FuelCon,2))*FuelAuto+(C1885*I1885*VLOOKUP(G1885,FuelCon,3)-D1885*J1885*VLOOKUP(H1885,FuelCon,3))*FuelTruck","v":-2351.8666555927339},{"$f":"(C1885*(1-I1885)-D1885*(1-J1885))*NonFuelAuto+(C1885*I1885-D1885*J1885)*NonFuelTruck","v":-43807.31272891986},{"$f":"SUM(K1885:L1885)","v":-46159.179384512594},{"$f":"M1885/(1+DiscRate)^(B1885-YearCurrent)","v":-9737.1350289354978}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1887)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1887)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1887)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1887)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"IF(E1887=0,55,MAX(5,ROUND(C1887/E1887,1)))","v":55},{"$f":"IF(F1887=0,55,MAX(5,ROUND(D1887/F1887,1)))","v":55},{"$f":"TREND(I1884:I1885,B1884:B1885,B1887)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1887)","v":0.11},{"$f":"(C1887*(1-I1887)*VLOOKUP(G1887,FuelCon,2)-D1887*(1-J1887)*VLOOKUP(H1887,FuelCon,2))*FuelAuto+(C1887*I1887*VLOOKUP(G1887,FuelCon,3)-D1887*J1887*VLOOKUP(H1887,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1887*(1-I1887)-D1887*(1-J1887))*NonFuelAuto+(C1887*I1887-D1887*J1887)*NonFuelTruck","v":0},{"$f":"SUM(K1887:L1887)","v":0},{"$f":"M1887/(1+DiscRate)^(B1887-YearCurrent)","v":0}]
[null,{"$f":"B1887+1","v":2021},{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1888)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1888)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":217356.62399999984},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1888)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1888)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":3951.9386181817972},55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1888)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1888)","v":0.11},{"$f":"(C1888*(1-I1888)*VLOOKUP(G1888,FuelCon,2)-D1888*(1-J1888)*VLOOKUP(H1888,FuelCon,2))*FuelAuto+(C1888*I1888*VLOOKUP(G1888,FuelCon,3)-D1888*J1888*VLOOKUP(H1888,FuelCon,3))*FuelTruck","v":-15448.275956673229},{"$f":"(C1888*(1-I1888)-D1888*(1-J1888))*NonFuelAuto+(C1888*I1888-D1888*J1888)*NonFuelTruck","v":-69669.160744906505},{"$f":"SUM(K1888:L1888)","v":-85117.436701579732},-64935.684921393477]
[null,{"$f":"B1888+1","v":2022},{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1889)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1889)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1889)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1889)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1889)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1889)","v":0.11},{"$f":"(C1889*(1-I1889)*VLOOKUP(G1889,FuelCon,2)-D1889*(1-J1889)*VLOOKUP(H1889,FuelCon,2))*FuelAuto+(C1889*I1889*VLOOKUP(G1889,FuelCon,3)-D1889*J1889*VLOOKUP(H1889,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1889*(1-I1889)-D1889*(1-J1889))*NonFuelAuto+(C1889*I1889-D1889*J1889)*NonFuelTruck","v":0},{"$f":"SUM(K1889:L1889)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1890)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1890)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1890)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1890)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1890)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1890)","v":0.11},{"$f":"(C1890*(1-I1890)*VLOOKUP(G1890,FuelCon,2)-D1890*(1-J1890)*VLOOKUP(H1890,FuelCon,2))*FuelAuto+(C1890*I1890*VLOOKUP(G1890,FuelCon,3)-D1890*J1890*VLOOKUP(H1890,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1890*(1-I1890)-D1890*(1-J1890))*NonFuelAuto+(C1890*I1890-D1890*J1890)*NonFuelTruck","v":0},{"$f":"SUM(K1890:L1890)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1891)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1891)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1891)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1891)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1891)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1891)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1892)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1892)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1892)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1892)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1892)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1892)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1893)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1893)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1893)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1893)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1893)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1893)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1894)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1894)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1894)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1894)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1894)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1894)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1895)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1895)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1895)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1895)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1896)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1896)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1896)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1896)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1897)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1897)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1897)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1897)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1898)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1898)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1898)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1898)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1899)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1899)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1899)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1899)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1900)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1900)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1900)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1900)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1901)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1901)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1901)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1901)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1902)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1902)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1902)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1902)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1903)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1903)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1903)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1903)","v":0.11},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1904)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1904)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1904)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1904)","v":0.11},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1905)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1905)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1905)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1905)","v":0.11},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1906)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1906)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1906)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1906)","v":0.11},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1907)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1907)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1907)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1907)","v":0.11},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1908)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1908)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1908)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1908)","v":0.11},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1909)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1909)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1909)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1909)","v":0.11},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1910)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1910)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1910)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1910)","v":0.11},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1911)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1911)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1911)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1911)","v":0.11},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1912)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1912)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1912)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1912)","v":0.11},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1913)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1913)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1913)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1913)","v":0.11},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1914)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1914)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1914)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1914)","v":0.11},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1915)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":122248.92556799948},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1915)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":2222.7077375999943},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1915)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1915)","v":0.11},23649.201447639323,68820.521644207591,92469.723091846914,11352.785931457131]
[null,2049,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1916)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":124120.08259199932},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1916)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":2256.7287743999914},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1916)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1916)","v":0.11},24011.179020817446,69873.896975496391,93885.075996313841,10772.4794981879]
[null,2050,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1917)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":125991.23961599963},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1917)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":2290.7498111999885},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1917)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1917)","v":0.11},24373.156593995656,70927.272306785468,95300.428900781117,10219.512791217589]
[null,2051,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1918)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":127862.39663999947},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1918)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":2324.7708480000001},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1918)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1918)","v":0.11},24735.134167173779,71980.647638074268,96715.781805248043,9692.7922744499083]
[null,2052,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1919)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1919)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1919)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1919)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1920)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1920)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1920)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1920)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1921)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1921)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1921)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1921)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1922)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1922)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1922)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1922)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1923)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1923)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1923)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1923)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1924)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1924)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1924)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1924)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1925)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1925)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1925)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1925)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1926)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1926)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1926)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1926)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1927)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1927)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1927)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1927)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1928)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1928)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1928)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1928)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1929)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1929)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1929)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1929)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1930)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1930)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1930)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1930)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1931)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1931)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1931)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1931)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1932)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1932)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1932)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1932)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1933)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1933)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1933)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1933)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1934)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1934)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1934)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1934)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1935)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1935)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},0,55,55,{"$f":"TREND(I1884:I1885,B1884:B1885,B1935)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1935)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1887:N1935)","v":-22898.114426080945}]
[]
[]
[]
[{"$f":"MAX($A$1:A1939)+1","v":32},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1940,1)),\"Not Used\",INDEX(ModelGroup,A1940,1))","v":"1S3258"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A1940,2)*AnnualFactor","v":2277138.4998399969},{"$f":"INDEX(ModelData1B,A1940,2)*AnnualFactor","v":2172842.0799999973},{"$f":"INDEX(ModelData1NB,A1940,3)*AnnualFactor","v":41402.518178909035},{"$f":"INDEX(ModelData1B,A1940,3)*AnnualFactor","v":39506.219636363581},{"$f":"IF(E1946=0,55,MAX(5,ROUND(C1946/E1946,1)))","v":55},{"$f":"IF(F1946=0,55,MAX(5,ROUND(D1946/F1946,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1940,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData1B,A1940,6)","v":0.06},{"$f":"(C1946*(1-I1946)*VLOOKUP(G1946,FuelCon,2)-D1946*(1-J1946)*VLOOKUP(H1946,FuelCon,2))*FuelAuto+(C1946*I1946*VLOOKUP(G1946,FuelCon,3)-D1946*J1946*VLOOKUP(H1946,FuelCon,3))*FuelTruck","v":20176.267657188902},{"$f":"(C1946*(1-I1946)-D1946*(1-J1946))*NonFuelAuto+(C1946*I1946-D1946*J1946)*NonFuelTruck","v":58714.086734607263},{"$f":"SUM(K1946:L1946)","v":78890.354391796165},{"$f":"M1946/(1+DiscRate)^(B1946-YearCurrent)","v":64398.028797190105}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1940,2)*AnnualFactor","v":2918188.4670399968},{"$f":"INDEX(ModelData20B,A1940,2)*AnnualFactor","v":2784530.9799999972},{"$f":"INDEX(ModelData20NB,A1940,3)*AnnualFactor","v":53057.972127999943},{"$f":"INDEX(ModelData20B,A1940,3)*AnnualFactor","v":50627.835999999952},{"$f":"IF(E1947=0,55,MAX(5,ROUND(C1947/E1947,1)))","v":55},{"$f":"IF(F1947=0,55,MAX(5,ROUND(D1947/F1947,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1940,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData20B,A1940,6)","v":0.06},{"$f":"(C1947*(1-I1947)*VLOOKUP(G1947,FuelCon,2)-D1947*(1-J1947)*VLOOKUP(H1947,FuelCon,2))*FuelAuto+(C1947*I1947*VLOOKUP(G1947,FuelCon,3)-D1947*J1947*VLOOKUP(H1947,FuelCon,3))*FuelTruck","v":25856.201363798398},{"$f":"(C1947*(1-I1947)-D1947*(1-J1947))*NonFuelAuto+(C1947*I1947-D1947*J1947)*NonFuelTruck","v":75243.016959116052},{"$f":"SUM(K1947:L1947)","v":101099.21832291444},{"$f":"M1947/(1+DiscRate)^(B1947-YearCurrent)","v":21326.565013855965}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1949)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1949)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1949)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1949)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"IF(E1949=0,55,MAX(5,ROUND(C1949/E1949,1)))","v":55},{"$f":"IF(F1949=0,55,MAX(5,ROUND(D1949/F1949,1)))","v":55},{"$f":"TREND(I1946:I1947,B1946:B1947,B1949)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1949)","v":0.06},{"$f":"(C1949*(1-I1949)*VLOOKUP(G1949,FuelCon,2)-D1949*(1-J1949)*VLOOKUP(H1949,FuelCon,2))*FuelAuto+(C1949*I1949*VLOOKUP(G1949,FuelCon,3)-D1949*J1949*VLOOKUP(H1949,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1949*(1-I1949)-D1949*(1-J1949))*NonFuelAuto+(C1949*I1949-D1949*J1949)*NonFuelTruck","v":0},{"$f":"SUM(K1949:L1949)","v":0},{"$f":"M1949/(1+DiscRate)^(B1949-YearCurrent)","v":0}]
[null,{"$f":"B1949+1","v":2021},{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1950)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1950)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1950)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1950)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1950)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1950)","v":0.06},{"$f":"(C1950*(1-I1950)*VLOOKUP(G1950,FuelCon,2)-D1950*(1-J1950)*VLOOKUP(H1950,FuelCon,2))*FuelAuto+(C1950*I1950*VLOOKUP(G1950,FuelCon,3)-D1950*J1950*VLOOKUP(H1950,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1950*(1-I1950)-D1950*(1-J1950))*NonFuelAuto+(C1950*I1950-D1950*J1950)*NonFuelTruck","v":0},{"$f":"SUM(K1950:L1950)","v":0},0]
[null,{"$f":"B1950+1","v":2022},{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1951)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1951)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":2234010.9699999914},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1951)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1951)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":40618.381272727158},55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1951)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1951)","v":0.06},{"$f":"(C1951*(1-I1951)*VLOOKUP(G1951,FuelCon,2)-D1951*(1-J1951)*VLOOKUP(H1951,FuelCon,2))*FuelAuto+(C1951*I1951*VLOOKUP(G1951,FuelCon,3)-D1951*J1951*VLOOKUP(H1951,FuelCon,3))*FuelTruck","v":-143419.5965375427},{"$f":"(C1951*(1-I1951)-D1951*(1-J1951))*NonFuelAuto+(C1951*I1951-D1951*J1951)*NonFuelTruck","v":-685640.09829500667},{"$f":"SUM(K1951:L1951)","v":-829059.69483254943},-591108.10438255535]
[null,2023,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1952)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1952)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1952)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1952)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1952)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1952)","v":0.06},{"$f":"(C1952*(1-I1952)*VLOOKUP(G1952,FuelCon,2)-D1952*(1-J1952)*VLOOKUP(H1952,FuelCon,2))*FuelAuto+(C1952*I1952*VLOOKUP(G1952,FuelCon,3)-D1952*J1952*VLOOKUP(H1952,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1952*(1-I1952)-D1952*(1-J1952))*NonFuelAuto+(C1952*I1952-D1952*J1952)*NonFuelTruck","v":0},{"$f":"SUM(K1952:L1952)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1953)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1953)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1953)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1953)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1953)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1953)","v":0.06},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1954)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1954)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1954)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1954)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1954)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1954)","v":0.06},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1955)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1955)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1955)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1955)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1955)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1955)","v":0.06},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1956)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(D1946:D1947,B1946:B1947,B1956)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1956)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},{"$f":"MAX(TREND(F1946:F1947,B1946:B1947,B1956)*INDEX(matCost,ROW()-ROW($A1948),A1940),0)","v":0},55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1956)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1956)","v":0.06},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1957)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2533558.4867200032},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1957)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":46064.699758545728},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1957)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1957)","v":0.06},177648.64490114205,807285.77208183217,984934.41698297416,467935.24642281851]
[null,2029,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1958)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2565610.9850799963},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1958)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":46647.47245600028},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1958)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1958)","v":0.06},179896.10945709969,817498.88775345718,997394.99721055687,442855.30684836704]
[null,2030,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1959)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2597663.4834399968},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1959)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":47230.245153454598},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1959)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1959)","v":0.06},182143.57401305781,827712.00342508464,1009855.5774381424,419054.16213877912]
[null,2031,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1960)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2629715.9817999974},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1960)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":47813.017850909149},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1960)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1960)","v":0.06},184391.03856901597,837925.11909671198,1022316.1576657279,396471.83171335509]
[null,2032,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1961)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2661768.4801599979},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1961)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":48395.790548363701},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1961)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1961)","v":0.06},186638.50312497412,848138.23476833943,1034776.7378933135,375050.70986793679]
[null,2033,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1962)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2693820.9785199985},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1962)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":48978.563245818252},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1962)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1962)","v":0.06},188885.96768093228,858351.35043996677,1047237.318120899,354735.51175127056]
[null,2034,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1963)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2725873.476879999},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1963)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":49561.335943272803},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1963)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1963)","v":0.06},191133.43223689042,868564.46611159423,1059697.8983484847,335473.21624577011]
[null,2035,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1964)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2757925.9752399996},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1964)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":50144.108640727354},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1964)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1964)","v":0.06},193380.89679284857,878777.58178322157,1072158.4785760702,317213.00638892251]
[null,2036,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1965)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2789978.4736000001},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1965)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":50726.881338181905},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1965)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1965)","v":0.06},195628.36134880673,888990.69745484903,1084619.0588036557,299906.20790158451]
[null,2037,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1966)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2822030.9719600007},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1966)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":51309.654035636457},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1966)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1966)","v":0.06},197875.82590476488,899203.81312647648,1097079.6390312414,283506.22632585245]
[null,2038,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1967)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2854083.4703200012},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1967)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":51892.426733091008},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1967)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1967)","v":0.06},200123.29046072302,909416.92879810394,1109540.2192588269,267968.48321752081]
[null,2039,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1968)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2886135.9686800018},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1968)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":52475.199430545559},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1968)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1968)","v":0.06},202370.75501668116,919630.04446973139,1122000.7994864127,253250.35178586969]
[null,2040,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1969)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2918188.4670400023},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1969)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":53057.97212800011},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1969)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1969)","v":0.06},204618.2195726393,929843.16014135873,1134461.3797139979,239311.09232617711]
[null,2041,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1970)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2950240.9654000029},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1970)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":53640.744825454662},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1970)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1970)","v":0.06},206865.68412859747,940056.27581298619,1146921.9599415837,226111.78774753204]
[null,2042,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1971)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2982293.463759996},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1971)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":54223.517522909213},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1971)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1971)","v":0.06},209113.14868455508,950269.39148461109,1159382.5401691662,213615.27945981376]
[null,2043,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1972)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3014345.9621199965},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1972)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":54806.290220363764},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1972)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1972)","v":0.06},211360.61324051325,960482.50715623866,1171843.1203967519,201786.10384878161]
[null,2044,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1973)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3046398.4604799971},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1973)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":55389.062917818315},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1973)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1973)","v":0.06},213608.07779647142,970695.62282786611,1184303.7006243374,190590.42953670956]
[null,2045,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1974)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3078450.9588399976},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1974)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":55971.835615272867},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1974)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1974)","v":0.06},215855.54235242953,980908.73849949345,1196764.2808519229,179995.99559767399]
[null,2046,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1975)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3110503.4571999982},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1975)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":56554.608312727418},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1975)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1975)","v":0.06},218103.0069083877,991121.85417112079,1209224.8610795084,169972.05087109157]
[null,2047,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1976)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3142555.9555599988},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1976)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":57137.381010181969},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1976)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1976)","v":0.06},220350.47146434587,1001334.9698427483,1221685.4413070942,160489.29449424578]
[null,2048,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1977)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3174608.4539199993},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1977)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":57720.15370763652},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1977)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1977)","v":0.06},222597.93602030398,1011548.0855143757,1234146.0215346797,151519.81775403471]
[null,2049,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1978)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3206660.9522799999},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1978)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":58302.926405091072},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1978)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1978)","v":0.06},224845.40057626215,1021761.2011860029,1246606.601762265,143037.04733984498]
[null,2050,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1979)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3238713.4506400004},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1979)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":58885.699102545623},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1979)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1979)","v":0.06},227092.86513222032,1031974.3168576304,1259067.1819898507,135015.69006309161]
[null,2051,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1980)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3270765.949000001},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1980)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":59468.471800000174},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1980)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1980)","v":0.06},229340.32968817843,1042187.4325292578,1271527.7622174362,127431.67909439345]
[null,2052,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1981)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":3302818.4473600015},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1981)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":60051.244497454725},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1981)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1981)","v":0.06},231587.7942441366,1052400.5482008853,1283988.342445022,120262.121756407]
[null,2053,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1982)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1982)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1982)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1982)","v":0.06},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1983)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1983)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1983)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1983)","v":0.06},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1984)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1984)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1984)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1984)","v":0.06},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1985)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1985)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1985)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1985)","v":0.06},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1986)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1986)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1986)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1986)","v":0.06},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1987)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1987)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1987)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1987)","v":0.06},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1988)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1988)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1988)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1988)","v":0.06},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1989)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1989)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1989)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1989)","v":0.06},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1990)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1990)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1990)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1990)","v":0.06},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1991)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1991)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1991)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1991)","v":0.06},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1992)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1992)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1992)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1992)","v":0.06},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1993)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1993)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1993)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1993)","v":0.06},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1994)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1994)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1994)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1994)","v":0.06},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1995)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1995)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1995)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1995)","v":0.06},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1996)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1996)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1996)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1996)","v":0.06},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1997)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1997)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":0},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1997)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1997)","v":0.06},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1949:N1997)","v":5881450.5461152913}]
[]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A2002,2)*AnnualFactor","v":429804.80099999998},{"$f":"INDEX(ModelData20B,A2002,2)*AnnualFactor","v":1591869.6333333331},{"$f":"INDEX(ModelData20NB,A2002,3)*AnnualFactor","v":7814.6327454545444},{"$f":"INDEX(ModelData20B,A2002,3)*AnnualFactor","v":28943.084242424236},{"$f":"IF(E2009=0,55,MAX(5,ROUND(C2009/E2009,1)))","v":55},{"$f":"IF(F2009=0,55,MAX(5,ROUND(D2009/F2009,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2002,6)","v":1},{"$f":"INDEX(ModelData20B,A2002,6)","v":0.09},{"$f":"(C2009*(1-I2009)*VLOOKUP(G2009,FuelCon,2)-D2009*(1-J2009)*VLOOKUP(H2009,FuelCon,2))*FuelAuto+(C2009*I2009*VLOOKUP(G2009,FuelCon,3)-D2009*J2009*VLOOKUP(H2009,FuelCon,3))*FuelTruck","v":-25615.603205832696},{"$f":"(C2009*(1-I2009)-D2009*(1-J2009))*NonFuelAuto+(C2009*I2009-D2009*J2009)*NonFuelTruck","v":-259608.38238281943},{"$f":"SUM(K2009:L2009)","v":-285223.98558865214},{"$f":"M2009/(1+DiscRate)^(B2009-YearCurrent)","v":-60167.110815225868}]
[null,2024,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2015)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},{"$f":"MAX(TREND(D2008:D2009,B2008:B2009,B2015)*INDEX(matCost,ROW()-ROW($A2010),A2002),0)","v":0},{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2015)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},{"$f":"MAX(TREND(F2008:F2009,B2008:B2009,B2015)*INDEX(matCost,ROW()-ROW($A2010),A2002),0)","v":0},55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2015)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2015)","v":0.09},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2021)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},0,{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2021)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},0,55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2021)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2021)","v":0.09},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2032)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":438287.65650000051},0,{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2032)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":7968.8664818182006},0,55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2032)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2032)","v":0.09},84787.27344574302,246735.78937730132,331523.06282304437,65358.651270635666]
[null,2045,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2036)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":472219.0784999989},0,{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2036)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":8585.8014272727887},0,55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2036)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2036)","v":0.09},91351.347776494251,265837.61911788839,357188.96689438261,53722.010876604705]
[null,2052,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2043)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":531599.06699999794},0,{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2043)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":9665.4375818182016},0,55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2043)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2043)","v":0.09},102838.47785530925,299265.8211639169,402104.29901922616,37662.270418545842]
[null,2057,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2048)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},0,{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2048)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},0,55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2048)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2048)","v":0.09},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2054)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},0,{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2054)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":0},0,55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2054)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2054)","v":0.09},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2011:N2059)","v":1021647.5328717589}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[]
[null,2031,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2084)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,{"$f":"MAX(TREND(E2070:E2071,B2070:B2071,B2084)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2084)","v":1},{"$f":"TREND(J2070:J2071,B2070:B2071,B2084)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2087)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":536083.20150000229},0,{"$f":"MAX(TREND(E2070:E2071,B2070:B2071,B2087)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":9746.9673000000766},0,55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2087)","v":1},{"$f":"TREND(J2070:J2071,B2070:B2071,B2087)","v":0.11},103705.9390588838,301790.18261723232,405496.12167611613,128369.68755517711]
[null,2042,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2095)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":604738.09550000355},0,{"$f":"MAX(TREND(E2070:E2071,B2070:B2071,B2095)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":10995.238100000075},0,55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2095)","v":1},{"$f":"TREND(J2070:J2071,B2070:B2071,B2095)","v":0.11},116987.31074398076,340439.72981410904,457427.04055808979,84280.555999260163]
[null,2046,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2099)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":639065.54250000417},0,{"$f":"MAX(TREND(E2070:E2071,B2070:B2071,B2099)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":11619.373500000045},0,55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2099)","v":1},{"$f":"TREND(J2070:J2071,B2070:B2071,B2099)","v":0.11},123627.99658652925,359764.5034125474,483392.49999907665,67947.010721560771]
[null,2053,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2106)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":699138.57475000247},0,{"$f":"MAX(TREND(E2070:E2071,B2070:B2071,B2106)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":12711.610450000037},0,55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2106)","v":1},{"$f":"TREND(J2070:J2071,B2070:B2071,B2106)","v":0.11},135249.19681098853,393582.85720981297,528832.05402080156,46291.555514993022]
[null,2058,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2111)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,{"$f":"MAX(TREND(E2070:E2071,B2070:B2071,B2111)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2111)","v":1},{"$f":"TREND(J2070:J2071,B2070:B2071,B2111)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C2070:C2071,B2070:B2071,B2119)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,{"$f":"MAX(TREND(E2070:E2071,B2070:B2071,B2119)*INDEX(matBenefit,ROW()-ROW($A2072),A2064),0)","v":0},0,55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2119)","v":1},{"$f":"TREND(J2070:J2071,B2070:B2071,B2119)","v":0.11},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B2135+1","v":2021},{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2136)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},{"$f":"MAX(TREND(D2132:D2133,B2132:B2133,B2136)*INDEX(matCost,ROW()-ROW($A2134),A2126),0)","v":0},{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2136)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},{"$f":"MAX(TREND(F2132:F2133,B2132:B2133,B2136)*INDEX(matCost,ROW()-ROW($A2134),A2126),0)","v":0},55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2136)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2136)","v":0.06},{"$f":"(C2136*(1-I2136)*VLOOKUP(G2136,FuelCon,2)-D2136*(1-J2136)*VLOOKUP(H2136,FuelCon,2))*FuelAuto+(C2136*I2136*VLOOKUP(G2136,FuelCon,3)-D2136*J2136*VLOOKUP(H2136,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2136*(1-I2136)-D2136*(1-J2136))*NonFuelAuto+(C2136*I2136-D2136*J2136)*NonFuelTruck","v":0},{"$f":"SUM(K2136:L2136)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2142)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":4418869.1274000108},{"$f":"MAX(TREND(D2132:D2133,B2132:B2133,B2142)*INDEX(matCost,ROW()-ROW($A2134),A2126),0)","v":0},{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2142)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":80343.075043636607},{"$f":"MAX(TREND(F2132:F2133,B2132:B2133,B2142)*INDEX(matCost,ROW()-ROW($A2134),A2126),0)","v":0},55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2142)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2142)","v":0.06},309843.2961357797,1408015.7193686799,1717859.0155044596,873272.41451893526]
[null,2032,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2147)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":4703167.5544000119},0,{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2147)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":85512.137352727354},0,55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2147)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2147)","v":0.06},329777.79955016967,1498603.75052934,1828381.5500795096,662689.61521384597]
[null,2035,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2150)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":4873746.6106000096},0,{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2150)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":88613.574738182127},0,55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2150)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2150)","v":0.06},341738.50159880338,1552956.569225735,1894695.0708245384,560571.90388937597]
[null,2043,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2158)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":5328624.0938000083},0,{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2158)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":96884.074432727415},0,55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2158)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2158)","v":0.06},373633.70706182701,1697897.4190827899,2071531.1261446169,356708.32355501346]
[null,2054,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2169)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},0,{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2169)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},0,55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2169)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2169)","v":0.06},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2171)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},0,{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2171)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},0,55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2171)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2171)","v":0.06},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2181)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},0,{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2181)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":0},0,55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2181)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2181)","v":0.06},0,0,0,0]
[{"$f":"MAX($A$1:A2187)+1","v":36},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2188,1)),\"Not Used\",INDEX(ModelGroup,A2188,1))","v":"7S3261"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B2198+1","v":2022},{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2199)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},{"$f":"MAX(TREND(D2194:D2195,B2194:B2195,B2199)*INDEX(matCost,ROW()-ROW($A2196),A2188),0)","v":0},{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2199)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},{"$f":"MAX(TREND(F2194:F2195,B2194:B2195,B2199)*INDEX(matCost,ROW()-ROW($A2196),A2188),0)","v":0},55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2199)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2199)","v":0.21},{"$f":"(C2199*(1-I2199)*VLOOKUP(G2199,FuelCon,2)-D2199*(1-J2199)*VLOOKUP(H2199,FuelCon,2))*FuelAuto+(C2199*I2199*VLOOKUP(G2199,FuelCon,3)-D2199*J2199*VLOOKUP(H2199,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2199*(1-I2199)-D2199*(1-J2199))*NonFuelAuto+(C2199*I2199-D2199*J2199)*NonFuelTruck","v":0},{"$f":"SUM(K2199:L2199)","v":0},0]
[null,2031,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2208)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":576221.12730000168},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2208)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":10476.747769090929},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2208)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2208)","v":0.21},111470.66900251499,324385.98849804519,435856.65750056016,169032.72639090038]
[null,2033,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2210)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":592345.68120000139},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2210)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":10769.92147636367},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2210)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2210)","v":0.21},114589.98331683424,333463.37061426562,448053.35393109987,151771.17263526784]
[null,2043,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2220)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":672968.45070000179},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2220)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":12235.790012727317},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2220)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2220)","v":0.21},130186.55488843094,378850.28119536885,509036.83608379978,87653.848950432905]
[null,2046,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2223)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":697155.28155000135},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2223)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":12675.55057363637},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2223)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2223)","v":0.21},134865.52635990985,392466.35436969949,527331.8807296094,74123.253782017753]
[null,2055,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2232)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2232)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2232)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2232)","v":0.21},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2240)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2240)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2240)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2240)","v":0.21},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2244)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2244)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2244)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2244)","v":0.21},0,0,0,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2259)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(D2256:D2257,B2256:B2257,B2259)*INDEX(matCost,ROW()-ROW($A2258),A2250),0)","v":2662419.5},{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2259)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(F2256:F2257,B2256:B2257,B2259)*INDEX(matCost,ROW()-ROW($A2258),A2250),0)","v":48407.627272727434},{"$f":"IF(E2259=0,55,MAX(5,ROUND(C2259/E2259,1)))","v":55},{"$f":"IF(F2259=0,55,MAX(5,ROUND(D2259/F2259,1)))","v":55},{"$f":"TREND(I2256:I2257,B2256:B2257,B2259)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2259)","v":0.11},{"$f":"(C2259*(1-I2259)*VLOOKUP(G2259,FuelCon,2)-D2259*(1-J2259)*VLOOKUP(H2259,FuelCon,2))*FuelAuto+(C2259*I2259*VLOOKUP(G2259,FuelCon,3)-D2259*J2259*VLOOKUP(H2259,FuelCon,3))*FuelTruck","v":-189227.22662654164},{"$f":"(C2259*(1-I2259)-D2259*(1-J2259))*NonFuelAuto+(C2259*I2259-D2259*J2259)*NonFuelTruck","v":-853383.38764349662},{"$f":"SUM(K2259:L2259)","v":-1042610.6142700382},{"$f":"M2259/(1+DiscRate)^(B2259-YearCurrent)","v":-851080.83085249912}]
[null,2023,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2262)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(D2256:D2257,B2256:B2257,B2262)*INDEX(matCost,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2262)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(F2256:F2257,B2256:B2257,B2262)*INDEX(matCost,ROW()-ROW($A2258),A2250),0)","v":0},55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2262)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2262)","v":0.11},{"$f":"(C2262*(1-I2262)*VLOOKUP(G2262,FuelCon,2)-D2262*(1-J2262)*VLOOKUP(H2262,FuelCon,2))*FuelAuto+(C2262*I2262*VLOOKUP(G2262,FuelCon,3)-D2262*J2262*VLOOKUP(H2262,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2262*(1-I2262)-D2262*(1-J2262))*NonFuelAuto+(C2262*I2262-D2262*J2262)*NonFuelTruck","v":0},{"$f":"SUM(K2262:L2262)","v":0},0]
[null,2032,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2271)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":3540070.6431999952},0,{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2271)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":64364.9207854548},0,55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2271)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2271)","v":0.11},286645.22503606224,1204109.5593329938,1490754.7843690561,540318.13785736857]
[null,2040,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2279)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":3968976.1280000061},0,{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2279)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":72163.202327272855},0,55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2279)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2279)","v":0.11},321374.3933496548,1349996.2509700875,1671370.6443197422,352570.42833392869]
[null,2044,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2283)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":4183428.8703999966},0,{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2283)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":76062.343098181998},0,55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2283)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2283)","v":0.11},338738.97750644991,1422939.596788629,1761678.5742950789,283507.58002656989]
[null,2053,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2292)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},0,{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2292)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},0,55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2292)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2292)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2295)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},0,{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2295)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},0,55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2295)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2295)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2303)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},0,{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2303)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},0,55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2303)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2303)","v":0.11},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B2321+1","v":2021},{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2322)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},{"$f":"MAX(TREND(D2318:D2319,B2318:B2319,B2322)*INDEX(matCost,ROW()-ROW($A2320),A2312),0)","v":0},{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2322)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},{"$f":"MAX(TREND(F2318:F2319,B2318:B2319,B2322)*INDEX(matCost,ROW()-ROW($A2320),A2312),0)","v":0},55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2322)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2322)","v":5.9999999999999991E-2},{"$f":"(C2322*(1-I2322)*VLOOKUP(G2322,FuelCon,2)-D2322*(1-J2322)*VLOOKUP(H2322,FuelCon,2))*FuelAuto+(C2322*I2322*VLOOKUP(G2322,FuelCon,3)-D2322*J2322*VLOOKUP(H2322,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2322*(1-I2322)-D2322*(1-J2322))*NonFuelAuto+(C2322*I2322-D2322*J2322)*NonFuelTruck","v":0},{"$f":"SUM(K2322:L2322)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2331)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":464521.03139999881},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2331)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":8445.8369345454266},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2331)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2331)","v":5.9999999999999991E-2},89862.151321184268,261503.97271075496,351366.12403193919,145804.44966564907]
[null,2033,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2334)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":484071.31469999813},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2334)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":8801.2966309090843},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2334)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2334)","v":5.9999999999999991E-2},93644.177101549329,272509.88289562275,366154.05999717209,124029.04824473345]
[null,2043,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2344)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":549238.92569999769},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2344)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":9986.1622854545421},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2344)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2344)","v":5.9999999999999991E-2},106250.92970276653,309196.25017851655,415447.17988128308,71538.131959869468]
[null,2045,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2346)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":562272.4478999991},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2346)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":10223.135416363628},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2346)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2346)","v":5.9999999999999991E-2},108772.28022301027,316533.52363509615,425305.80385810643,63966.93385970212]
[null,2054,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2355)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2355)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2355)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2355)","v":5.9999999999999991E-2},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2358)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2358)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2358)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2358)","v":5.9999999999999991E-2},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2366)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2366)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":0},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2366)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2366)","v":5.9999999999999991E-2},0,0,0,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2383)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},{"$f":"MAX(TREND(D2380:D2381,B2380:B2381,B2383)*INDEX(matCost,ROW()-ROW($A2382),A2374),0)","v":6286161.4000000358},{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2383)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},{"$f":"MAX(TREND(F2380:F2381,B2380:B2381,B2383)*INDEX(matCost,ROW()-ROW($A2382),A2374),0)","v":114293.84363636374},{"$f":"IF(E2383=0,55,MAX(5,ROUND(C2383/E2383,1)))","v":55},{"$f":"IF(F2383=0,55,MAX(5,ROUND(D2383/F2383,1)))","v":55},{"$f":"TREND(I2380:I2381,B2380:B2381,B2383)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2383)","v":0.11},{"$f":"(C2383*(1-I2383)*VLOOKUP(G2383,FuelCon,2)-D2383*(1-J2383)*VLOOKUP(H2383,FuelCon,2))*FuelAuto+(C2383*I2383*VLOOKUP(G2383,FuelCon,3)-D2383*J2383*VLOOKUP(H2383,FuelCon,3))*FuelTruck","v":-446778.91213192546},{"$f":"(C2383*(1-I2383)-D2383*(1-J2383))*NonFuelAuto+(C2383*I2383-D2383*J2383)*NonFuelTruck","v":-2014898.7455980608},{"$f":"SUM(K2383:L2383)","v":-2461677.6577299861},{"$f":"M2383/(1+DiscRate)^(B2383-YearCurrent)","v":-2009462.245594633}]
[null,{"$f":"B2384+1","v":2022},{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2385)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},{"$f":"MAX(TREND(D2380:D2381,B2380:B2381,B2385)*INDEX(matCost,ROW()-ROW($A2382),A2374),0)","v":0},{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2385)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},{"$f":"MAX(TREND(F2380:F2381,B2380:B2381,B2385)*INDEX(matCost,ROW()-ROW($A2382),A2374),0)","v":0},55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2385)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2385)","v":0.11},{"$f":"(C2385*(1-I2385)*VLOOKUP(G2385,FuelCon,2)-D2385*(1-J2385)*VLOOKUP(H2385,FuelCon,2))*FuelAuto+(C2385*I2385*VLOOKUP(G2385,FuelCon,3)-D2385*J2385*VLOOKUP(H2385,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2385*(1-I2385)-D2385*(1-J2385))*NonFuelAuto+(C2385*I2385-D2385*J2385)*NonFuelTruck","v":0},{"$f":"SUM(K2385:L2385)","v":0},0]
[null,2033,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2396)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2396)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2396)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2396)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2397)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2397)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2397)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2397)","v":0.11},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2407)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":3697656.0059999824},0,{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2407)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":67230.109199999832},0,55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2407)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2407)","v":0.11},715315.9945060286,2081610.2392017143,2796926.2337077428,450110.36610273976]
[null,2053,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2416)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2416)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2416)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2416)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2418)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2418)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2418)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2418)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2424)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2424)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2424)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2424)","v":0.11},0,0,0,0]
[]
[{"$f":"MAX($A$1:A2435)+1","v":40},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2436,1)),\"Not Used\",INDEX(ModelGroup,A2436,1))","v":"9S3330"}]
[null,2023,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2448)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},{"$f":"MAX(TREND(D2442:D2443,B2442:B2443,B2448)*INDEX(matCost,ROW()-ROW($A2444),A2436),0)","v":0},{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2448)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},{"$f":"MAX(TREND(F2442:F2443,B2442:B2443,B2448)*INDEX(matCost,ROW()-ROW($A2444),A2436),0)","v":0},55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2448)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2448)","v":0.11},{"$f":"(C2448*(1-I2448)*VLOOKUP(G2448,FuelCon,2)-D2448*(1-J2448)*VLOOKUP(H2448,FuelCon,2))*FuelAuto+(C2448*I2448*VLOOKUP(G2448,FuelCon,3)-D2448*J2448*VLOOKUP(H2448,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2448*(1-I2448)-D2448*(1-J2448))*NonFuelAuto+(C2448*I2448-D2448*J2448)*NonFuelTruck","v":0},{"$f":"SUM(K2448:L2448)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2455)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":2921161.5059200078},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2455)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":53112.027380363783},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2455)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2455)","v":0.11},236531.15477781105,993595.56578067155,1230126.7205584827,510458.85542948818]
[null,2034,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2459)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":3153046.2278400064},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2459)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":57328.113233454758},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2459)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2459)","v":0.11},255307.23440912014,1072468.1755302758,1327775.409939396,420339.69107479829]
[null,2042,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2467)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":3616815.6716800034},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2467)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":65760.284939636709},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2467)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2467)","v":0.11},292859.39367173833,1230213.3950294838,1523072.7887012223,280624.908624704]
[null,2050,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2475)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":4080585.1155200154},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2475)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":74192.456645818194},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2475)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2475)","v":0.11},330411.55293435772,1387958.614528697,1718370.1674630546,184268.90738045209]
[null,2055,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2480)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2480)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2480)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2480)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2487)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2487)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2487)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2487)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2491)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2491)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":0},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2491)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2491)","v":0.11},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2027,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2514)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},{"$f":"MAX(TREND(D2504:D2505,B2504:B2505,B2514)*INDEX(matCost,ROW()-ROW($A2506),A2498),0)","v":0},{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2514)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},{"$f":"MAX(TREND(F2504:F2505,B2504:B2505,B2514)*INDEX(matCost,ROW()-ROW($A2506),A2498),0)","v":0},55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2514)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2514)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2519)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":2893757.843200013},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2519)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":52613.778967272723},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2519)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2519)","v":0.11},234312.2360445722,984274.56188904983,1218586.797933622,441671.93449976976]
[null,2039,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2526)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":3280252.89760001},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2526)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":59640.961774545489},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2526)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2526)","v":0.11},265607.36346148385,1115735.8903605309,1381343.2538220147,311787.35801934643]
[null,2045,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2532)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":3611534.3728000075},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2532)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":65664.261323636398},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2532)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2532)","v":0.11},292431.75839026528,1228417.0290503718,1520848.7874406371,228739.02240299547]
[null,2051,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2538)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2538)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2538)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2538)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2543)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2543)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2543)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2543)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2550)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2550)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2550)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2550)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2554)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2554)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":0},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2554)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2554)","v":0.11},0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B2570+1","v":2022},{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2571)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},{"$f":"MAX(TREND(D2566:D2567,B2566:B2567,B2571)*INDEX(matCost,ROW()-ROW($A2568),A2560),0)","v":0},{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2571)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},{"$f":"MAX(TREND(F2566:F2567,B2566:B2567,B2571)*INDEX(matCost,ROW()-ROW($A2568),A2560),0)","v":0},55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2571)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2571)","v":0.03},{"$f":"(C2571*(1-I2571)*VLOOKUP(G2571,FuelCon,2)-D2571*(1-J2571)*VLOOKUP(H2571,FuelCon,2))*FuelAuto+(C2571*I2571*VLOOKUP(G2571,FuelCon,3)-D2571*J2571*VLOOKUP(H2571,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2571*(1-I2571)-D2571*(1-J2571))*NonFuelAuto+(C2571*I2571-D2571*J2571)*NonFuelTruck","v":0},{"$f":"SUM(K2571:L2571)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2577)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":12620266.536960006},0,{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2577)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":229459.3915810911},0,55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2577)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2577)","v":0.03},797590.80645577586,3848308.5070324661,4645899.3134882422,2207233.2965802983]
[null,2035,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2584)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":14045135.339519978},0,{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2584)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":255366.09708218277},0,55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2584)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2584)","v":0.03},887641.38137820037,4282794.9513748325,5170436.3327530324,1529745.5424997946]
[null,2040,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2589)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":15062898.769919991},0,{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2589)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":273870.88672581874},0,55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2589)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2589)","v":0.03},951963.22060850565,4593142.4116193904,5545105.6322278958,1169722.7509384565]
[null,2046,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2595)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":16284214.886399984},0,{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2595)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":296076.63429818209},0,55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2595)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2595)","v":0.03},1029149.4276848705,4965559.3639128525,5994708.791597723,842633.14498281025]
[null,2052,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2601)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},0,{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2601)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},0,55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2601)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2601)","v":0.03},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2606)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},0,{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2606)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},0,55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2606)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2606)","v":0.03},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C2566:C2567,B2566:B2567,B2616)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},0,{"$f":"MAX(TREND(E2566:E2567,B2566:B2567,B2616)*INDEX(matBenefit,ROW()-ROW($A2568),A2560),0)","v":0},0,55,55,{"$f":"TREND(I2566:I2567,B2566:B2567,B2616)","v":5.2734375E-2},{"$f":"TREND(J2566:J2567,B2566:B2567,B2616)","v":0.03},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A2622,2)*AnnualFactor","v":2810057.2579200175},{"$f":"INDEX(ModelData1B,A2622,2)*AnnualFactor","v":2661039.0700000166},{"$f":"INDEX(ModelData1NB,A2622,3)*AnnualFactor","v":51091.950144000322},{"$f":"INDEX(ModelData1B,A2622,3)*AnnualFactor","v":48382.52854545485},{"$f":"IF(E2628=0,55,MAX(5,ROUND(C2628/E2628,1)))","v":55},{"$f":"IF(F2628=0,55,MAX(5,ROUND(D2628/F2628,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2622,6)","v":0.11931818181818184},{"$f":"INDEX(ModelData1B,A2622,6)","v":7.0000000000000007E-2},{"$f":"(C2628*(1-I2628)*VLOOKUP(G2628,FuelCon,2)-D2628*(1-J2628)*VLOOKUP(H2628,FuelCon,2))*FuelAuto+(C2628*I2628*VLOOKUP(G2628,FuelCon,3)-D2628*J2628*VLOOKUP(H2628,FuelCon,3))*FuelTruck","v":28827.747394164235},{"$f":"(C2628*(1-I2628)-D2628*(1-J2628))*NonFuelAuto+(C2628*I2628-D2628*J2628)*NonFuelTruck","v":83890.384962316224},{"$f":"SUM(K2628:L2628)","v":112718.13235648046},{"$f":"M2628/(1+DiscRate)^(B2628-YearCurrent)","v":92011.572129697044}]
[null,2023,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2634)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},{"$f":"MAX(TREND(D2628:D2629,B2628:B2629,B2634)*INDEX(matCost,ROW()-ROW($A2630),A2622),0)","v":0},{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2634)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},{"$f":"MAX(TREND(F2628:F2629,B2628:B2629,B2634)*INDEX(matCost,ROW()-ROW($A2630),A2622),0)","v":0},55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2634)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2634)","v":7.0000000000000007E-2},{"$f":"(C2634*(1-I2634)*VLOOKUP(G2634,FuelCon,2)-D2634*(1-J2634)*VLOOKUP(H2634,FuelCon,2))*FuelAuto+(C2634*I2634*VLOOKUP(G2634,FuelCon,3)-D2634*J2634*VLOOKUP(H2634,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2634*(1-I2634)-D2634*(1-J2634))*NonFuelAuto+(C2634*I2634-D2634*J2634)*NonFuelTruck","v":0},{"$f":"SUM(K2634:L2634)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2640)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":3610783.4188800454},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2640)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":65650.607616000343},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2640)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2640)","v":7.0000000000000007E-2},261257.10393988379,1166526.5123120404,1427783.6162519243,633953.0008238391]
[null,2036,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2647)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":4233570.4329600334},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2647)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":76974.007872000337},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2647)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2647)","v":7.0000000000000007E-2},306318.66338405904,1367728.7111615345,1674047.3745455935,462888.04891677451]
[null,2041,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2652)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":4678418.3001600504},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2652)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":85062.150912000332},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2652)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2652)","v":7.0000000000000007E-2},338505.49155847169,1511444.5674826098,1849950.0590410815,364711.40121402545]
[null,2047,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2658)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":5212235.7408000529},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2658)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":94767.922560000326},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2658)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2658)","v":7.0000000000000007E-2},377129.68536776566,1683903.5950678941,2061033.2804356597,270752.00041049987]
[null,2056,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2667)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2667)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2667)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2667)","v":7.0000000000000007E-2},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2675)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2675)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2675)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2675)","v":7.0000000000000007E-2},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2679)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2679)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":0},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2679)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2679)","v":7.0000000000000007E-2},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A2684,2)*AnnualFactor","v":19808276.162400074},{"$f":"INDEX(ModelData20B,A2684,2)*AnnualFactor","v":55022989.340000197},{"$f":"INDEX(ModelData20NB,A2684,3)*AnnualFactor","v":360150.47568000137},{"$f":"INDEX(ModelData20B,A2684,3)*AnnualFactor","v":1000417.9880000036},{"$f":"IF(E2691=0,55,MAX(5,ROUND(C2691/E2691,1)))","v":55},{"$f":"IF(F2691=0,55,MAX(5,ROUND(D2691/F2691,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2684,6)","v":1},{"$f":"INDEX(ModelData20B,A2684,6)","v":0.11999999999999998},{"$f":"(C2691*(1-I2691)*VLOOKUP(G2691,FuelCon,2)-D2691*(1-J2691)*VLOOKUP(H2691,FuelCon,2))*FuelAuto+(C2691*I2691*VLOOKUP(G2691,FuelCon,3)-D2691*J2691*VLOOKUP(H2691,FuelCon,3))*FuelTruck","v":-154394.88268455118},{"$f":"(C2691*(1-I2691)-D2691*(1-J2691))*NonFuelAuto+(C2691*I2691-D2691*J2691)*NonFuelTruck","v":-6635206.144433748},{"$f":"SUM(K2691:L2691)","v":-6789601.0271182992},{"$f":"M2691/(1+DiscRate)^(B2691-YearCurrent)","v":-1432245.1758280562}]
[null,2026,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2699)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},{"$f":"MAX(TREND(D2690:D2691,B2690:B2691,B2699)*INDEX(matCost,ROW()-ROW($A2692),A2684),0)","v":0},{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2699)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},{"$f":"MAX(TREND(F2690:F2691,B2690:B2691,B2699)*INDEX(matCost,ROW()-ROW($A2692),A2684),0)","v":0},55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2699)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2699)","v":0.11999999999999998},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2703)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2703)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2703)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2703)","v":0.11999999999999998},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2710)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2710)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2710)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2710)","v":0.11999999999999998},0,0,0,0]
[null,2049,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2722)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":23665056.823800087},0,{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2722)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":430273.7604327295},0,55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2722)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2722)","v":0.11999999999999998},4578033.659564361,13322338.399185555,17900372.058749914,2053908.8770657226]
[null,2054,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2727)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2727)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2727)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2727)","v":0.11999999999999998},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2730)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2730)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2730)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2730)","v":0.11999999999999998},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2738)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2738)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2738)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2738)","v":0.11999999999999998},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2693:N2741)","v":2300798.4150032392}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2026,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2761)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"MAX(TREND(D2752:D2753,B2752:B2753,B2761)*INDEX(matCost,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2761)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"MAX(TREND(F2752:F2753,B2752:B2753,B2761)*INDEX(matCost,ROW()-ROW($A2754),A2746),0)","v":0},55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2761)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2761)","v":0.05},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2762)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"MAX(TREND(D2752:D2753,B2752:B2753,B2762)*INDEX(matCost,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2762)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},{"$f":"MAX(TREND(F2752:F2753,B2752:B2753,B2762)*INDEX(matCost,ROW()-ROW($A2754),A2746),0)","v":0},55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2762)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2762)","v":0.05},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2773)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2773)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2773)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2773)","v":0.05},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2779)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2779)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2779)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2779)","v":0.05},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2781)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2781)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2781)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2781)","v":0.05},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2790)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2790)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2790)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2790)","v":0.05},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2800)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2800)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2800)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2800)","v":0.05},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2803)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2803)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2803)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2803)","v":0.05},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A2808,2)*AnnualFactor","v":2525962.7724799886},{"$f":"INDEX(ModelData1B,A2808,2)*AnnualFactor","v":2321656.9599999897},{"$f":"INDEX(ModelData1NB,A2808,3)*AnnualFactor","v":45926.595863272523},{"$f":"INDEX(ModelData1B,A2808,3)*AnnualFactor","v":42211.944727272537},{"$f":"IF(E2814=0,55,MAX(5,ROUND(C2814/E2814,1)))","v":55},{"$f":"IF(F2814=0,55,MAX(5,ROUND(D2814/F2814,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2808,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A2808,6)","v":0.11},{"$f":"(C2814*(1-I2814)*VLOOKUP(G2814,FuelCon,2)-D2814*(1-J2814)*VLOOKUP(H2814,FuelCon,2))*FuelAuto+(C2814*I2814*VLOOKUP(G2814,FuelCon,3)-D2814*J2814*VLOOKUP(H2814,FuelCon,3))*FuelTruck","v":39523.204754675447},{"$f":"(C2814*(1-I2814)-D2814*(1-J2814))*NonFuelAuto+(C2814*I2814-D2814*J2814)*NonFuelTruck","v":115014.77435886531},{"$f":"SUM(K2814:L2814)","v":154537.97911354076},{"$f":"M2814/(1+DiscRate)^(B2814-YearCurrent)","v":126149.02424938614}]
[null,2027,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2824)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":2927193.7587199956},{"$f":"MAX(TREND(D2814:D2815,B2814:B2815,B2824)*INDEX(matCost,ROW()-ROW($A2816),A2808),0)","v":0},{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2824)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":53221.704703999683},{"$f":"MAX(TREND(F2814:F2815,B2814:B2815,B2824)*INDEX(matCost,ROW()-ROW($A2816),A2808),0)","v":0},55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2824)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2824)","v":0.11},237019.59600839732,995647.35909014428,1232666.9550985417,626625.37406220159]
[null,2034,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2831)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":3328424.7449599952},0,{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2831)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":60516.813544726931},0,55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2831)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2831)","v":0.11},269507.91557431518,1132120.9255033482,1401628.8410776635,443719.79602107842]
[null,2042,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2839)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":3786974.4435199946},0,{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2839)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":68854.080791272223},0,55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2839)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2839)","v":0.11},306637.42364964989,1288090.715689867,1594728.1393395169,293827.34804487746]
[null,2045,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2842)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":3958930.5804799944},0,{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2842)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":71980.556008726824},0,55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2842)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2842)","v":0.11},320560.98917790037,1346579.3870098116,1667140.376187712,250741.60101049763]
[null,2054,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2851)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":0},0,{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2851)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":0},0,55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2851)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2851)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2853)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":0},0,{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2853)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":0},0,55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2853)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2853)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2863)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":0},0,{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2863)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":0},0,55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2863)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2863)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2817:N2865)","v":8869012.9202212878}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2024,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2883)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},{"$f":"MAX(TREND(D2876:D2877,B2876:B2877,B2883)*INDEX(matCost,ROW()-ROW($A2878),A2870),0)","v":0},{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2883)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},{"$f":"MAX(TREND(F2876:F2877,B2876:B2877,B2883)*INDEX(matCost,ROW()-ROW($A2878),A2870),0)","v":0},55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2883)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2883)","v":0.05},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2890)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":6039673.6296000183},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2890)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":109812.24781090952},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2890)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2890)","v":0.05},409775.98679884622,1897294.9049568069,2307070.8917556531,894721.86807205679]
[null,2035,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2894)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":6417131.1671999991},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2894)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":116675.11213090923},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2894)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2894)","v":0.05},435385.48897238309,2015868.9052829493,2451254.3942553326,725237.72498490976]
[null,2043,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2902)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":7172046.2424000204},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2902)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":130400.84077090956},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2902)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2902)","v":0.05},486604.49331946077,2253016.905935253,2739621.3992547137,471750.45750935341]
[null,2046,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2905)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":7455139.3956000209},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2905)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":135547.98901090957},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2905)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2905)","v":0.05},505811.61994961445,2341947.4061798644,2847759.0261294791,400289.02616654325]
[null,2055,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2914)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2914)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2914)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2914)","v":0.05},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2918)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2918)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2918)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2918)","v":0.05},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2926)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2926)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2926)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2926)","v":0.05},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B2942+1","v":2022},{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2943)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(D2938:D2939,B2938:B2939,B2943)*INDEX(matCost,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2943)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(F2938:F2939,B2938:B2939,B2943)*INDEX(matCost,ROW()-ROW($A2940),A2932),0)","v":0},55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2943)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2943)","v":0.09},{"$f":"(C2943*(1-I2943)*VLOOKUP(G2943,FuelCon,2)-D2943*(1-J2943)*VLOOKUP(H2943,FuelCon,2))*FuelAuto+(C2943*I2943*VLOOKUP(G2943,FuelCon,3)-D2943*J2943*VLOOKUP(H2943,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2943*(1-I2943)-D2943*(1-J2943))*NonFuelAuto+(C2943*I2943-D2943*J2943)*NonFuelTruck","v":0},{"$f":"SUM(K2943:L2943)","v":0},0]
[null,2025,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2946)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(D2938:D2939,B2938:B2939,B2946)*INDEX(matCost,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2946)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(F2938:F2939,B2938:B2939,B2946)*INDEX(matCost,ROW()-ROW($A2940),A2932),0)","v":0},55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2946)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2946)","v":0.09},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2956)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":10484701.317120016},0,{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2956)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":190630.9330385467},0,55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2956)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2956)","v":0.09},804464.44502177509,3478086.5903938427,4282551.0354156177,1267052.3211851805]
[null,2037,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2958)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":10732340.864000022},0,{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2958)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":195133.47025454603},0,55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2958)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2958)","v":0.09},823465.19712913141,3560235.9775059167,4383701.174635048,1132831.6861831739]
[null,2046,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2967)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":11846718.824960023},0,{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2967)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":215394.88772654627},0,55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2967)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2967)","v":0.09},908968.58161223214,3929908.2195102372,4838876.8011224698,680166.14632376004]
[null,2052,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2973)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":12589637.465600044},0,{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2973)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":228902.49937454611},0,55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2973)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2973)","v":0.09},965970.83793430077,4176356.380846458,5142327.2187807588,481645.48045558075]
[null,2057,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2978)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},0,{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2978)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},0,55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2978)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2978)","v":0.09},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2985)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},0,{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2985)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},0,55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2985)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2985)","v":0.09},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,2025,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3008)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},{"$f":"MAX(TREND(D3000:D3001,B3000:B3001,B3008)*INDEX(matCost,ROW()-ROW($A3002),A2994),0)","v":0},{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3008)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},{"$f":"MAX(TREND(F3000:F3001,B3000:B3001,B3008)*INDEX(matCost,ROW()-ROW($A3002),A2994),0)","v":0},55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3008)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3008)","v":0.17},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3009)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":859057.4299999997},{"$f":"MAX(TREND(D3000:D3001,B3000:B3001,B3009)*INDEX(matCost,ROW()-ROW($A3002),A2994),0)","v":0},{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3009)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":15619.226000000024},{"$f":"MAX(TREND(F3000:F3001,B3000:B3001,B3009)*INDEX(matCost,ROW()-ROW($A3002),A2994),0)","v":0},55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3009)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3009)","v":0.17},166185.69138966186,483609.81644821988,649795.5078378818,353445.70249262615]
[null,2036,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3019)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":1093345.8199999928},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3019)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":19879.014909090823},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3019)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3019)","v":0.17},211509.06176865927,615503.40275227604,827012.46452093532,228675.83794386985]
[null,2041,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3024)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":1210490.0149999931},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3024)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":22008.909363636281},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3024)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3024)","v":0.17},234170.74695815868,681450.19590430625,915620.94286246493,180511.57403966496]
[null,2047,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3030)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":1351063.048999995},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3030)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":24564.782709090854},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3030)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3030)","v":0.17},261364.76918555825,760586.34768674325,1021951.1168723016,134250.77209642754]
[null,2053,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3036)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3036)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3036)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3036)","v":0.17},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3047)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3047)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3047)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3047)","v":0.17},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3048)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3048)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3048)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3048)","v":0.17},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B3066+1","v":2022},{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3067)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"MAX(TREND(D3062:D3063,B3062:B3063,B3067)*INDEX(matCost,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3067)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"MAX(TREND(F3062:F3063,B3062:B3063,B3067)*INDEX(matCost,ROW()-ROW($A3064),A3056),0)","v":0},55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3067)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3067)","v":0.11},{"$f":"(C3067*(1-I3067)*VLOOKUP(G3067,FuelCon,2)-D3067*(1-J3067)*VLOOKUP(H3067,FuelCon,2))*FuelAuto+(C3067*I3067*VLOOKUP(G3067,FuelCon,3)-D3067*J3067*VLOOKUP(H3067,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3067*(1-I3067)-D3067*(1-J3067))*NonFuelAuto+(C3067*I3067-D3067*J3067)*NonFuelTruck","v":0},{"$f":"SUM(K3067:L3067)","v":0},0]
[null,2026,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3071)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"MAX(TREND(D3062:D3063,B3062:B3063,B3071)*INDEX(matCost,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3071)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},{"$f":"MAX(TREND(F3062:F3063,B3062:B3063,B3071)*INDEX(matCost,ROW()-ROW($A3064),A3056),0)","v":0},55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3071)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3071)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3079)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":1016409.9753599986},0,{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3079)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":18480.181370181846},0,55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3079)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3079)","v":0.11},82300.353716276295,345718.79798028228,428019.15169655858,135499.90205530354]
[null,2037,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3082)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":1047377.5915200002},0,{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3082)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":19043.228936727275},0,55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3082)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3082)","v":0.11},84807.851503097307,356252.03485781152,441059.88636090886,113978.25601458432]
[null,2042,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3087)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":1098990.2851199992},0,{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3087)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":19981.641547636362},0,55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3087)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3087)","v":0.11},88987.014481132035,373807.42965369229,462794.44413482433,85269.495693703429]
[null,2054,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3099)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},0,{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3099)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},0,55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3099)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3099)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3106)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},0,{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3106)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},0,55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3106)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3106)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C3062:C3063,B3062:B3063,B3112)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},0,{"$f":"MAX(TREND(E3062:E3063,B3062:B3063,B3112)*INDEX(matBenefit,ROW()-ROW($A3064),A3056),0)","v":0},0,55,55,{"$f":"TREND(I3062:I3063,B3062:B3063,B3112)","v":0.18198529411764705},{"$f":"TREND(J3062:J3063,B3062:B3063,B3112)","v":0.11},0,0,0,0]
[{"$f":"MAX($A$1:A3117)+1","v":51},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3118,1)),\"Not Used\",INDEX(ModelGroup,A3118,1))","v":"4I3291"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3130)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":8538972.9214000702},{"$f":"MAX(TREND(D3124:D3125,B3124:B3125,B3130)*INDEX(matCost,ROW()-ROW($A3126),A3118),0)","v":0},{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3130)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":155254.0531163644},{"$f":"MAX(TREND(F3124:F3125,B3124:B3125,B3130)*INDEX(matCost,ROW()-ROW($A3126),A3118),0)","v":0},55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3130)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3130)","v":0.06},{"$f":"(C3130*(1-I3130)*VLOOKUP(G3130,FuelCon,2)-D3130*(1-J3130)*VLOOKUP(H3130,FuelCon,2))*FuelAuto+(C3130*I3130*VLOOKUP(G3130,FuelCon,3)-D3130*J3130*VLOOKUP(H3130,FuelCon,3))*FuelTruck","v":598737.69493994443},{"$f":"(C3130*(1-I3130)-D3130*(1-J3130))*NonFuelAuto+(C3130*I3130-D3130*J3130)*NonFuelTruck","v":2720833.7142288117},{"$f":"SUM(K3130:L3130)","v":3319571.4091687561},2211970.5949032232]
[null,2027,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3134)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":9850243.8309999704},{"$f":"MAX(TREND(D3124:D3125,B3124:B3125,B3134)*INDEX(matCost,ROW()-ROW($A3126),A3118),0)","v":0},{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3134)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":179095.34238181822},{"$f":"MAX(TREND(F3124:F3125,B3124:B3125,B3134)*INDEX(matCost,ROW()-ROW($A3126),A3118),0)","v":0},55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3134)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3134)","v":0.06},690681.69442119822,3138653.2965330863,3829334.9909542846,1946639.7319983165]
[null,2038,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3145)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":13456238.832399964},0,{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3145)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":244658.88786181808},0,55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3145)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3145)","v":0.06},943527.69299466512,4287657.1478699259,5231184.8408645913,1263399.5982348169]
[null,2044,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3151)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":15423145.196799994},0,{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3151)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":280420.82176000066},0,55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3151)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3151)","v":0.06},1081443.6922165584,4914386.5213263957,5995830.2135429541,964911.15853636409]
[null,2050,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3157)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":17390051.561200023},0,{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3157)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":316182.75565818138},0,55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3157)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3157)","v":0.06},1219359.6914384516,5541115.8947828645,6760475.5862213159,724957.56341277796]
[null,2057,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3164)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":0},0,{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3164)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":0},0,55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3164)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3164)","v":0.06},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3169)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":0},0,{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3169)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":0},0,55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3169)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3169)","v":0.06},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3175)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":0},0,{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3175)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":0},0,55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3175)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3175)","v":0.06},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A3180,2)*AnnualFactor","v":8282564.7926399112},{"$f":"INDEX(ModelData1B,A3180,2)*AnnualFactor","v":7903210.6799999159},{"$f":"INDEX(ModelData1NB,A3180,3)*AnnualFactor","v":150592.08713890749},{"$f":"INDEX(ModelData1B,A3180,3)*AnnualFactor","v":143694.73963636209},{"$f":"IF(E3186=0,55,MAX(5,ROUND(C3186/E3186,1)))","v":55},{"$f":"IF(F3186=0,55,MAX(5,ROUND(D3186/F3186,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3180,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData1B,A3180,6)","v":0.06},{"$f":"(C3186*(1-I3186)*VLOOKUP(G3186,FuelCon,2)-D3186*(1-J3186)*VLOOKUP(H3186,FuelCon,2))*FuelAuto+(C3186*I3186*VLOOKUP(G3186,FuelCon,3)-D3186*J3186*VLOOKUP(H3186,FuelCon,3))*FuelTruck","v":73386.508618625652},{"$f":"(C3186*(1-I3186)-D3186*(1-J3186))*NonFuelAuto+(C3186*I3186-D3186*J3186)*NonFuelTruck","v":213558.91512713625},{"$f":"SUM(K3186:L3186)","v":286945.42374576192},{"$f":"M3186/(1+DiscRate)^(B3186-YearCurrent)","v":234232.94018721129}]
[null,2027,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3196)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},{"$f":"MAX(TREND(D3186:D3187,B3186:B3187,B3196)*INDEX(matCost,ROW()-ROW($A3188),A3180),0)","v":0},{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3196)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},{"$f":"MAX(TREND(F3186:F3187,B3186:B3187,B3196)*INDEX(matCost,ROW()-ROW($A3188),A3180),0)","v":0},55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3196)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3196)","v":0.06},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3203)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":13313692.371879935},0,{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3203)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":242067.13403418101},0,55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3203)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3203)","v":0.06},933532.58702826547,4242236.5546443788,5175769.1416726448,1638515.9612079682]
[null,2039,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3208)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":15110523.650179863},0,{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3208)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":274736.79363963567},0,55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3208)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3208)","v":0.06},1059523.221694536,4814773.6929841619,5874296.9146786984,1325906.1498155775]
[null,2045,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3214)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":17266721.184139848},0,{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3214)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":313940.38516618125},0,55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3214)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3214)","v":0.06},1210711.9832940656,5501818.258991925,6712530.2422859911,1009579.3994450427]
[null,2051,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3220)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":19422918.718099952},0,{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3220)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":353143.97669272684},0,55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3220)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3220)","v":0.06},1361900.7448936035,6188862.8249997245,7550763.5698933285,756732.57694214804]
[null,2058,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3227)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},0,{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3227)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},0,55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3227)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3227)","v":0.06},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3232)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},0,{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3232)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":0},0,55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3232)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3232)","v":0.06},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3189:N3237)","v":20207069.18947145}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2024,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3255)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},{"$f":"MAX(TREND(D3248:D3249,B3248:B3249,B3255)*INDEX(matCost,ROW()-ROW($A3250),A3242),0)","v":0},{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3255)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},{"$f":"MAX(TREND(F3248:F3249,B3248:B3249,B3255)*INDEX(matCost,ROW()-ROW($A3250),A3242),0)","v":0},55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3255)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3255)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3259)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":1223193.1391999982},0,{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3259)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":22239.875258181768},0,55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3259)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3259)","v":0.11},99043.919737039731,416053.43516249215,515097.35489953187,244719.04275106775]
[null,2035,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3266)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":1316262.1823999994},0,{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3266)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":23932.039679999929},0,55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3266)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3266)","v":0.11},106579.87015181458,447709.67479442136,554289.54494623595,163994.27554390993]
[null,2040,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3271)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":1382740.0703999996},0,{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3271)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":25140.728552727203},0,55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3271)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3271)","v":0.11},111962.69187665373,470321.27453151345,582283.96640816715,122830.98793569104]
[null,2048,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3279)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":1489104.6911999993},0,{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3279)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":27074.630749090866},0,55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3279)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3279)","v":0.11},120575.20663639629,506499.8341108606,627075.04074725695,76987.888170620616]
[null,2052,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3283)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":1542287.001600001},0,{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3283)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":28041.581847272697},0,55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3283)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3283)","v":0.11},124881.46401626774,524589.11390053469,649470.57791680237,60831.323102124574]
[null,2059,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3290)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},0,{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3290)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},0,55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3290)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3290)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C3248:C3249,B3248:B3249,B3295)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},0,{"$f":"MAX(TREND(E3248:E3249,B3248:B3249,B3295)*INDEX(matBenefit,ROW()-ROW($A3250),A3242),0)","v":0},0,55,55,{"$f":"TREND(I3248:I3249,B3248:B3249,B3295)","v":0.18198529411764705},{"$f":"TREND(J3248:J3249,B3248:B3249,B3295)","v":0.11},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A3304,2)*AnnualFactor","v":211769.72960000052},{"$f":"INDEX(ModelData1B,A3304,2)*AnnualFactor","v":641726.45333333476},{"$f":"INDEX(ModelData1NB,A3304,3)*AnnualFactor","v":3850.3587200000093},{"$f":"INDEX(ModelData1B,A3304,3)*AnnualFactor","v":11667.753696969721},{"$f":"IF(E3310=0,55,MAX(5,ROUND(C3310/E3310,1)))","v":55},{"$f":"IF(F3310=0,55,MAX(5,ROUND(D3310/F3310,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3304,6)","v":1},{"$f":"INDEX(ModelData1B,A3304,6)","v":0.11},{"$f":"(C3310*(1-I3310)*VLOOKUP(G3310,FuelCon,2)-D3310*(1-J3310)*VLOOKUP(H3310,FuelCon,2))*FuelAuto+(C3310*I3310*VLOOKUP(G3310,FuelCon,3)-D3310*J3310*VLOOKUP(H3310,FuelCon,3))*FuelTruck","v":-4642.5773737661693},{"$f":"(C3310*(1-I3310)-D3310*(1-J3310))*NonFuelAuto+(C3310*I3310-D3310*J3310)*NonFuelTruck","v":-86475.497408472336},{"$f":"SUM(K3310:L3310)","v":-91118.074782238502},{"$f":"M3310/(1+DiscRate)^(B3310-YearCurrent)","v":-74379.490991123166}]
[null,2025,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3318)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},{"$f":"MAX(TREND(D3310:D3311,B3310:B3311,B3318)*INDEX(matCost,ROW()-ROW($A3312),A3304),0)","v":0},{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3318)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},{"$f":"MAX(TREND(F3310:F3311,B3310:B3311,B3318)*INDEX(matCost,ROW()-ROW($A3312),A3304),0)","v":0},55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3318)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3318)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3322)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":247010.74970000051},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3322)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":4491.1045400000003},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3322)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3322)","v":0.11},47784.526139973335,139055.68958661411,186840.21572658746,82959.290249723737]
[null,2038,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3331)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":282251.76979999989},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3331)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":5131.8503600000113},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3331)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3331)","v":0.11},54601.943795735155,158894.76281598915,213496.70661172431,51562.248623034466]
[null,2041,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3334)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":293998.77650000062},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3334)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":5345.4323000000149},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3334)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3334)","v":0.11},56874.416347655941,165507.78722578136,222382.20357343729,43841.899771268305]
[null,2049,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3342)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":325324.12770000007},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3342)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":5914.984140000015},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3342)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3342)","v":0.11},62934.343152777554,183142.51898522585,246076.8621380034,28235.136673523397]
[null,2060,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3353)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3353)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3353)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3353)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3359)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3359)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3359)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3359)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3361)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3361)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":0},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3361)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3361)","v":0.11},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A3366,2)*AnnualFactor","v":1585719.2217599966},{"$f":"INDEX(ModelData20B,A3366,2)*AnnualFactor","v":1457462.519999997},{"$f":"INDEX(ModelData20NB,A3366,3)*AnnualFactor","v":28831.258577454486},{"$f":"INDEX(ModelData20B,A3366,3)*AnnualFactor","v":26499.318545454495},{"$f":"IF(E3373=0,55,MAX(5,ROUND(C3373/E3373,1)))","v":55},{"$f":"IF(F3373=0,55,MAX(5,ROUND(D3373/F3373,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3366,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A3366,6)","v":0.11},{"$f":"(C3373*(1-I3373)*VLOOKUP(G3373,FuelCon,2)-D3373*(1-J3373)*VLOOKUP(H3373,FuelCon,2))*FuelAuto+(C3373*I3373*VLOOKUP(G3373,FuelCon,3)-D3373*J3373*VLOOKUP(H3373,FuelCon,3))*FuelTruck","v":24811.41296611942},{"$f":"(C3373*(1-I3373)-D3373*(1-J3373))*NonFuelAuto+(C3373*I3373-D3373*J3373)*NonFuelTruck","v":72202.623282598885},{"$f":"SUM(K3373:L3373)","v":97014.036248718301},{"$f":"M3373/(1+DiscRate)^(B3373-YearCurrent)","v":20464.808587406558}]
[null,2028,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3383)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":1329114.5740799978},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3383)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":24165.719528727233},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3383)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3383)","v":0.11},107620.5490186167,452081.25074359193,559701.7997622086,265910.2931921928]
[null,2037,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3392)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":1521568.0598399937},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3392)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":27664.873815272702},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3392)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3392)","v":0.11},123203.81791202564,517541.83198247192,640745.64989449759,165580.85190306031]
[null,2038,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3393)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":1542951.7804799974},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3393)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":28053.668735999963},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3393)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3393)","v":0.11},124935.29223351582,524815.22989790444,649750.52213142021,156923.25421214217]
[null,2047,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3402)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":1735405.2662399933},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3402)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":31552.823022545432},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3402)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3402)","v":0.11},140518.56112692476,590275.81113678426,730794.37226370908,96002.349917081592]
[null,2057,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3412)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3412)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3412)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3412)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3415)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3415)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3415)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3415)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3375:N3423)","v":3552156.467937429}]
[]
[]
[null,2026,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3443)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":0},{"$f":"MAX(TREND(D3434:D3435,B3434:B3435,B3443)*INDEX(matCost,ROW()-ROW($A3436),A3428),0)","v":0},{"$f":"MAX(TREND(E3434:E3435,B3434:B3435,B3443)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":0},{"$f":"MAX(TREND(F3434:F3435,B3434:B3435,B3443)*INDEX(matCost,ROW()-ROW($A3436),A3428),0)","v":0},55,55,{"$f":"TREND(I3434:I3435,B3434:B3435,B3443)","v":1},{"$f":"TREND(J3434:J3435,B3434:B3435,B3443)","v":0.27},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3451)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":16304679.648000002},0,{"$f":"MAX(TREND(E3434:E3435,B3434:B3435,B3451)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":296448.72087272815},0,55,55,{"$f":"TREND(I3434:I3435,B3434:B3435,B3451)","v":1},{"$f":"TREND(J3434:J3435,B3434:B3435,B3451)","v":0.27},3154159.8565649218,9178784.6265601944,12332944.483125117,3904294.3823730438]
[null,2037,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3454)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":17520711.75},0,{"$f":"MAX(TREND(E3434:E3435,B3434:B3435,B3454)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":318558.39545454644},0,55,55,{"$f":"TREND(I3434:I3435,B3434:B3435,B3454)","v":1},{"$f":"TREND(J3434:J3435,B3434:B3435,B3454)","v":0.27},3389402.7269081692,9863354.7625095006,13252757.48941767,3424764.3749493444]
[null,2046,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3463)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":21168808.055999994},0,{"$f":"MAX(TREND(E3434:E3435,B3434:B3435,B3463)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":384887.41920000128},0,55,55,{"$f":"TREND(I3434:I3435,B3434:B3435,B3463)","v":1},{"$f":"TREND(J3434:J3435,B3434:B3435,B3463)","v":0.27},4095131.3379379124,11917065.170357423,16012196.508295335,2250719.4212300754]
[null,2050,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3467)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":22790184.191999912},0,{"$f":"MAX(TREND(E3434:E3435,B3434:B3435,B3467)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":414366.98530909233},0,55,55,{"$f":"TREND(I3434:I3435,B3434:B3435,B3467)","v":1},{"$f":"TREND(J3434:J3435,B3434:B3435,B3467)","v":0.27},4408788.4983955603,12829825.35162312,17238613.85001868,1848577.564394179]
[null,2058,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3475)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":0},0,{"$f":"MAX(TREND(E3434:E3435,B3434:B3435,B3475)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":0},0,55,55,{"$f":"TREND(I3434:I3435,B3434:B3435,B3475)","v":1},{"$f":"TREND(J3434:J3435,B3434:B3435,B3475)","v":0.27},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C3434:C3435,B3434:B3435,B3478)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":0},0,{"$f":"MAX(TREND(E3434:E3435,B3434:B3435,B3478)*INDEX(matBenefit,ROW()-ROW($A3436),A3428),0)","v":0},0,55,55,{"$f":"TREND(I3434:I3435,B3434:B3435,B3478)","v":1},{"$f":"TREND(J3434:J3435,B3434:B3435,B3478)","v":0.27},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3502)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"MAX(TREND(D3496:D3497,B3496:B3497,B3502)*INDEX(matCost,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3502)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"MAX(TREND(F3496:F3497,B3496:B3497,B3502)*INDEX(matCost,ROW()-ROW($A3498),A3490),0)","v":0},55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3502)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3502)","v":0.11},{"$f":"(C3502*(1-I3502)*VLOOKUP(G3502,FuelCon,2)-D3502*(1-J3502)*VLOOKUP(H3502,FuelCon,2))*FuelAuto+(C3502*I3502*VLOOKUP(G3502,FuelCon,3)-D3502*J3502*VLOOKUP(H3502,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3502*(1-I3502)-D3502*(1-J3502))*NonFuelAuto+(C3502*I3502-D3502*J3502)*NonFuelTruck","v":0},{"$f":"SUM(K3502:L3502)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3506)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"MAX(TREND(D3496:D3497,B3496:B3497,B3506)*INDEX(matCost,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3506)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},{"$f":"MAX(TREND(F3496:F3497,B3496:B3497,B3506)*INDEX(matCost,ROW()-ROW($A3498),A3490),0)","v":0},55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3506)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3506)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3514)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3514)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3514)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3514)","v":0.11},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3519)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3519)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3519)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3519)","v":0.11},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3526)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3526)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3526)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3526)","v":0.11},0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3530)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3530)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3530)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3530)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3538)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3538)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3538)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3538)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3547)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3547)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3547)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3547)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A3552,2)*AnnualFactor","v":203290.9022399993},{"$f":"INDEX(ModelData1B,A3552,2)*AnnualFactor","v":184140.30999999936},{"$f":"INDEX(ModelData1NB,A3552,3)*AnnualFactor","v":3696.1982225454417},{"$f":"INDEX(ModelData1B,A3552,3)*AnnualFactor","v":3348.0056363636245},{"$f":"IF(E3558=0,55,MAX(5,ROUND(C3558/E3558,1)))","v":55},{"$f":"IF(F3558=0,55,MAX(5,ROUND(D3558/F3558,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3552,6)","v":0.21195652173913043},{"$f":"INDEX(ModelData1B,A3552,6)","v":0.13},{"$f":"(C3558*(1-I3558)*VLOOKUP(G3558,FuelCon,2)-D3558*(1-J3558)*VLOOKUP(H3558,FuelCon,2))*FuelAuto+(C3558*I3558*VLOOKUP(G3558,FuelCon,3)-D3558*J3558*VLOOKUP(H3558,FuelCon,3))*FuelTruck","v":3704.7050648591503},{"$f":"(C3558*(1-I3558)-D3558*(1-J3558))*NonFuelAuto+(C3558*I3558-D3558*J3558)*NonFuelTruck","v":10780.902503876932},{"$f":"SUM(K3558:L3558)","v":14485.607568736083},{"$f":"M3558/(1+DiscRate)^(B3558-YearCurrent)","v":11824.57070383332}]
[null,2024,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3565)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":216582.13487999886},{"$f":"MAX(TREND(D3558:D3559,B3558:B3559,B3565)*INDEX(matCost,ROW()-ROW($A3560),A3552),0)","v":0},{"$f":"MAX(TREND(E3558:E3559,B3558:B3559,B3565)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":3937.8569978181622},{"$f":"MAX(TREND(F3558:F3559,B3558:B3559,B3565)*INDEX(matCost,ROW()-ROW($A3560),A3552),0)","v":0},55,55,{"$f":"TREND(I3558:I3559,B3558:B3559,B3565)","v":0.21195652173913043},{"$f":"TREND(J3558:J3559,B3558:B3559,B3565)","v":0.13},18429.569332686759,75435.760820634518,93865.33015332128,58454.610124892752]
[null,2028,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3569)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":229873.36751999892},0,{"$f":"MAX(TREND(E3558:E3559,B3558:B3559,B3569)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":4179.5157730908977},0,55,55,{"$f":"TREND(I3558:I3559,B3558:B3559,B3569)","v":0.21195652173913043},{"$f":"TREND(J3558:J3559,B3558:B3559,B3569)","v":0.13},19560.556861235549,80065.109621716314,99625.66648295187,47331.436481362667]
[null,2036,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3577)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":256455.83279999904},0,{"$f":"MAX(TREND(E3558:E3559,B3558:B3559,B3577)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":4662.8333236363542},0,55,55,{"$f":"TREND(I3558:I3559,B3558:B3559,B3577)","v":0.21195652173913043},{"$f":"TREND(J3558:J3559,B3558:B3559,B3577)","v":0.13},21822.531918333123,89323.807223879863,111146.33914221299,30732.888956470735]
[null,2041,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3582)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":273069.87359999958},0,{"$f":"MAX(TREND(E3558:E3559,B3558:B3559,B3582)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":4964.9067927272554},0,55,55,{"$f":"TREND(I3558:I3559,B3558:B3559,B3582)","v":0.21195652173913043},{"$f":"TREND(J3558:J3559,B3558:B3559,B3582)","v":0.13},23236.266329019149,95110.493225232261,118346.75955425142,23331.66362801359]
[null,2048,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3589)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":296329.53071999922},0,{"$f":"MAX(TREND(E3558:E3559,B3558:B3559,B3589)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":5387.8096494545316},0,55,55,{"$f":"TREND(I3558:I3559,B3558:B3559,B3589)","v":0.21195652173913043},{"$f":"TREND(J3558:J3559,B3558:B3559,B3589)","v":0.13},25215.494503979491,103211.85362712521,128427.34813110469,15767.411670833755]
[null,2058,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3599)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":0},0,{"$f":"MAX(TREND(E3558:E3559,B3558:B3559,B3599)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":0},0,55,55,{"$f":"TREND(I3558:I3559,B3558:B3559,B3599)","v":0.21195652173913043},{"$f":"TREND(J3558:J3559,B3558:B3559,B3599)","v":0.13},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C3558:C3559,B3558:B3559,B3604)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":0},0,{"$f":"MAX(TREND(E3558:E3559,B3558:B3559,B3604)*INDEX(matBenefit,ROW()-ROW($A3560),A3552),0)","v":0},0,55,55,{"$f":"TREND(I3558:I3559,B3558:B3559,B3604)","v":0.21195652173913043},{"$f":"TREND(J3558:J3559,B3558:B3559,B3604)","v":0.13},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3561:N3609)","v":937159.94631638983}]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A3614,2)*AnnualFactor","v":568459.80672000069},{"$f":"INDEX(ModelData20B,A3614,2)*AnnualFactor","v":522481.44000000064},{"$f":"INDEX(ModelData20NB,A3614,3)*AnnualFactor","v":10335.632849454558},{"$f":"INDEX(ModelData20B,A3614,3)*AnnualFactor","v":9499.6625454545574},{"$f":"IF(E3621=0,55,MAX(5,ROUND(C3621/E3621,1)))","v":55},{"$f":"IF(F3621=0,55,MAX(5,ROUND(D3621/F3621,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3614,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A3614,6)","v":0.11},{"$f":"(C3621*(1-I3621)*VLOOKUP(G3621,FuelCon,2)-D3621*(1-J3621)*VLOOKUP(H3621,FuelCon,2))*FuelAuto+(C3621*I3621*VLOOKUP(G3621,FuelCon,3)-D3621*J3621*VLOOKUP(H3621,FuelCon,3))*FuelTruck","v":8894.5702528067704},{"$f":"(C3621*(1-I3621)-D3621*(1-J3621))*NonFuelAuto+(C3621*I3621-D3621*J3621)*NonFuelTruck","v":25883.705458490916},{"$f":"SUM(K3621:L3621)","v":34778.275711297683},{"$f":"M3621/(1+DiscRate)^(B3621-YearCurrent)","v":7336.3688694187367}]
[null,2025,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3628)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":463387.81151999906},{"$f":"MAX(TREND(D3620:D3621,B3620:B3621,B3628)*INDEX(matCost,ROW()-ROW($A3622),A3614),0)","v":0},{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3628)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":8425.2329367272905},{"$f":"MAX(TREND(F3620:F3621,B3620:B3621,B3628)*INDEX(matCost,ROW()-ROW($A3622),A3614),0)","v":0},55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3628)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3628)","v":0.11},37521.257878642413,157615.41216738487,195136.67004602728,113571.3186012917]
[null,2031,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3634)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":505416.60960000008},0,{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3634)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":9189.3929018181807},0,55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3634)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3634)","v":0.11},40924.397391346341,171910.96800116892,212835.36539251526,82541.2241974395]
[null,2037,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3640)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":547445.40767999925},0,{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3640)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":9953.5528669091},0,55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3640)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3640)","v":0.11},44327.536904050117,186206.52383495236,230534.06073900248,59574.382090804858]
[null,2048,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3651)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":624498.20415999927},0,{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3651)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":11354.512802909099},0,55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3651)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3651)","v":0.11},50566.626010673834,212415.04286355583,262981.66887422965,32287.050191131275]
[null,2056,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3659)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},0,{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3659)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},0,55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3659)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3659)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3662)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},0,{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3662)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},0,55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3662)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3662)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3667)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},0,{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3667)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},0,55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3667)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3667)","v":0.11},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B3685+1","v":2021},{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3686)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":0},{"$f":"MAX(TREND(D3682:D3683,B3682:B3683,B3686)*INDEX(matCost,ROW()-ROW($A3684),A3676),0)","v":400154.97499999963},{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3686)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":0},{"$f":"MAX(TREND(F3682:F3683,B3682:B3683,B3686)*INDEX(matCost,ROW()-ROW($A3684),A3676),0)","v":7275.5450000000128},55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3686)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3686)","v":0.11},{"$f":"(C3686*(1-I3686)*VLOOKUP(G3686,FuelCon,2)-D3686*(1-J3686)*VLOOKUP(H3686,FuelCon,2))*FuelAuto+(C3686*I3686*VLOOKUP(G3686,FuelCon,3)-D3686*J3686*VLOOKUP(H3686,FuelCon,3))*FuelTruck","v":-28440.377686560292},{"$f":"(C3686*(1-I3686)-D3686*(1-J3686))*NonFuelAuto+(C3686*I3686-D3686*J3686)*NonFuelTruck","v":-128261.38335746805},{"$f":"SUM(K3686:L3686)","v":-156701.76104402833},-119547.02321990461]
[null,2033,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3698)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":519426.20895999856},0,{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3698)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":9444.1128901818302},0,55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3698)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3698)","v":0.11},42058.777228914172,176676.15327909632,218734.9305080105,74093.088709697724]
[null,2038,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3703)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":554450.20735999942},0,{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3703)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":10080.91286109091},0,55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3703)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3703)","v":0.11},44894.726822834113,188589.11647391637,233483.84329675048,56389.403698968068]
[null,2045,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3710)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":603483.80511999875},0,{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3710)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":10972.43282036364},0,55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3710)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3710)","v":0.11},48865.056254321869,205267.26494666381,254132.32120098569,38222.063358673309]
[null,2049,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3714)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":631503.00383999944},0,{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3714)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":11481.872797090909},0,55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3714)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3714)","v":0.11},51133.815929457822,214797.63550251984,265931.45143197768,30513.274640016349]
[null,2053,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3718)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":0},0,{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3718)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":0},0,55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3718)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3718)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3725)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":0},0,{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3725)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":0},0,55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3725)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3725)","v":0.11},0,0,0,0]
[]
[{"$f":"MAX($A$1:A3737)+1","v":61},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3738,1)),\"Not Used\",INDEX(ModelGroup,A3738,1))","v":"4P3015"}]
[null,{"$f":"B3748+1","v":2022},{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3749)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":442373.41247999854},{"$f":"MAX(TREND(D3744:D3745,B3744:B3745,B3749)*INDEX(matCost,ROW()-ROW($A3746),A3738),0)","v":0},{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3749)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":8043.1529541818309},{"$f":"MAX(TREND(F3744:F3745,B3744:B3745,B3749)*INDEX(matCost,ROW()-ROW($A3746),A3738),0)","v":0},55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3749)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3749)","v":0.11},{"$f":"(C3749*(1-I3749)*VLOOKUP(G3749,FuelCon,2)-D3749*(1-J3749)*VLOOKUP(H3749,FuelCon,2))*FuelAuto+(C3749*I3749*VLOOKUP(G3749,FuelCon,3)-D3749*J3749*VLOOKUP(H3749,FuelCon,3))*FuelTruck","v":35819.688122290449},{"$f":"(C3749*(1-I3749)-D3749*(1-J3749))*NonFuelAuto+(C3749*I3749-D3749*J3749)*NonFuelTruck","v":150467.63425049282},{"$f":"SUM(K3749:L3749)","v":186287.32237278327},132820.28626481324]
[null,2028,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3755)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":484402.21055999957},0,{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3755)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":8807.3129192727502},0,55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3755)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3755)","v":0.11},39222.827634994377,164763.19008427687,203986.01771927124,96912.287582216377]
[null,2034,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3761)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":526431.00863999873},0,{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3761)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":9571.4728843636403},0,55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3761)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3761)","v":0.11},42625.967147698153,179058.74591806033,221684.71306575849,70179.702914003647]
[null,2039,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3766)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":561455.00703999959},0,{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3766)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":10208.272855272749},0,55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3766)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3766)","v":0.11},45461.916741618101,190971.70911288037,236433.62585449847,53366.182046455426]
[null,2049,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3776)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":631503.00383999944},0,{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3776)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":11481.872797090909},0,55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3776)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3776)","v":0.11},51133.815929457822,214797.63550251984,265931.45143197768,30513.274640016349]
[null,2050,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3777)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":638507.80351999961},0,{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3777)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":11609.232791272749},0,55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3777)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3777)","v":0.11},51701.00584824181,217180.22814148385,268881.23398972565,28833.398147002972]
[null,2061,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3788)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":0},0,{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3788)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":0},0,55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3788)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3788)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C3744:C3745,B3744:B3745,B3794)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":0},0,{"$f":"MAX(TREND(E3744:E3745,B3744:B3745,B3794)*INDEX(matBenefit,ROW()-ROW($A3746),A3738),0)","v":0},0,55,55,{"$f":"TREND(I3744:I3745,B3744:B3745,B3794)","v":0.18198529411764705},{"$f":"TREND(J3744:J3745,B3744:B3745,B3794)","v":0.11},0,0,0,0]
[{"$f":"MAX($A$1:A3799)+1","v":62},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3800,1)),\"Not Used\",INDEX(ModelGroup,A3800,1))","v":"5S3238"}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A3800,2)*AnnualFactor","v":1160967.8808000013},{"$f":"INDEX(ModelData20B,A3800,2)*AnnualFactor","v":1000834.3800000011},{"$f":"INDEX(ModelData20NB,A3800,3)*AnnualFactor","v":21108.506923636389},{"$f":"INDEX(ModelData20B,A3800,3)*AnnualFactor","v":18196.988727272746},{"$f":"IF(E3807=0,55,MAX(5,ROUND(C3807/E3807,1)))","v":55},{"$f":"IF(F3807=0,55,MAX(5,ROUND(D3807/F3807,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3800,6)","v":0.31034482758620691},{"$f":"INDEX(ModelData20B,A3800,6)","v":0.2},{"$f":"(C3807*(1-I3807)*VLOOKUP(G3807,FuelCon,2)-D3807*(1-J3807)*VLOOKUP(H3807,FuelCon,2))*FuelAuto+(C3807*I3807*VLOOKUP(G3807,FuelCon,3)-D3807*J3807*VLOOKUP(H3807,FuelCon,3))*FuelTruck","v":30978.018018067807},{"$f":"(C3807*(1-I3807)-D3807*(1-J3807))*NonFuelAuto+(C3807*I3807-D3807*J3807)*NonFuelTruck","v":90147.79480936336},{"$f":"SUM(K3807:L3807)","v":121125.81282743116},{"$f":"M3807/(1+DiscRate)^(B3807-YearCurrent)","v":25551.112708602119}]
[null,2023,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3812)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},{"$f":"MAX(TREND(D3806:D3807,B3806:B3807,B3812)*INDEX(matCost,ROW()-ROW($A3808),A3800),0)","v":0},{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3812)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},{"$f":"MAX(TREND(F3806:F3807,B3806:B3807,B3812)*INDEX(matCost,ROW()-ROW($A3808),A3800),0)","v":0},55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3812)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3812)","v":0.2},{"$f":"(C3812*(1-I3812)*VLOOKUP(G3812,FuelCon,2)-D3812*(1-J3812)*VLOOKUP(H3812,FuelCon,2))*FuelAuto+(C3812*I3812*VLOOKUP(G3812,FuelCon,3)-D3812*J3812*VLOOKUP(H3812,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3812*(1-I3812)-D3812*(1-J3812))*NonFuelAuto+(C3812*I3812-D3812*J3812)*NonFuelTruck","v":0},{"$f":"SUM(K3812:L3812)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3818)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":1038173.2010999992},0,{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3818)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":18875.876383636321},0,55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3818)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3818)","v":0.2},102386.14670137689,389419.45984807715,491805.60654945404,218367.57092960129]
[null,2038,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3827)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":1138641.5754000023},0,{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3827)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":20702.574098181794},0,55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3827)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3827)","v":0.2},112294.48347892979,427105.21402692446,539399.6975058543,130272.08593230401]
[null,2040,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3829)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":1160967.8808000013},0,{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3829)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":21108.506923636363},0,55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3829)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3829)","v":0.2},114496.33609616359,435479.82606666774,549976.16216283129,116015.75732241024]
[null,2050,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3839)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":1272599.4078000002},0,{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3839)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":23138.171050909092},0,55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3839)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3839)","v":0.2},125505.59918233304,477352.88626538531,602858.4854477183,64647.348122024268]
[null,2057,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3846)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},0,{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3846)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},0,55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3846)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3846)","v":0.2},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3851)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},0,{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3851)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},0,55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3851)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3851)","v":0.2},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3871)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},{"$f":"MAX(TREND(D3868:D3869,B3868:B3869,B3871)*INDEX(matCost,ROW()-ROW($A3870),A3862),0)","v":0},{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3871)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},{"$f":"MAX(TREND(F3868:F3869,B3868:B3869,B3871)*INDEX(matCost,ROW()-ROW($A3870),A3862),0)","v":0},{"$f":"IF(E3871=0,55,MAX(5,ROUND(C3871/E3871,1)))","v":55},{"$f":"IF(F3871=0,55,MAX(5,ROUND(D3871/F3871,1)))","v":55},{"$f":"TREND(I3868:I3869,B3868:B3869,B3871)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3871)","v":0.1},{"$f":"(C3871*(1-I3871)*VLOOKUP(G3871,FuelCon,2)-D3871*(1-J3871)*VLOOKUP(H3871,FuelCon,2))*FuelAuto+(C3871*I3871*VLOOKUP(G3871,FuelCon,3)-D3871*J3871*VLOOKUP(H3871,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3871*(1-I3871)-D3871*(1-J3871))*NonFuelAuto+(C3871*I3871-D3871*J3871)*NonFuelTruck","v":0},{"$f":"SUM(K3871:L3871)","v":0},{"$f":"M3871/(1+DiscRate)^(B3871-YearCurrent)","v":0}]
[null,2027,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3878)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},{"$f":"MAX(TREND(D3868:D3869,B3868:B3869,B3878)*INDEX(matCost,ROW()-ROW($A3870),A3862),0)","v":0},{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3878)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},{"$f":"MAX(TREND(F3868:F3869,B3868:B3869,B3878)*INDEX(matCost,ROW()-ROW($A3870),A3862),0)","v":0},55,55,{"$f":"TREND(I3868:I3869,B3868:B3869,B3878)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3878)","v":0.1},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3883)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3883)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,55,55,{"$f":"TREND(I3868:I3869,B3868:B3869,B3883)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3883)","v":0.1},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3891)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":2179892.8871999979},0,{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3891)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":39634.416130908998},0,55,55,{"$f":"TREND(I3868:I3869,B3868:B3869,B3891)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3891)","v":0.1},171917.80235434553,732366.74500686396,904284.54736120952,190756.00692308301]
[null,2044,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3895)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":2297622.2939999998},0,{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3895)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":41774.950799999759},0,55,55,{"$f":"TREND(I3868:I3869,B3868:B3869,B3895)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3895)","v":0.1},181202.56171494623,771919.65283824585,953122.21455319203,153386.3080702255]
[null,2051,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3902)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":2503648.755900003},0,{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3902)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":45520.886470908998},0,55,55,{"$f":"TREND(I3868:I3869,B3868:B3869,B3902)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3902)","v":0.1},197450.89059599745,841137.24154316413,1038588.1321391616,104086.62201381879]
[null,2059,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3910)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3910)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,55,55,{"$f":"TREND(I3868:I3869,B3868:B3869,B3910)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3910)","v":0.1},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C3868:C3869,B3868:B3869,B3919)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,{"$f":"MAX(TREND(E3868:E3869,B3868:B3869,B3919)*INDEX(matBenefit,ROW()-ROW($A3870),A3862),0)","v":0},0,55,55,{"$f":"TREND(I3868:I3869,B3868:B3869,B3919)","v":0.16666666666666669},{"$f":"TREND(J3868:J3869,B3868:B3869,B3919)","v":0.1},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A3924,2)*AnnualFactor","v":975986.64},{"$f":"INDEX(ModelData1B,A3924,2)*AnnualFactor","v":1355537},{"$f":"INDEX(ModelData1NB,A3924,3)*AnnualFactor","v":17745.211636363638},{"$f":"INDEX(ModelData1B,A3924,3)*AnnualFactor","v":24646.12727272727},{"$f":"IF(E3930=0,55,MAX(5,ROUND(C3930/E3930,1)))","v":55},{"$f":"IF(F3930=0,55,MAX(5,ROUND(D3930/F3930,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3924,6)","v":1},{"$f":"INDEX(ModelData1B,A3924,6)","v":0.23999999999999996},{"$f":"(C3930*(1-I3930)*VLOOKUP(G3930,FuelCon,2)-D3930*(1-J3930)*VLOOKUP(H3930,FuelCon,2))*FuelAuto+(C3930*I3930*VLOOKUP(G3930,FuelCon,3)-D3930*J3930*VLOOKUP(H3930,FuelCon,3))*FuelTruck","v":68232.376696070685},{"$f":"(C3930*(1-I3930)-D3930*(1-J3930))*NonFuelAuto+(C3930*I3930-D3930*J3930)*NonFuelTruck","v":66946.249221706763},{"$f":"SUM(K3930:L3930)","v":135178.62591777745},{"$f":"M3930/(1+DiscRate)^(B3930-YearCurrent)","v":110346.02533770441}]
[null,{"$f":"B3933+1","v":2021},{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3934)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":0},{"$f":"MAX(TREND(D3930:D3931,B3930:B3931,B3934)*INDEX(matCost,ROW()-ROW($A3932),A3924),0)","v":0},{"$f":"MAX(TREND(E3930:E3931,B3930:B3931,B3934)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":0},{"$f":"MAX(TREND(F3930:F3931,B3930:B3931,B3934)*INDEX(matCost,ROW()-ROW($A3932),A3924),0)","v":0},55,55,{"$f":"TREND(I3930:I3931,B3930:B3931,B3934)","v":1},{"$f":"TREND(J3930:J3931,B3930:B3931,B3934)","v":0.23999999999999996},{"$f":"(C3934*(1-I3934)*VLOOKUP(G3934,FuelCon,2)-D3934*(1-J3934)*VLOOKUP(H3934,FuelCon,2))*FuelAuto+(C3934*I3934*VLOOKUP(G3934,FuelCon,3)-D3934*J3934*VLOOKUP(H3934,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3934*(1-I3934)-D3934*(1-J3934))*NonFuelAuto+(C3934*I3934-D3934*J3934)*NonFuelTruck","v":0},{"$f":"SUM(K3934:L3934)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3943)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":1348023.8400000036},0,{"$f":"MAX(TREND(E3930:E3931,B3930:B3931,B3943)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":24509.524363636272},0,55,55,{"$f":"TREND(I3930:I3931,B3930:B3931,B3943)","v":1},{"$f":"TREND(J3930:J3931,B3930:B3931,B3943)","v":0.23999999999999996},260776.83055502776,758875.41282336216,1019652.2433783899,423119.43021182233]
[null,2033,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3946)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":1459635},0,{"$f":"MAX(TREND(E3930:E3931,B3930:B3931,B3946)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":26538.818181818118},0,55,55,{"$f":"TREND(I3930:I3931,B3930:B3931,B3946)","v":1},{"$f":"TREND(J3930:J3931,B3930:B3931,B3946)","v":0.23999999999999996},282368.143479708,821707.36179000011,1104075.5052697081,373988.57221461018]
[null,2041,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3954)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":1757264.7599999905},0,{"$f":"MAX(TREND(E3930:E3931,B3930:B3931,B3954)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":31950.26836363622},0,55,55,{"$f":"TREND(I3930:I3931,B3930:B3931,B3954)","v":1},{"$f":"TREND(J3930:J3931,B3930:B3931,B3954)","v":0.23999999999999996},339944.977945522,989259.22570103477,1329204.2036465567,262048.11597065022]
[null,2048,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3961)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":2017690.799999997},0,{"$f":"MAX(TREND(E3930:E3931,B3930:B3931,B3961)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":36685.287272727117},0,55,55,{"$f":"TREND(I3930:I3931,B3930:B3931,B3961)","v":1},{"$f":"TREND(J3930:J3931,B3930:B3931,B3961)","v":0.23999999999999996},390324.70810311206,1135867.1066231984,1526191.8147263103,187375.15787432448]
[null,2058,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3971)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":0},0,{"$f":"MAX(TREND(E3930:E3931,B3930:B3931,B3971)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":0},0,55,55,{"$f":"TREND(I3930:I3931,B3930:B3931,B3971)","v":1},{"$f":"TREND(J3930:J3931,B3930:B3931,B3971)","v":0.23999999999999996},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C3930:C3931,B3930:B3931,B3973)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":0},0,{"$f":"MAX(TREND(E3930:E3931,B3930:B3931,B3973)*INDEX(matBenefit,ROW()-ROW($A3932),A3924),0)","v":0},0,55,55,{"$f":"TREND(I3930:I3931,B3930:B3931,B3973)","v":1},{"$f":"TREND(J3930:J3931,B3930:B3931,B3973)","v":0.23999999999999996},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3933:N3981)","v":7308953.677511692}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B3995)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":0},{"$f":"MAX(TREND(D3992:D3993,B3992:B3993,B3995)*INDEX(matCost,ROW()-ROW($A3994),A3986),0)","v":0},{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B3995)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":0},{"$f":"MAX(TREND(F3992:F3993,B3992:B3993,B3995)*INDEX(matCost,ROW()-ROW($A3994),A3986),0)","v":0},{"$f":"IF(E3995=0,55,MAX(5,ROUND(C3995/E3995,1)))","v":55},{"$f":"IF(F3995=0,55,MAX(5,ROUND(D3995/F3995,1)))","v":55},{"$f":"TREND(I3992:I3993,B3992:B3993,B3995)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B3995)","v":0.11},{"$f":"(C3995*(1-I3995)*VLOOKUP(G3995,FuelCon,2)-D3995*(1-J3995)*VLOOKUP(H3995,FuelCon,2))*FuelAuto+(C3995*I3995*VLOOKUP(G3995,FuelCon,3)-D3995*J3995*VLOOKUP(H3995,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3995*(1-I3995)-D3995*(1-J3995))*NonFuelAuto+(C3995*I3995-D3995*J3995)*NonFuelTruck","v":0},{"$f":"SUM(K3995:L3995)","v":0},{"$f":"M3995/(1+DiscRate)^(B3995-YearCurrent)","v":0}]
[null,2029,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4004)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":2611750.0247999877},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4004)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":47486.364087272435},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4004)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4004)","v":0.11},211477.60851461603,888353.2246709977,1099830.8331856136,488338.04307611461]
[null,2031,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4006)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":2702664.6919999868},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4006)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":49139.358036363497},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4006)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4006)","v":0.11},218839.11563275245,919276.68097811309,1138115.7966108655,441380.92819986073]
[null,2041,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4016)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":3157238.0279999971},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4016)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":57404.327781817876},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4016)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4016)","v":0.11},255646.65122343565,1073893.9625136948,1329540.6137371305,262114.43808292353]
[null,2048,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4023)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":3475439.363199994},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4023)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":63189.806603636127},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4023)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4023)","v":0.11},281411.92613691301,1182126.0595885983,1463537.9857255113,179682.95890747252]
[null,2049,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4024)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":3520896.6967999935},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4024)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":64016.303578181658},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4024)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4024)","v":0.11},285092.67969598121,1197587.7877421561,1482680.4674381372,170124.42891847997]
[null,2059,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4034)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":0},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4034)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":0},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4034)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4034)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4043)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":0},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4043)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":0},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4043)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4043)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A4048,2)*AnnualFactor","v":1025014.0823999939},{"$f":"INDEX(ModelData20B,A4048,2)*AnnualFactor","v":3106103.2799999807},{"$f":"INDEX(ModelData20NB,A4048,3)*AnnualFactor","v":18636.619679999891},{"$f":"INDEX(ModelData20B,A4048,3)*AnnualFactor","v":56474.605090908743},{"$f":"IF(E4055=0,55,MAX(5,ROUND(C4055/E4055,1)))","v":55},{"$f":"IF(F4055=0,55,MAX(5,ROUND(D4055/F4055,1)))","v":55},{"$f":"INDEX(ModelData20NB,A4048,6)","v":1},{"$f":"INDEX(ModelData20B,A4048,6)","v":0.11},{"$f":"(C4055*(1-I4055)*VLOOKUP(G4055,FuelCon,2)-D4055*(1-J4055)*VLOOKUP(H4055,FuelCon,2))*FuelAuto+(C4055*I4055*VLOOKUP(G4055,FuelCon,3)-D4055*J4055*VLOOKUP(H4055,FuelCon,3))*FuelTruck","v":-22471.139740936254},{"$f":"(C4055*(1-I4055)-D4055*(1-J4055))*NonFuelAuto+(C4055*I4055-D4055*J4055)*NonFuelTruck","v":-418561.2494932707},{"$f":"SUM(K4055:L4055)","v":-441032.38923420699},{"$f":"M4055/(1+DiscRate)^(B4055-YearCurrent)","v":-93034.40796324845}]
[null,{"$f":"B4057+1","v":2021},{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4058)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"MAX(TREND(D4054:D4055,B4054:B4055,B4058)*INDEX(matCost,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4058)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"MAX(TREND(F4054:F4055,B4054:B4055,B4058)*INDEX(matCost,ROW()-ROW($A4056),A4048),0)","v":0},55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4058)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4058)","v":0.11},{"$f":"(C4058*(1-I4058)*VLOOKUP(G4058,FuelCon,2)-D4058*(1-J4058)*VLOOKUP(H4058,FuelCon,2))*FuelAuto+(C4058*I4058*VLOOKUP(G4058,FuelCon,3)-D4058*J4058*VLOOKUP(H4058,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4058*(1-I4058)-D4058*(1-J4058))*NonFuelAuto+(C4058*I4058-D4058*J4058)*NonFuelTruck","v":0},{"$f":"SUM(K4058:L4058)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4067)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":846232.5563999936},0,{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4067)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":15386.046479999903},0,55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4067)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4067)","v":0.11},163704.70419163245,476390.00255560206,640094.70674723457,265616.5465817416]
[null,2038,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4075)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":989257.77719999105},0,{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4075)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":17986.50503999996},0,55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4075)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4075)","v":0.11},191373.1049000771,556906.62270584388,748279.72760592098,180719.34676051905]
[null,2045,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4082)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":1114404.8453999907},0,{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4082)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":20261.906279999996},0,55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4082)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4082)","v":0.11},215582.95551996655,627358.66533730645,842941.620857273,126780.28472650843]
[null,2049,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4086)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":1185917.4557999894},0,{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4086)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":21562.135559999966},0,55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4086)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4086)","v":0.11},229417.15587418887,667616.97541242733,897034.1312866162,102926.70784906507]
[null,2057,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4094)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},0,{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4094)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},0,55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4094)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4094)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4099)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},0,{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4099)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},0,55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4099)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4099)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4057:N4105)","v":3496876.3876190241}]
[{"$f":"MAX($A$1:A4109)+1","v":67},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A4110,1)),\"Not Used\",INDEX(ModelGroup,A4110,1))","v":"7I3362"}]
[]
[null,2028,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4127)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":1381378.6495999992},0,{"$f":"MAX(TREND(E4116:E4117,B4116:B4117,B4127)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":25115.975447272882},0,55,55,{"$f":"TREND(I4116:I4117,B4116:B4117,B4127)","v":0.4921875},{"$f":"TREND(J4116:J4117,B4116:B4117,B4127)","v":0.35},170773.47205944575,586578.00322309439,757351.47528254008,359812.23024024616]
[null,2034,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4133)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":1595715.5263999999},0,{"$f":"MAX(TREND(E4116:E4117,B4116:B4117,B4133)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":29013.009570909198},0,55,55,{"$f":"TREND(I4116:I4117,B4116:B4117,B4133)","v":0.4921875},{"$f":"TREND(J4116:J4117,B4116:B4117,B4133)","v":0.35},197270.95169843742,677592.36575636838,874863.31745480583,276959.32146266446]
[null,2039,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4138)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":1774329.5903999954},0,{"$f":"MAX(TREND(E4116:E4117,B4116:B4117,B4138)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":32260.538007272873},0,55,55,{"$f":"TREND(I4116:I4117,B4116:B4117,B4138)","v":0.4921875},{"$f":"TREND(J4116:J4117,B4116:B4117,B4138)","v":0.35},219352.18473092985,753437.66786742792,972789.85259835771,219571.47668435489]
[null,2046,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4145)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":2024389.2800000012},0,{"$f":"MAX(TREND(E4116:E4117,B4116:B4117,B4145)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":36807.077818181831},0,55,55,{"$f":"TREND(I4116:I4117,B4116:B4117,B4145)","v":0.4921875},{"$f":"TREND(J4116:J4117,B4116:B4117,B4145)","v":0.35},250265.91097642074,859621.09082291636,1109887.0017993371,156008.84169929102]
[null,2050,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4149)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":2167280.5311999917},0,{"$f":"MAX(TREND(E4116:E4117,B4116:B4117,B4149)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":39405.100567272864},0,55,55,{"$f":"TREND(I4116:I4117,B4116:B4117,B4149)","v":0.4921875},{"$f":"TREND(J4116:J4117,B4116:B4117,B4149)","v":0.35},267930.897402414,920297.33251176146,1188228.2299141753,127419.29637206721]
[null,2058,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4157)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":0},0,{"$f":"MAX(TREND(E4116:E4117,B4116:B4117,B4157)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":0},0,55,55,{"$f":"TREND(I4116:I4117,B4116:B4117,B4157)","v":0.4921875},{"$f":"TREND(J4116:J4117,B4116:B4117,B4157)","v":0.35},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C4116:C4117,B4116:B4117,B4162)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":0},0,{"$f":"MAX(TREND(E4116:E4117,B4116:B4117,B4162)*INDEX(matBenefit,ROW()-ROW($A4118),A4110),0)","v":0},0,55,55,{"$f":"TREND(I4116:I4117,B4116:B4117,B4162)","v":0.4921875},{"$f":"TREND(J4116:J4117,B4116:B4117,B4162)","v":0.35},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A4172,2)*AnnualFactor","v":622922.43200000003},{"$f":"INDEX(ModelData20B,A4172,2)*AnnualFactor","v":1887643.7333333327},{"$f":"INDEX(ModelData20NB,A4172,3)*AnnualFactor","v":11325.8624},{"$f":"INDEX(ModelData20B,A4172,3)*AnnualFactor","v":34320.795151515144},{"$f":"IF(E4179=0,55,MAX(5,ROUND(C4179/E4179,1)))","v":55},{"$f":"IF(F4179=0,55,MAX(5,ROUND(D4179/F4179,1)))","v":55},{"$f":"INDEX(ModelData20NB,A4172,6)","v":1},{"$f":"INDEX(ModelData20B,A4172,6)","v":0.11},{"$f":"(C4179*(1-I4179)*VLOOKUP(G4179,FuelCon,2)-D4179*(1-J4179)*VLOOKUP(H4179,FuelCon,2))*FuelAuto+(C4179*I4179*VLOOKUP(G4179,FuelCon,3)-D4179*J4179*VLOOKUP(H4179,FuelCon,3))*FuelTruck","v":-13656.180200433053},{"$f":"(C4179*(1-I4179)-D4179*(1-J4179))*NonFuelAuto+(C4179*I4179-D4179*J4179)*NonFuelTruck","v":-254368.39937342546},{"$f":"SUM(K4179:L4179)","v":-268024.57957385853},{"$f":"M4179/(1+DiscRate)^(B4179-YearCurrent)","v":-56538.949721016259}]
[null,2023,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4184)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},{"$f":"MAX(TREND(D4178:D4179,B4178:B4179,B4184)*INDEX(matCost,ROW()-ROW($A4180),A4172),0)","v":0},{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4184)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},{"$f":"MAX(TREND(F4178:F4179,B4178:B4179,B4184)*INDEX(matCost,ROW()-ROW($A4180),A4172),0)","v":0},55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4184)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4184)","v":0.11},{"$f":"(C4184*(1-I4184)*VLOOKUP(G4184,FuelCon,2)-D4184*(1-J4184)*VLOOKUP(H4184,FuelCon,2))*FuelAuto+(C4184*I4184*VLOOKUP(G4184,FuelCon,3)-D4184*J4184*VLOOKUP(H4184,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4184*(1-I4184)-D4184*(1-J4184))*NonFuelAuto+(C4184*I4184-D4184*J4184)*NonFuelTruck","v":0},{"$f":"SUM(K4184:L4184)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4190)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4190)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4190)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4190)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4196)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":588570.09200000018},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4196)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":10701.274400000024},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4196)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4196)","v":0.11},113859.59105236651,331337.88757176814,445197.47862413467,131717.86956223752]
[null,2040,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4201)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":622922.43200000003},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4201)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":11325.862400000013},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4201)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4201)","v":0.11},120505.09247565635,350676.67478412803,471181.76725978439,99394.325292540627]
[null,2047,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4208)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":671015.70800000057},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4208)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":12200.285600000032},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4208)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4208)","v":0.11},129808.79446826228,377750.97688143235,507559.77134969464,66676.663945852153]
[null,2053,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4214)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4214)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4214)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4214)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4220)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4220)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4220)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4220)","v":0.11},0,0,0,0]
[]
[]
[]
[null,2024,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4247)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":2641923.9616000131},{"$f":"MAX(TREND(D4240:D4241,B4240:B4241,B4247)*INDEX(matCost,ROW()-ROW($A4242),A4234),0)","v":0},{"$f":"MAX(TREND(E4240:E4241,B4240:B4241,B4247)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":48034.981120000128},{"$f":"MAX(TREND(F4240:F4241,B4240:B4241,B4247)*INDEX(matCost,ROW()-ROW($A4242),A4234),0)","v":0},55,55,{"$f":"TREND(I4240:I4241,B4240:B4241,B4247)","v":0.24107142857142858},{"$f":"TREND(J4240:J4241,B4240:B4241,B4247)","v":0.15},235385.22842821301,941136.4570980256,1176521.6855262385,732678.57598308916]
[null,2030,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4253)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":2822055.1408000067},0,{"$f":"MAX(TREND(E4240:E4241,B4240:B4241,B4253)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":51310.093469090993},0,55,55,{"$f":"TREND(I4240:I4241,B4240:B4241,B4253)","v":0.24107142857142858},{"$f":"TREND(J4240:J4241,B4240:B4241,B4253)","v":0.15},251434.22127559051,1005304.8519001612,1256739.0731757518,521502.03564032831]
[null,2036,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4259)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":3002186.3200000077},0,{"$f":"MAX(TREND(E4240:E4241,B4240:B4241,B4259)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":54585.20581818209},0,55,55,{"$f":"TREND(I4240:I4241,B4240:B4241,B4259)","v":0.24107142857142858},{"$f":"TREND(J4240:J4241,B4240:B4241,B4259)","v":0.15},267483.21412296873,1069473.2467022992,1336956.4608252679,369679.60229086655]
[null,2043,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4266)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":3212339.3624000102},0,{"$f":"MAX(TREND(E4240:E4241,B4240:B4241,B4266)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":58406.170225454727},0,55,55,{"$f":"TREND(I4240:I4241,B4240:B4241,B4266)","v":0.24107142857142858},{"$f":"TREND(J4240:J4241,B4240:B4241,B4266)","v":0.15},286207.03911157668,1144336.3739714611,1430543.4130830378,246333.12829010014]
[null,2048,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4271)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":3362448.6784000099},0,{"$f":"MAX(TREND(E4240:E4241,B4240:B4241,B4271)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":61135.43051636382},0,55,55,{"$f":"TREND(I4240:I4241,B4240:B4241,B4271)","v":0.24107142857142858},{"$f":"TREND(J4240:J4241,B4240:B4241,B4271)","v":0.15},299581.19981772511,1197810.0363065759,1497391.2361243009,183839.22424504397]
[null,2060,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4283)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":0},0,{"$f":"MAX(TREND(E4240:E4241,B4240:B4241,B4283)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":0},0,55,55,{"$f":"TREND(I4240:I4241,B4240:B4241,B4283)","v":0.24107142857142858},{"$f":"TREND(J4240:J4241,B4240:B4241,B4283)","v":0.15},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C4240:C4241,B4240:B4241,B4290)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":0},0,{"$f":"MAX(TREND(E4240:E4241,B4240:B4241,B4290)*INDEX(matBenefit,ROW()-ROW($A4242),A4234),0)","v":0},0,55,55,{"$f":"TREND(I4240:I4241,B4240:B4241,B4290)","v":0.24107142857142858},{"$f":"TREND(J4240:J4241,B4240:B4241,B4290)","v":0.15},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4305)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(D4302:D4303,B4302:B4303,B4305)*INDEX(matCost,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4305)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(F4302:F4303,B4302:B4303,B4305)*INDEX(matCost,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"IF(E4305=0,55,MAX(5,ROUND(C4305/E4305,1)))","v":55},{"$f":"IF(F4305=0,55,MAX(5,ROUND(D4305/F4305,1)))","v":55},{"$f":"TREND(I4302:I4303,B4302:B4303,B4305)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4305)","v":0.13},{"$f":"(C4305*(1-I4305)*VLOOKUP(G4305,FuelCon,2)-D4305*(1-J4305)*VLOOKUP(H4305,FuelCon,2))*FuelAuto+(C4305*I4305*VLOOKUP(G4305,FuelCon,3)-D4305*J4305*VLOOKUP(H4305,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4305*(1-I4305)-D4305*(1-J4305))*NonFuelAuto+(C4305*I4305-D4305*J4305)*NonFuelTruck","v":0},{"$f":"SUM(K4305:L4305)","v":0},{"$f":"M4305/(1+DiscRate)^(B4305-YearCurrent)","v":0}]
[null,2025,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4310)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(D4302:D4303,B4302:B4303,B4310)*INDEX(matCost,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4310)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(F4302:F4303,B4302:B4303,B4310)*INDEX(matCost,ROW()-ROW($A4304),A4296),0)","v":0},55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4310)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4310)","v":0.13},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4318)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":153387.72409999976},0,{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4318)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":2788.8677109090859},0,55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4318)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4318)","v":0.13},29673.039415124051,86350.232832991271,116023.27224811532,39301.096460010514]
[null,2044,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4329)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":170441.91839999985},0,{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4329)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":3098.9439709090875},0,55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4329)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4329)","v":0.13},32972.193781135582,95950.959730953531,128923.15351208911,20747.650448227661]
[null,2045,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4330)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":171992.29969999986},0,{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4330)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":3127.1327218181759},0,55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4330)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4330)","v":0.13},33272.116905318449,96823.753085313729,130095.86999063217,19566.706674634432]
[null,2052,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4337)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},0,{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4337)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},0,55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4337)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4337)","v":0.13},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4349)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},0,{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4349)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},0,55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4349)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4349)","v":0.13},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4350)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},0,{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4350)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},0,55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4350)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4350)","v":0.13},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4367)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},{"$f":"MAX(TREND(D4364:D4365,B4364:B4365,B4367)*INDEX(matCost,ROW()-ROW($A4366),A4358),0)","v":257695.35333333351},{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4367)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},{"$f":"MAX(TREND(F4364:F4365,B4364:B4365,B4367)*INDEX(matCost,ROW()-ROW($A4366),A4358),0)","v":4685.3700606060447},{"$f":"IF(E4367=0,55,MAX(5,ROUND(C4367/E4367,1)))","v":55},{"$f":"IF(F4367=0,55,MAX(5,ROUND(D4367/F4367,1)))","v":55},{"$f":"TREND(I4364:I4365,B4364:B4365,B4367)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4367)","v":0.05},{"$f":"(C4367*(1-I4367)*VLOOKUP(G4367,FuelCon,2)-D4367*(1-J4367)*VLOOKUP(H4367,FuelCon,2))*FuelAuto+(C4367*I4367*VLOOKUP(G4367,FuelCon,3)-D4367*J4367*VLOOKUP(H4367,FuelCon,3))*FuelTruck","v":-16189.251724685962},{"$f":"(C4367*(1-I4367)-D4367*(1-J4367))*NonFuelAuto+(C4367*I4367-D4367*J4367)*NonFuelTruck","v":-78387.327338898482},{"$f":"SUM(K4367:L4367)","v":-94576.579063584446},{"$f":"M4367/(1+DiscRate)^(B4367-YearCurrent)","v":-77202.660693203783}]
[null,2026,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4373)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},{"$f":"MAX(TREND(D4364:D4365,B4364:B4365,B4373)*INDEX(matCost,ROW()-ROW($A4366),A4358),0)","v":0},{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4373)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},{"$f":"MAX(TREND(F4364:F4365,B4364:B4365,B4373)*INDEX(matCost,ROW()-ROW($A4366),A4358),0)","v":0},55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4373)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4373)","v":0.05},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4378)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4378)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4378)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4378)","v":0.05},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4388)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":58744.651249999879},0,{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4388)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":1068.08456818181},0,55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4388)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4388)","v":0.05},11364.223324889697,33070.536399792436,44434.759724682131,8760.1626879579908]
[null,2042,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4389)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":59701.334499999881},0,{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4389)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":1085.4788090908987},0,55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4389)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4389)","v":0.05},11549.294848387444,33609.10506211294,45158.399910500382,8320.3980417300736]
[null,2053,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4400)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4400)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4400)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4400)","v":0.05},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4402)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4402)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4402)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4402)","v":0.05},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4412)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4412)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":0},0,55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4412)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4412)","v":0.05},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B4429+1","v":2021},{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4430)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},{"$f":"MAX(TREND(D4426:D4427,B4426:B4427,B4430)*INDEX(matCost,ROW()-ROW($A4428),A4420),0)","v":0},{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4430)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},{"$f":"MAX(TREND(F4426:F4427,B4426:B4427,B4430)*INDEX(matCost,ROW()-ROW($A4428),A4420),0)","v":0},55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4430)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4430)","v":7.0000000000000007E-2},{"$f":"(C4430*(1-I4430)*VLOOKUP(G4430,FuelCon,2)-D4430*(1-J4430)*VLOOKUP(H4430,FuelCon,2))*FuelAuto+(C4430*I4430*VLOOKUP(G4430,FuelCon,3)-D4430*J4430*VLOOKUP(H4430,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4430*(1-I4430)-D4430*(1-J4430))*NonFuelAuto+(C4430*I4430-D4430*J4430)*NonFuelTruck","v":0},{"$f":"SUM(K4430:L4430)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4439)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":5824292.876159966},0,{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4439)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":105896.23411199963},0,55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4439)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4439)","v":7.0000000000000007E-2},421414.8877960713,1881639.3195962161,2303054.2073922874,955685.61762791418]
[null,2032,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4441)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":6039870.2390399873},0,{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4441)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":109815.82252799952},0,55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4441)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4441)","v":7.0000000000000007E-2},437012.92040210916,1951285.3437634201,2388298.264165529,865629.19956555287]
[null,2042,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4451)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":7117757.0534399748},0,{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4451)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":129413.76460799947},0,55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4451)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4451)","v":7.0000000000000007E-2},515003.08343228977,2299515.4645994008,2814518.5480316905,518572.7275959269]
[null,2049,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4458)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":7872277.8235199749},0,{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4458)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":143132.32406399958},0,55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4458)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4458)","v":7.0000000000000007E-2},569596.19755341695,2543276.5491845901,3112872.7467380073,357174.52948559832]
[null,2054,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4463)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},0,{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4463)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},0,55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4463)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4463)","v":7.0000000000000007E-2},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4471)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},0,{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4471)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},0,55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4471)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4471)","v":7.0000000000000007E-2},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C4426:C4427,B4426:B4427,B4475)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},0,{"$f":"MAX(TREND(E4426:E4427,B4426:B4427,B4475)*INDEX(matBenefit,ROW()-ROW($A4428),A4420),0)","v":0},0,55,55,{"$f":"TREND(I4426:I4427,B4426:B4427,B4475)","v":0.11931818181818184},{"$f":"TREND(J4426:J4427,B4426:B4427,B4475)","v":7.0000000000000007E-2},0,0,0,0]
[{"$f":"MAX($A$1:A4481)+1","v":73},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A4482,1)),\"Not Used\",INDEX(ModelGroup,A4482,1))","v":"9S3227"}]
[]
[null,{"$f":"B4492+1","v":2022},{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4493)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},{"$f":"MAX(TREND(D4488:D4489,B4488:B4489,B4493)*INDEX(matCost,ROW()-ROW($A4490),A4482),0)","v":0},{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4493)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},{"$f":"MAX(TREND(F4488:F4489,B4488:B4489,B4493)*INDEX(matCost,ROW()-ROW($A4490),A4482),0)","v":0},55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4493)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4493)","v":0.1},{"$f":"(C4493*(1-I4493)*VLOOKUP(G4493,FuelCon,2)-D4493*(1-J4493)*VLOOKUP(H4493,FuelCon,2))*FuelAuto+(C4493*I4493*VLOOKUP(G4493,FuelCon,3)-D4493*J4493*VLOOKUP(H4493,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4493*(1-I4493)-D4493*(1-J4493))*NonFuelAuto+(C4493*I4493-D4493*J4493)*NonFuelTruck","v":0},{"$f":"SUM(K4493:L4493)","v":0},0]
[null,2031,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4502)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":1087210.0057500005},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4502)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":19767.454649999971},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4502)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4502)","v":0.1},85743.091315957397,365264.0263773519,451007.11769330932,174908.33606299516]
[null,2039,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4510)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":1245349.6429500058},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4510)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":22642.720780909061},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4510)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4510)","v":0.1},98214.813689187984,418393.33930496848,516608.15299415647,116605.26136978289]
[null,2043,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4514)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":1324419.4615500048},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4514)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":24080.353846363607},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4514)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4514)","v":0.1},104450.67487580297,444957.99576877552,549408.67064457852,94605.696906402445]
[null,2052,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4523)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4523)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4523)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4523)","v":0.1},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4526)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4526)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4526)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4526)","v":0.1},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4534)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4534)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4534)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4534)","v":0.1},0,0,0,0]
[]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4553)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},{"$f":"MAX(TREND(D4550:D4551,B4550:B4551,B4553)*INDEX(matCost,ROW()-ROW($A4552),A4544),0)","v":0},{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4553)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},{"$f":"MAX(TREND(F4550:F4551,B4550:B4551,B4553)*INDEX(matCost,ROW()-ROW($A4552),A4544),0)","v":0},{"$f":"IF(E4553=0,55,MAX(5,ROUND(C4553/E4553,1)))","v":55},{"$f":"IF(F4553=0,55,MAX(5,ROUND(D4553/F4553,1)))","v":55},{"$f":"TREND(I4550:I4551,B4550:B4551,B4553)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4553)","v":0.11},{"$f":"(C4553*(1-I4553)*VLOOKUP(G4553,FuelCon,2)-D4553*(1-J4553)*VLOOKUP(H4553,FuelCon,2))*FuelAuto+(C4553*I4553*VLOOKUP(G4553,FuelCon,3)-D4553*J4553*VLOOKUP(H4553,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4553*(1-I4553)-D4553*(1-J4553))*NonFuelAuto+(C4553*I4553-D4553*J4553)*NonFuelTruck","v":0},{"$f":"SUM(K4553:L4553)","v":0},{"$f":"M4553/(1+DiscRate)^(B4553-YearCurrent)","v":0}]
[null,2029,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4562)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":11192272.621920049},0,{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4562)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":203495.8658530917},0,55,55,{"$f":"TREND(I4550:I4551,B4550:B4551,B4562)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4562)","v":0.11},906256.35127868946,3806907.7747366065,4713164.1260152962,2092701.2378151994]
[null,2032,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4565)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":11776336.26624006},0,{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4565)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":214115.20484072808},0,55,55,{"$f":"TREND(I4550:I4551,B4550:B4551,B4565)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4565)","v":0.11},953548.92581617273,4005569.5214267443,4959118.4472429175,1797412.7421381946]
[null,2042,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4575)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":13723215.080640018},0,{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4575)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":249513.00146618299},0,55,55,{"$f":"TREND(I4550:I4551,B4550:B4551,B4575)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4575)","v":0.11},1111190.8409411106,4667775.343727177,5778966.1846682876,1064769.766453967]
[null,2044,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4577)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":14112590.843520045},0,{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4577)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":256592.5607912736},0,55,55,{"$f":"TREND(I4550:I4551,B4550:B4551,B4577)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4577)","v":0.11},1142719.2239661012,4800216.5081872754,5942935.7321533766,956398.83021817473]
[null,2053,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4586)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},0,{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4586)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},0,55,55,{"$f":"TREND(I4550:I4551,B4550:B4551,B4586)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4586)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4596)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},0,{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4596)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},0,55,55,{"$f":"TREND(I4550:I4551,B4550:B4551,B4596)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4596)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C4550:C4551,B4550:B4551,B4597)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},0,{"$f":"MAX(TREND(E4550:E4551,B4550:B4551,B4597)*INDEX(matBenefit,ROW()-ROW($A4552),A4544),0)","v":0},0,55,55,{"$f":"TREND(I4550:I4551,B4550:B4551,B4597)","v":0.18198529411764705},{"$f":"TREND(J4550:J4551,B4550:B4551,B4597)","v":0.11},0,0,0,0]
[]
[]
[null,{"$f":"B4615+1","v":2021},{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4616)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},{"$f":"MAX(TREND(D4612:D4613,B4612:B4613,B4616)*INDEX(matCost,ROW()-ROW($A4614),A4606),0)","v":715221.15000000596},{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4616)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},{"$f":"MAX(TREND(F4612:F4613,B4612:B4613,B4616)*INDEX(matCost,ROW()-ROW($A4614),A4606),0)","v":13004.020909090992},55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4616)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4616)","v":0.41},{"$f":"(C4616*(1-I4616)*VLOOKUP(G4616,FuelCon,2)-D4616*(1-J4616)*VLOOKUP(H4616,FuelCon,2))*FuelAuto+(C4616*I4616*VLOOKUP(G4616,FuelCon,3)-D4616*J4616*VLOOKUP(H4616,FuelCon,3))*FuelTruck","v":-80336.750209971913},{"$f":"(C4616*(1-I4616)-D4616*(1-J4616))*NonFuelAuto+(C4616*I4616-D4616*J4616)*NonFuelTruck","v":-287694.47001976339},{"$f":"SUM(K4616:L4616)","v":-368031.22022973531},-280769.25579727336]
[null,2032,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4627)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":1279731.5691200048},0,{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4627)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":23267.846711272839},0,55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4627)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4627)","v":0.41},169387.45129914201,565562.70530899649,734950.15660813847,266379.75889814866]
[null,2040,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4635)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":1519671.8468800038},0,{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4635)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":27630.397216000129},0,55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4635)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4635)","v":0.41},201146.35534940477,671601.56211070134,872747.91746010608,184103.4531342338]
[null,2043,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4638)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":1609649.4510399997},0,{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4638)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":29266.353655272862},0,55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4638)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4638)","v":0.41},213055.94436825282,711366.1334113389,924422.07777959178,159181.3154339155]
[null,2052,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4647)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},0,{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4647)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},0,55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4647)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4647)","v":0.41},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4649)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},0,{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4649)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},0,55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4649)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4649)","v":0.41},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4655)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},0,{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4655)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":0},0,55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4655)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4655)","v":0.41},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A4668,2)*AnnualFactor","v":9210343.5583200641},{"$f":"INDEX(ModelData1B,A4668,2)*AnnualFactor","v":8165198.1900000563},{"$f":"INDEX(ModelData1NB,A4668,3)*AnnualFactor","v":167460.79196945572},{"$f":"INDEX(ModelData1B,A4668,3)*AnnualFactor","v":148458.14890909195},{"$f":"IF(E4674=0,55,MAX(5,ROUND(C4674/E4674,1)))","v":55},{"$f":"IF(F4674=0,55,MAX(5,ROUND(D4674/F4674,1)))","v":55},{"$f":"INDEX(ModelData1NB,A4668,6)","v":0.25531914893617019},{"$f":"INDEX(ModelData1B,A4668,6)","v":0.16},{"$f":"(C4674*(1-I4674)*VLOOKUP(G4674,FuelCon,2)-D4674*(1-J4674)*VLOOKUP(H4674,FuelCon,2))*FuelAuto+(C4674*I4674*VLOOKUP(G4674,FuelCon,3)-D4674*J4674*VLOOKUP(H4674,FuelCon,3))*FuelTruck","v":202184.62651206378},{"$f":"(C4674*(1-I4674)-D4674*(1-J4674))*NonFuelAuto+(C4674*I4674-D4674*J4674)*NonFuelTruck","v":588368.76567722205},{"$f":"SUM(K4674:L4674)","v":790553.39218928583},{"$f":"M4674/(1+DiscRate)^(B4674-YearCurrent)","v":645327.05561297503}]
[null,{"$f":"B4678+1","v":2022},{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4679)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},{"$f":"MAX(TREND(D4674:D4675,B4674:B4675,B4679)*INDEX(matCost,ROW()-ROW($A4676),A4668),0)","v":0},{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4679)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},{"$f":"MAX(TREND(F4674:F4675,B4674:B4675,B4679)*INDEX(matCost,ROW()-ROW($A4676),A4668),0)","v":0},55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4679)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4679)","v":0.16},{"$f":"(C4679*(1-I4679)*VLOOKUP(G4679,FuelCon,2)-D4679*(1-J4679)*VLOOKUP(H4679,FuelCon,2))*FuelAuto+(C4679*I4679*VLOOKUP(G4679,FuelCon,3)-D4679*J4679*VLOOKUP(H4679,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4679*(1-I4679)-D4679*(1-J4679))*NonFuelAuto+(C4679*I4679-D4679*J4679)*NonFuelTruck","v":0},{"$f":"SUM(K4679:L4679)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4686)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":11262666.269340098},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4686)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":204775.7503516376},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4686)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4686)","v":0.16},1025524.8561817199,4055825.4291920196,5081350.2853737399,2256180.2957972637]
[null,2033,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4690)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":12174809.696460068},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4690)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":221360.17629927397},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4690)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4690)","v":0.16},1108580.3010066082,4384299.5594123676,5492879.8604189754,1860628.4502640544]
[null,2041,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4698)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":13999096.550700068},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4698)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":254529.0281945467},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4698)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4698)","v":0.16},1274691.1906563907,5041247.8198530842,6315939.0105094751,1245166.0277246884]
[null,2044,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4701)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":14683204.121040106},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4701)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":266967.34765527397},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4701)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4701)","v":0.16},1336982.7742750624,5287603.4175183661,6624586.1917934287,1066097.0890585417]
[null,2056,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4713)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4713)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4713)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4713)","v":0.16},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4718)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4718)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4718)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4718)","v":0.16},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4725)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4725)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4725)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4725)","v":0.16},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A4730,2)*AnnualFactor","v":3985153.8624000093},{"$f":"INDEX(ModelData20B,A4730,2)*AnnualFactor","v":3689957.2800000077},{"$f":"INDEX(ModelData20NB,A4730,3)*AnnualFactor","v":72457.342952727442},{"$f":"INDEX(ModelData20B,A4730,3)*AnnualFactor","v":67090.132363636498},{"$f":"IF(E4737=0,55,MAX(5,ROUND(C4737/E4737,1)))","v":55},{"$f":"IF(F4737=0,55,MAX(5,ROUND(D4737/F4737,1)))","v":55},{"$f":"INDEX(ModelData20NB,A4730,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData20B,A4730,6)","v":0.1},{"$f":"(C4737*(1-I4737)*VLOOKUP(G4737,FuelCon,2)-D4737*(1-J4737)*VLOOKUP(H4737,FuelCon,2))*FuelAuto+(C4737*I4737*VLOOKUP(G4737,FuelCon,3)-D4737*J4737*VLOOKUP(H4737,FuelCon,3))*FuelTruck","v":57106.133337336323},{"$f":"(C4737*(1-I4737)-D4737*(1-J4737))*NonFuelAuto+(C4737*I4737-D4737*J4737)*NonFuelTruck","v":166182.0968484102},{"$f":"SUM(K4737:L4737)","v":223288.23018574654},{"$f":"M4737/(1+DiscRate)^(B4737-YearCurrent)","v":47101.956245351546}]
[null,2023,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4742)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},{"$f":"MAX(TREND(D4736:D4737,B4736:B4737,B4742)*INDEX(matCost,ROW()-ROW($A4738),A4730),0)","v":0},{"$f":"MAX(TREND(E4736:E4737,B4736:B4737,B4742)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},{"$f":"MAX(TREND(F4736:F4737,B4736:B4737,B4742)*INDEX(matCost,ROW()-ROW($A4738),A4730),0)","v":0},55,55,{"$f":"TREND(I4736:I4737,B4736:B4737,B4742)","v":0.16666666666666669},{"$f":"TREND(J4736:J4737,B4736:B4737,B4742)","v":0.1},{"$f":"(C4742*(1-I4742)*VLOOKUP(G4742,FuelCon,2)-D4742*(1-J4742)*VLOOKUP(H4742,FuelCon,2))*FuelAuto+(C4742*I4742*VLOOKUP(G4742,FuelCon,3)-D4742*J4742*VLOOKUP(H4742,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4742*(1-I4742)-D4742*(1-J4742))*NonFuelAuto+(C4742*I4742-D4742*J4742)*NonFuelTruck","v":0},{"$f":"SUM(K4742:L4742)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4749)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":3363390.0864000022},0,{"$f":"MAX(TREND(E4736:E4737,B4736:B4737,B4749)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":61152.547025454696},0,55,55,{"$f":"TREND(I4736:I4737,B4736:B4737,B4749)","v":0.16666666666666669},{"$f":"TREND(J4736:J4737,B4736:B4737,B4749)","v":0.1},265254.60746697243,1129979.8555373382,1395234.4630043106,578972.69861564401]
[null,2034,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4753)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":3612095.5967999995},0,{"$f":"MAX(TREND(E4736:E4737,B4736:B4737,B4753)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":65674.465396363754},0,55,55,{"$f":"TREND(I4736:I4737,B4736:B4737,B4753)","v":0.16666666666666669},{"$f":"TREND(J4736:J4737,B4736:B4737,B4753)","v":0.1},284868.83027234307,1213536.0918030911,1498404.9220754341,474356.62487445306]
[null,2045,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4764)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":4296035.7504000068},0,{"$f":"MAX(TREND(E4736:E4737,B4736:B4737,B4764)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":78109.740916363429},0,55,55,{"$f":"TREND(I4736:I4737,B4736:B4737,B4764)","v":0.16666666666666669},{"$f":"TREND(J4736:J4737,B4736:B4737,B4764)","v":0.1},338807.94298711338,1443315.7415339157,1782123.6845210292,268035.34497638274]
[null,2051,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4770)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":4669094.0160000026},0,{"$f":"MAX(TREND(E4736:E4737,B4736:B4737,B4770)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":84892.618472727481},0,55,55,{"$f":"TREND(I4736:I4737,B4736:B4737,B4770)","v":0.16666666666666669},{"$f":"TREND(J4736:J4737,B4736:B4737,B4770)","v":0.1},368229.27719516924,1568650.0959325447,1936879.3731277138,194112.78153339576]
[null,2057,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4776)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},0,{"$f":"MAX(TREND(E4736:E4737,B4736:B4737,B4776)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},0,55,55,{"$f":"TREND(I4736:I4737,B4736:B4737,B4776)","v":0.16666666666666669},{"$f":"TREND(J4736:J4737,B4736:B4737,B4776)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C4736:C4737,B4736:B4737,B4781)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},0,{"$f":"MAX(TREND(E4736:E4737,B4736:B4737,B4781)*INDEX(matBenefit,ROW()-ROW($A4738),A4730),0)","v":0},0,55,55,{"$f":"TREND(I4736:I4737,B4736:B4737,B4781)","v":0.16666666666666669},{"$f":"TREND(J4736:J4737,B4736:B4737,B4781)","v":0.1},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4739:N4787)","v":8546762.8143918496}]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B4801+1","v":2021},{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4802)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"MAX(TREND(D4798:D4799,B4798:B4799,B4802)*INDEX(matCost,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4802)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"MAX(TREND(F4798:F4799,B4798:B4799,B4802)*INDEX(matCost,ROW()-ROW($A4800),A4792),0)","v":0},55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4802)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4802)","v":0.11},{"$f":"(C4802*(1-I4802)*VLOOKUP(G4802,FuelCon,2)-D4802*(1-J4802)*VLOOKUP(H4802,FuelCon,2))*FuelAuto+(C4802*I4802*VLOOKUP(G4802,FuelCon,3)-D4802*J4802*VLOOKUP(H4802,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4802*(1-I4802)-D4802*(1-J4802))*NonFuelAuto+(C4802*I4802-D4802*J4802)*NonFuelTruck","v":0},{"$f":"SUM(K4802:L4802)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4808)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"MAX(TREND(D4798:D4799,B4798:B4799,B4808)*INDEX(matCost,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4808)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},{"$f":"MAX(TREND(F4798:F4799,B4798:B4799,B4808)*INDEX(matCost,ROW()-ROW($A4800),A4792),0)","v":0},55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4808)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4808)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4813)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":2394828.9830399901},0,{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4813)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":43542.345146181993},0,55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4813)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4813)","v":0.11},193913.16218081483,814570.31852888188,1008483.4807096967,365520.82345830195]
[null,2039,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4820)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":2648571.388319999},0,{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4820)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":48155.843424000079},0,55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4820)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4820)","v":0.11},214459.09365887509,900877.53852537973,1115336.6321842549,251746.16149081476]
[null,2045,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4826)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":2866064.8785599917},0,{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4826)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":52110.27051927289},0,55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4826)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4826)","v":0.11},232069.89206863981,974855.15566523001,1206925.0477338699,181524.19741670723]
[null,2051,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4832)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4832)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4832)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4832)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4843)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4843)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4843)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4843)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4847)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4847)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":0},0,55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4847)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4847)","v":0.11},0,0,0,0]
[{"$f":"MAX($A$1:A4853)+1","v":79},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A4854,1)),\"Not Used\",INDEX(ModelGroup,A4854,1))","v":"5P3241"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B4864+1","v":2022},{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4865)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},{"$f":"MAX(TREND(D4860:D4861,B4860:B4861,B4865)*INDEX(matCost,ROW()-ROW($A4862),A4854),0)","v":0},{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4865)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},{"$f":"MAX(TREND(F4860:F4861,B4860:B4861,B4865)*INDEX(matCost,ROW()-ROW($A4862),A4854),0)","v":0},55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4865)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4865)","v":0.1},{"$f":"(C4865*(1-I4865)*VLOOKUP(G4865,FuelCon,2)-D4865*(1-J4865)*VLOOKUP(H4865,FuelCon,2))*FuelAuto+(C4865*I4865*VLOOKUP(G4865,FuelCon,3)-D4865*J4865*VLOOKUP(H4865,FuelCon,3))*FuelTruck","v":0},{"$f":"(C4865*(1-I4865)-D4865*(1-J4865))*NonFuelAuto+(C4865*I4865-D4865*J4865)*NonFuelTruck","v":0},{"$f":"SUM(K4865:L4865)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4871)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":13344458.400000036},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4871)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":242626.51636363566},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4871)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4871)","v":0.1},1052414.077410819,4483265.0354856113,5535679.1128964303,2629961.2696503201]
[null,2035,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4878)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":15140827.800000012},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4878)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":275287.77818181738},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4878)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4878)","v":0.1},1194085.2032161192,5086781.482570204,6280866.6857863236,1858281.815550599]
[null,2040,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4883)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":16423948.800000012},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4883)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":298617.25090909004},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4883)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4883)","v":0.1},1295278.8645056207,5517864.6590592042,6813143.5235648248,1437211.3920796164]
[null,2052,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4895)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4895)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4895)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4895)","v":0.1},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4898)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4898)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4898)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4898)","v":0.1},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4906)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4906)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4906)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4906)","v":0.1},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4910)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4910)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4910)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4910)","v":0.1},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A4916,2)*AnnualFactor","v":3662931.6288000001},{"$f":"INDEX(ModelData1B,A4916,2)*AnnualFactor","v":3366665.1},{"$f":"INDEX(ModelData1NB,A4916,3)*AnnualFactor","v":66598.756887272742},{"$f":"INDEX(ModelData1B,A4916,3)*AnnualFactor","v":61212.092727272728},{"$f":"IF(E4922=0,55,MAX(5,ROUND(C4922/E4922,1)))","v":55},{"$f":"IF(F4922=0,55,MAX(5,ROUND(D4922/F4922,1)))","v":55},{"$f":"INDEX(ModelData1NB,A4916,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A4916,6)","v":0.11},{"$f":"(C4922*(1-I4922)*VLOOKUP(G4922,FuelCon,2)-D4922*(1-J4922)*VLOOKUP(H4922,FuelCon,2))*FuelAuto+(C4922*I4922*VLOOKUP(G4922,FuelCon,3)-D4922*J4922*VLOOKUP(H4922,FuelCon,3))*FuelTruck","v":57313.115753207741},{"$f":"(C4922*(1-I4922)-D4922*(1-J4922))*NonFuelAuto+(C4922*I4922-D4922*J4922)*NonFuelTruck","v":166784.42745407502},{"$f":"SUM(K4922:L4922)","v":224097.54320728275},{"$f":"M4922/(1+DiscRate)^(B4922-YearCurrent)","v":182930.34873656087}]
[null,2025,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4930)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},{"$f":"MAX(TREND(D4922:D4923,B4922:B4923,B4930)*INDEX(matCost,ROW()-ROW($A4924),A4916),0)","v":0},{"$f":"MAX(TREND(E4922:E4923,B4922:B4923,B4930)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},{"$f":"MAX(TREND(F4922:F4923,B4922:B4923,B4930)*INDEX(matCost,ROW()-ROW($A4924),A4916),0)","v":0},55,55,{"$f":"TREND(I4922:I4923,B4922:B4923,B4930)","v":0.18198529411764705},{"$f":"TREND(J4922:J4923,B4922:B4923,B4930)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4941)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":4491196.8703999966},0,{"$f":"MAX(TREND(E4922:E4923,B4922:B4923,B4941)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":81658.12491636374},0,55,55,{"$f":"TREND(I4922:I4923,B4922:B4923,B4941)","v":0.18198529411764705},{"$f":"TREND(J4922:J4923,B4922:B4923,B4941)","v":0.11},363659.44845477917,1527622.9289047956,1891282.3773595747,522955.33741647349]
[null,2042,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4947)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":4801796.3359999955},0,{"$f":"MAX(TREND(E4922:E4923,B4922:B4923,B4947)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":87305.387927272823},0,55,55,{"$f":"TREND(I4922:I4923,B4922:B4923,B4947)","v":0.18198529411764705},{"$f":"TREND(J4922:J4923,B4922:B4923,B4947)","v":0.11},388809.18773583299,1633269.3476764308,2022078.5354122638,372566.30703508441]
[null,2048,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4953)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":5112395.8015999943},0,{"$f":"MAX(TREND(E4922:E4923,B4922:B4923,B4953)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":92952.650938181905},0,55,55,{"$f":"TREND(I4922:I4923,B4922:B4923,B4953)","v":0.18198529411764705},{"$f":"TREND(J4922:J4923,B4922:B4923,B4953)","v":0.11},413958.92701688677,1738915.7664480656,2152874.6934649525,264314.89913603925]
[null,2053,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4958)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,{"$f":"MAX(TREND(E4922:E4923,B4922:B4923,B4958)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,55,55,{"$f":"TREND(I4922:I4923,B4922:B4923,B4958)","v":0.18198529411764705},{"$f":"TREND(J4922:J4923,B4922:B4923,B4958)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4961)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,{"$f":"MAX(TREND(E4922:E4923,B4922:B4923,B4961)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,55,55,{"$f":"TREND(I4922:I4923,B4922:B4923,B4961)","v":0.18198529411764705},{"$f":"TREND(J4922:J4923,B4922:B4923,B4961)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C4922:C4923,B4922:B4923,B4969)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,{"$f":"MAX(TREND(E4922:E4923,B4922:B4923,B4969)*INDEX(matBenefit,ROW()-ROW($A4924),A4916),0)","v":0},0,55,55,{"$f":"TREND(I4922:I4923,B4922:B4923,B4969)","v":0.18198529411764705},{"$f":"TREND(J4922:J4923,B4922:B4923,B4969)","v":0.11},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2025,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B4992)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},{"$f":"MAX(TREND(D4984:D4985,B4984:B4985,B4992)*INDEX(matCost,ROW()-ROW($A4986),A4978),0)","v":0},{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B4992)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},{"$f":"MAX(TREND(F4984:F4985,B4984:B4985,B4992)*INDEX(matCost,ROW()-ROW($A4986),A4978),0)","v":0},55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B4992)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B4992)","v":0.05},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B4999)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":442565.85799999908},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B4999)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":8046.6519636363955},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B4999)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B4999)","v":0.05},85614.896663182109,249144.2200245315,334759.1166877136,121332.10938245401]
[null,2037,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5004)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":498473.27299999818},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B5004)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":9063.1504181818455},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B5004)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B5004)","v":0.05},96430.25322855587,280617.522928441,377047.77615699684,97436.3103276779]
[null,2043,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5010)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":565562.17100000009},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B5010)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":10282.948563636397},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B5010)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B5010)","v":0.05},109408.68110700494,318385.48641313409,427794.16752013902,73664.227583548403]
[null,2052,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5019)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B5019)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B5019)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B5019)","v":0.05},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5021)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B5021)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B5021)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B5021)","v":0.05},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5031)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B5031)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B5031)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B5031)","v":0.05},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5034)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B5034)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B5034)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B5034)","v":0.05},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B5050+1","v":2022},{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5051)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},{"$f":"MAX(TREND(D5046:D5047,B5046:B5047,B5051)*INDEX(matCost,ROW()-ROW($A5048),A5040),0)","v":352650.83333333395},{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5051)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},{"$f":"MAX(TREND(F5046:F5047,B5046:B5047,B5051)*INDEX(matCost,ROW()-ROW($A5048),A5040),0)","v":6411.833333333343},55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5051)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5051)","v":0.09},{"$f":"(C5051*(1-I5051)*VLOOKUP(G5051,FuelCon,2)-D5051*(1-J5051)*VLOOKUP(H5051,FuelCon,2))*FuelAuto+(C5051*I5051*VLOOKUP(G5051,FuelCon,3)-D5051*J5051*VLOOKUP(H5051,FuelCon,3))*FuelTruck","v":-24094.28453168038},{"$f":"(C5051*(1-I5051)-D5051*(1-J5051))*NonFuelAuto+(C5051*I5051-D5051*J5051)*NonFuelTruck","v":-111113.76294693907},{"$f":"SUM(K5051:L5051)","v":-135208.04747861944},-96401.469207227317]
[null,2026,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5055)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},{"$f":"MAX(TREND(D5046:D5047,B5046:B5047,B5055)*INDEX(matCost,ROW()-ROW($A5048),A5040),0)","v":0},{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5055)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},{"$f":"MAX(TREND(F5046:F5047,B5046:B5047,B5055)*INDEX(matCost,ROW()-ROW($A5048),A5040),0)","v":0},55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5055)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5055)","v":0.09},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5062)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":112018.5},0,{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5062)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":2036.7000000000044},0,55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5062)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5062)","v":0.09},21670.113336814797,63061.262649000004,84731.375985814797,28701.448565307288]
[null,2041,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5070)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":124238.70000000019},0,{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5070)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":2258.8854545454597},0,55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5070)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5070)","v":0.09},24034.125700830995,69940.673119800107,93974.798820631098,18526.813947855557]
[null,2044,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5073)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":128821.27499999991},0,{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5073)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":2342.2050000000017},0,55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5073)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5073)","v":0.09},24920.630337336999,72520.45204634995,97441.082383686953,15681.229178156264]
[null,2053,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5082)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},0,{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5082)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},0,55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5082)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5082)","v":0.09},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5090)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},0,{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5090)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},0,55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5090)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5090)","v":0.09},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C5046:C5047,B5046:B5047,B5094)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},0,{"$f":"MAX(TREND(E5046:E5047,B5046:B5047,B5094)*INDEX(matBenefit,ROW()-ROW($A5048),A5040),0)","v":0},0,55,55,{"$f":"TREND(I5046:I5047,B5046:B5047,B5094)","v":1},{"$f":"TREND(J5046:J5047,B5046:B5047,B5094)","v":0.09},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2023,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5114)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},{"$f":"MAX(TREND(D5108:D5109,B5108:B5109,B5114)*INDEX(matCost,ROW()-ROW($A5110),A5102),0)","v":2135683.6199999899},{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5114)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},{"$f":"MAX(TREND(F5108:F5109,B5108:B5109,B5114)*INDEX(matCost,ROW()-ROW($A5110),A5102),0)","v":38830.611272727372},55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5114)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5114)","v":0.13},{"$f":"(C5114*(1-I5114)*VLOOKUP(G5114,FuelCon,2)-D5114*(1-J5114)*VLOOKUP(H5114,FuelCon,2))*FuelAuto+(C5114*I5114*VLOOKUP(G5114,FuelCon,3)-D5114*J5114*VLOOKUP(H5114,FuelCon,3))*FuelTruck","v":-157663.57667355309},{"$f":"(C5114*(1-I5114)-D5114*(1-J5114))*NonFuelAuto+(C5114*I5114-D5114*J5114)*NonFuelTruck","v":-696183.78211040911},{"$f":"SUM(K5114:L5114)","v":-853847.35878396221},-568954.54785196099]
[null,2030,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5121)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":2776468.5446400046},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5121)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":50481.246266182046},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5121)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5121)","v":0.13},236257.3421479016,967046.59955229145,1203303.9417001931,499328.35580972169]
[null,2034,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5125)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":3015710.732160002},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5125)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":54831.10422109114},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5125)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5125)","v":0.13},256615.11766177951,1050374.8779717621,1306989.9956335416,413759.56121037842]
[null,2042,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5133)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":3494195.1072000116},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5133)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":63530.820130909327},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5133)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5133)","v":0.13},297330.66868953651,1217031.4348107087,1514362.1035002451,279019.97204076883]
[null,2051,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5142)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":4032490.0291200131},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5142)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":73318.000529454555},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5142)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5142)","v":0.13},343135.66359576234,1404520.0612545207,1747655.724850283,175148.91150171924]
[null,2054,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5145)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5145)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5145)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5145)","v":0.13},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5155)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5155)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5155)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5155)","v":0.13},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5157)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5157)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":0},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5157)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5157)","v":0.13},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2024,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5177)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},{"$f":"MAX(TREND(D5170:D5171,B5170:B5171,B5177)*INDEX(matCost,ROW()-ROW($A5172),A5164),0)","v":0},{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5177)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},{"$f":"MAX(TREND(F5170:F5171,B5170:B5171,B5177)*INDEX(matCost,ROW()-ROW($A5172),A5164),0)","v":0},55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5177)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5177)","v":0.2},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5184)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":36094456.237999916},0,{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5184)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":656262.84069090337},0,55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5184)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5184)","v":0.2},3559687.6201144792,13539054.597844595,17098742.217959076,6631187.0318353437]
[null,2041,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5194)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":44755645.189999819},0,{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5194)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":813739.00345453992},0,55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5194)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5194)","v":0.2},4413866.6354350541,16787872.347865723,21201738.983300775,4179851.1775943781]
[null,2043,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5196)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":46487882.980399847},0,{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5196)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":845234.23600726947},0,55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5196)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5196)","v":0.2},4584702.4384991731,17437635.897869971,22022338.336369142,3792147.407095795]
[null,2054,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5207)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5207)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5207)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5207)","v":0.2},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5208)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5208)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5208)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5208)","v":0.2},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5218)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5218)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5218)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5218)","v":0.2},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5235)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":0},{"$f":"MAX(TREND(D5232:D5233,B5232:B5233,B5235)*INDEX(matCost,ROW()-ROW($A5234),A5226),0)","v":0},{"$f":"MAX(TREND(E5232:E5233,B5232:B5233,B5235)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":0},{"$f":"MAX(TREND(F5232:F5233,B5232:B5233,B5235)*INDEX(matCost,ROW()-ROW($A5234),A5226),0)","v":0},{"$f":"IF(E5235=0,55,MAX(5,ROUND(C5235/E5235,1)))","v":55},{"$f":"IF(F5235=0,55,MAX(5,ROUND(D5235/F5235,1)))","v":55},{"$f":"TREND(I5232:I5233,B5232:B5233,B5235)","v":0.13533834586466167},{"$f":"TREND(J5232:J5233,B5232:B5233,B5235)","v":0.08},{"$f":"(C5235*(1-I5235)*VLOOKUP(G5235,FuelCon,2)-D5235*(1-J5235)*VLOOKUP(H5235,FuelCon,2))*FuelAuto+(C5235*I5235*VLOOKUP(G5235,FuelCon,3)-D5235*J5235*VLOOKUP(H5235,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5235*(1-I5235)-D5235*(1-J5235))*NonFuelAuto+(C5235*I5235-D5235*J5235)*NonFuelTruck","v":0},{"$f":"SUM(K5235:L5235)","v":0},{"$f":"M5235/(1+DiscRate)^(B5235-YearCurrent)","v":0}]
[null,2031,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5246)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":31290107.916899681},0,{"$f":"MAX(TREND(E5232:E5233,B5232:B5233,B5246)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":568911.05303453654},0,55,55,{"$f":"TREND(I5232:I5233,B5232:B5233,B5246)","v":0.13533834586466167},{"$f":"TREND(J5232:J5233,B5232:B5233,B5246)","v":0.08},2332912.52730441,10245355.011140564,12578267.538444974,4878069.0135375084]
[null,2032,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5247)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":32233069.104319811},0,{"$f":"MAX(TREND(E5232:E5233,B5232:B5233,B5247)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":586055.80189672112},0,55,55,{"$f":"TREND(I5232:I5233,B5232:B5233,B5247)","v":0.13533834586466167},{"$f":"TREND(J5232:J5233,B5232:B5233,B5247)","v":0.08},2403217.3652658709,10554109.846774355,12957327.212040225,4696331.6732076127]
[null,2040,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5255)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":39776758.603679657},0,{"$f":"MAX(TREND(E5232:E5233,B5232:B5233,B5255)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":723213.79279417545},0,55,55,{"$f":"TREND(I5232:I5233,B5232:B5233,B5255)","v":0.13533834586466167},{"$f":"TREND(J5232:J5233,B5232:B5233,B5255)","v":0.08},2965656.0689574704,13024148.531844277,15989804.600801747,3372999.4458380621]
[null,2046,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5261)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":45434525.72819972},0,{"$f":"MAX(TREND(E5232:E5233,B5232:B5233,B5261)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":826082.28596726805},0,55,55,{"$f":"TREND(I5232:I5233,B5232:B5233,B5261)","v":0.13533834586466167},{"$f":"TREND(J5232:J5233,B5232:B5233,B5261)","v":0.08},3387485.0967261838,14876677.545646776,18264162.642372958,2567262.1211210671]
[null,2052,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5267)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":51092292.852719784},0,{"$f":"MAX(TREND(E5232:E5233,B5232:B5233,B5267)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":928950.77914036065},0,55,55,{"$f":"TREND(I5232:I5233,B5232:B5233,B5267)","v":0.13533834586466167},{"$f":"TREND(J5232:J5233,B5232:B5233,B5267)","v":0.08},3809314.1244948963,16729206.559449278,20538520.683944173,1923698.2093509457]
[null,2063,{"$f":"MAX(TREND(C5232:C5233,B5232:B5233,B5278)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":0},0,{"$f":"MAX(TREND(E5232:E5233,B5232:B5233,B5278)*INDEX(matBenefit,ROW()-ROW($A5234),A5226),0)","v":0},0,55,55,{"$f":"TREND(I5232:I5233,B5232:B5233,B5278)","v":0.13533834586466167},{"$f":"TREND(J5232:J5233,B5232:B5233,B5278)","v":0.08},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B5297+1","v":2021},{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5298)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},{"$f":"MAX(TREND(D5294:D5295,B5294:B5295,B5298)*INDEX(matCost,ROW()-ROW($A5296),A5288),0)","v":0},{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5298)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},{"$f":"MAX(TREND(F5294:F5295,B5294:B5295,B5298)*INDEX(matCost,ROW()-ROW($A5296),A5288),0)","v":0},55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5298)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5298)","v":0.04},{"$f":"(C5298*(1-I5298)*VLOOKUP(G5298,FuelCon,2)-D5298*(1-J5298)*VLOOKUP(H5298,FuelCon,2))*FuelAuto+(C5298*I5298*VLOOKUP(G5298,FuelCon,3)-D5298*J5298*VLOOKUP(H5298,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5298*(1-I5298)-D5298*(1-J5298))*NonFuelAuto+(C5298*I5298-D5298*J5298)*NonFuelTruck","v":0},{"$f":"SUM(K5298:L5298)","v":0},0]
[null,2025,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5302)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},{"$f":"MAX(TREND(D5294:D5295,B5294:B5295,B5302)*INDEX(matCost,ROW()-ROW($A5296),A5288),0)","v":0},{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5302)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},{"$f":"MAX(TREND(F5294:F5295,B5294:B5295,B5302)*INDEX(matCost,ROW()-ROW($A5296),A5288),0)","v":0},55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5302)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5302)","v":0.04},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5310)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":4879057.6905600131},0,{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5310)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":88710.139828363899},0,55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5310)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5310)","v":0.04},319779.80677991209,1510412.0073072109,1830191.8140871231,619949.28803542745]
[null,2036,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5313)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":5191956.7262400091},0,{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5313)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":94399.213204363827},0,55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5313)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5313)","v":0.04},340287.61781993392,1607276.2976148068,1947563.9154347407,538517.65168892371]
[null,2048,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5325)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":6443552.8689600229},0,{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5325)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":117155.506708364},0,55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5325)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5325)","v":0.04},422318.8619800231,1994733.4588451996,2417052.3208252229,296748.78074637399]
[null,2053,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5330)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5330)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5330)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5330)","v":0.04},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5337)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5337)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5337)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5337)","v":0.04},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5343)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5343)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5343)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5343)","v":0.04},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B5360+1","v":2022},{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5361)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},{"$f":"MAX(TREND(D5356:D5357,B5356:B5357,B5361)*INDEX(matCost,ROW()-ROW($A5358),A5350),0)","v":0},{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5361)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},{"$f":"MAX(TREND(F5356:F5357,B5356:B5357,B5361)*INDEX(matCost,ROW()-ROW($A5358),A5350),0)","v":0},55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5361)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5361)","v":0.1},{"$f":"(C5361*(1-I5361)*VLOOKUP(G5361,FuelCon,2)-D5361*(1-J5361)*VLOOKUP(H5361,FuelCon,2))*FuelAuto+(C5361*I5361*VLOOKUP(G5361,FuelCon,3)-D5361*J5361*VLOOKUP(H5361,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5361*(1-I5361)-D5361*(1-J5361))*NonFuelAuto+(C5361*I5361-D5361*J5361)*NonFuelTruck","v":0},{"$f":"SUM(K5361:L5361)","v":0},0]
[null,2026,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5365)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},{"$f":"MAX(TREND(D5356:D5357,B5356:B5357,B5365)*INDEX(matCost,ROW()-ROW($A5358),A5350),0)","v":0},{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5365)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},{"$f":"MAX(TREND(F5356:F5357,B5356:B5357,B5365)*INDEX(matCost,ROW()-ROW($A5358),A5350),0)","v":0},55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5365)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5365)","v":0.1},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5376)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":1011374.3024999946},0,{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5376)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":18388.623681818135},0,55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5376)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5376)","v":0.1},79762.289452117402,339785.91803972068,419548.20749183808,108419.22941238688]
[null,2043,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5382)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":1123005.8294999972},0,{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5382)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":20418.287809090922},0,55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5382)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5382)","v":0.1},88566.137984304238,377290.15439426457,465856.29237856879,80218.353938608663]
[null,2049,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5388)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":1234637.3564999998},0,{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5388)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":22447.951936363592},0,55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5388)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5388)","v":0.1},97369.986516491073,414794.39074880839,512164.37726529944,58766.318237940533]
[null,2054,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5393)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5393)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5393)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5393)","v":0.1},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5400)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5400)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5400)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5400)","v":0.1},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5406)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5406)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5406)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5406)","v":0.1},0,0,0,0]
[{"$f":"MAX($A$1:A5411)+1","v":88},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A5412,1)),\"Not Used\",INDEX(ModelGroup,A5412,1))","v":"7P3190I"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2026,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5427)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},{"$f":"MAX(TREND(D5418:D5419,B5418:B5419,B5427)*INDEX(matCost,ROW()-ROW($A5420),A5412),0)","v":0},{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5427)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},{"$f":"MAX(TREND(F5418:F5419,B5418:B5419,B5427)*INDEX(matCost,ROW()-ROW($A5420),A5412),0)","v":0},55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5427)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5427)","v":0.1},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5434)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5434)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5434)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5434)","v":0.1},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5439)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5439)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5439)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5439)","v":0.1},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5445)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5445)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5445)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5445)","v":0.1},0,0,0,0]
[null,2050,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5451)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5451)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5451)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5451)","v":0.1},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5458)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5458)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5458)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5458)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5463)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5463)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5463)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5463)","v":0.1},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5469)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5469)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},0,55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5469)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5469)","v":0.1},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2023,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5486)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},{"$f":"MAX(TREND(D5480:D5481,B5480:B5481,B5486)*INDEX(matCost,ROW()-ROW($A5482),A5474),0)","v":0},{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5486)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},{"$f":"MAX(TREND(F5480:F5481,B5480:B5481,B5486)*INDEX(matCost,ROW()-ROW($A5482),A5474),0)","v":0},55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5486)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5486)","v":0.11},{"$f":"(C5486*(1-I5486)*VLOOKUP(G5486,FuelCon,2)-D5486*(1-J5486)*VLOOKUP(H5486,FuelCon,2))*FuelAuto+(C5486*I5486*VLOOKUP(G5486,FuelCon,3)-D5486*J5486*VLOOKUP(H5486,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5486*(1-I5486)-D5486*(1-J5486))*NonFuelAuto+(C5486*I5486-D5486*J5486)*NonFuelTruck","v":0},{"$f":"SUM(K5486:L5486)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5490)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":14276865.091199994},{"$f":"MAX(TREND(D5480:D5481,B5480:B5481,B5490)*INDEX(matCost,ROW()-ROW($A5482),A5474),0)","v":0},{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5490)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":259579.36529454589},{"$f":"MAX(TREND(F5480:F5481,B5480:B5481,B5490)*INDEX(matCost,ROW()-ROW($A5482),A5474),0)","v":0},55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5490)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5490)","v":0.11},1156020.7745394772,4856092.2835375834,6012113.0580770606,3056253.4173073671]
[null,2034,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5497)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":17500673.337599993},0,{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5497)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":318194.06068363786},0,55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5497)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5497)","v":0.11},1417057.7236290365,5952629.2507880051,7369686.974417042,2333054.1618373673]
[null,2039,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5502)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":19803393.513599992},0,{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5502)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":360061.70024727285},0,55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5502)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5502)","v":0.11},1603512.6872644359,6735869.9416811643,8339382.6289456002,1882308.4488212252]
[null,2047,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5510)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":23487745.79519999},0,{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5510)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":427049.92354908958},0,55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5510)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5510)","v":0.11},1901840.6290810755,7989055.0471102186,9890895.6761912946,1299338.4510580476]
[null,2051,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5514)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},0,{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5514)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},0,55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5514)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5514)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5521)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},0,{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5521)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":0},0,55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5521)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5521)","v":0.11},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2024,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5549)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},{"$f":"MAX(TREND(D5542:D5543,B5542:B5543,B5549)*INDEX(matCost,ROW()-ROW($A5544),A5536),0)","v":0},{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5549)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},{"$f":"MAX(TREND(F5542:F5543,B5542:B5543,B5549)*INDEX(matCost,ROW()-ROW($A5544),A5536),0)","v":0},55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5549)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5549)","v":0.12},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5553)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":1492489.2339999974},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5553)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":27136.167890909128},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5553)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5553)","v":0.12},123947.0834696425,513787.69027682173,637734.77374646417,302983.19701281254]
[null,2037,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5562)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":1686692.6524000019},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5562)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":30667.139134545461},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5562)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5562)","v":0.12},140075.13770424697,580641.99214416882,720717.12984841573,186247.0020063011]
[null,2047,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5572)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":1902474.2283999994},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5572)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":34590.440516363713},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5572)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5572)","v":0.12},157995.19796491804,654924.54977455211,812919.7477394701,106790.92373857056]
[null,2048,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5573)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":1924052.3859999999},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5573)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":34982.770654545515},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5573)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5573)","v":0.12},159787.2039909852,662352.80553759064,822140.00952857581,100936.60088711773]
[null,2059,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5584)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5584)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5584)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5584)","v":0.12},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5590)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5590)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5590)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5590)","v":0.12},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5592)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5592)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5592)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5592)","v":0.12},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,2024,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5611)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},{"$f":"MAX(TREND(D5604:D5605,B5604:B5605,B5611)*INDEX(matCost,ROW()-ROW($A5606),A5598),0)","v":0},{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5611)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},{"$f":"MAX(TREND(F5604:F5605,B5604:B5605,B5611)*INDEX(matCost,ROW()-ROW($A5606),A5598),0)","v":0},55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5611)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5611)","v":5.9999999999999991E-2},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5614)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":315676.2798000006},{"$f":"MAX(TREND(D5604:D5605,B5604:B5605,B5614)*INDEX(matCost,ROW()-ROW($A5606),A5598),0)","v":0},{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5614)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":5739.5687236363738},{"$f":"MAX(TREND(F5604:F5605,B5604:B5605,B5614)*INDEX(matCost,ROW()-ROW($A5606),A5598),0)","v":0},55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5614)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5614)","v":5.9999999999999991E-2},61067.955391386895,177711.22441852957,238779.17980991647,121383.22703287954]
[null,2036,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5623)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":346727.80800000019},0,{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5623)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":6304.1419636363717},0,55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5623)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5623)","v":5.9999999999999991E-2},67074.91080835188,195191.80642483215,262266.71723318403,72518.932786372927]
[null,2038,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5625)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":353628.14760000072},0,{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5625)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":6429.6026836363744},0,55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5625)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5625)","v":5.9999999999999991E-2},68409.789789899776,199076.38020401084,267486.16999391059,64601.410576006856]
[null,2048,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5635)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":388129.84560000058},0,{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5635)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":7056.9062836363737},0,55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5635)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5635)","v":5.9999999999999991E-2},75084.184697638717,218499.24909990275,293583.43379754148,36044.120880680734]
[null,2055,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5642)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5642)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5642)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5642)","v":5.9999999999999991E-2},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5650)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5650)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5650)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5650)","v":5.9999999999999991E-2},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5653)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5653)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5653)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5653)","v":5.9999999999999991E-2},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2025,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5674)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},{"$f":"MAX(TREND(D5666:D5667,B5666:B5667,B5674)*INDEX(matCost,ROW()-ROW($A5668),A5660),0)","v":0},{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5674)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},{"$f":"MAX(TREND(F5666:F5667,B5666:B5667,B5674)*INDEX(matCost,ROW()-ROW($A5668),A5660),0)","v":0},55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5674)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5674)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5677)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":2198202.163199991},0,{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5677)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":39967.312058181502},0,55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5677)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5677)","v":0.11},177991.97170134628,747690.23130650562,925682.20300785196,439784.94639322208]
[null,2037,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5686)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":2517296.0255999863},0,{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5686)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":45769.018647272373},0,55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5686)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5686)","v":0.11},203829.51598057366,856225.91004454566,1060055.4260251194,273938.46612084209]
[null,2045,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5694)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":2800935.0143999904},0,{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5694)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":50926.091170908883},0,55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5694)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5694)","v":0.11},226796.22200655431,952702.0689228063,1179498.2909293605,177399.15251352152]
[null,2052,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5701)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},0,{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5701)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},0,55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5701)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5701)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5705)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},0,{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5705)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},0,55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5705)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5705)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5713)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},0,{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5713)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":0},0,55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5713)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5713)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5669:N5717)","v":5592227.5712509612}]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B5732+1","v":2022},{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5733)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},{"$f":"MAX(TREND(D5728:D5729,B5728:B5729,B5733)*INDEX(matCost,ROW()-ROW($A5730),A5722),0)","v":0},{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5733)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},{"$f":"MAX(TREND(F5728:F5729,B5728:B5729,B5733)*INDEX(matCost,ROW()-ROW($A5730),A5722),0)","v":0},55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5733)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5733)","v":0.11},{"$f":"(C5733*(1-I5733)*VLOOKUP(G5733,FuelCon,2)-D5733*(1-J5733)*VLOOKUP(H5733,FuelCon,2))*FuelAuto+(C5733*I5733*VLOOKUP(G5733,FuelCon,3)-D5733*J5733*VLOOKUP(H5733,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5733*(1-I5733)-D5733*(1-J5733))*NonFuelAuto+(C5733*I5733-D5733*J5733)*NonFuelTruck","v":0},{"$f":"SUM(K5733:L5733)","v":0},0]
[null,2026,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5737)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},{"$f":"MAX(TREND(D5728:D5729,B5728:B5729,B5737)*INDEX(matCost,ROW()-ROW($A5730),A5722),0)","v":0},{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5737)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},{"$f":"MAX(TREND(F5728:F5729,B5728:B5729,B5737)*INDEX(matCost,ROW()-ROW($A5730),A5722),0)","v":0},55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5737)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5737)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5745)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":5811644.6976000071},0,{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5745)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":105666.26722909091},0,55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5745)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5745)","v":0.11},470578.2370114919,1976756.2970160004,2447334.5340274922,774763.43837152037]
[null,2043,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5754)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":6649266.0864000022},0,{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5754)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":120895.74702545442},0,55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5754)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5754)","v":0.11},538401.7907444645,2261662.4537033578,2800064.2444478222,482158.44303639483]
[null,2046,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5757)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":6928473.2159999907},0,{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5757)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":125972.24029090907},0,55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5757)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5757)","v":0.11},561009.64198878792,2356631.1725991406,2917640.8145879284,410111.80709433416]
[null,2056,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5767)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},0,{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5767)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},0,55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5767)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5767)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5769)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},0,{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5769)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},0,55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5769)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5769)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C5728:C5729,B5728:B5729,B5778)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},0,{"$f":"MAX(TREND(E5728:E5729,B5728:B5729,B5778)*INDEX(matBenefit,ROW()-ROW($A5730),A5722),0)","v":0},0,55,55,{"$f":"TREND(I5728:I5729,B5728:B5729,B5778)","v":0.18198529411764705},{"$f":"TREND(J5728:J5729,B5728:B5729,B5778)","v":0.11},0,0,0,0]
[{"$f":"MAX($A$1:A5783)+1","v":94},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A5784,1)),\"Not Used\",INDEX(ModelGroup,A5784,1))","v":"7P3191B"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5796)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},{"$f":"MAX(TREND(D5790:D5791,B5790:B5791,B5796)*INDEX(matCost,ROW()-ROW($A5792),A5784),0)","v":0},{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5796)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},{"$f":"MAX(TREND(F5790:F5791,B5790:B5791,B5796)*INDEX(matCost,ROW()-ROW($A5792),A5784),0)","v":0},55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5796)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5796)","v":0.11},{"$f":"(C5796*(1-I5796)*VLOOKUP(G5796,FuelCon,2)-D5796*(1-J5796)*VLOOKUP(H5796,FuelCon,2))*FuelAuto+(C5796*I5796*VLOOKUP(G5796,FuelCon,3)-D5796*J5796*VLOOKUP(H5796,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5796*(1-I5796)-D5796*(1-J5796))*NonFuelAuto+(C5796*I5796-D5796*J5796)*NonFuelTruck","v":0},{"$f":"SUM(K5796:L5796)","v":0},0]
[null,2033,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5806)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5806)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5806)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5806)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5808)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5808)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5808)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5808)","v":0.11},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5819)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5819)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5819)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5819)","v":0.11},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5820)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5820)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5820)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5820)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5830)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5830)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5830)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5830)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5835)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5835)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5835)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5835)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5841)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5841)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5841)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5841)","v":0.11},0,0,0,0]
[]
[null,2023,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5858)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"MAX(TREND(D5852:D5853,B5852:B5853,B5858)*INDEX(matCost,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5858)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"MAX(TREND(F5852:F5853,B5852:B5853,B5858)*INDEX(matCost,ROW()-ROW($A5854),A5846),0)","v":0},55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5858)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5858)","v":0.34},{"$f":"(C5858*(1-I5858)*VLOOKUP(G5858,FuelCon,2)-D5858*(1-J5858)*VLOOKUP(H5858,FuelCon,2))*FuelAuto+(C5858*I5858*VLOOKUP(G5858,FuelCon,3)-D5858*J5858*VLOOKUP(H5858,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5858*(1-I5858)-D5858*(1-J5858))*NonFuelAuto+(C5858*I5858-D5858*J5858)*NonFuelTruck","v":0},{"$f":"SUM(K5858:L5858)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5859)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"MAX(TREND(D5852:D5853,B5852:B5853,B5859)*INDEX(matCost,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5859)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},{"$f":"MAX(TREND(F5852:F5853,B5852:B5853,B5859)*INDEX(matCost,ROW()-ROW($A5854),A5846),0)","v":0},55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5859)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5859)","v":0.34},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5871)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5871)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5871)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5871)","v":0.34},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5878)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":7145872.8370000124},0,{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5878)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":129924.96067272592},0,55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5878)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5878)","v":0.34},1382377.6810817549,4022797.6970805055,5405175.3781622602,930746.83905594097]
[null,2047,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5882)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":7778489.9609999657},0,{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5882)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":141427.09019999858},0,55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5882)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5882)","v":0.34},1504758.2233661884,4378932.0375047754,5883690.2608709633,772923.4278011549]
[null,2055,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5890)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5890)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5890)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5890)","v":0.34},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5893)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5893)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5893)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5893)","v":0.34},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5898)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5898)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5898)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5898)","v":0.34},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5917)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"MAX(TREND(D5914:D5915,B5914:B5915,B5917)*INDEX(matCost,ROW()-ROW($A5916),A5908),0)","v":3466237.0999999642},{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5917)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"MAX(TREND(F5914:F5915,B5914:B5915,B5917)*INDEX(matCost,ROW()-ROW($A5916),A5908),0)","v":63022.492727272213},{"$f":"IF(E5917=0,55,MAX(5,ROUND(C5917/E5917,1)))","v":55},{"$f":"IF(F5917=0,55,MAX(5,ROUND(D5917/F5917,1)))","v":55},{"$f":"TREND(I5914:I5915,B5914:B5915,B5917)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5917)","v":0.35},{"$f":"(C5917*(1-I5917)*VLOOKUP(G5917,FuelCon,2)-D5917*(1-J5917)*VLOOKUP(H5917,FuelCon,2))*FuelAuto+(C5917*I5917*VLOOKUP(G5917,FuelCon,3)-D5917*J5917*VLOOKUP(H5917,FuelCon,3))*FuelTruck","v":-360745.71768027684},{"$f":"(C5917*(1-I5917)-D5917*(1-J5917))*NonFuelAuto+(C5917*I5917-D5917*J5917)*NonFuelTruck","v":-1337628.6381528429},{"$f":"SUM(K5917:L5917)","v":-1698374.3558331197},{"$f":"M5917/(1+DiscRate)^(B5917-YearCurrent)","v":-1386379.3808324439}]
[null,2026,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5923)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"MAX(TREND(D5914:D5915,B5914:B5915,B5923)*INDEX(matCost,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5923)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},{"$f":"MAX(TREND(F5914:F5915,B5914:B5915,B5923)*INDEX(matCost,ROW()-ROW($A5916),A5908),0)","v":0},55,55,{"$f":"TREND(I5914:I5915,B5914:B5915,B5923)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5923)","v":0.35},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5929)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5929)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,55,55,{"$f":"TREND(I5914:I5915,B5914:B5915,B5929)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5929)","v":0.35},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5934)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5934)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,55,55,{"$f":"TREND(I5914:I5915,B5914:B5915,B5934)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5934)","v":0.35},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5941)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":7577304.7349999547},0,{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5941)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":137769.17699999921},0,55,55,{"$f":"TREND(I5914:I5915,B5914:B5915,B5941)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5941)","v":0.35},1465838.699813267,4265674.0097871646,5731512.7096004318,922374.44554296636]
[null,2048,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5945)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":8233597.3649999499},0,{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5945)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":149701.77027272619},0,55,55,{"$f":"TREND(I5914:I5915,B5914:B5915,B5945)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5945)","v":0.35},1592799.2971629563,4635136.5710161822,6227935.8681791387,764622.411987253]
[null,2059,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5956)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5956)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,55,55,{"$f":"TREND(I5914:I5915,B5914:B5915,B5956)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5956)","v":0.35},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C5914:C5915,B5914:B5915,B5962)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,{"$f":"MAX(TREND(E5914:E5915,B5914:B5915,B5962)*INDEX(matBenefit,ROW()-ROW($A5916),A5908),0)","v":0},0,55,55,{"$f":"TREND(I5914:I5915,B5914:B5915,B5962)","v":1},{"$f":"TREND(J5914:J5915,B5914:B5915,B5962)","v":0.35},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B5979+1","v":2021},{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B5980)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},{"$f":"MAX(TREND(D5976:D5977,B5976:B5977,B5980)*INDEX(matCost,ROW()-ROW($A5978),A5970),0)","v":0},{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B5980)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},{"$f":"MAX(TREND(F5976:F5977,B5976:B5977,B5980)*INDEX(matCost,ROW()-ROW($A5978),A5970),0)","v":0},55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B5980)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B5980)","v":0.45999999999999996},{"$f":"(C5980*(1-I5980)*VLOOKUP(G5980,FuelCon,2)-D5980*(1-J5980)*VLOOKUP(H5980,FuelCon,2))*FuelAuto+(C5980*I5980*VLOOKUP(G5980,FuelCon,3)-D5980*J5980*VLOOKUP(H5980,FuelCon,3))*FuelTruck","v":0},{"$f":"(C5980*(1-I5980)-D5980*(1-J5980))*NonFuelAuto+(C5980*I5980-D5980*J5980)*NonFuelTruck","v":0},{"$f":"SUM(K5980:L5980)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B5986)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},{"$f":"MAX(TREND(D5976:D5977,B5976:B5977,B5986)*INDEX(matCost,ROW()-ROW($A5978),A5970),0)","v":0},{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B5986)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},{"$f":"MAX(TREND(F5976:F5977,B5976:B5977,B5986)*INDEX(matCost,ROW()-ROW($A5978),A5970),0)","v":0},55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B5986)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B5986)","v":0.45999999999999996},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B5992)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B5992)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B5992)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B5992)","v":0.45999999999999996},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B5997)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B5997)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B5997)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B5997)","v":0.45999999999999996},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B6007)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":1880634.4680000097},0,{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B6007)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":34193.353963636328},0,55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B6007)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B6007)","v":0.45999999999999996},363810.99610047106,1058710.6962984775,1422521.6923989486,174647.26525263366]
[null,2055,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B6014)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B6014)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B6014)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B6014)","v":0.45999999999999996},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B6019)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B6019)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B6019)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B6019)","v":0.45999999999999996},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B6025)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B6025)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B6025)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B6025)","v":0.45999999999999996},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A6032,2)*AnnualFactor","v":701043.45499999996},{"$f":"INDEX(ModelData1B,A6032,2)*AnnualFactor","v":667660.43333333323},{"$f":"INDEX(ModelData1NB,A6032,3)*AnnualFactor","v":12746.244636363637},{"$f":"INDEX(ModelData1B,A6032,3)*AnnualFactor","v":12139.280606060604},{"$f":"IF(E6038=0,55,MAX(5,ROUND(C6038/E6038,1)))","v":55},{"$f":"IF(F6038=0,55,MAX(5,ROUND(D6038/F6038,1)))","v":55},{"$f":"INDEX(ModelData1NB,A6032,6)","v":1},{"$f":"INDEX(ModelData1B,A6032,6)","v":0.35},{"$f":"(C6038*(1-I6038)*VLOOKUP(G6038,FuelCon,2)-D6038*(1-J6038)*VLOOKUP(H6038,FuelCon,2))*FuelAuto+(C6038*I6038*VLOOKUP(G6038,FuelCon,3)-D6038*J6038*VLOOKUP(H6038,FuelCon,3))*FuelTruck","v":66131.498814095394},{"$f":"(C6038*(1-I6038)-D6038*(1-J6038))*NonFuelAuto+(C6038*I6038-D6038*J6038)*NonFuelTruck","v":137003.56483443559},{"$f":"SUM(K6038:L6038)","v":203135.06364853098},{"$f":"M6038/(1+DiscRate)^(B6038-YearCurrent)","v":165818.72117838392}]
[null,{"$f":"B6042+1","v":2022},{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6043)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},{"$f":"MAX(TREND(D6038:D6039,B6038:B6039,B6043)*INDEX(matCost,ROW()-ROW($A6040),A6032),0)","v":0},{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6043)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},{"$f":"MAX(TREND(F6038:F6039,B6038:B6039,B6043)*INDEX(matCost,ROW()-ROW($A6040),A6032),0)","v":0},55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6043)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6043)","v":0.35},{"$f":"(C6043*(1-I6043)*VLOOKUP(G6043,FuelCon,2)-D6043*(1-J6043)*VLOOKUP(H6043,FuelCon,2))*FuelAuto+(C6043*I6043*VLOOKUP(G6043,FuelCon,3)-D6043*J6043*VLOOKUP(H6043,FuelCon,3))*FuelTruck","v":0},{"$f":"(C6043*(1-I6043)-D6043*(1-J6043))*NonFuelAuto+(C6043*I6043-D6043*J6043)*NonFuelTruck","v":0},{"$f":"SUM(K6043:L6043)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6049)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6049)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6049)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6049)","v":0.35},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6058)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6058)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6058)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6058)","v":0.35},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6066)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6066)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6066)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6066)","v":0.35},0,0,0,0]
[null,2049,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6070)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":1617524.5100000054},0,{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6070)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":29409.536545454524},0,55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6070)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6070)","v":0.35},312912.05878293264,910591.89300254313,1223503.9517854757,140386.22322762353]
[null,2056,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6077)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6077)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6077)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6077)","v":0.35},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6082)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6082)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6082)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6082)","v":0.35},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N6041:N6089)","v":154388.19030277978}]
[{"$f":"MAX($A$1:A6093)+1","v":99},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A6094,1)),\"Not Used\",INDEX(ModelGroup,A6094,1))","v":"9P3212"}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A6094,2)*AnnualFactor","v":21571689.945999999},{"$f":"INDEX(ModelData20B,A6094,2)*AnnualFactor","v":19399001.75},{"$f":"INDEX(ModelData20NB,A6094,3)*AnnualFactor","v":392212.54447272734},{"$f":"INDEX(ModelData20B,A6094,3)*AnnualFactor","v":352709.12272727274},{"$f":"IF(E6101=0,55,MAX(5,ROUND(C6101/E6101,1)))","v":55},{"$f":"IF(F6101=0,55,MAX(5,ROUND(D6101/F6101,1)))","v":55},{"$f":"INDEX(ModelData20NB,A6094,6)","v":0.22661870503597126},{"$f":"INDEX(ModelData20B,A6094,6)","v":0.14000000000000001},{"$f":"(C6101*(1-I6101)*VLOOKUP(G6101,FuelCon,2)-D6101*(1-J6101)*VLOOKUP(H6101,FuelCon,2))*FuelAuto+(C6101*I6101*VLOOKUP(G6101,FuelCon,3)-D6101*J6101*VLOOKUP(H6101,FuelCon,3))*FuelTruck","v":420309.14048018586},{"$f":"(C6101*(1-I6101)-D6101*(1-J6101))*NonFuelAuto+(C6101*I6101-D6101*J6101)*NonFuelTruck","v":1223123.5106909843},{"$f":"SUM(K6101:L6101)","v":1643432.6511711702},{"$f":"M6101/(1+DiscRate)^(B6101-YearCurrent)","v":346676.99575231748}]
[null,2023,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6106)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},{"$f":"MAX(TREND(D6100:D6101,B6100:B6101,B6106)*INDEX(matCost,ROW()-ROW($A6102),A6094),0)","v":0},{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6106)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},{"$f":"MAX(TREND(F6100:F6101,B6100:B6101,B6106)*INDEX(matCost,ROW()-ROW($A6102),A6094),0)","v":0},55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6106)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6106)","v":0.14000000000000001},{"$f":"(C6106*(1-I6106)*VLOOKUP(G6106,FuelCon,2)-D6106*(1-J6106)*VLOOKUP(H6106,FuelCon,2))*FuelAuto+(C6106*I6106*VLOOKUP(G6106,FuelCon,3)-D6106*J6106*VLOOKUP(H6106,FuelCon,3))*FuelTruck","v":0},{"$f":"(C6106*(1-I6106)-D6106*(1-J6106))*NonFuelAuto+(C6106*I6106-D6106*J6106)*NonFuelTruck","v":0},{"$f":"SUM(K6106:L6106)","v":0},0]
[null,2035,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6118)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":19887237.210999966},0,{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6118)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":361586.13110909052},0,55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6118)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6118)","v":0.14000000000000001},1732354.2764176293,7006168.8918330036,8738523.1682506334,2585413.687425653]
[null,2038,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6121)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":20897908.851999879},0,{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6121)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":379961.97912727296},0,55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6121)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6121)","v":0.14000000000000001},1820392.7163861436,7362223.1861476926,9182615.9025338367,2217721.910986511]
[null,2046,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6129)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":23593033.227999926},0,{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6129)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":428964.24050909095},0,55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6129)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6129)","v":0.14000000000000001},2055161.8896355391,8311701.3043202925,10366863.193955831,1457195.4769468207]
[null,2050,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6133)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":24940595.415999889},0,{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6133)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":453465.37120000087},0,55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6133)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6133)","v":0.14000000000000001},2172546.4762602318,8786440.3634065725,10958986.839666804,1175183.6531959423]
[null,2059,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6142)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},0,{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6142)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},0,55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6142)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6142)","v":0.14000000000000001},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6145)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},0,{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6145)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},0,55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6145)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6145)","v":0.14000000000000001},0,0,0,0]
[]
[]
[null,2025,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6170)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"MAX(TREND(D6162:D6163,B6162:B6163,B6170)*INDEX(matCost,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6170)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"MAX(TREND(F6162:F6163,B6162:B6163,B6170)*INDEX(matCost,ROW()-ROW($A6164),A6156),0)","v":0},55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6170)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6170)","v":0.03},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6172)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"MAX(TREND(D6162:D6163,B6162:B6163,B6172)*INDEX(matCost,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6172)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},{"$f":"MAX(TREND(F6162:F6163,B6162:B6163,B6172)*INDEX(matCost,ROW()-ROW($A6164),A6156),0)","v":0},55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6172)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6172)","v":0.03},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6184)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":4177366.2028799951},0,{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6184)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":75952.112779636402},0,55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6184)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6184)","v":0.03},264006.22117278475,1273807.7954576516,1537814.0166304363,347104.86915086681]
[null,2040,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6185)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":4267144.6630400121},0,{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6185)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":77584.448418909218},0,55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6185)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6185)","v":0.03},269680.14844141074,1301184.0169479223,1570864.1653893329,331368.89984755759]
[null,2047,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6192)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":4895593.884160012},0,{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6192)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":89010.797893818002},0,55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6192)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6192)","v":0.03},309397.6393217853,1492817.5673797808,1802215.206701566,236751.81619654791]
[null,2057,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6202)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6202)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6202)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6202)","v":0.03},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6204)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6204)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6204)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6204)","v":0.03},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6213)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6213)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":0},0,55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6213)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6213)","v":0.03},0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[]
[null,2028,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6235)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6235)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6235)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6235)","v":0.05},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6237)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6237)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6237)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6237)","v":0.05},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6247)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":4350387.5792000294},0,{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6247)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":79097.955985455308},0,55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6247)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6247)","v":0.05},295162.36680196167,1366624.8699518251,1661787.2367537869,350548.83837606345]
[null,2047,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6254)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":4991086.3288000226},0,{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6254)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":90747.024160000496},0,55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6254)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6254)","v":0.05},338632.09355531132,1567893.1085650378,1906525.2021203493,250454.71958512193]
[null,2055,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6262)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6262)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6262)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6262)","v":0.05},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6265)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6265)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6265)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6265)","v":0.05},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6274)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6274)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},0,55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6274)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6274)","v":0.05},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A6280,2)*AnnualFactor","v":1504746.5471999999},{"$f":"INDEX(ModelData1B,A6280,2)*AnnualFactor","v":1469479.05},{"$f":"INDEX(ModelData1NB,A6280,3)*AnnualFactor","v":27359.02813090909},{"$f":"INDEX(ModelData1B,A6280,3)*AnnualFactor","v":26717.800909090907},{"$f":"IF(E6286=0,55,MAX(5,ROUND(C6286/E6286,1)))","v":55},{"$f":"IF(F6286=0,55,MAX(5,ROUND(D6286/F6286,1)))","v":55},{"$f":"INDEX(ModelData1NB,A6280,6)","v":5.2734375E-2},{"$f":"INDEX(ModelData1B,A6280,6)","v":0.03},{"$f":"(C6286*(1-I6286)*VLOOKUP(G6286,FuelCon,2)-D6286*(1-J6286)*VLOOKUP(H6286,FuelCon,2))*FuelAuto+(C6286*I6286*VLOOKUP(G6286,FuelCon,3)-D6286*J6286*VLOOKUP(H6286,FuelCon,3))*FuelTruck","v":6822.5396825506359},{"$f":"(C6286*(1-I6286)-D6286*(1-J6286))*NonFuelAuto+(C6286*I6286-D6286*J6286)*NonFuelTruck","v":19853.978618728797},{"$f":"SUM(K6286:L6286)","v":26676.518301279433},{"$f":"M6286/(1+DiscRate)^(B6286-YearCurrent)","v":21775.985252174356}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6289)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},{"$f":"MAX(TREND(D6286:D6287,B6286:B6287,B6289)*INDEX(matCost,ROW()-ROW($A6288),A6280),0)","v":1469479.049999997},{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6289)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},{"$f":"MAX(TREND(F6286:F6287,B6286:B6287,B6289)*INDEX(matCost,ROW()-ROW($A6288),A6280),0)","v":26717.80090909102},{"$f":"IF(E6289=0,55,MAX(5,ROUND(C6289/E6289,1)))","v":55},{"$f":"IF(F6289=0,55,MAX(5,ROUND(D6289/F6289,1)))","v":55},{"$f":"TREND(I6286:I6287,B6286:B6287,B6289)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6289)","v":0.03},{"$f":"(C6289*(1-I6289)*VLOOKUP(G6289,FuelCon,2)-D6289*(1-J6289)*VLOOKUP(H6289,FuelCon,2))*FuelAuto+(C6289*I6289*VLOOKUP(G6289,FuelCon,3)-D6289*J6289*VLOOKUP(H6289,FuelCon,3))*FuelTruck","v":-88276.245163073516},{"$f":"(C6289*(1-I6289)-D6289*(1-J6289))*NonFuelAuto+(C6289*I6289-D6289*J6289)*NonFuelTruck","v":-438989.65368956007},{"$f":"SUM(K6289:L6289)","v":-527265.89885263355},{"$f":"M6289/(1+DiscRate)^(B6289-YearCurrent)","v":-430406.03379035142}]
[null,2029,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6298)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6298)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6298)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6298)","v":0.03},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6306)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":2386686.528000012},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6306)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":43394.300509091001},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6306)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6306)","v":0.03},150836.6901007788,727774.33364213689,878611.02374291571,227049.78461691659]
[null,2044,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6313)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":2749838.2848000079},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6313)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":49997.059723636368},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6313)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6313)","v":0.03},173787.59226466535,838510.50477960054,1012298.0970442658,162909.50457483993]
[null,2048,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6317)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":2957353.5744000077},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6317)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":53770.064989090897},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6317)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6317)","v":0.03},186902.3935011721,901788.31685815181,1088690.710359324,133661.83186251111]
[null,2056,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6325)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6325)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6325)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6325)","v":0.03},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6328)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6328)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6328)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6328)","v":0.03},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6337)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6337)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6337)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6337)","v":0.03},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A6342,2)*AnnualFactor","v":40660.678800000082},{"$f":"INDEX(ModelData20B,A6342,2)*AnnualFactor","v":150595.10666666695},{"$f":"INDEX(ModelData20NB,A6342,3)*AnnualFactor","v":739.2850690909105},{"$f":"INDEX(ModelData20B,A6342,3)*AnnualFactor","v":2738.0928484848537},{"$f":"IF(E6349=0,55,MAX(5,ROUND(C6349/E6349,1)))","v":55},{"$f":"IF(F6349=0,55,MAX(5,ROUND(D6349/F6349,1)))","v":55},{"$f":"INDEX(ModelData20NB,A6342,6)","v":1},{"$f":"INDEX(ModelData20B,A6342,6)","v":0.09},{"$f":"(C6349*(1-I6349)*VLOOKUP(G6349,FuelCon,2)-D6349*(1-J6349)*VLOOKUP(H6349,FuelCon,2))*FuelAuto+(C6349*I6349*VLOOKUP(G6349,FuelCon,3)-D6349*J6349*VLOOKUP(H6349,FuelCon,3))*FuelTruck","v":-2423.3042809138278},{"$f":"(C6349*(1-I6349)-D6349*(1-J6349))*NonFuelAuto+(C6349*I6349-D6349*J6349)*NonFuelTruck","v":-24559.644343887689},{"$f":"SUM(K6349:L6349)","v":-26982.948624801516},{"$f":"M6349/(1+DiscRate)^(B6349-YearCurrent)","v":-5691.9689158658575}]
[null,2027,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6358)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":34875.43245000008},{"$f":"MAX(TREND(D6348:D6349,B6348:B6349,B6358)*INDEX(matCost,ROW()-ROW($A6350),A6342),0)","v":0},{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6358)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":634.09877181818229},{"$f":"MAX(TREND(F6348:F6349,B6348:B6349,B6358)*INDEX(matCost,ROW()-ROW($A6350),A6342),0)","v":0},55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6358)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6358)","v":0.09},6746.6942858718012,19633.264199457346,26379.958485329145,13410.233222560313]
[null,2033,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6364)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":37545.546150000067},0,{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6364)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":682.64629363636413},0,55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6364)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6364)","v":0.09},7263.2309874093298,21136.415387327139,28399.646374736469,9619.9427923119656]
[null,2038,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6369)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":39770.640900000115},0,{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6369)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":723.10256181818113},0,55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6369)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6369)","v":0.09},7693.6782386906143,22389.041377218666,30082.719615909278,7265.3704720303576]
[null,2045,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6376)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":42885.773550000042},0,{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6376)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":779.74133727272783},0,55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6376)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6376)","v":0.09},8296.3043904843871,24142.717763066725,32439.022153551112,4878.9007009692732]
[null,2049,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6380)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":44665.84935000015},0,{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6380)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":812.10635181818361},0,55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6380)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6380)","v":0.09},8640.6621915094292,25144.818554979985,33785.480746489411,3876.5841622396824]
[null,2057,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6388)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":0},0,{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6388)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":0},0,55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6388)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6388)","v":0.09},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6393)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":0},0,{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6393)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":0},0,55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6393)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6393)","v":0.09},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N6351:N6399)","v":190308.15517520494}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A6404,2)*AnnualFactor","v":144108.7452},{"$f":"INDEX(ModelData1B,A6404,2)*AnnualFactor","v":135440.54999999999},{"$f":"INDEX(ModelData1NB,A6404,3)*AnnualFactor","v":2620.1590036363637},{"$f":"INDEX(ModelData1B,A6404,3)*AnnualFactor","v":2462.5554545454547},{"$f":"IF(E6410=0,55,MAX(5,ROUND(C6410/E6410,1)))","v":55},{"$f":"IF(F6410=0,55,MAX(5,ROUND(D6410/F6410,1)))","v":55},{"$f":"INDEX(ModelData1NB,A6404,6)","v":0.13533834586466167},{"$f":"INDEX(ModelData1B,A6404,6)","v":0.08},{"$f":"(C6410*(1-I6410)*VLOOKUP(G6410,FuelCon,2)-D6410*(1-J6410)*VLOOKUP(H6410,FuelCon,2))*FuelAuto+(C6410*I6410*VLOOKUP(G6410,FuelCon,3)-D6410*J6410*VLOOKUP(H6410,FuelCon,3))*FuelTruck","v":1676.8727702087983},{"$f":"(C6410*(1-I6410)-D6410*(1-J6410))*NonFuelAuto+(C6410*I6410-D6410*J6410)*NonFuelTruck","v":4879.795160620808},{"$f":"SUM(K6410:L6410)","v":6556.6679308296061},{"$f":"M6410/(1+DiscRate)^(B6410-YearCurrent)","v":5352.1941114145429}]
[null,{"$f":"B6414+1","v":2022},{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6415)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":153499.29000000097},{"$f":"MAX(TREND(D6410:D6411,B6410:B6411,B6415)*INDEX(matCost,ROW()-ROW($A6412),A6404),0)","v":0},{"$f":"MAX(TREND(E6410:E6411,B6410:B6411,B6415)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":2790.8961818181851},{"$f":"MAX(TREND(F6410:F6411,B6410:B6411,B6415)*INDEX(matCost,ROW()-ROW($A6412),A6404),0)","v":0},55,55,{"$f":"TREND(I6410:I6411,B6410:B6411,B6415)","v":0.13533834586466167},{"$f":"TREND(J6410:J6411,B6410:B6411,B6415)","v":0.08},{"$f":"(C6415*(1-I6415)*VLOOKUP(G6415,FuelCon,2)-D6415*(1-J6415)*VLOOKUP(H6415,FuelCon,2))*FuelAuto+(C6415*I6415*VLOOKUP(G6415,FuelCon,3)-D6415*J6415*VLOOKUP(H6415,FuelCon,3))*FuelTruck","v":11444.524816736921},{"$f":"(C6415*(1-I6415)-D6415*(1-J6415))*NonFuelAuto+(C6415*I6415-D6415*J6415)*NonFuelTruck","v":50260.444105360315},{"$f":"SUM(K6415:L6415)","v":61704.968922097236},43994.790046924594]
[null,2028,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6421)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":181670.9243999999},0,{"$f":"MAX(TREND(E6410:E6411,B6410:B6411,B6421)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":3303.1077163636219},0,55,55,{"$f":"TREND(I6410:I6411,B6410:B6411,B6421)","v":0.13533834586466167},{"$f":"TREND(J6410:J6411,B6410:B6411,B6421)","v":0.08},13544.931724279133,59484.71384704957,73029.6455713287,34695.858533676888]
[null,2034,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6427)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":209842.5588000007},0,{"$f":"MAX(TREND(E6410:E6411,B6410:B6411,B6427)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":3815.3192509090877},0,55,55,{"$f":"TREND(I6410:I6411,B6410:B6411,B6427)","v":0.13533834586466167},{"$f":"TREND(J6410:J6411,B6410:B6411,B6427)","v":0.08},15645.338631821483,68708.983588739429,84354.32222056092,26704.418139987218]
[null,2039,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6432)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":233318.92080000043},0,{"$f":"MAX(TREND(E6410:E6411,B6410:B6411,B6432)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":4242.1621963636426},0,55,55,{"$f":"TREND(I6410:I6411,B6410:B6411,B6432)","v":0.13533834586466167},{"$f":"TREND(J6410:J6411,B6410:B6411,B6432)","v":0.08},17395.677721440043,76395.875040147337,93791.552761587373,21169.988240906419]
[null,2046,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6439)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":266185.82760000043},0,{"$f":"MAX(TREND(E6410:E6411,B6410:B6411,B6439)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":4839.7423199999903},0,55,55,{"$f":"TREND(I6410:I6411,B6410:B6411,B6439)","v":0.13533834586466167},{"$f":"TREND(J6410:J6411,B6410:B6411,B6439)","v":0.08},19846.152446906046,87157.523072118536,107003.67551902457,15040.737884330973]
[null,2052,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6445)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":0},0,{"$f":"MAX(TREND(E6410:E6411,B6410:B6411,B6445)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":0},0,55,55,{"$f":"TREND(I6410:I6411,B6410:B6411,B6445)","v":0.13533834586466167},{"$f":"TREND(J6410:J6411,B6410:B6411,B6445)","v":0.08},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C6410:C6411,B6410:B6411,B6451)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":0},0,{"$f":"MAX(TREND(E6410:E6411,B6410:B6411,B6451)*INDEX(matBenefit,ROW()-ROW($A6412),A6404),0)","v":0},0,55,55,{"$f":"TREND(I6410:I6411,B6410:B6411,B6451)","v":0.13533834586466167},{"$f":"TREND(J6410:J6411,B6410:B6411,B6451)","v":0.08},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N6413:N6461)","v":717869.18971588637}]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A6466,2)*AnnualFactor","v":6661308.8671999909},{"$f":"INDEX(ModelData20B,A6466,2)*AnnualFactor","v":6405104.6799999923},{"$f":"INDEX(ModelData20NB,A6466,3)*AnnualFactor","v":121114.70667636348},{"$f":"INDEX(ModelData20B,A6466,3)*AnnualFactor","v":116456.4487272726},{"$f":"IF(E6473=0,55,MAX(5,ROUND(C6473/E6473,1)))","v":55},{"$f":"IF(F6473=0,55,MAX(5,ROUND(D6473/F6473,1)))","v":55},{"$f":"INDEX(ModelData20NB,A6466,6)","v":8.653846153846155E-2},{"$f":"INDEX(ModelData20B,A6466,6)","v":0.05},{"$f":"(C6473*(1-I6473)*VLOOKUP(G6473,FuelCon,2)-D6473*(1-J6473)*VLOOKUP(H6473,FuelCon,2))*FuelAuto+(C6473*I6473*VLOOKUP(G6473,FuelCon,3)-D6473*J6473*VLOOKUP(H6473,FuelCon,3))*FuelTruck","v":49563.007663827855},{"$f":"(C6473*(1-I6473)-D6473*(1-J6473))*NonFuelAuto+(C6473*I6473-D6473*J6473)*NonFuelTruck","v":144231.17200098836},{"$f":"SUM(K6473:L6473)","v":193794.17966481621},{"$f":"M6473/(1+DiscRate)^(B6473-YearCurrent)","v":40880.278210735065}]
[null,2023,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6478)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},{"$f":"MAX(TREND(D6472:D6473,B6472:B6473,B6478)*INDEX(matCost,ROW()-ROW($A6474),A6466),0)","v":0},{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6478)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},{"$f":"MAX(TREND(F6472:F6473,B6472:B6473,B6478)*INDEX(matCost,ROW()-ROW($A6474),A6466),0)","v":0},55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6478)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6478)","v":0.05},{"$f":"(C6478*(1-I6478)*VLOOKUP(G6478,FuelCon,2)-D6478*(1-J6478)*VLOOKUP(H6478,FuelCon,2))*FuelAuto+(C6478*I6478*VLOOKUP(G6478,FuelCon,3)-D6478*J6478*VLOOKUP(H6478,FuelCon,3))*FuelTruck","v":0},{"$f":"(C6478*(1-I6478)-D6478*(1-J6478))*NonFuelAuto+(C6478*I6478-D6478*J6478)*NonFuelTruck","v":0},{"$f":"SUM(K6478:L6478)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6484)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6484)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6484)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6484)","v":0.05},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6490)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":6174836.2831999958},0,{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6490)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":112269.75060363626},0,55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6490)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6490)","v":0.05},418946.41771184071,1939754.7181425507,2358701.1358543914,697854.55548608245]
[null,2042,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6497)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":6855897.9007999897},0,{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6497)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":124652.68910545437},0,55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6497)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6497)","v":0.05},465154.65900737874,2153702.4935159171,2618857.152523296,482522.27640065161]
[null,2054,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6509)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6509)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6509)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6509)","v":0.05},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6514)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6514)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6514)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6514)","v":0.05},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6521)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6521)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":0},0,55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6521)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6521)","v":0.05},0,0,0,0]
[]
[]
[]
[null,2031,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6548)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":4124745.2070000172},0,{"$f":"MAX(TREND(E6534:E6535,B6534:B6535,B6548)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":74995.367400000338},0,55,55,{"$f":"TREND(I6534:I6535,B6534:B6535,B6548)","v":0.16666666666666669},{"$f":"TREND(J6534:J6535,B6534:B6535,B6548)","v":0.1},325299.07107954333,1385768.1902496687,1711067.261329212,663581.384483765]
[null,2032,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6549)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":4168163.5776000172},0,{"$f":"MAX(TREND(E6534:E6535,B6534:B6535,B6549)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":75784.792320000241},0,55,55,{"$f":"TREND(I6534:I6535,B6534:B6535,B6549)","v":0.16666666666666669},{"$f":"TREND(J6534:J6535,B6534:B6535,B6549)","v":0.1},328723.27182774903,1400355.223831244,1729078.495658993,626697.61840080109]
[null,2043,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6560)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":4645765.6542000175},0,{"$f":"MAX(TREND(E6534:E6535,B6534:B6535,B6560)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":84468.466440000338},0,55,55,{"$f":"TREND(I6534:I6535,B6534:B6535,B6560)","v":0.16666666666666669},{"$f":"TREND(J6534:J6535,B6534:B6535,B6560)","v":0.1},366389.48005801177,1560812.5932285734,1927202.0732865853,331855.51114225067]
[null,2049,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6566)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":4906275.8778000176},0,{"$f":"MAX(TREND(E6534:E6535,B6534:B6535,B6566)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":89205.015960000223},0,55,55,{"$f":"TREND(I6534:I6535,B6534:B6535,B6566)","v":0.16666666666666669},{"$f":"TREND(J6534:J6535,B6534:B6535,B6566)","v":0.1},386934.68454724608,1648334.794718026,2035269.4792652722,233529.11531470169]
[null,2055,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6572)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":0},0,{"$f":"MAX(TREND(E6534:E6535,B6534:B6535,B6572)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":0},0,55,55,{"$f":"TREND(I6534:I6535,B6534:B6535,B6572)","v":0.16666666666666669},{"$f":"TREND(J6534:J6535,B6534:B6535,B6572)","v":0.1},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6577)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":0},0,{"$f":"MAX(TREND(E6534:E6535,B6534:B6535,B6577)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":0},0,55,55,{"$f":"TREND(I6534:I6535,B6534:B6535,B6577)","v":0.16666666666666669},{"$f":"TREND(J6534:J6535,B6534:B6535,B6577)","v":0.1},0,0,0,0]
[]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6599)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"MAX(TREND(D6596:D6597,B6596:B6597,B6599)*INDEX(matCost,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6599)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"MAX(TREND(F6596:F6597,B6596:B6597,B6599)*INDEX(matCost,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"IF(E6599=0,55,MAX(5,ROUND(C6599/E6599,1)))","v":55},{"$f":"IF(F6599=0,55,MAX(5,ROUND(D6599/F6599,1)))","v":55},{"$f":"TREND(I6596:I6597,B6596:B6597,B6599)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6599)","v":0.11},{"$f":"(C6599*(1-I6599)*VLOOKUP(G6599,FuelCon,2)-D6599*(1-J6599)*VLOOKUP(H6599,FuelCon,2))*FuelAuto+(C6599*I6599*VLOOKUP(G6599,FuelCon,3)-D6599*J6599*VLOOKUP(H6599,FuelCon,3))*FuelTruck","v":0},{"$f":"(C6599*(1-I6599)-D6599*(1-J6599))*NonFuelAuto+(C6599*I6599-D6599*J6599)*NonFuelTruck","v":0},{"$f":"SUM(K6599:L6599)","v":0},{"$f":"M6599/(1+DiscRate)^(B6599-YearCurrent)","v":0}]
[null,2026,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6605)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":1445155.4208000004},{"$f":"MAX(TREND(D6596:D6597,B6596:B6597,B6605)*INDEX(matCost,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6605)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":26275.553105454659},{"$f":"MAX(TREND(F6596:F6597,B6596:B6597,B6605)*INDEX(matCost,ROW()-ROW($A6598),A6590),0)","v":0},55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6605)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6605)","v":0.11},117016.56338497496,491551.05428467225,608567.61766964721,331020.46189457009]
[null,2032,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6611)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":1557503.0515199974},0,{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6611)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":28318.237300363719},0,55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6611)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6611)","v":0.11},126113.53209995286,529764.65784035681,655878.18994030962,237720.43931410077]
[null,2039,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6618)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":1688575.2873599976},0,{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6618)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":30701.368861090974},0,55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6618)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6618)","v":0.11},136726.66226742734,574347.19532198983,711073.85758941714,160498.73107281688]
[null,2044,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6623)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":1782198.3129599988},0,{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6623)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":32403.605690181837},0,55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6623)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6623)","v":0.11},144307.4695299092,606191.86495172814,750499.33448163734,120778.13355684326]
[null,2050,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6629)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":1894545.9436799958},0,{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6629)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":34446.289885091013},0,55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6629)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6629)","v":0.11},153404.4382448871,644405.4685074127,797809.90675229975,85552.905071431553]
[null,2059,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6638)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},0,{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6638)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},0,55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6638)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6638)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6640)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},0,{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6640)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},0,55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6640)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6640)","v":0.11},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6661)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},{"$f":"MAX(TREND(D6658:D6659,B6658:B6659,B6661)*INDEX(matCost,ROW()-ROW($A6660),A6652),0)","v":4312712.25},{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6661)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},{"$f":"MAX(TREND(F6658:F6659,B6658:B6659,B6661)*INDEX(matCost,ROW()-ROW($A6660),A6652),0)","v":78412.950000000186},{"$f":"IF(E6661=0,55,MAX(5,ROUND(C6661/E6661,1)))","v":55},{"$f":"IF(F6661=0,55,MAX(5,ROUND(D6661/F6661,1)))","v":55},{"$f":"TREND(I6658:I6659,B6658:B6659,B6661)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6661)","v":0.12},{"$f":"(C6661*(1-I6661)*VLOOKUP(G6661,FuelCon,2)-D6661*(1-J6661)*VLOOKUP(H6661,FuelCon,2))*FuelAuto+(C6661*I6661*VLOOKUP(G6661,FuelCon,3)-D6661*J6661*VLOOKUP(H6661,FuelCon,3))*FuelTruck","v":-312449.27078269812},{"$f":"(C6661*(1-I6661)-D6661*(1-J6661))*NonFuelAuto+(C6661*I6661-D6661*J6661)*NonFuelTruck","v":-1394097.8054803796},{"$f":"SUM(K6661:L6661)","v":-1706547.0762630778},{"$f":"M6661/(1+DiscRate)^(B6661-YearCurrent)","v":-1393050.7551678412}]
[null,2029,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6670)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6670)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6670)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6670)","v":0.12},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6678)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":6552970.2314999998},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6678)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":119144.91330000013},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6678)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6678)","v":0.12},544205.9679593069,2255852.4128658213,2800058.3808251284,723588.29459344549]
[null,2041,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6682)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":6982673.1975000203},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6682)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":126957.69450000022},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6682)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6682)","v":0.12},579891.60520254169,2403777.1612504721,2983668.7664530138,588220.21235300635]
[null,2048,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6689)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":7734653.3880000114},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6689)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":140630.06160000013},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6689)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6689)","v":0.12},642341.47037819913,2662645.4709235956,3304986.9413017947,405763.18384334788]
[null,2053,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6694)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6694)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6694)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6694)","v":0.12},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6702)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6702)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6702)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6702)","v":0.12},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6706)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6706)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6706)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6706)","v":0.12},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A6714,2)*AnnualFactor","v":715827.81503999862},{"$f":"INDEX(ModelData20B,A6714,2)*AnnualFactor","v":588674.1899999989},{"$f":"INDEX(ModelData20NB,A6714,3)*AnnualFactor","v":13015.051182545429},{"$f":"INDEX(ModelData20B,A6714,3)*AnnualFactor","v":10703.16709090907},{"$f":"IF(E6721=0,55,MAX(5,ROUND(C6721/E6721,1)))","v":55},{"$f":"IF(F6721=0,55,MAX(5,ROUND(D6721/F6721,1)))","v":55},{"$f":"INDEX(ModelData20NB,A6714,6)","v":0.39967105263157898},{"$f":"INDEX(ModelData20B,A6714,6)","v":0.27},{"$f":"(C6721*(1-I6721)*VLOOKUP(G6721,FuelCon,2)-D6721*(1-J6721)*VLOOKUP(H6721,FuelCon,2))*FuelAuto+(C6721*I6721*VLOOKUP(G6721,FuelCon,3)-D6721*J6721*VLOOKUP(H6721,FuelCon,3))*FuelTruck","v":24598.0214500609},{"$f":"(C6721*(1-I6721)-D6721*(1-J6721))*NonFuelAuto+(C6721*I6721-D6721*J6721)*NonFuelTruck","v":71581.641830768029},{"$f":"SUM(K6721:L6721)","v":96179.663280828929},{"$f":"M6721/(1+DiscRate)^(B6721-YearCurrent)","v":20288.8002102828}]
[null,2027,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6730)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},{"$f":"MAX(TREND(D6720:D6721,B6720:B6721,B6730)*INDEX(matCost,ROW()-ROW($A6722),A6714),0)","v":0},{"$f":"MAX(TREND(E6720:E6721,B6720:B6721,B6730)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},{"$f":"MAX(TREND(F6720:F6721,B6720:B6721,B6730)*INDEX(matCost,ROW()-ROW($A6722),A6714),0)","v":0},55,55,{"$f":"TREND(I6720:I6721,B6720:B6721,B6730)","v":0.39967105263157898},{"$f":"TREND(J6720:J6721,B6720:B6721,B6730)","v":0.27},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6733)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":612084.65343999863},0,{"$f":"MAX(TREND(E6720:E6721,B6720:B6721,B6733)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":11128.81188072724},0,55,55,{"$f":"TREND(I6720:I6721,B6720:B6721,B6733)","v":0.39967105263157898},{"$f":"TREND(J6720:J6721,B6720:B6721,B6733)","v":0.27},67882.689365432234,244486.19662170007,312368.88598713232,129621.98231120792]
[null,2038,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6741)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":695079.18271999806},0,{"$f":"MAX(TREND(E6720:E6721,B6720:B6721,B6741)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":12637.803322181804},0,55,55,{"$f":"TREND(I6720:I6721,B6720:B6721,B6741)","v":0.39967105263157898},{"$f":"TREND(J6720:J6721,B6720:B6721,B6741)","v":0.27},77087.12182176199,277636.86735006602,354723.98917182803,85670.485566300325]
[null,2042,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6745)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":736576.44735999778},0,{"$f":"MAX(TREND(E6720:E6721,B6720:B6721,B6745)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":13392.299042909057},0,55,55,{"$f":"TREND(I6720:I6721,B6720:B6721,B6745)","v":0.39967105263157898},{"$f":"TREND(J6720:J6721,B6720:B6721,B6745)","v":0.27},81689.338049926853,294212.20271424903,375901.54076417588,69259.549715142013]
[null,2051,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6754)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":829945.29279999807},0,{"$f":"MAX(TREND(E6720:E6721,B6720:B6721,B6754)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":15089.914414545463},0,55,55,{"$f":"TREND(I6720:I6721,B6720:B6721,B6754)","v":0.39967105263157898},{"$f":"TREND(J6720:J6721,B6720:B6721,B6754)","v":0.27},92044.324563297938,331506.70728366112,423551.03184695903,42448.006857746586]
[null,2054,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6757)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},0,{"$f":"MAX(TREND(E6720:E6721,B6720:B6721,B6757)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},0,55,55,{"$f":"TREND(I6720:I6721,B6720:B6721,B6757)","v":0.39967105263157898},{"$f":"TREND(J6720:J6721,B6720:B6721,B6757)","v":0.27},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C6720:C6721,B6720:B6721,B6765)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},0,{"$f":"MAX(TREND(E6720:E6721,B6720:B6721,B6765)*INDEX(matBenefit,ROW()-ROW($A6722),A6714),0)","v":0},0,55,55,{"$f":"TREND(I6720:I6721,B6720:B6721,B6765)","v":0.39967105263157898},{"$f":"TREND(J6720:J6721,B6720:B6721,B6765)","v":0.27},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N6723:N6771)","v":1869783.4906625063}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A6776,2)*AnnualFactor","v":222881.96479999943},{"$f":"INDEX(ModelData1B,A6776,2)*AnnualFactor","v":675399.89333333145},{"$f":"INDEX(ModelData1NB,A6776,3)*AnnualFactor","v":4052.3993599999894},{"$f":"INDEX(ModelData1B,A6776,3)*AnnualFactor","v":12279.998060606027},{"$f":"IF(E6782=0,55,MAX(5,ROUND(C6782/E6782,1)))","v":55},{"$f":"IF(F6782=0,55,MAX(5,ROUND(D6782/F6782,1)))","v":55},{"$f":"INDEX(ModelData1NB,A6776,6)","v":1},{"$f":"INDEX(ModelData1B,A6776,6)","v":0.11},{"$f":"(C6782*(1-I6782)*VLOOKUP(G6782,FuelCon,2)-D6782*(1-J6782)*VLOOKUP(H6782,FuelCon,2))*FuelAuto+(C6782*I6782*VLOOKUP(G6782,FuelCon,3)-D6782*J6782*VLOOKUP(H6782,FuelCon,3))*FuelTruck","v":-4886.1882609733548},{"$f":"(C6782*(1-I6782)-D6782*(1-J6782))*NonFuelAuto+(C6782*I6782-D6782*J6782)*NonFuelTruck","v":-91013.14340752468},{"$f":"SUM(K6782:L6782)","v":-95899.331668498038},{"$f":"M6782/(1+DiscRate)^(B6782-YearCurrent)","v":-78282.420836246587}]
[]
[null,2028,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6793)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,{"$f":"MAX(TREND(E6782:E6783,B6782:B6783,B6793)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,55,55,{"$f":"TREND(I6782:I6783,B6782:B6783,B6793)","v":1},{"$f":"TREND(J6782:J6783,B6782:B6783,B6793)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6796)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,{"$f":"MAX(TREND(E6782:E6783,B6782:B6783,B6796)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,55,55,{"$f":"TREND(I6782:I6783,B6782:B6783,B6796)","v":1},{"$f":"TREND(J6782:J6783,B6782:B6783,B6796)","v":0.11},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6806)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,{"$f":"MAX(TREND(E6782:E6783,B6782:B6783,B6806)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,55,55,{"$f":"TREND(I6782:I6783,B6782:B6783,B6806)","v":1},{"$f":"TREND(J6782:J6783,B6782:B6783,B6806)","v":0.11},0,0,0,0]
[null,2050,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6815)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":317276.22080000024},0,{"$f":"MAX(TREND(E6782:E6783,B6782:B6783,B6815)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":5768.6585599999962},0,55,55,{"$f":"TREND(I6782:I6783,B6782:B6783,B6815)","v":1},{"$f":"TREND(J6782:J6783,B6782:B6783,B6815)","v":0.11},61377.465899045987,178611.91760424335,239989.38350328934,25735.189261547872]
[null,2052,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6817)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,{"$f":"MAX(TREND(E6782:E6783,B6782:B6783,B6817)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,55,55,{"$f":"TREND(I6782:I6783,B6782:B6783,B6817)","v":1},{"$f":"TREND(J6782:J6783,B6782:B6783,B6817)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6827)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,{"$f":"MAX(TREND(E6782:E6783,B6782:B6783,B6827)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},0,55,55,{"$f":"TREND(I6782:I6783,B6782:B6783,B6827)","v":1},{"$f":"TREND(J6782:J6783,B6782:B6783,B6827)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N6785:N6833)","v":73612.296275012064}]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A6838,2)*AnnualFactor","v":1215809.4227999933},{"$f":"INDEX(ModelData20B,A6838,2)*AnnualFactor","v":964928.1133333277},{"$f":"INDEX(ModelData20NB,A6838,3)*AnnualFactor","v":22105.625869090789},{"$f":"INDEX(ModelData20B,A6838,3)*AnnualFactor","v":17544.147515151413},{"$f":"IF(E6845=0,55,MAX(5,ROUND(C6845/E6845,1)))","v":55},{"$f":"IF(F6845=0,55,MAX(5,ROUND(D6845/F6845,1)))","v":55},{"$f":"INDEX(ModelData20NB,A6838,6)","v":1},{"$f":"INDEX(ModelData20B,A6838,6)","v":0.42},{"$f":"(C6845*(1-I6845)*VLOOKUP(G6845,FuelCon,2)-D6845*(1-J6845)*VLOOKUP(H6845,FuelCon,2))*FuelAuto+(C6845*I6845*VLOOKUP(G6845,FuelCon,3)-D6845*J6845*VLOOKUP(H6845,FuelCon,3))*FuelTruck","v":125488.06398859662},{"$f":"(C6845*(1-I6845)-D6845*(1-J6845))*NonFuelAuto+(C6845*I6845-D6845*J6845)*NonFuelTruck","v":293678.47016605048},{"$f":"SUM(K6845:L6845)","v":419166.53415464709},{"$f":"M6845/(1+DiscRate)^(B6845-YearCurrent)","v":88421.873982537203}]
[null,2027,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6854)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},{"$f":"MAX(TREND(D6844:D6845,B6844:B6845,B6854)*INDEX(matCost,ROW()-ROW($A6846),A6838),0)","v":0},{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6854)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},{"$f":"MAX(TREND(F6844:F6845,B6844:B6845,B6854)*INDEX(matCost,ROW()-ROW($A6846),A6838),0)","v":0},55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6854)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6854)","v":0.42},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6858)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6858)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6858)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6858)","v":0.42},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6866)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6866)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6866)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6866)","v":0.42},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6869)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6869)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6869)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6869)","v":0.42},0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6878)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":1540543.5863999948},0,{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6878)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":28009.883389090654},0,55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6878)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6878)","v":0.42},298020.00667381752,867255.17413822282,1165275.1808120403,116783.11501350322]
[null,2059,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6886)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6886)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6886)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6886)","v":0.42},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6893)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6893)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":0},0,55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6893)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6893)","v":0.42},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[]
[null,2028,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6917)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6917)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6917)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6917)","v":0.43000000000000005},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6921)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6921)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6921)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6921)","v":0.43000000000000005},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6929)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6929)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6929)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6929)","v":0.43000000000000005},0,0,0,0]
[null,2049,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6938)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":1379802.6963999942},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6938)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":25087.321752727381},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6938)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6938)","v":0.43000000000000005},266924.48848565674,776765.44714916241,1043689.9356348191,119754.16023024332]
[null,2055,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6944)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6944)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6944)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6944)","v":0.43000000000000005},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6949)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6949)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6949)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6949)","v":0.43000000000000005},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6956)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6956)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6956)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6956)","v":0.43000000000000005},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A6962,2)*AnnualFactor","v":184028.60832000067},{"$f":"INDEX(ModelData1B,A6962,2)*AnnualFactor","v":166692.5800000006},{"$f":"INDEX(ModelData1NB,A6962,3)*AnnualFactor","v":3345.9746967272849},{"$f":"INDEX(ModelData1B,A6962,3)*AnnualFactor","v":3030.774181818193},{"$f":"IF(E6968=0,55,MAX(5,ROUND(C6968/E6968,1)))","v":55},{"$f":"IF(F6968=0,55,MAX(5,ROUND(D6968/F6968,1)))","v":55},{"$f":"INDEX(ModelData1NB,A6962,6)","v":0.21195652173913043},{"$f":"INDEX(ModelData1B,A6962,6)","v":0.13},{"$f":"(C6968*(1-I6968)*VLOOKUP(G6968,FuelCon,2)-D6968*(1-J6968)*VLOOKUP(H6968,FuelCon,2))*FuelAuto+(C6968*I6968*VLOOKUP(G6968,FuelCon,3)-D6968*J6968*VLOOKUP(H6968,FuelCon,3))*FuelTruck","v":3353.6754956068212},{"$f":"(C6968*(1-I6968)-D6968*(1-J6968))*NonFuelAuto+(C6968*I6968-D6968*J6968)*NonFuelTruck","v":9759.3864868573273},{"$f":"SUM(K6968:L6968)","v":13113.061982464149},{"$f":"M6968/(1+DiscRate)^(B6968-YearCurrent)","v":10704.16465582363}]
[null,{"$f":"B6972+1","v":2022},{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B6973)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},{"$f":"MAX(TREND(D6968:D6969,B6968:B6969,B6973)*INDEX(matCost,ROW()-ROW($A6970),A6962),0)","v":0},{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B6973)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},{"$f":"MAX(TREND(F6968:F6969,B6968:B6969,B6973)*INDEX(matCost,ROW()-ROW($A6970),A6962),0)","v":0},55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B6973)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B6973)","v":0.13},{"$f":"(C6973*(1-I6973)*VLOOKUP(G6973,FuelCon,2)-D6973*(1-J6973)*VLOOKUP(H6973,FuelCon,2))*FuelAuto+(C6973*I6973*VLOOKUP(G6973,FuelCon,3)-D6973*J6973*VLOOKUP(H6973,FuelCon,3))*FuelTruck","v":0},{"$f":"(C6973*(1-I6973)-D6973*(1-J6973))*NonFuelAuto+(C6973*I6973-D6973*J6973)*NonFuelTruck","v":0},{"$f":"SUM(K6973:L6973)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B6980)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":206851.05384000111},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B6980)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":3760.9282516363892},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B6980)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B6980)","v":0.13},17601.524892142304,72046.416162700451,89647.941054842755,39804.757949658684]
[null,2039,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B6990)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":232209.3266400015},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B6990)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":4221.9877570909302},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B6990)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B6990)","v":0.13},19759.330045294621,80878.726375290775,100638.0564205854,22715.334252191053]
[null,2044,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B6995)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":244888.46304000076},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B6995)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":4452.5175098182081},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B6995)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B6995)","v":0.13},20838.232621870702,85294.881481585631,106133.11410345633,17080.041035405568]
[null,2050,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B7001)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":260103.4267200008},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B7001)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":4729.1532130909327},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B7001)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B7001)","v":0.13},22132.915713762079,90594.267609139759,112727.18332290184,12088.265553198187]
[null,2056,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B7007)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B7007)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B7007)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B7007)","v":0.13},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B7012)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B7012)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B7012)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B7012)","v":0.13},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B7019)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B7019)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B7019)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B7019)","v":0.13},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A7024,2)*AnnualFactor","v":12874846.433280028},{"$f":"INDEX(ModelData20B,A7024,2)*AnnualFactor","v":11833498.560000027},{"$f":"INDEX(ModelData20NB,A7024,3)*AnnualFactor","v":234088.11696872779},{"$f":"INDEX(ModelData20B,A7024,3)*AnnualFactor","v":215154.51927272775},{"$f":"IF(E7031=0,55,MAX(5,ROUND(C7031/E7031,1)))","v":55},{"$f":"IF(F7031=0,55,MAX(5,ROUND(D7031/F7031,1)))","v":55},{"$f":"INDEX(ModelData20NB,A7024,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A7024,6)","v":0.11},{"$f":"(C7031*(1-I7031)*VLOOKUP(G7031,FuelCon,2)-D7031*(1-J7031)*VLOOKUP(H7031,FuelCon,2))*FuelAuto+(C7031*I7031*VLOOKUP(G7031,FuelCon,3)-D7031*J7031*VLOOKUP(H7031,FuelCon,3))*FuelTruck","v":201449.99653654263},{"$f":"(C7031*(1-I7031)-D7031*(1-J7031))*NonFuelAuto+(C7031*I7031-D7031*J7031)*NonFuelTruck","v":586230.95065447036},{"$f":"SUM(K7031:L7031)","v":787680.94719101302},{"$f":"M7031/(1+DiscRate)^(B7031-YearCurrent)","v":166158.84088034881}]
[null,2029,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7042)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":10661982.202560067},0,{"$f":"MAX(TREND(E7030:E7031,B7030:B7031,B7042)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":193854.22186472826},0,55,55,{"$f":"TREND(I7030:I7031,B7030:B7031,B7042)","v":0.18198529411764705},{"$f":"TREND(J7030:J7031,B7030:B7031,B7042)","v":0.11},863317.88142530061,3626536.2998338155,4489854.1812591162,1993548.9517260676]
[null,2030,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7043)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":10863151.678080022},0,{"$f":"MAX(TREND(E7030:E7031,B7030:B7031,B7043)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":197511.84869236406},0,55,55,{"$f":"TREND(I7030:I7031,B7030:B7031,B7043)","v":0.18198529411764705},{"$f":"TREND(J7030:J7031,B7030:B7031,B7043)","v":0.11},879606.89805596299,3694961.513038211,4574568.4110941738,1898283.2550380386]
[null,2040,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7053)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":12874846.433280051},0,{"$f":"MAX(TREND(E7030:E7031,B7030:B7031,B7053)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":234088.11696872767},0,55,55,{"$f":"TREND(I7030:I7031,B7030:B7031,B7053)","v":0.18198529411764705},{"$f":"TREND(J7030:J7031,B7030:B7031,B7053)","v":0.11},1042497.0643626247,4379213.6450823322,5421710.7094449569,1143692.9765567726]
[null,2045,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7058)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":13880693.810880065},0,{"$f":"MAX(TREND(E7030:E7031,B7030:B7031,B7058)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":252376.25110690948},0,55,55,{"$f":"TREND(I7030:I7031,B7030:B7031,B7058)","v":0.18198529411764705},{"$f":"TREND(J7030:J7031,B7030:B7031,B7058)","v":0.11},1123942.1475159556,4721339.711104393,5845281.8586203484,879143.32381513726]
[null,2051,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7064)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":15087710.664000034},0,{"$f":"MAX(TREND(E7030:E7031,B7030:B7031,B7064)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":274322.01207272802},0,55,55,{"$f":"TREND(I7030:I7031,B7030:B7031,B7064)","v":0.18198529411764705},{"$f":"TREND(J7030:J7031,B7030:B7031,B7064)","v":0.11},1221676.2472999487,5131890.9903308498,6353567.2376307985,636750.34504827997]
[null,2057,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7070)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":0},0,{"$f":"MAX(TREND(E7030:E7031,B7030:B7031,B7070)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":0},0,55,55,{"$f":"TREND(I7030:I7031,B7030:B7031,B7070)","v":0.18198529411764705},{"$f":"TREND(J7030:J7031,B7030:B7031,B7070)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C7030:C7031,B7030:B7031,B7077)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":0},0,{"$f":"MAX(TREND(E7030:E7031,B7030:B7031,B7077)*INDEX(matBenefit,ROW()-ROW($A7032),A7024),0)","v":0},0,55,55,{"$f":"TREND(I7030:I7031,B7030:B7031,B7077)","v":0.18198529411764705},{"$f":"TREND(J7030:J7031,B7030:B7031,B7077)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N7033:N7081)","v":32557505.41572652}]
[]
[null,2026,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7101)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},{"$f":"MAX(TREND(D7092:D7093,B7092:B7093,B7101)*INDEX(matCost,ROW()-ROW($A7094),A7086),0)","v":0},{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7101)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},{"$f":"MAX(TREND(F7092:F7093,B7092:B7093,B7101)*INDEX(matCost,ROW()-ROW($A7094),A7086),0)","v":0},55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7101)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7101)","v":0.1},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7105)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":1805461.2287999988},0,{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7105)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":32826.567796363728},0,55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7105)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7105)","v":0.1},142388.15517672483,606570.97930657875,748959.13448330364,310791.41373194108]
[null,2034,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7109)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":1882008.5615999922},0,{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7109)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":34218.337483636453},0,55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7109)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7109)","v":0.1},148425.07988450944,632288.16994969174,780713.24983420118,247153.82119351678]
[null,2046,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7121)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":2111650.5599999949},0,{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7121)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":38393.646545454627},0,55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7121)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7121)","v":0.1},166535.85400786501,709439.74187903828,875975.59588690335,123129.59594049699]
[null,2051,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7126)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":2207334.7259999961},0,{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7126)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":40133.35865454562},0,55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7126)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7126)","v":0.1},174082.00989259651,741586.23018293269,915668.2400755292,91767.670980886731]
[null,2054,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7129)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},0,{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7129)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},0,55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7129)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7129)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7137)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},0,{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7137)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},0,55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7137)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7137)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C7092:C7093,B7092:B7093,B7141)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},0,{"$f":"MAX(TREND(E7092:E7093,B7092:B7093,B7141)*INDEX(matBenefit,ROW()-ROW($A7094),A7086),0)","v":0},0,55,55,{"$f":"TREND(I7092:I7093,B7092:B7093,B7141)","v":0.16666666666666669},{"$f":"TREND(J7092:J7093,B7092:B7093,B7141)","v":0.1},0,0,0,0]
[{"$f":"MAX($A$1:A7147)+1","v":116},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A7148,1)),\"Not Used\",INDEX(ModelGroup,A7148,1))","v":"3S3116"}]
[null,2023,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7160)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"MAX(TREND(D7154:D7155,B7154:B7155,B7160)*INDEX(matCost,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7160)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"MAX(TREND(F7154:F7155,B7154:B7155,B7160)*INDEX(matCost,ROW()-ROW($A7156),A7148),0)","v":0},55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7160)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7160)","v":0.11},{"$f":"(C7160*(1-I7160)*VLOOKUP(G7160,FuelCon,2)-D7160*(1-J7160)*VLOOKUP(H7160,FuelCon,2))*FuelAuto+(C7160*I7160*VLOOKUP(G7160,FuelCon,3)-D7160*J7160*VLOOKUP(H7160,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7160*(1-I7160)-D7160*(1-J7160))*NonFuelAuto+(C7160*I7160-D7160*J7160)*NonFuelTruck","v":0},{"$f":"SUM(K7160:L7160)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7161)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"MAX(TREND(D7154:D7155,B7154:B7155,B7161)*INDEX(matCost,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7161)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},{"$f":"MAX(TREND(F7154:F7155,B7154:B7155,B7161)*INDEX(matCost,ROW()-ROW($A7156),A7148),0)","v":0},55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7161)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7161)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7172)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":446530.63399999589},0,{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7172)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":8118.7387999999337},0,55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7172)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7172)","v":0.11},86381.887341284513,251376.20653283372,337758.09387411823,99930.432422914644]
[null,2041,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7178)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":497611.06999999657},0,{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7178)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":9047.4739999999292},0,55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7178)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7178)","v":0.11},96263.459022872194,280132.14230077813,376395.60132365033,74205.120564552359]
[null,2047,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7184)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":548691.50599999726},0,{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7184)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":9976.2091999999247},0,55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7184)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7184)","v":0.11},106145.03070445987,308888.07806872251,415033.10877318238,54521.703023240261]
[null,2052,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7189)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},0,{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7189)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},0,55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7189)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7189)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7199)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},0,{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7199)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},0,55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7199)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7199)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7200)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},0,{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7200)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":0},0,55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7200)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7200)","v":0.11},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,2024,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7223)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},{"$f":"MAX(TREND(D7216:D7217,B7216:B7217,B7223)*INDEX(matCost,ROW()-ROW($A7218),A7210),0)","v":0},{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7223)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},{"$f":"MAX(TREND(F7216:F7217,B7216:B7217,B7223)*INDEX(matCost,ROW()-ROW($A7218),A7210),0)","v":0},55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7223)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7223)","v":0.14000000000000001},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7230)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":920889.26001000032},0,{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7230)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":16743.441091090906},0,55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7230)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7230)","v":0.14000000000000001},80217.600401678705,324424.43451805972,404642.03491973842,156927.15758220898]
[null,2036,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7235)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":969357.11580000073},0,{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7235)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":17624.674832727294},0,55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7235)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7235)","v":0.14000000000000001},84439.579370188119,341499.40475585242,425938.98412604054,117775.67846502189]
[null,2042,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7241)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":1027518.5427480005},0,{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7241)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":18682.155322690902},0,55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7241)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7241)","v":0.14000000000000001},89505.954132399405,361989.36904120352,451495.32317360293,83187.641949874087]
[null,2051,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7250)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},0,{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7250)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},0,55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7250)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7250)","v":0.14000000000000001},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7252)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},0,{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7252)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},0,55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7252)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7252)","v":0.14000000000000001},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7262)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},0,{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7262)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":0},0,55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7262)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7262)","v":0.14000000000000001},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B7281+1","v":2021},{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7282)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(D7278:D7279,B7278:B7279,B7282)*INDEX(matCost,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7282)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(F7278:F7279,B7278:B7279,B7282)*INDEX(matCost,ROW()-ROW($A7280),A7272),0)","v":0},55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7282)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7282)","v":0.22},{"$f":"(C7282*(1-I7282)*VLOOKUP(G7282,FuelCon,2)-D7282*(1-J7282)*VLOOKUP(H7282,FuelCon,2))*FuelAuto+(C7282*I7282*VLOOKUP(G7282,FuelCon,3)-D7282*J7282*VLOOKUP(H7282,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7282*(1-I7282)-D7282*(1-J7282))*NonFuelAuto+(C7282*I7282-D7282*J7282)*NonFuelTruck","v":0},{"$f":"SUM(K7282:L7282)","v":0},0]
[null,2025,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7286)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(D7278:D7279,B7278:B7279,B7286)*INDEX(matCost,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7286)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(F7278:F7279,B7278:B7279,B7286)*INDEX(matCost,ROW()-ROW($A7280),A7272),0)","v":0},55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7286)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7286)","v":0.22},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7293)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7293)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7293)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7293)","v":0.22},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7301)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":11763834.368000031},0,{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7301)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":213887.89760000072},0,55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7301)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7301)","v":0.22},2275727.884501915,6622497.6128030904,8898225.4973050058,1877052.9359593911]
[null,2043,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7304)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":12103175.744000018},0,{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7304)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":220057.74080000073},0,55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7304)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7304)","v":0.22},2341373.8811702365,6813531.1977877868,9154905.0789580233,1576433.3935441026]
[null,2052,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7313)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7313)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7313)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7313)","v":0.22},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7321)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7321)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7321)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7321)","v":0.22},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7325)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7325)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},0,55,55,{"$f":"TREND(I7278:I7279,B7278:B7279,B7325)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7325)","v":0.22},0,0,0,0]
[{"$f":"MAX($A$1:A7333)+1","v":119},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A7334,1)),\"Not Used\",INDEX(ModelGroup,A7334,1))","v":"1I3109"}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B7344+1","v":2022},{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7345)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},{"$f":"MAX(TREND(D7340:D7341,B7340:B7341,B7345)*INDEX(matCost,ROW()-ROW($A7342),A7334),0)","v":0},{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7345)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},{"$f":"MAX(TREND(F7340:F7341,B7340:B7341,B7345)*INDEX(matCost,ROW()-ROW($A7342),A7334),0)","v":0},55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7345)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7345)","v":0.34},{"$f":"(C7345*(1-I7345)*VLOOKUP(G7345,FuelCon,2)-D7345*(1-J7345)*VLOOKUP(H7345,FuelCon,2))*FuelAuto+(C7345*I7345*VLOOKUP(G7345,FuelCon,3)-D7345*J7345*VLOOKUP(H7345,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7345*(1-I7345)-D7345*(1-J7345))*NonFuelAuto+(C7345*I7345-D7345*J7345)*NonFuelTruck","v":0},{"$f":"SUM(K7345:L7345)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7352)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":2443898.6530200243},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7352)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":44434.52096400084},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7352)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7352)","v":0.34},298412.81400119996,1030398.8710215015,1328811.6850227015,590008.27972891252]
[null,2033,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7356)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":2757400.0087800026},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7356)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":50134.545614182483},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7356)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7356)","v":0.34},336692.97003382409,1162577.6103647263,1499270.5803985503,507854.81703957479]
[null,2041,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7364)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":3384402.7203000188},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7364)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":61534.594914546236},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7364)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7364)","v":0.34},413253.28209907957,1426935.0890512008,1840188.3711502803,362786.91744135896]
[null,2050,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7373)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":4089780.7707599998},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7373)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":74359.650377455167},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7373)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7373)","v":0.34},499383.63317248755,1724337.2525734692,2223720.8857459566,238460.03945730662]
[null,2053,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7376)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7376)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7376)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7376)","v":0.34},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7386)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7386)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7386)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7386)","v":0.34},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7388)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7388)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7388)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7388)","v":0.34},0,0,0,0]
[]
[null,{"$f":"B7406+1","v":2022},{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7407)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},{"$f":"MAX(TREND(D7402:D7403,B7402:B7403,B7407)*INDEX(matCost,ROW()-ROW($A7404),A7396),0)","v":0},{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7407)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},{"$f":"MAX(TREND(F7402:F7403,B7402:B7403,B7407)*INDEX(matCost,ROW()-ROW($A7404),A7396),0)","v":0},55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7407)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7407)","v":0.35},{"$f":"(C7407*(1-I7407)*VLOOKUP(G7407,FuelCon,2)-D7407*(1-J7407)*VLOOKUP(H7407,FuelCon,2))*FuelAuto+(C7407*I7407*VLOOKUP(G7407,FuelCon,3)-D7407*J7407*VLOOKUP(H7407,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7407*(1-I7407)-D7407*(1-J7407))*NonFuelAuto+(C7407*I7407-D7407*J7407)*NonFuelTruck","v":0},{"$f":"SUM(K7407:L7407)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7408)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},{"$f":"MAX(TREND(D7402:D7403,B7402:B7403,B7408)*INDEX(matCost,ROW()-ROW($A7404),A7396),0)","v":0},{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7408)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},{"$f":"MAX(TREND(F7402:F7403,B7402:B7403,B7408)*INDEX(matCost,ROW()-ROW($A7404),A7396),0)","v":0},55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7408)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7408)","v":0.35},{"$f":"(C7408*(1-I7408)*VLOOKUP(G7408,FuelCon,2)-D7408*(1-J7408)*VLOOKUP(H7408,FuelCon,2))*FuelAuto+(C7408*I7408*VLOOKUP(G7408,FuelCon,3)-D7408*J7408*VLOOKUP(H7408,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7408*(1-I7408)-D7408*(1-J7408))*NonFuelAuto+(C7408*I7408-D7408*J7408)*NonFuelTruck","v":0},{"$f":"SUM(K7408:L7408)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7415)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7415)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7415)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7415)","v":0.35},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7425)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":3301532.33919999},0,{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7425)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":60027.860712727997},0,55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7425)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7425)","v":0.35},408153.21768943494,1401937.2947925453,1810090.5124819803,381832.9521808115]
[null,2042,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7427)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":3458066.7647999823},0,{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7427)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":62873.94117818214},0,55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7427)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7427)","v":0.35},427504.84684939211,1468406.8691056459,1895911.7159550381,349320.17431949364]
[null,2053,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7438)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7438)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7438)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7438)","v":0.35},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7446)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7446)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7446)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7446)","v":0.35},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C7402:C7403,B7402:B7403,B7449)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,{"$f":"MAX(TREND(E7402:E7403,B7402:B7403,B7449)*INDEX(matBenefit,ROW()-ROW($A7404),A7396),0)","v":0},0,55,55,{"$f":"TREND(I7402:I7403,B7402:B7403,B7449)","v":0.4921875},{"$f":"TREND(J7402:J7403,B7402:B7403,B7449)","v":0.35},0,0,0,0]
[{"$f":"MAX($A$1:A7457)+1","v":121},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A7458,1)),\"Not Used\",INDEX(ModelGroup,A7458,1))","v":"2S3187"}]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[]
[null,2030,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7477)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":875186.73620000482},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7477)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":15912.486112727318},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7477)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7477)","v":0.08},65251.743651191355,286563.37131287571,351815.11496406706,145990.76493990648]
[null,2038,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7485)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":994855.98660000414},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7485)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":18088.29066545458},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7485)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7485)","v":0.08},74173.984959298308,325746.80773697572,399920.792696274,96586.105096357962]
[null,2043,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7490)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":1069649.2681000046},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7490)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":19448.168510909192},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7490)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7490)","v":0.08},79750.385776865209,350236.45550203859,429986.84127890377,74041.796122452142]
[null,2050,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7497)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":1174359.8622000068},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7497)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":21351.997494545532},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7497)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7497)","v":0.08},87557.346921459015,384521.96237312705,472079.30929458607,50623.282554457044]
[null,2054,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7501)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7501)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7501)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7501)","v":0.08},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7509)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7509)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7509)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7509)","v":0.08},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7512)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7512)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7512)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7512)","v":0.08},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7529)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},{"$f":"MAX(TREND(D7526:D7527,B7526:B7527,B7529)*INDEX(matCost,ROW()-ROW($A7528),A7520),0)","v":0},{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7529)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},{"$f":"MAX(TREND(F7526:F7527,B7526:B7527,B7529)*INDEX(matCost,ROW()-ROW($A7528),A7520),0)","v":0},{"$f":"IF(E7529=0,55,MAX(5,ROUND(C7529/E7529,1)))","v":55},{"$f":"IF(F7529=0,55,MAX(5,ROUND(D7529/F7529,1)))","v":55},{"$f":"TREND(I7526:I7527,B7526:B7527,B7529)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7529)","v":0.1},{"$f":"(C7529*(1-I7529)*VLOOKUP(G7529,FuelCon,2)-D7529*(1-J7529)*VLOOKUP(H7529,FuelCon,2))*FuelAuto+(C7529*I7529*VLOOKUP(G7529,FuelCon,3)-D7529*J7529*VLOOKUP(H7529,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7529*(1-I7529)-D7529*(1-J7529))*NonFuelAuto+(C7529*I7529-D7529*J7529)*NonFuelTruck","v":0},{"$f":"SUM(K7529:L7529)","v":0},{"$f":"M7529/(1+DiscRate)^(B7529-YearCurrent)","v":0}]
[null,2027,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7536)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},{"$f":"MAX(TREND(D7526:D7527,B7526:B7527,B7536)*INDEX(matCost,ROW()-ROW($A7528),A7520),0)","v":0},{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7536)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},{"$f":"MAX(TREND(F7526:F7527,B7526:B7527,B7536)*INDEX(matCost,ROW()-ROW($A7528),A7520),0)","v":0},55,55,{"$f":"TREND(I7526:I7527,B7526:B7527,B7536)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7536)","v":0.1},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7540)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7540)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,55,55,{"$f":"TREND(I7526:I7527,B7526:B7527,B7540)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7540)","v":0.1},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7548)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7548)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,55,55,{"$f":"TREND(I7526:I7527,B7526:B7527,B7548)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7548)","v":0.1},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7553)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":604469.9299999997},0,{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7553)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":10990.362363636348},0,55,55,{"$f":"TREND(I7526:I7527,B7526:B7527,B7553)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7553)","v":0.1},116935.43380599188,340288.76497321989,457224.19877921179,73581.258248174287]
[null,2051,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7560)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":649141.55000000075},0,{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7560)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":11802.573636363639},0,55,55,{"$f":"TREND(I7526:I7527,B7526:B7527,B7560)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7560)","v":0.1},125577.21233667337,365436.83213870047,491014.04447537381,49209.105774700518]
[null,2055,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7564)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7564)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,55,55,{"$f":"TREND(I7526:I7527,B7526:B7527,B7564)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7564)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C7526:C7527,B7526:B7527,B7575)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,{"$f":"MAX(TREND(E7526:E7527,B7526:B7527,B7575)*INDEX(matBenefit,ROW()-ROW($A7528),A7520),0)","v":0},0,55,55,{"$f":"TREND(I7526:I7527,B7526:B7527,B7575)","v":1},{"$f":"TREND(J7526:J7527,B7526:B7527,B7575)","v":0.1},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B7591+1","v":2021},{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7592)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},{"$f":"MAX(TREND(D7588:D7589,B7588:B7589,B7592)*INDEX(matCost,ROW()-ROW($A7590),A7582),0)","v":838667.79999999702},{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7592)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},{"$f":"MAX(TREND(F7588:F7589,B7588:B7589,B7592)*INDEX(matCost,ROW()-ROW($A7590),A7582),0)","v":15248.505454545375},55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7592)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7592)","v":0.1},{"$f":"(C7592*(1-I7592)*VLOOKUP(G7592,FuelCon,2)-D7592*(1-J7592)*VLOOKUP(H7592,FuelCon,2))*FuelAuto+(C7592*I7592*VLOOKUP(G7592,FuelCon,3)-D7592*J7592*VLOOKUP(H7592,FuelCon,3))*FuelTruck","v":-58453.783940252972},{"$f":"(C7592*(1-I7592)-D7592*(1-J7592))*NonFuelAuto+(C7592*I7592-D7592*J7592)*NonFuelTruck","v":-266533.15564611903},{"$f":"SUM(K7592:L7592)","v":-324986.939586372},-247930.98018842153]
[null,2031,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7602)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":1088575.4159999862},0,{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7602)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":19792.280290908879},0,55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7602)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7602)","v":0.1},85850.774739701752,365722.75582513935,451573.53056484112,175128.00074010933]
[null,2036,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7607)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":1179982.5119999871},0,{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7607)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":21454.227490908932},0,55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7607)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7607)","v":0.1},93059.618420134881,396432.3002074036,489491.91862753849,135348.59444197814]
[null,2042,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7613)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":1289671.027199991},0,{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7613)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":23448.564130908926},0,55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7613)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7613)","v":0.1},101710.23083665487,433283.75346612174,534993.98430277663,98572.201587132542]
[null,2048,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7619)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":1399359.5423999876},0,{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7619)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":25442.90077090892},0,55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7619)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7619)","v":0.1},110360.84325317427,470135.20672483742,580496.04997801175,71269.245425456145]
[null,2053,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7624)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},0,{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7624)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},0,55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7624)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7624)","v":0.1},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7631)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},0,{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7631)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},0,55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7631)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7631)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C7588:C7589,B7588:B7589,B7637)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},0,{"$f":"MAX(TREND(E7588:E7589,B7588:B7589,B7637)*INDEX(matBenefit,ROW()-ROW($A7590),A7582),0)","v":0},0,55,55,{"$f":"TREND(I7588:I7589,B7588:B7589,B7637)","v":0.16666666666666669},{"$f":"TREND(J7588:J7589,B7588:B7589,B7637)","v":0.1},0,0,0,0]
[]
[null,{"$f":"B7653+1","v":2021},{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7654)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},{"$f":"MAX(TREND(D7650:D7651,B7650:B7651,B7654)*INDEX(matCost,ROW()-ROW($A7652),A7644),0)","v":0},{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7654)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},{"$f":"MAX(TREND(F7650:F7651,B7650:B7651,B7654)*INDEX(matCost,ROW()-ROW($A7652),A7644),0)","v":0},55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7654)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7654)","v":0.1},{"$f":"(C7654*(1-I7654)*VLOOKUP(G7654,FuelCon,2)-D7654*(1-J7654)*VLOOKUP(H7654,FuelCon,2))*FuelAuto+(C7654*I7654*VLOOKUP(G7654,FuelCon,3)-D7654*J7654*VLOOKUP(H7654,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7654*(1-I7654)-D7654*(1-J7654))*NonFuelAuto+(C7654*I7654-D7654*J7654)*NonFuelTruck","v":0},{"$f":"SUM(K7654:L7654)","v":0},0]
[null,2025,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7658)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},{"$f":"MAX(TREND(D7650:D7651,B7650:B7651,B7658)*INDEX(matCost,ROW()-ROW($A7652),A7644),0)","v":0},{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7658)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},{"$f":"MAX(TREND(F7650:F7651,B7650:B7651,B7658)*INDEX(matCost,ROW()-ROW($A7652),A7644),0)","v":0},55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7658)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7658)","v":0.1},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7665)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":4213524.9600000083},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7665)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":76609.54472727282},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7665)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7665)","v":0.1},332300.70869162097,1415595.0405086428,1747895.7492002638,633517.85704743583]
[null,2037,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7670)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":4561800.6600000262},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7670)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":82941.830181818455},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7670)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7670)","v":0.1},359767.55961305858,1532603.3312699487,1892370.8908830073,489024.59857597906]
[null,2043,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7676)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":4979731.5000000298},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7676)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":90540.572727272753},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7676)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7676)","v":0.1},392727.78071878216,1673013.2801835099,2065741.0609022921,355711.30041604297]
[null,2049,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7682)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":5397662.3400000036},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7682)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":98139.315272727516},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7682)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7682)","v":0.1},425688.00182450353,1813423.2290970613,2239111.2309215646,256918.14778114329]
[null,2056,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7689)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7689)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7689)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7689)","v":0.1},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7694)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7694)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7694)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7694)","v":0.1},0,0,0,0]
[{"$f":"MAX($A$1:A7705)+1","v":125},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A7706,1)),\"Not Used\",INDEX(ModelGroup,A7706,1))","v":"9S3222"}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B7716+1","v":2022},{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7717)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"MAX(TREND(D7712:D7713,B7712:B7713,B7717)*INDEX(matCost,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"MAX(TREND(E7712:E7713,B7712:B7713,B7717)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"MAX(TREND(F7712:F7713,B7712:B7713,B7717)*INDEX(matCost,ROW()-ROW($A7714),A7706),0)","v":0},55,55,{"$f":"TREND(I7712:I7713,B7712:B7713,B7717)","v":0.18198529411764705},{"$f":"TREND(J7712:J7713,B7712:B7713,B7717)","v":0.11},{"$f":"(C7717*(1-I7717)*VLOOKUP(G7717,FuelCon,2)-D7717*(1-J7717)*VLOOKUP(H7717,FuelCon,2))*FuelAuto+(C7717*I7717*VLOOKUP(G7717,FuelCon,3)-D7717*J7717*VLOOKUP(H7717,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7717*(1-I7717)-D7717*(1-J7717))*NonFuelAuto+(C7717*I7717-D7717*J7717)*NonFuelTruck","v":0},{"$f":"SUM(K7717:L7717)","v":0},0]
[null,2026,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7721)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"MAX(TREND(D7712:D7713,B7712:B7713,B7721)*INDEX(matCost,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"MAX(TREND(E7712:E7713,B7712:B7713,B7721)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},{"$f":"MAX(TREND(F7712:F7713,B7712:B7713,B7721)*INDEX(matCost,ROW()-ROW($A7714),A7706),0)","v":0},55,55,{"$f":"TREND(I7712:I7713,B7712:B7713,B7721)","v":0.18198529411764705},{"$f":"TREND(J7712:J7713,B7712:B7713,B7721)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7728)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":1559552.7864000127},0,{"$f":"MAX(TREND(E7712:E7713,B7712:B7713,B7728)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":28355.505207272829},0,55,55,{"$f":"TREND(I7712:I7713,B7712:B7713,B7728)","v":0.18198529411764705},{"$f":"TREND(J7712:J7713,B7712:B7713,B7728)","v":0.11},126279.50243646993,530461.84883225558,656741.35126872547,222461.01747840593]
[null,2038,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7733)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":1696355.6624000147},0,{"$f":"MAX(TREND(E7712:E7713,B7712:B7713,B7733)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":30842.830225454643},0,55,55,{"$f":"TREND(I7712:I7713,B7712:B7713,B7733)","v":0.18198529411764705},{"$f":"TREND(J7712:J7713,B7712:B7713,B7733)","v":0.11},137356.65177300246,576993.58995789243,714350.24173089489,172524.93189527467]
[null,2046,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7741)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":1915240.2640000135},0,{"$f":"MAX(TREND(E7712:E7713,B7712:B7713,B7741)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":34822.550254545524},0,55,55,{"$f":"TREND(I7712:I7713,B7712:B7713,B7741)","v":0.18198529411764705},{"$f":"TREND(J7712:J7713,B7712:B7713,B7741)","v":0.11},155080.09071145416,651444.37575890962,806524.46647036378,113367.34966009519]
[null,2057,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7752)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},0,{"$f":"MAX(TREND(E7712:E7713,B7712:B7713,B7752)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},0,55,55,{"$f":"TREND(I7712:I7713,B7712:B7713,B7752)","v":0.18198529411764705},{"$f":"TREND(J7712:J7713,B7712:B7713,B7752)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C7712:C7713,B7712:B7713,B7758)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},0,{"$f":"MAX(TREND(E7712:E7713,B7712:B7713,B7758)*INDEX(matBenefit,ROW()-ROW($A7714),A7706),0)","v":0},0,55,55,{"$f":"TREND(I7712:I7713,B7712:B7713,B7758)","v":0.18198529411764705},{"$f":"TREND(J7712:J7713,B7712:B7713,B7758)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N7715:N7763)","v":3616660.0169912693}]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2023,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7780)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},{"$f":"MAX(TREND(D7774:D7775,B7774:B7775,B7780)*INDEX(matCost,ROW()-ROW($A7776),A7768),0)","v":0},{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7780)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},{"$f":"MAX(TREND(F7774:F7775,B7774:B7775,B7780)*INDEX(matCost,ROW()-ROW($A7776),A7768),0)","v":0},55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7780)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7780)","v":0.16},{"$f":"(C7780*(1-I7780)*VLOOKUP(G7780,FuelCon,2)-D7780*(1-J7780)*VLOOKUP(H7780,FuelCon,2))*FuelAuto+(C7780*I7780*VLOOKUP(G7780,FuelCon,3)-D7780*J7780*VLOOKUP(H7780,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7780*(1-I7780)-D7780*(1-J7780))*NonFuelAuto+(C7780*I7780-D7780*J7780)*NonFuelTruck","v":0},{"$f":"SUM(K7780:L7780)","v":0},0]
[null,2034,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7791)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":6039296.7043200433},0,{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7791)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":109805.39462400042},0,55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7791)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7791)","v":0.16},549909.65158904891,2174825.4420444584,2724735.0936335074,862581.35144319769]
[null,2036,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7793)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":6261429.5256000459},0,{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7793)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":113844.17319272785},0,55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7793)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7793)","v":0.16},570136.01044126437,2254818.2185025671,2824954.2289438313,781123.38467718021]
[null,2046,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7803)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":7372093.6320000291},0,{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7803)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":134038.06603636406},0,55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7803)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7803)","v":0.16},671267.8047023383,2654782.1007930986,3326049.9054954369,467518.93872903759]
[null,2053,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7810)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},0,{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7810)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},0,55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7810)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7810)","v":0.16},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7815)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},0,{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7815)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},0,55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7815)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7815)","v":0.16},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7821)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},0,{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7821)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":0},0,55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7821)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7821)","v":0.16},0,0,0,0]
[{"$f":"MAX($A$1:A7829)+1","v":127},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A7830,1)),\"Not Used\",INDEX(ModelGroup,A7830,1))","v":"9S3327"}]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,2023,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7842)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},{"$f":"MAX(TREND(D7836:D7837,B7836:B7837,B7842)*INDEX(matCost,ROW()-ROW($A7838),A7830),0)","v":0},{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7842)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},{"$f":"MAX(TREND(F7836:F7837,B7836:B7837,B7842)*INDEX(matCost,ROW()-ROW($A7838),A7830),0)","v":0},55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7842)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7842)","v":0.16},{"$f":"(C7842*(1-I7842)*VLOOKUP(G7842,FuelCon,2)-D7842*(1-J7842)*VLOOKUP(H7842,FuelCon,2))*FuelAuto+(C7842*I7842*VLOOKUP(G7842,FuelCon,3)-D7842*J7842*VLOOKUP(H7842,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7842*(1-I7842)-D7842*(1-J7842))*NonFuelAuto+(C7842*I7842-D7842*J7842)*NonFuelTruck","v":0},{"$f":"SUM(K7842:L7842)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7849)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":5595031.0617600381},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7849)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":101727.83748654602},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7849)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7849)","v":0.16},509456.93388461828,2014839.8891282417,2524296.82301286,1047493.4374683211]
[null,2035,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7854)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":6150363.1149600446},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7854)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":111824.78390836436},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7854)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7854)","v":0.16},560022.8310151567,2214821.8302735128,2774844.6612886693,820976.40867294453]
[null,2043,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7862)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":7038894.4000800252},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7862)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":127979.89818327315},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7862)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7862)","v":0.16},640928.2664240154,2534792.9361059358,3175721.202529951,546844.87813652446]
[null,2047,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7866)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":7483160.0426400304},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7866)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":136057.45532072801},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7866)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7866)","v":0.16},681380.98412844597,2694778.4890221525,3376159.4731505984,443516.33704195288]
[null,2054,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7873)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7873)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7873)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7873)","v":0.16},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7881)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7881)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7881)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7881)","v":0.16},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7884)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7884)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7884)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7884)","v":0.16},0,0,0,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7901)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},{"$f":"MAX(TREND(D7898:D7899,B7898:B7899,B7901)*INDEX(matCost,ROW()-ROW($A7900),A7892),0)","v":59506399.679999828},{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7901)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},{"$f":"MAX(TREND(F7898:F7899,B7898:B7899,B7901)*INDEX(matCost,ROW()-ROW($A7900),A7892),0)","v":1081934.5396363586},{"$f":"IF(E7901=0,55,MAX(5,ROUND(C7901/E7901,1)))","v":55},{"$f":"IF(F7901=0,55,MAX(5,ROUND(D7901/F7901,1)))","v":55},{"$f":"TREND(I7898:I7899,B7898:B7899,B7901)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7901)","v":0.05},{"$f":"(C7901*(1-I7901)*VLOOKUP(G7901,FuelCon,2)-D7901*(1-J7901)*VLOOKUP(H7901,FuelCon,2))*FuelAuto+(C7901*I7901*VLOOKUP(G7901,FuelCon,3)-D7901*J7901*VLOOKUP(H7901,FuelCon,3))*FuelTruck","v":-3738383.6036933153},{"$f":"(C7901*(1-I7901)-D7901*(1-J7901))*NonFuelAuto+(C7901*I7901-D7901*J7901)*NonFuelTruck","v":-18101015.67660708},{"$f":"SUM(K7901:L7901)","v":-21839399.280300394},{"$f":"M7901/(1+DiscRate)^(B7901-YearCurrent)","v":-17827455.26508081}]
[null,2024,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7905)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},{"$f":"MAX(TREND(D7898:D7899,B7898:B7899,B7905)*INDEX(matCost,ROW()-ROW($A7900),A7892),0)","v":0},{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7905)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},{"$f":"MAX(TREND(F7898:F7899,B7898:B7899,B7905)*INDEX(matCost,ROW()-ROW($A7900),A7892),0)","v":0},55,55,{"$f":"TREND(I7898:I7899,B7898:B7899,B7905)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7905)","v":0.05},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7914)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":75044056.297599792},0,{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7914)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":1364437.387229085},0,55,55,{"$f":"TREND(I7898:I7899,B7898:B7899,B7914)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7914)","v":0.05},5091542.0449256375,23574238.343431335,28665780.388356972,9710091.5903757028]
[null,2036,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7917)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":78080379.519999743},0,{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7917)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":1419643.2639999911},0,55,55,{"$f":"TREND(I7898:I7899,B7898:B7899,B7917)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7917)","v":0.05},5297548.5977634257,24528064.813694261,29825613.411457688,8247030.6454279022]
[null,2044,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7925)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":86177241.446399689},0,{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7925)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":1566858.9353890866},0,55,55,{"$f":"TREND(I7898:I7899,B7898:B7899,B7925)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7925)","v":0.05},5846899.4053308675,27071602.067728758,32918501.473059624,5297586.5330385771]
[null,2051,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7932)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7932)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,55,55,{"$f":"TREND(I7898:I7899,B7898:B7899,B7932)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7932)","v":0.05},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7936)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7936)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,55,55,{"$f":"TREND(I7898:I7899,B7898:B7899,B7936)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7936)","v":0.05},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C7898:C7899,B7898:B7899,B7944)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,{"$f":"MAX(TREND(E7898:E7899,B7898:B7899,B7944)*INDEX(matBenefit,ROW()-ROW($A7900),A7892),0)","v":0},0,55,55,{"$f":"TREND(I7898:I7899,B7898:B7899,B7944)","v":8.653846153846155E-2},{"$f":"TREND(J7898:J7899,B7898:B7899,B7944)","v":0.05},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,2023,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7966)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"MAX(TREND(D7960:D7961,B7960:B7961,B7966)*INDEX(matCost,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B7966)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"MAX(TREND(F7960:F7961,B7960:B7961,B7966)*INDEX(matCost,ROW()-ROW($A7962),A7954),0)","v":0},55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B7966)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B7966)","v":0.09},{"$f":"(C7966*(1-I7966)*VLOOKUP(G7966,FuelCon,2)-D7966*(1-J7966)*VLOOKUP(H7966,FuelCon,2))*FuelAuto+(C7966*I7966*VLOOKUP(G7966,FuelCon,3)-D7966*J7966*VLOOKUP(H7966,FuelCon,3))*FuelTruck","v":0},{"$f":"(C7966*(1-I7966)-D7966*(1-J7966))*NonFuelAuto+(C7966*I7966-D7966*J7966)*NonFuelTruck","v":0},{"$f":"SUM(K7966:L7966)","v":0},0]
[null,2025,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7968)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"MAX(TREND(D7960:D7961,B7960:B7961,B7968)*INDEX(matCost,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B7968)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},{"$f":"MAX(TREND(F7960:F7961,B7960:B7961,B7968)*INDEX(matCost,ROW()-ROW($A7962),A7954),0)","v":0},55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B7968)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B7968)","v":0.09},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7977)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":2171964.7601599917},0,{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B7977)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":39490.268366545439},0,55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B7977)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B7977)","v":0.09},166649.32767669039,720505.17021265894,887154.49788934935,280850.3944168145]
[null,2037,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7980)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":2267267.6559199914},0,{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B7980)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":41223.048289454542},0,55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B7980)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B7980)","v":0.09},173961.67629088974,752119.96912231517,926081.64541320491,239317.09533190716]
[null,2045,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7988)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":2521408.7112799883},0,{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B7988)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":45843.794750545407},0,55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B7988)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B7988)","v":0.09},193461.27259542103,836426.09954806441,1029887.3721434855,154897.3393243975]
[null,2052,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7995)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},0,{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B7995)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},0,55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B7995)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B7995)","v":0.09},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B8005)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},0,{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B8005)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},0,55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B8005)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B8005)","v":0.09},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B8007)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},0,{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B8007)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":0},0,55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B8007)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B8007)","v":0.09},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,2024,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8029)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},{"$f":"MAX(TREND(D8022:D8023,B8022:B8023,B8029)*INDEX(matCost,ROW()-ROW($A8024),A8016),0)","v":0},{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8029)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},{"$f":"MAX(TREND(F8022:F8023,B8022:B8023,B8029)*INDEX(matCost,ROW()-ROW($A8024),A8016),0)","v":0},55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8029)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8029)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8038)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":260828.85399999842},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8038)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":4742.3428000000131},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8038)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8038)","v":0.11},50457.655009587572,146834.64667471513,197292.30168430269,66829.728459397316]
[null,2034,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8039)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":266006.5979999993},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8039)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":4836.4836000000068},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8039)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8039)","v":0.11},51459.295803822737,149749.47837049162,201208.77417431434,63697.545040264355]
[null,2045,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8050)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":322961.78199999779},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8050)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":5872.0323999999964},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8050)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8050)","v":0.11},62477.344540407401,181812.62702402679,244289.97156443418,36741.752197823502]
[null,2053,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8058)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8058)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8058)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8058)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8061)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8061)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8061)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8061)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8066)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8066)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8066)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8066)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8072)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8072)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8072)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8072)","v":0.11},0,0,0,0]
[{"$f":"MAX($A$1:A8077)+1","v":131},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A8078,1)),\"Not Used\",INDEX(ModelGroup,A8078,1))","v":"5S3229"}]
[null,{"$f":"B8088+1","v":2022},{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8089)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},{"$f":"MAX(TREND(D8084:D8085,B8084:B8085,B8089)*INDEX(matCost,ROW()-ROW($A8086),A8078),0)","v":0},{"$f":"MAX(TREND(E8084:E8085,B8084:B8085,B8089)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},{"$f":"MAX(TREND(F8084:F8085,B8084:B8085,B8089)*INDEX(matCost,ROW()-ROW($A8086),A8078),0)","v":0},55,55,{"$f":"TREND(I8084:I8085,B8084:B8085,B8089)","v":1},{"$f":"TREND(J8084:J8085,B8084:B8085,B8089)","v":5.9999999999999991E-2},{"$f":"(C8089*(1-I8089)*VLOOKUP(G8089,FuelCon,2)-D8089*(1-J8089)*VLOOKUP(H8089,FuelCon,2))*FuelAuto+(C8089*I8089*VLOOKUP(G8089,FuelCon,3)-D8089*J8089*VLOOKUP(H8089,FuelCon,3))*FuelTruck","v":0},{"$f":"(C8089*(1-I8089)-D8089*(1-J8089))*NonFuelAuto+(C8089*I8089-D8089*J8089)*NonFuelTruck","v":0},{"$f":"SUM(K8089:L8089)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8097)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":484767.18719999865},0,{"$f":"MAX(TREND(E8084:E8085,B8084:B8085,B8097)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":8813.9488581817714},0,55,55,{"$f":"TREND(I8084:I8085,B8084:B8085,B8097)","v":1},{"$f":"TREND(J8084:J8085,B8084:B8085,B8097)","v":5.9999999999999991E-2},93778.794472278125,272901.62710298807,366680.42157526617,152159.33869051654]
[null,2035,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8102)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":535929.09120000154},0,{"$f":"MAX(TREND(E8084:E8085,B8084:B8085,B8102)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":9744.1652945454116},0,55,55,{"$f":"TREND(I8084:I8085,B8084:B8085,B8102)","v":1},{"$f":"TREND(J8084:J8085,B8084:B8085,B8102)","v":5.9999999999999991E-2},103676.126236293,301703.42560740572,405379.55184369872,119937.18180517109]
[null,2042,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8109)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":607555.75679999962},0,{"$f":"MAX(TREND(E8084:E8085,B8084:B8085,B8109)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":11046.468305454473},0,55,55,{"$f":"TREND(I8084:I8085,B8084:B8085,B8109)","v":1},{"$f":"TREND(J8084:J8085,B8084:B8085,B8109)","v":5.9999999999999991E-2},117532.39070591269,342025.943513587,459558.33421949972,84673.245103433306]
[null,2046,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8113)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":648485.28000000119},0,{"$f":"MAX(TREND(E8084:E8085,B8084:B8085,B8113)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":11790.641454545374},0,55,55,{"$f":"TREND(I8084:I8085,B8084:B8085,B8113)","v":1},{"$f":"TREND(J8084:J8085,B8084:B8085,B8113)","v":5.9999999999999991E-2},125450.25611712446,365067.38231712073,490517.63843424519,68948.540239805108]
[null,2054,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8121)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},0,{"$f":"MAX(TREND(E8084:E8085,B8084:B8085,B8121)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},0,55,55,{"$f":"TREND(I8084:I8085,B8084:B8085,B8121)","v":1},{"$f":"TREND(J8084:J8085,B8084:B8085,B8121)","v":5.9999999999999991E-2},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C8084:C8085,B8084:B8085,B8124)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},0,{"$f":"MAX(TREND(E8084:E8085,B8084:B8085,B8124)*INDEX(matBenefit,ROW()-ROW($A8086),A8078),0)","v":0},0,55,55,{"$f":"TREND(I8084:I8085,B8084:B8085,B8124)","v":1},{"$f":"TREND(J8084:J8085,B8084:B8085,B8124)","v":5.9999999999999991E-2},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N8087:N8135)","v":2165947.621188804}]
[]
[]
[null,2025,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8154)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"MAX(TREND(D8146:D8147,B8146:B8147,B8154)*INDEX(matCost,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8154)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"MAX(TREND(F8146:F8147,B8146:B8147,B8154)*INDEX(matCost,ROW()-ROW($A8148),A8140),0)","v":0},55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8154)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8154)","v":0.09},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8160)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8160)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8160)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8160)","v":0.09},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8165)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":7462468.7999999523},0,{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8165)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":135681.25090909097},0,55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8165)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8165)","v":0.09},1443623.5502925259,4201026.6608351739,5644650.2111277003,1560792.8203082036]
[null,2043,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8172)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":8581806.5327999592},0,{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8172)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":156032.84605090972},0,55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8172)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8172)","v":0.09},1660160.7788034366,4831162.3148658685,6491323.0936693046,1117776.5804109245]
[null,2047,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8176)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":9221428.0943999887},0,{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8176)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":167662.32898909133},0,55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8176)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8176)","v":0.09},1783896.3379525335,5191239.8314548517,6975136.1694073854,916303.53033575672]
[null,2058,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8187)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8187)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8187)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8187)","v":0.09},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8193)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8193)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8193)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8193)","v":0.09},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8211)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},{"$f":"MAX(TREND(D8208:D8209,B8208:B8209,B8211)*INDEX(matCost,ROW()-ROW($A8210),A8202),0)","v":3376984.380000025},{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8211)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},{"$f":"MAX(TREND(F8208:F8209,B8208:B8209,B8211)*INDEX(matCost,ROW()-ROW($A8210),A8202),0)","v":61399.716000000248},{"$f":"IF(E8211=0,55,MAX(5,ROUND(C8211/E8211,1)))","v":55},{"$f":"IF(F8211=0,55,MAX(5,ROUND(D8211/F8211,1)))","v":55},{"$f":"TREND(I8208:I8209,B8208:B8209,B8211)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8211)","v":0.1},{"$f":"(C8211*(1-I8211)*VLOOKUP(G8211,FuelCon,2)-D8211*(1-J8211)*VLOOKUP(H8211,FuelCon,2))*FuelAuto+(C8211*I8211*VLOOKUP(G8211,FuelCon,3)-D8211*J8211*VLOOKUP(H8211,FuelCon,3))*FuelTruck","v":-235370.32817777348},{"$f":"(C8211*(1-I8211)-D8211*(1-J8211))*NonFuelAuto+(C8211*I8211-D8211*J8211)*NonFuelTruck","v":-1073223.8716796599},{"$f":"SUM(K8211:L8211)","v":-1308594.1998574333},{"$f":"M8211/(1+DiscRate)^(B8211-YearCurrent)","v":-1068202.667055306}]
[null,2026,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8217)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},{"$f":"MAX(TREND(D8208:D8209,B8208:B8209,B8217)*INDEX(matCost,ROW()-ROW($A8210),A8202),0)","v":0},{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8217)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},{"$f":"MAX(TREND(F8208:F8209,B8208:B8209,B8217)*INDEX(matCost,ROW()-ROW($A8210),A8202),0)","v":0},55,55,{"$f":"TREND(I8208:I8209,B8208:B8209,B8217)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8217)","v":0.1},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8223)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":4168163.5776000172},0,{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8223)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":75784.792320000241},0,55,55,{"$f":"TREND(I8208:I8209,B8208:B8209,B8223)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8223)","v":0.1},328723.27182774903,1400355.223831244,1729078.495658993,626697.61840080109]
[null,2037,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8228)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":4385255.4306000173},0,{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8228)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":79731.916920000222},0,55,55,{"$f":"TREND(I8208:I8209,B8208:B8209,B8228)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8228)","v":0.1},345844.27556877758,1473290.3917391209,1819134.6673078984,470098.96670984587]
[null,2047,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8238)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":4819439.1366000175},0,{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8238)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":87626.166120000416},0,55,55,{"$f":"TREND(I8208:I8209,B8208:B8209,B8238)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8238)","v":0.1},380086.28305083461,1619160.727554875,1999247.0106057096,262635.31626320368]
[null,2054,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8245)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8245)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,55,55,{"$f":"TREND(I8208:I8209,B8208:B8209,B8245)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8245)","v":0.1},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8250)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8250)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,55,55,{"$f":"TREND(I8208:I8209,B8208:B8209,B8250)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8250)","v":0.1},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C8208:C8209,B8208:B8209,B8256)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,{"$f":"MAX(TREND(E8208:E8209,B8208:B8209,B8256)*INDEX(matBenefit,ROW()-ROW($A8210),A8202),0)","v":0},0,55,55,{"$f":"TREND(I8208:I8209,B8208:B8209,B8256)","v":0.16666666666666669},{"$f":"TREND(J8208:J8209,B8208:B8209,B8256)","v":0.1},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B8273+1","v":2021},{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8274)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},{"$f":"MAX(TREND(D8270:D8271,B8270:B8271,B8274)*INDEX(matCost,ROW()-ROW($A8272),A8264),0)","v":0},{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8274)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},{"$f":"MAX(TREND(F8270:F8271,B8270:B8271,B8274)*INDEX(matCost,ROW()-ROW($A8272),A8264),0)","v":0},55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8274)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8274)","v":0.11},{"$f":"(C8274*(1-I8274)*VLOOKUP(G8274,FuelCon,2)-D8274*(1-J8274)*VLOOKUP(H8274,FuelCon,2))*FuelAuto+(C8274*I8274*VLOOKUP(G8274,FuelCon,3)-D8274*J8274*VLOOKUP(H8274,FuelCon,3))*FuelTruck","v":0},{"$f":"(C8274*(1-I8274)-D8274*(1-J8274))*NonFuelAuto+(C8274*I8274-D8274*J8274)*NonFuelTruck","v":0},{"$f":"SUM(K8274:L8274)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8280)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},{"$f":"MAX(TREND(D8270:D8271,B8270:B8271,B8280)*INDEX(matCost,ROW()-ROW($A8272),A8264),0)","v":0},{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8280)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},{"$f":"MAX(TREND(F8270:F8271,B8270:B8271,B8280)*INDEX(matCost,ROW()-ROW($A8272),A8264),0)","v":0},55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8280)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8280)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8289)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":1296811.2448000014},0,{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8289)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":23578.38626909093},0,55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8289)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8289)","v":0.11},105004.89638788035,441093.68820468034,546098.58459256066,151000.80928526787]
[null,2044,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8297)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":1480290.2156800032},0,{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8297)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":26914.367557818186},0,55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8297)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8297)","v":0.11},119861.48434843645,503501.70347905485,623363.18782749132,100318.06677863272]
[null,2048,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8301)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":1572029.7011200041},0,{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8301)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":28582.358202181873},0,55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8301)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8301)","v":0.11},127289.77832871453,534705.71111624211,661995.48944495665,81275.176652080016]
[null,2055,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8308)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},0,{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8308)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},0,55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8308)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8308)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8313)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},0,{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8313)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},0,55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8313)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8313)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8321)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},0,{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8321)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":0},0,55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8321)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8321)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A8326,2)*AnnualFactor","v":6271005.8174400218},{"$f":"INDEX(ModelData1B,A8326,2)*AnnualFactor","v":5332487.9400000172},{"$f":"INDEX(ModelData1NB,A8326,3)*AnnualFactor","v":114018.28758981859},{"$f":"INDEX(ModelData1B,A8326,3)*AnnualFactor","v":96954.326181818498},{"$f":"IF(E8332=0,55,MAX(5,ROUND(C8332/E8332,1)))","v":55},{"$f":"IF(F8332=0,55,MAX(5,ROUND(D8332/F8332,1)))","v":55},{"$f":"INDEX(ModelData1NB,A8326,6)","v":0.33673469387755101},{"$f":"INDEX(ModelData1B,A8326,6)","v":0.22},{"$f":"(C8332*(1-I8332)*VLOOKUP(G8332,FuelCon,2)-D8332*(1-J8332)*VLOOKUP(H8332,FuelCon,2))*FuelAuto+(C8332*I8332*VLOOKUP(G8332,FuelCon,3)-D8332*J8332*VLOOKUP(H8332,FuelCon,3))*FuelTruck","v":181557.41036303589},{"$f":"(C8332*(1-I8332)-D8332*(1-J8332))*NonFuelAuto+(C8332*I8332-D8332*J8332)*NonFuelTruck","v":528342.39317635982},{"$f":"SUM(K8332:L8332)","v":709899.80353939568},{"$f":"M8332/(1+DiscRate)^(B8332-YearCurrent)","v":579489.70243444154}]
[null,2029,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8344)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":7669060.2424800396},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8344)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":139437.45895418245},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8344)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8344)","v":0.22},784162.48102826509,2931796.8493326735,3715959.3303609388,1649930.3827324512]
[null,2034,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8349)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":8445757.1452800632},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8349)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":153559.22082327306},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8349)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8349)","v":0.22},863579.84783065144,3228719.4787706677,4092299.326601319,1295517.1649155009]
[null,2037,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8352)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":8911775.2869600058},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8352)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":162032.2779447278},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8352)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8352)","v":0.22},911230.26791207609,3406873.0564334365,4318103.3243455123,1115879.9551246187]
[null,2045,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8360)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":10154490.331440032},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8360)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":184627.09693527315},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8360)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8360)","v":0.22},1038298.0547958931,3881949.2635342227,4920247.3183301156,740016.0823810501]
[null,2049,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8364)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":10775847.853680015},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8364)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":195924.50643054582},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8364)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8364)","v":0.22},1101831.9482377986,4119487.3670846047,5221319.3153224029,599100.06655383063]
[null,2058,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8373)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":0},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8373)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":0},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8373)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8373)","v":0.22},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8383)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":0},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8383)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":0},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8383)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8383)","v":0.22},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N8335:N8383)","v":22470485.699235089}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A8388,2)*AnnualFactor","v":4357277.5089999931},{"$f":"INDEX(ModelData20B,A8388,2)*AnnualFactor","v":11172506.433333313},{"$f":"INDEX(ModelData20NB,A8388,3)*AnnualFactor","v":79223.227436363522},{"$f":"INDEX(ModelData20B,A8388,3)*AnnualFactor","v":203136.48060606024},{"$f":"IF(E8395=0,55,MAX(5,ROUND(C8395/E8395,1)))","v":55},{"$f":"IF(F8395=0,55,MAX(5,ROUND(D8395/F8395,1)))","v":55},{"$f":"INDEX(ModelData20NB,A8388,6)","v":1},{"$f":"INDEX(ModelData20B,A8388,6)","v":0.13},{"$f":"(C8395*(1-I8395)*VLOOKUP(G8395,FuelCon,2)-D8395*(1-J8395)*VLOOKUP(H8395,FuelCon,2))*FuelAuto+(C8395*I8395*VLOOKUP(G8395,FuelCon,3)-D8395*J8395*VLOOKUP(H8395,FuelCon,3))*FuelTruck","v":18127.367477262043},{"$f":"(C8395*(1-I8395)-D8395*(1-J8395))*NonFuelAuto+(C8395*I8395-D8395*J8395)*NonFuelTruck","v":-1189033.5502672396},{"$f":"SUM(K8395:L8395)","v":-1170906.1827899776},{"$f":"M8395/(1+DiscRate)^(B8395-YearCurrent)","v":-246999.00994918501}]
[null,2024,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8401)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},{"$f":"MAX(TREND(D8394:D8395,B8394:B8395,B8401)*INDEX(matCost,ROW()-ROW($A8396),A8388),0)","v":0},{"$f":"MAX(TREND(E8394:E8395,B8394:B8395,B8401)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},{"$f":"MAX(TREND(F8394:F8395,B8394:B8395,B8401)*INDEX(matCost,ROW()-ROW($A8396),A8388),0)","v":0},55,55,{"$f":"TREND(I8394:I8395,B8394:B8395,B8401)","v":1},{"$f":"TREND(J8394:J8395,B8394:B8395,B8401)","v":0.13},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8403)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},{"$f":"MAX(TREND(D8394:D8395,B8394:B8395,B8403)*INDEX(matCost,ROW()-ROW($A8396),A8388),0)","v":0},{"$f":"MAX(TREND(E8394:E8395,B8394:B8395,B8403)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},{"$f":"MAX(TREND(F8394:F8395,B8394:B8395,B8403)*INDEX(matCost,ROW()-ROW($A8396),A8388),0)","v":0},55,55,{"$f":"TREND(I8394:I8395,B8394:B8395,B8403)","v":1},{"$f":"TREND(J8394:J8395,B8394:B8395,B8403)","v":0.13},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8412)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":3918640.2189999819},0,{"$f":"MAX(TREND(E8394:E8395,B8394:B8395,B8412)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":71248.003981818445},0,55,55,{"$f":"TREND(I8394:I8395,B8394:B8395,B8412)","v":1},{"$f":"TREND(J8394:J8395,B8394:B8395,B8412)","v":0.13},758065.65586872143,2206014.1858469159,2964079.8417156376,876964.27025989164]
[null,2045,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8422)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":4795914.7989999652},0,{"$f":"MAX(TREND(E8394:E8395,B8394:B8395,B8422)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":87198.450890909415},0,55,55,{"$f":"TREND(I8394:I8395,B8394:B8395,B8422)","v":1},{"$f":"TREND(J8394:J8395,B8394:B8395,B8422)","v":0.13},927775.47680103383,2699879.4197562267,3627654.8965572603,545607.32237578626]
[null,2046,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8423)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":4883642.2569999695},0,{"$f":"MAX(TREND(E8394:E8395,B8394:B8395,B8423)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":88793.495581818279},0,55,55,{"$f":"TREND(I8394:I8395,B8394:B8395,B8423)","v":1},{"$f":"TREND(J8394:J8395,B8394:B8395,B8423)","v":0.13},944746.45889426628,2749265.943147161,3694012.4020414273,519240.78318874771]
[null,2057,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8434)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},0,{"$f":"MAX(TREND(E8394:E8395,B8394:B8395,B8434)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},0,55,55,{"$f":"TREND(I8394:I8395,B8394:B8395,B8434)","v":1},{"$f":"TREND(J8394:J8395,B8394:B8395,B8434)","v":0.13},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C8394:C8395,B8394:B8395,B8436)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},0,{"$f":"MAX(TREND(E8394:E8395,B8394:B8395,B8436)*INDEX(matBenefit,ROW()-ROW($A8396),A8388),0)","v":0},0,55,55,{"$f":"TREND(I8394:I8395,B8394:B8395,B8436)","v":1},{"$f":"TREND(J8394:J8395,B8394:B8395,B8436)","v":0.13},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N8397:N8445)","v":15716423.056559654}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B8460+1","v":2022},{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8461)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"MAX(TREND(D8456:D8457,B8456:B8457,B8461)*INDEX(matCost,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8461)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"MAX(TREND(F8456:F8457,B8456:B8457,B8461)*INDEX(matCost,ROW()-ROW($A8458),A8450),0)","v":0},55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8461)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8461)","v":0.1},{"$f":"(C8461*(1-I8461)*VLOOKUP(G8461,FuelCon,2)-D8461*(1-J8461)*VLOOKUP(H8461,FuelCon,2))*FuelAuto+(C8461*I8461*VLOOKUP(G8461,FuelCon,3)-D8461*J8461*VLOOKUP(H8461,FuelCon,3))*FuelTruck","v":0},{"$f":"(C8461*(1-I8461)-D8461*(1-J8461))*NonFuelAuto+(C8461*I8461-D8461*J8461)*NonFuelTruck","v":0},{"$f":"SUM(K8461:L8461)","v":0},0]
[null,2025,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8464)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"MAX(TREND(D8456:D8457,B8456:B8457,B8464)*INDEX(matCost,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8464)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},{"$f":"MAX(TREND(F8456:F8457,B8456:B8457,B8464)*INDEX(matCost,ROW()-ROW($A8458),A8450),0)","v":0},55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8464)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8464)","v":0.1},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8473)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":224889.64146000054},0,{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8473)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":4088.9025720000209},0,55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8473)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8473)","v":0.1},17735.978294658678,75554.948442157314,93290.926736815993,29533.518267539479]
[null,2036,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8475)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":231462.01980000082},0,{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8475)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":4208.4003600000142},0,55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8475)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8475)","v":0.1},18254.310570106158,77763.034610098475,96017.345180204633,26549.596055904745]
[null,2046,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8485)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":264323.91150000039},0,{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8485)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":4805.8893000000244},0,55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8485)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8485)","v":0.1},20845.971947343409,88803.465449803625,109649.43739714703,15412.633622679887]
[null,2049,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8488)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":274182.47901000082},0,{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8488)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":4985.1359820000216},0,55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8488)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8488)","v":0.1},21623.470360514628,92115.594701715367,113739.06506222999,13050.54859383656]
[null,2058,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8497)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},0,{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8497)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},0,55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8497)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8497)","v":0.1},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C8456:C8457,B8456:B8457,B8505)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},0,{"$f":"MAX(TREND(E8456:E8457,B8456:B8457,B8505)*INDEX(matBenefit,ROW()-ROW($A8458),A8450),0)","v":0},0,55,55,{"$f":"TREND(I8456:I8457,B8456:B8457,B8505)","v":0.16666666666666669},{"$f":"TREND(J8456:J8457,B8456:B8457,B8505)","v":0.1},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2025,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8526)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},{"$f":"MAX(TREND(D8518:D8519,B8518:B8519,B8526)*INDEX(matCost,ROW()-ROW($A8520),A8512),0)","v":0},{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8526)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},{"$f":"MAX(TREND(F8518:F8519,B8518:B8519,B8526)*INDEX(matCost,ROW()-ROW($A8520),A8512),0)","v":0},55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8526)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8526)","v":0.12},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8529)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":1611863.5702399909},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8529)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":29306.610367999878},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8529)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8529)","v":0.12},133860.79037017192,554882.1672739503,688742.95764412219,327216.81773940317]
[null,2036,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8537)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":1988662.8463999927},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8537)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":36157.506298181601},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8537)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8537)","v":0.12},165152.92318397865,684594.88170162844,849747.8048856071,234962.34900853931]
[null,2043,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8544)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":2318362.2130399942},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8544)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":42152.040237090783},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8544)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8544)","v":0.12},192533.53939605958,798093.50682584662,990627.0462219062,170581.51261464658]
[null,2047,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8548)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":2506761.8511199951},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8548)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":45577.488202181645},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8548)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8548)","v":0.12},208179.60580296296,862949.86403968569,1071129.4698426486,140711.1905525529]
[null,2055,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8556)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8556)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8556)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8556)","v":0.12},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8565)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8565)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8565)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8565)","v":0.12},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8568)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8568)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8568)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8568)","v":0.12},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A8574,2)*AnnualFactor","v":4020851.3296000119},{"$f":"INDEX(ModelData1B,A8574,2)*AnnualFactor","v":3836690.2000000109},{"$f":"INDEX(ModelData1NB,A8574,3)*AnnualFactor","v":73106.387810909306},{"$f":"INDEX(ModelData1B,A8574,3)*AnnualFactor","v":69758.003636363836},{"$f":"IF(E8580=0,55,MAX(5,ROUND(C8580/E8580,1)))","v":55},{"$f":"IF(F8580=0,55,MAX(5,ROUND(D8580/F8580,1)))","v":55},{"$f":"INDEX(ModelData1NB,A8574,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData1B,A8574,6)","v":0.06},{"$f":"(C8580*(1-I8580)*VLOOKUP(G8580,FuelCon,2)-D8580*(1-J8580)*VLOOKUP(H8580,FuelCon,2))*FuelAuto+(C8580*I8580*VLOOKUP(G8580,FuelCon,3)-D8580*J8580*VLOOKUP(H8580,FuelCon,3))*FuelTruck","v":35626.191661804594},{"$f":"(C8580*(1-I8580)-D8580*(1-J8580))*NonFuelAuto+(C8580*I8580-D8580*J8580)*NonFuelTruck","v":103674.24455283901},{"$f":"SUM(K8580:L8580)","v":139300.43621464359},{"$f":"M8580/(1+DiscRate)^(B8580-YearCurrent)","v":113710.65033198311}]
[null,2026,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8589)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":4362009.4420000166},{"$f":"MAX(TREND(D8580:D8581,B8580:B8581,B8589)*INDEX(matCost,ROW()-ROW($A8582),A8574),0)","v":0},{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8589)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":79309.262581818504},{"$f":"MAX(TREND(F8580:F8581,B8580:B8581,B8589)*INDEX(matCost,ROW()-ROW($A8582),A8574),0)","v":0},55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8589)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8589)","v":0.06},305856.39545290219,1389898.1131365497,1695754.5085894519,922378.09636100335]
[null,2032,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8595)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":4703167.5544000119},0,{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8595)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":85512.137352727354},0,55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8595)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8595)","v":0.06},329777.79955016967,1498603.75052934,1828381.5500795096,662689.61521384597]
[null,2037,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8600)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":4987465.981400013},0,{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8600)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":90681.199661818333},0,55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8600)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8600)","v":0.06},349712.30296455958,1589191.7816900001,1938904.0846545596,501049.66010816814]
[null,2044,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8607)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":5385483.7792000026},0,{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8607)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":97917.886894545518},0,55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8607)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8607)","v":0.06},377620.60774470458,1716015.0253149201,2093635.6330596246,336929.55142151209]
[null,2054,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8617)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8617)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8617)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8617)","v":0.06},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8619)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8619)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8619)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8619)","v":0.06},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8630)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8630)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8630)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8630)","v":0.06},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8631)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8631)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},0,55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8631)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8631)","v":0.06},0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B8645+1","v":2021},{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8646)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},{"$f":"MAX(TREND(D8642:D8643,B8642:B8643,B8646)*INDEX(matCost,ROW()-ROW($A8644),A8636),0)","v":0},{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8646)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},{"$f":"MAX(TREND(F8642:F8643,B8642:B8643,B8646)*INDEX(matCost,ROW()-ROW($A8644),A8636),0)","v":0},55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8646)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8646)","v":0.04},{"$f":"(C8646*(1-I8646)*VLOOKUP(G8646,FuelCon,2)-D8646*(1-J8646)*VLOOKUP(H8646,FuelCon,2))*FuelAuto+(C8646*I8646*VLOOKUP(G8646,FuelCon,3)-D8646*J8646*VLOOKUP(H8646,FuelCon,3))*FuelTruck","v":0},{"$f":"(C8646*(1-I8646)-D8646*(1-J8646))*NonFuelAuto+(C8646*I8646-D8646*J8646)*NonFuelTruck","v":0},{"$f":"SUM(K8646:L8646)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8652)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},{"$f":"MAX(TREND(D8642:D8643,B8642:B8643,B8652)*INDEX(matCost,ROW()-ROW($A8644),A8636),0)","v":0},{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8652)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},{"$f":"MAX(TREND(F8642:F8643,B8642:B8643,B8652)*INDEX(matCost,ROW()-ROW($A8644),A8636),0)","v":0},55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8652)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8652)","v":0.04},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8658)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":14418858.384000003},0,{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8658)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":262161.06152727362},0,55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8658)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8658)","v":0.04},945030.7908724905,4463652.2492842572,5408683.0401567481,1832108.0742167763]
[null,2044,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8669)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":16052715.417600036},0,{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8669)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":291867.55304727331},0,55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8669)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8669)","v":0.04},1052115.9125593072,4969446.0804470889,6021561.9930063961,969052.18325670902]
[null,2045,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8670)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":16201247.875200033},0,{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8670)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":294568.14318545535},0,55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8670)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8670)","v":0.04},1061850.9236217448,5015427.3378255274,6077278.2614472723,914036.09607617534]
[null,2057,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8682)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8682)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8682)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8682)","v":0.04},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8689)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8689)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8689)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8689)","v":0.04},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8693)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8693)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":0},0,55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8693)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8693)","v":0.04},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A8698,2)*AnnualFactor","v":6792159.8721599458},{"$f":"INDEX(ModelData1B,A8698,2)*AnnualFactor","v":6335970.0299999481},{"$f":"INDEX(ModelData1NB,A8698,3)*AnnualFactor","v":123493.81585745355},{"$f":"INDEX(ModelData1B,A8698,3)*AnnualFactor","v":115199.45509090814},{"$f":"IF(E8704=0,55,MAX(5,ROUND(C8704/E8704,1)))","v":55},{"$f":"IF(F8704=0,55,MAX(5,ROUND(D8704/F8704,1)))","v":55},{"$f":"INDEX(ModelData1NB,A8698,6)","v":0.15111940298507462},{"$f":"INDEX(ModelData1B,A8698,6)","v":0.09},{"$f":"(C8704*(1-I8704)*VLOOKUP(G8704,FuelCon,2)-D8704*(1-J8704)*VLOOKUP(H8704,FuelCon,2))*FuelAuto+(C8704*I8704*VLOOKUP(G8704,FuelCon,3)-D8704*J8704*VLOOKUP(H8704,FuelCon,3))*FuelTruck","v":88250.472758613774},{"$f":"(C8704*(1-I8704)-D8704*(1-J8704))*NonFuelAuto+(C8704*I8704-D8704*J8704)*NonFuelTruck","v":256813.89640333891},{"$f":"SUM(K8704:L8704)","v":345064.36916195269},{"$f":"M8704/(1+DiscRate)^(B8704-YearCurrent)","v":281675.31193758314}]
[null,{"$f":"B8708+1","v":2022},{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8709)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},{"$f":"MAX(TREND(D8704:D8705,B8704:B8705,B8709)*INDEX(matCost,ROW()-ROW($A8706),A8698),0)","v":0},{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8709)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},{"$f":"MAX(TREND(F8704:F8705,B8704:B8705,B8709)*INDEX(matCost,ROW()-ROW($A8706),A8698),0)","v":0},55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8709)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8709)","v":0.09},{"$f":"(C8709*(1-I8709)*VLOOKUP(G8709,FuelCon,2)-D8709*(1-J8709)*VLOOKUP(H8709,FuelCon,2))*FuelAuto+(C8709*I8709*VLOOKUP(G8709,FuelCon,3)-D8709*J8709*VLOOKUP(H8709,FuelCon,3))*FuelTruck","v":0},{"$f":"(C8709*(1-I8709)-D8709*(1-J8709))*NonFuelAuto+(C8709*I8709-D8709*J8709)*NonFuelTruck","v":0},{"$f":"SUM(K8709:L8709)","v":0},0]
[null,2034,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8721)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":9338628.5023199916},0,{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8721)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":169793.24549672659},0,55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8721)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8721)","v":0.09},716529.19507744047,3097900.2247353294,3814429.4198127696,1207550.668545597]
[null,2041,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8728)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":10611862.817399979},0,{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8728)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":192942.96031636279},0,55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8728)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8728)","v":0.09},814221.22327008075,3520269.8339179978,4334491.0571880788,854530.26112291473]
[null,2047,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8734)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":11703206.516039968},0,{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8734)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":212785.5730189085},0,55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8734)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8734)","v":0.09},897957.24743520096,3882300.927503143,4780258.1749383435,627968.73569631099]
[null,2053,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8740)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8740)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8740)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8740)","v":0.09},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8745)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8745)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8745)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8745)","v":0.09},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8752)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8752)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8752)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8752)","v":0.09},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N8707:N8755)","v":20784198.457435682}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A8760,2)*AnnualFactor","v":119793.07919040073},{"$f":"INDEX(ModelData20B,A8760,2)*AnnualFactor","v":107727.58920000066},{"$f":"INDEX(ModelData20NB,A8760,3)*AnnualFactor","v":2178.0559852800134},{"$f":"INDEX(ModelData20B,A8760,3)*AnnualFactor","v":1958.6834400000121},{"$f":"IF(E8767=0,55,MAX(5,ROUND(C8767/E8767,1)))","v":55},{"$f":"IF(F8767=0,55,MAX(5,ROUND(D8767/F8767,1)))","v":55},{"$f":"INDEX(ModelData20NB,A8760,6)","v":0.22661870503597126},{"$f":"INDEX(ModelData20B,A8760,6)","v":0.14000000000000001},{"$f":"(C8767*(1-I8767)*VLOOKUP(G8767,FuelCon,2)-D8767*(1-J8767)*VLOOKUP(H8767,FuelCon,2))*FuelAuto+(C8767*I8767*VLOOKUP(G8767,FuelCon,3)-D8767*J8767*VLOOKUP(H8767,FuelCon,3))*FuelTruck","v":2334.0835268832752},{"$f":"(C8767*(1-I8767)-D8767*(1-J8767))*NonFuelAuto+(C8767*I8767-D8767*J8767)*NonFuelTruck","v":6792.3158520556863},{"$f":"SUM(K8767:L8767)","v":9126.3993789389606},{"$f":"M8767/(1+DiscRate)^(B8767-YearCurrent)","v":1925.1855051508533}]
[null,2024,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8773)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":76231.959484800696},{"$f":"MAX(TREND(D8766:D8767,B8766:B8767,B8773)*INDEX(matCost,ROW()-ROW($A8768),A8760),0)","v":0},{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8773)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":1386.0356269963813},{"$f":"MAX(TREND(F8766:F8767,B8766:B8767,B8773)*INDEX(matCost,ROW()-ROW($A8768),A8760),0)","v":0},55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8773)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8773)","v":0.14000000000000001},6640.4779915907529,26856.117691926971,33496.59568351772,20859.99631592317]
[null,2030,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8779)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":92567.379374400713},0,{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8779)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":1683.0432613527373},0,55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8779)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8779)","v":0.14000000000000001},8063.4375612173335,32611.000054482702,40674.437615700037,16878.445548375734]
[null,2035,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8784)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":106180.22928240057},0,{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8784)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":1930.5496233163867},0,55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8784)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8784)","v":0.14000000000000001},9249.2372025728,37406.735356612422,46655.972559185218,13803.818761153561]
[null,2042,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8791)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":125238.21915360074},0,{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8791)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":2277.0585300654639},0,55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8791)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8791)","v":0.14000000000000001},10909.356700470489,44120.764779594159,55030.121480064648,10139.25462165084]
[null,2048,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8797)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":141573.63904320076},0,{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8797)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":2574.0661644218344},0,55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8797)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8797)","v":0.14000000000000001},12332.316270097068,49875.647142149901,62207.963412246972,7637.4587079673674]
[null,2054,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8803)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":0},0,{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8803)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":0},0,55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8803)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8803)","v":0.14000000000000001},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8808)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":0},0,{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8808)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":0},0,55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8808)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8808)","v":0.14000000000000001},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N8769:N8817)","v":386000.41797032865}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[]
[null,2025,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8836)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":59419.26439799997},{"$f":"MAX(TREND(D8828:D8829,B8828:B8829,B8836)*INDEX(matCost,ROW()-ROW($A8830),A8822),0)","v":0},{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8836)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":1080.3502617818158},{"$f":"MAX(TREND(F8828:F8829,B8828:B8829,B8836)*INDEX(matCost,ROW()-ROW($A8830),A8822),0)","v":0},55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8836)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8836)","v":0.13},11494.728048445782,33450.312569911679,44945.04061835746,26158.422844929508]
[null,2031,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8842)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":64130.924129999941},0,{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8842)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":1166.0168023636361},0,55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8842)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8842)","v":0.13},12406.204281362185,36102.760262679993,48508.964544042174,18812.612794077671]
[null,2038,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8849)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":69627.86048399983},0,{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8849)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":1265.9610997090895},0,55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8849)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8849)","v":0.13},13469.593219764636,39197.282570909643,52666.875790674283,12719.739741259747]
[null,2043,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8854)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":73554.243593999883},0,{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8854)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":1337.3498835272694},0,55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8854)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8854)","v":0.13},14229.156747194986,41407.655648216612,55636.812395411602,9580.4083400128347]
[null,2049,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8860)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":78265.903325999854},0,{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8860)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":1423.0164241090897},0,55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8860)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8860)","v":0.13},15140.632980111384,44060.103340984926,59200.736321096309,6792.7592487828088]
[null,2058,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8869)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},0,{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8869)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},0,55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8869)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8869)","v":0.13},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8877)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},0,{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8877)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},0,55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8877)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8877)","v":0.13},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8893)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},{"$f":"MAX(TREND(D8890:D8891,B8890:B8891,B8893)*INDEX(matCost,ROW()-ROW($A8892),A8884),0)","v":0},{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8893)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},{"$f":"MAX(TREND(F8890:F8891,B8890:B8891,B8893)*INDEX(matCost,ROW()-ROW($A8892),A8884),0)","v":0},{"$f":"IF(E8893=0,55,MAX(5,ROUND(C8893/E8893,1)))","v":55},{"$f":"IF(F8893=0,55,MAX(5,ROUND(D8893/F8893,1)))","v":55},{"$f":"TREND(I8890:I8891,B8890:B8891,B8893)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8893)","v":0.08},{"$f":"(C8893*(1-I8893)*VLOOKUP(G8893,FuelCon,2)-D8893*(1-J8893)*VLOOKUP(H8893,FuelCon,2))*FuelAuto+(C8893*I8893*VLOOKUP(G8893,FuelCon,3)-D8893*J8893*VLOOKUP(H8893,FuelCon,3))*FuelTruck","v":0},{"$f":"(C8893*(1-I8893)-D8893*(1-J8893))*NonFuelAuto+(C8893*I8893-D8893*J8893)*NonFuelTruck","v":0},{"$f":"SUM(K8893:L8893)","v":0},{"$f":"M8893/(1+DiscRate)^(B8893-YearCurrent)","v":0}]
[null,2028,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8901)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":49937.928767999867},0,{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8901)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":907.96234123636532},0,55,55,{"$f":"TREND(I8890:I8891,B8890:B8891,B8901)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8901)","v":0.08},9660.5522856344396,28112.7567516606,37773.309037295039,17945.827019340999]
[null,2032,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8905)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":52133.002559999935},0,{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8905)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":947.87277381818421},0,55,55,{"$f":"TREND(I8890:I8891,B8890:B8891,B8905)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8905)","v":0.08},10085.191946541461,29348.482323162207,39433.674269703668,14292.578278927429]
[null,2039,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8912)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":55974.381695999997},0,{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8912)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":1017.7160308363636},0,55,55,{"$f":"TREND(I8890:I8891,B8890:B8891,B8912)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8912)","v":0.08},10828.31135312874,31511.002073289987,42339.313426418725,9556.5404449986618]
[null,2044,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8917)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":58718.223935999908},0,{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8917)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":1067.6040715636373},0,55,55,{"$f":"TREND(I8890:I8891,B8890:B8891,B8917)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8917)","v":0.08},11359.110929262484,33055.659037666897,44414.76996692938,7147.6852443411699]
[null,2056,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8929)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},0,{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8929)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},0,55,55,{"$f":"TREND(I8890:I8891,B8890:B8891,B8929)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8929)","v":0.08},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8932)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},0,{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8932)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},0,55,55,{"$f":"TREND(I8890:I8891,B8890:B8891,B8932)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8932)","v":0.08},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C8890:C8891,B8890:B8891,B8940)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},0,{"$f":"MAX(TREND(E8890:E8891,B8890:B8891,B8940)*INDEX(matBenefit,ROW()-ROW($A8892),A8884),0)","v":0},0,55,55,{"$f":"TREND(I8890:I8891,B8890:B8891,B8940)","v":1},{"$f":"TREND(J8890:J8891,B8890:B8891,B8940)","v":0.08},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A8946,2)*AnnualFactor","v":422415.65340000042},{"$f":"INDEX(ModelData20B,A8946,2)*AnnualFactor","v":1173376.8150000009},{"$f":"INDEX(ModelData20NB,A8946,3)*AnnualFactor","v":7680.2846072727343},{"$f":"INDEX(ModelData20B,A8946,3)*AnnualFactor","v":21334.123909090926},{"$f":"IF(E8953=0,55,MAX(5,ROUND(C8953/E8953,1)))","v":55},{"$f":"IF(F8953=0,55,MAX(5,ROUND(D8953/F8953,1)))","v":55},{"$f":"INDEX(ModelData20NB,A8946,6)","v":1},{"$f":"INDEX(ModelData20B,A8946,6)","v":0.11999999999999998},{"$f":"(C8953*(1-I8953)*VLOOKUP(G8953,FuelCon,2)-D8953*(1-J8953)*VLOOKUP(H8953,FuelCon,2))*FuelAuto+(C8953*I8953*VLOOKUP(G8953,FuelCon,3)-D8953*J8953*VLOOKUP(H8953,FuelCon,3))*FuelTruck","v":-3292.5033312393352},{"$f":"(C8953*(1-I8953)-D8953*(1-J8953))*NonFuelAuto+(C8953*I8953-D8953*J8953)*NonFuelTruck","v":-141497.1659303176},{"$f":"SUM(K8953:L8953)","v":-144789.66926155693},{"$f":"M8953/(1+DiscRate)^(B8953-YearCurrent)","v":-30542.929471309493}]
[null,{"$f":"B8955+1","v":2021},{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8956)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},{"$f":"MAX(TREND(D8952:D8953,B8952:B8953,B8956)*INDEX(matCost,ROW()-ROW($A8954),A8946),0)","v":896691.12000000104},{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8956)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},{"$f":"MAX(TREND(F8952:F8953,B8952:B8953,B8956)*INDEX(matCost,ROW()-ROW($A8954),A8946),0)","v":16303.474909090903},55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8956)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8956)","v":0.11999999999999998},{"$f":"(C8956*(1-I8956)*VLOOKUP(G8956,FuelCon,2)-D8956*(1-J8956)*VLOOKUP(H8956,FuelCon,2))*FuelAuto+(C8956*I8956*VLOOKUP(G8956,FuelCon,3)-D8956*J8956*VLOOKUP(H8956,FuelCon,3))*FuelTruck","v":-64963.871995244102},{"$f":"(C8956*(1-I8956)-D8956*(1-J8956))*NonFuelAuto+(C8956*I8956-D8956*J8956)*NonFuelTruck","v":-289858.22612805793},{"$f":"SUM(K8956:L8956)","v":-354822.09812330204},-270692.0797869243]
[null,2029,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8964)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8964)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8964)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8964)","v":0.11999999999999998},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8975)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":422415.65340000205},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8975)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":7680.2846072727407},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8975)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8975)","v":0.11999999999999998},81716.815386946997,237800.58174414479,319517.3971310918,67401.199099378238]
[null,2041,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8976)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":427658.11920000054},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8976)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":7775.6021672727366},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8976)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8976)","v":0.11999999999999998},82730.976691109623,240751.84883611713,323482.82552722679,63773.545664178979]
[null,2050,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8985)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":474840.31140000187},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8985)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":8633.4602072727284},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8985)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8985)","v":0.11999999999999998},91858.428428576284,267313.25266387669,359171.68109245296,38515.667048979696]
[null,2060,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8995)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8995)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8995)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8995)","v":0.11999999999999998},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8996)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8996)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8996)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8996)","v":0.11999999999999998},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B9003)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B9003)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":0},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B9003)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B9003)","v":0.11999999999999998},0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A9008,2)*AnnualFactor","v":422415.65340000042},{"$f":"INDEX(ModelData20B,A9008,2)*AnnualFactor","v":1173376.8150000009},{"$f":"INDEX(ModelData20NB,A9008,3)*AnnualFactor","v":7680.2846072727343},{"$f":"INDEX(ModelData20B,A9008,3)*AnnualFactor","v":21334.123909090926},{"$f":"IF(E9015=0,55,MAX(5,ROUND(C9015/E9015,1)))","v":55},{"$f":"IF(F9015=0,55,MAX(5,ROUND(D9015/F9015,1)))","v":55},{"$f":"INDEX(ModelData20NB,A9008,6)","v":1},{"$f":"INDEX(ModelData20B,A9008,6)","v":0.11999999999999998},{"$f":"(C9015*(1-I9015)*VLOOKUP(G9015,FuelCon,2)-D9015*(1-J9015)*VLOOKUP(H9015,FuelCon,2))*FuelAuto+(C9015*I9015*VLOOKUP(G9015,FuelCon,3)-D9015*J9015*VLOOKUP(H9015,FuelCon,3))*FuelTruck","v":-3292.5033312393352},{"$f":"(C9015*(1-I9015)-D9015*(1-J9015))*NonFuelAuto+(C9015*I9015-D9015*J9015)*NonFuelTruck","v":-141497.1659303176},{"$f":"SUM(K9015:L9015)","v":-144789.66926155693},{"$f":"M9015/(1+DiscRate)^(B9015-YearCurrent)","v":-30542.929471309493}]
[null,2027,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9024)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},{"$f":"MAX(TREND(D9014:D9015,B9014:B9015,B9024)*INDEX(matCost,ROW()-ROW($A9016),A9008),0)","v":0},{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9024)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},{"$f":"MAX(TREND(F9014:F9015,B9014:B9015,B9024)*INDEX(matCost,ROW()-ROW($A9016),A9008),0)","v":0},55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9024)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9024)","v":0.11999999999999998},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9034)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":406688.25600000098},0,{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9034)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":7394.331927272724},0,55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9034)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9034)","v":0.11999999999999998},78674.331474457998,228946.78046822458,307621.11194268259,79495.140992721514]
[null,2040,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9037)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":422415.65340000205},0,{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9037)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":7680.2846072727407},0,55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9037)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9037)","v":0.11999999999999998},81716.815386946997,237800.58174414479,319517.3971310918,67401.199099378238]
[null,2049,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9046)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":469597.84560000151},0,{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9046)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":8538.1426472727326},0,55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9046)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9046)","v":0.11999999999999998},90844.26712441328,264361.98557190329,355206.25269631657,40756.766016245827]
[null,2051,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9048)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":480082.77720000036},0,{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9048)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":8728.7777672727243},0,55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9048)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9048)","v":0.11999999999999998},92872.589732738925,270264.51975584903,363137.10948858794,36393.363148371529]
[null,2061,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9058)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},0,{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9058)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},0,55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9058)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9058)","v":0.11999999999999998},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9065)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},0,{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9065)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},0,55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9065)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9065)","v":0.11999999999999998},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A9070,2)*AnnualFactor","v":1999550.5919999999},{"$f":"INDEX(ModelData1B,A9070,2)*AnnualFactor","v":2777153.5999999996},{"$f":"INDEX(ModelData1NB,A9070,3)*AnnualFactor","v":36355.465309090912},{"$f":"INDEX(ModelData1B,A9070,3)*AnnualFactor","v":50493.701818181813},{"$f":"IF(E9076=0,55,MAX(5,ROUND(C9076/E9076,1)))","v":55},{"$f":"IF(F9076=0,55,MAX(5,ROUND(D9076/F9076,1)))","v":55},{"$f":"INDEX(ModelData1NB,A9070,6)","v":1},{"$f":"INDEX(ModelData1B,A9070,6)","v":0.23999999999999996},{"$f":"(C9076*(1-I9076)*VLOOKUP(G9076,FuelCon,2)-D9076*(1-J9076)*VLOOKUP(H9076,FuelCon,2))*FuelAuto+(C9076*I9076*VLOOKUP(G9076,FuelCon,3)-D9076*J9076*VLOOKUP(H9076,FuelCon,3))*FuelTruck","v":139790.93936797659},{"$f":"(C9076*(1-I9076)-D9076*(1-J9076))*NonFuelAuto+(C9076*I9076-D9076*J9076)*NonFuelTruck","v":137155.98838877899},{"$f":"SUM(K9076:L9076)","v":276946.92775675561},{"$f":"M9076/(1+DiscRate)^(B9076-YearCurrent)","v":226071.18913928376}]
[null,2026,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9085)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":0},{"$f":"MAX(TREND(D9076:D9077,B9076:B9077,B9085)*INDEX(matCost,ROW()-ROW($A9078),A9070),0)","v":0},{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9085)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":0},{"$f":"MAX(TREND(F9076:F9077,B9076:B9077,B9085)*INDEX(matCost,ROW()-ROW($A9078),A9070),0)","v":0},55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9085)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9085)","v":0.23999999999999996},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9089)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":2325422.5920000002},0,{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9089)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":42280.410763636464},0,55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9089)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9089)","v":0.23999999999999996},449855.79278984852,1309105.9498567684,1758961.7426466169,729906.58839441335]
[null,2038,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9097)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":2586120.1920000017},0,{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9097)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":47020.367127272766},0,55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9097)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9097)","v":0.23999999999999996},500288.05655552685,1455866.7065671692,1956154.763122696,472436.97498669778]
[null,2041,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9100)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":2683881.7920000032},0,{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9100)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":48797.850763636408},0,55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9100)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9100)","v":0.23999999999999996},519200.15546765644,1510901.9903335699,2030102.1458012264,400227.77619551035]
[null,2050,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9109)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":2977166.5920000002},0,{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9109)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":54130.301672727335},0,55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9109)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9109)","v":0.23999999999999996},575936.45220404374,1676007.8416327683,2251944.293836812,241486.56812378869]
[null,2058,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9117)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":0},0,{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9117)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":0},0,55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9117)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9117)","v":0.23999999999999996},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9124)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":0},0,{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9124)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":0},0,55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9124)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9124)","v":0.23999999999999996},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N9079:N9127)","v":10216237.365851467}]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A9132,2)*AnnualFactor","v":41152.54185000006},{"$f":"INDEX(ModelData20B,A9132,2)*AnnualFactor","v":152416.82166666686},{"$f":"INDEX(ModelData20NB,A9132,3)*AnnualFactor","v":748.22803363636467},{"$f":"INDEX(ModelData20B,A9132,3)*AnnualFactor","v":2771.214939393943},{"$f":"IF(E9139=0,55,MAX(5,ROUND(C9139/E9139,1)))","v":55},{"$f":"IF(F9139=0,55,MAX(5,ROUND(D9139/F9139,1)))","v":55},{"$f":"INDEX(ModelData20NB,A9132,6)","v":1},{"$f":"INDEX(ModelData20B,A9132,6)","v":0.09},{"$f":"(C9139*(1-I9139)*VLOOKUP(G9139,FuelCon,2)-D9139*(1-J9139)*VLOOKUP(H9139,FuelCon,2))*FuelAuto+(C9139*I9139*VLOOKUP(G9139,FuelCon,3)-D9139*J9139*VLOOKUP(H9139,FuelCon,3))*FuelTruck","v":-2452.6184456022984},{"$f":"(C9139*(1-I9139)-D9139*(1-J9139))*NonFuelAuto+(C9139*I9139-D9139*J9139)*NonFuelTruck","v":-24856.736815789533},{"$f":"SUM(K9139:L9139)","v":-27309.355261391829},{"$f":"M9139/(1+DiscRate)^(B9139-YearCurrent)","v":-5760.8233785577768}]
[null,2027,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9148)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":35367.295500000007},{"$f":"MAX(TREND(D9138:D9139,B9138:B9139,B9148)*INDEX(matCost,ROW()-ROW($A9140),A9132),0)","v":0},{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9148)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":643.04173636363703},{"$f":"MAX(TREND(F9138:F9139,B9138:B9139,B9148)*INDEX(matCost,ROW()-ROW($A9140),A9132),0)","v":0},55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9148)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9148)","v":0.09},6841.8457835234376,19910.160470907005,26752.006254430442,13599.363442623258]
[null,2031,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9152)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":37147.371299999999},0,{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9152)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":675.40675090909281},0,55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9152)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9152)","v":0.09},7186.203584548457,20912.2612628202,28098.464847368658,10897.069113928801]
[null,2039,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9160)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":40707.522899999982},0,{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9160)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":740.13678000000073},0,55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9160)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9160)","v":0.09},7874.919186598494,22916.462846646591,30791.382033245085,6950.0202989711479]
[null,2048,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9169)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":44712.693450000021},0,{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9169)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":812.9580627272735},0,55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9169)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9169)","v":0.09},8649.7242389047988,25171.189628451313,33820.91386735611,4152.2952843815519]
[null,2054,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9175)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},0,{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9175)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},0,55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9175)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9175)","v":0.09},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9180)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},0,{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9180)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},0,55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9180)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9180)","v":0.09},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9187)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},0,{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9187)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":0},0,55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9187)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9187)","v":0.09},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B9203+1","v":2021},{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9204)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},{"$f":"MAX(TREND(D9200:D9201,B9200:B9201,B9204)*INDEX(matCost,ROW()-ROW($A9202),A9194),0)","v":0},{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9204)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},{"$f":"MAX(TREND(F9200:F9201,B9200:B9201,B9204)*INDEX(matCost,ROW()-ROW($A9202),A9194),0)","v":0},55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9204)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9204)","v":0.31},{"$f":"(C9204*(1-I9204)*VLOOKUP(G9204,FuelCon,2)-D9204*(1-J9204)*VLOOKUP(H9204,FuelCon,2))*FuelAuto+(C9204*I9204*VLOOKUP(G9204,FuelCon,3)-D9204*J9204*VLOOKUP(H9204,FuelCon,3))*FuelTruck","v":0},{"$f":"(C9204*(1-I9204)-D9204*(1-J9204))*NonFuelAuto+(C9204*I9204-D9204*J9204)*NonFuelTruck","v":0},{"$f":"SUM(K9204:L9204)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9211)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9211)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9211)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9211)","v":0.31},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9221)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9221)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9221)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9221)","v":0.31},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9226)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9226)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9226)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9226)","v":0.31},0,0,0,0]
[null,2049,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9232)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":1542450.5033500046},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9232)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":28044.554606363759},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9232)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9232)","v":0.31},298388.90204762277,868328.68066289858,1166717.5827105213,133870.49119945223]
[null,2055,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9238)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9238)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9238)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9238)","v":0.31},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9243)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9243)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9243)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9243)","v":0.31},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9250)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9250)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9250)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9250)","v":0.31},0,0,0,0]
[{"$f":"MAX($A$1:A9255)+1","v":150},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A9256,1)),\"Not Used\",INDEX(ModelGroup,A9256,1))","v":"1I3242"}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A9256,2)*AnnualFactor","v":506841.39440000319},{"$f":"INDEX(ModelData1B,A9256,2)*AnnualFactor","v":544990.74666666996},{"$f":"INDEX(ModelData1NB,A9256,3)*AnnualFactor","v":9215.2980800000587},{"$f":"INDEX(ModelData1B,A9256,3)*AnnualFactor","v":9908.9226666667273},{"$f":"IF(E9262=0,55,MAX(5,ROUND(C9262/E9262,1)))","v":55},{"$f":"IF(F9262=0,55,MAX(5,ROUND(D9262/F9262,1)))","v":55},{"$f":"INDEX(ModelData1NB,A9256,6)","v":1},{"$f":"INDEX(ModelData1B,A9256,6)","v":0.31},{"$f":"(C9262*(1-I9262)*VLOOKUP(G9262,FuelCon,2)-D9262*(1-J9262)*VLOOKUP(H9262,FuelCon,2))*FuelAuto+(C9262*I9262*VLOOKUP(G9262,FuelCon,3)-D9262*J9262*VLOOKUP(H9262,FuelCon,3))*FuelTruck","v":44327.139221949008},{"$f":"(C9262*(1-I9262)-D9262*(1-J9262))*NonFuelAuto+(C9262*I9262-D9262*J9262)*NonFuelTruck","v":80953.187105425663},{"$f":"SUM(K9262:L9262)","v":125280.32632737467},{"$f":"M9262/(1+DiscRate)^(B9262-YearCurrent)","v":102266.06439722904}]
[null,2028,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9273)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9273)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9273)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9273)","v":0.31},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9281)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9281)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9281)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9281)","v":0.31},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9284)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9284)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9284)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9284)","v":0.31},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9289)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9289)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9289)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9289)","v":0.31},0,0,0,0]
[null,2050,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9295)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":1192306.3574000001},0,{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9295)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":21678.297407272854},0,55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9295)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9295)","v":0.31},230653.09656050397,671213.63312375976,901866.7296842637,96711.407139389747]
[null,2056,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9301)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9301)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9301)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9301)","v":0.31},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9308)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9308)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},0,55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9308)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9308)","v":0.31},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A9318,2)*AnnualFactor","v":1127215.6883999966},{"$f":"INDEX(ModelData20B,A9318,2)*AnnualFactor","v":1105113.4199999962},{"$f":"INDEX(ModelData20NB,A9318,3)*AnnualFactor","v":20494.830698181755},{"$f":"INDEX(ModelData20B,A9318,3)*AnnualFactor","v":20092.971272727205},{"$f":"IF(E9325=0,55,MAX(5,ROUND(C9325/E9325,1)))","v":55},{"$f":"IF(F9325=0,55,MAX(5,ROUND(D9325/F9325,1)))","v":55},{"$f":"INDEX(ModelData20NB,A9318,6)","v":1},{"$f":"INDEX(ModelData20B,A9318,6)","v":0.34},{"$f":"(C9325*(1-I9325)*VLOOKUP(G9325,FuelCon,2)-D9325*(1-J9325)*VLOOKUP(H9325,FuelCon,2))*FuelAuto+(C9325*I9325*VLOOKUP(G9325,FuelCon,3)-D9325*J9325*VLOOKUP(H9325,FuelCon,3))*FuelTruck","v":104567.04222449797},{"$f":"(C9325*(1-I9325)-D9325*(1-J9325))*NonFuelAuto+(C9325*I9325-D9325*J9325)*NonFuelTruck","v":211115.03275794198},{"$f":"SUM(K9325:L9325)","v":315682.07498243998},{"$f":"M9325/(1+DiscRate)^(B9325-YearCurrent)","v":66592.149845495267}]
[null,2025,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9332)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},{"$f":"MAX(TREND(D9324:D9325,B9324:B9325,B9332)*INDEX(matCost,ROW()-ROW($A9326),A9318),0)","v":0},{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9332)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},{"$f":"MAX(TREND(F9324:F9325,B9324:B9325,B9332)*INDEX(matCost,ROW()-ROW($A9326),A9318),0)","v":0},55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9332)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9332)","v":0.34},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9336)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9336)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9336)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9336)","v":0.34},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9340)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9340)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9340)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9340)","v":0.34},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9347)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9347)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9347)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9347)","v":0.34},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9359)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":1447879.167599991},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9359)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":26325.075774545548},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9359)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9359)","v":0.34},280093.96358552267,815089.36891708546,1095183.3325026082,102578.08963297171]
[null,2057,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9364)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9364)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9364)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9364)","v":0.34},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9371)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9371)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9371)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9371)","v":0.34},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[]
[null,2029,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9398)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":1653489.0111999959},0,{"$f":"MAX(TREND(E9386:E9387,B9386:B9387,B9398)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":30063.436567272642},0,55,55,{"$f":"TREND(I9386:I9387,B9386:B9387,B9398)","v":8.653846153846155E-2},{"$f":"TREND(J9386:J9387,B9386:B9387,B9398)","v":0.05},112184.88494226779,519424.80152848613,631609.68647075398,280442.254365306]
[null,2030,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9399)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":1671187.481599994},0,{"$f":"MAX(TREND(E9386:E9387,B9386:B9387,B9399)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":30385.22693818179},0,55,55,{"$f":"TREND(I9386:I9387,B9386:B9387,B9399)","v":8.653846153846155E-2},{"$f":"TREND(J9386:J9387,B9386:B9387,B9399)","v":0.05},113385.6796569765,524984.57508162584,638370.25473860232,264900.96030606923]
[null,2041,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9410)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":1865870.6559999958},0,{"$f":"MAX(TREND(E9386:E9387,B9386:B9387,B9410)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":33924.921018181718},0,55,55,{"$f":"TREND(I9386:I9387,B9386:B9387,B9410)","v":8.653846153846155E-2},{"$f":"TREND(J9386:J9387,B9386:B9387,B9410)","v":0.05},126594.42151877408,586142.08416616928,712736.5056849434,140513.59300990266]
[null,2047,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9416)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":1972061.4783999994},0,{"$f":"MAX(TREND(E9386:E9387,B9386:B9387,B9416)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":35855.663243636256},0,55,55,{"$f":"TREND(I9386:I9387,B9386:B9387,B9416)","v":8.653846153846155E-2},{"$f":"TREND(J9386:J9387,B9386:B9387,B9416)","v":0.05},133799.18980702746,619500.72548501205,753299.91529203951,98958.83822471193]
[null,2053,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9422)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":0},0,{"$f":"MAX(TREND(E9386:E9387,B9386:B9387,B9422)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":0},0,55,55,{"$f":"TREND(I9386:I9387,B9386:B9387,B9422)","v":8.653846153846155E-2},{"$f":"TREND(J9386:J9387,B9386:B9387,B9422)","v":0.05},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9429)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":0},0,{"$f":"MAX(TREND(E9386:E9387,B9386:B9387,B9429)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":0},0,55,55,{"$f":"TREND(I9386:I9387,B9386:B9387,B9429)","v":8.653846153846155E-2},{"$f":"TREND(J9386:J9387,B9386:B9387,B9429)","v":0.05},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C9386:C9387,B9386:B9387,B9434)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":0},0,{"$f":"MAX(TREND(E9386:E9387,B9386:B9387,B9434)*INDEX(matBenefit,ROW()-ROW($A9388),A9380),0)","v":0},0,55,55,{"$f":"TREND(I9386:I9387,B9386:B9387,B9434)","v":8.653846153846155E-2},{"$f":"TREND(J9386:J9387,B9386:B9387,B9434)","v":0.05},0,0,0,0]
[{"$f":"MAX($A$1:A9441)+1","v":153},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A9442,1)),\"Not Used\",INDEX(ModelGroup,A9442,1))","v":"5P3332"}]
[]
[null,2023,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9454)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},{"$f":"MAX(TREND(D9448:D9449,B9448:B9449,B9454)*INDEX(matCost,ROW()-ROW($A9450),A9442),0)","v":0},{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9454)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},{"$f":"MAX(TREND(F9448:F9449,B9448:B9449,B9454)*INDEX(matCost,ROW()-ROW($A9450),A9442),0)","v":0},55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9454)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9454)","v":0.14000000000000001},{"$f":"(C9454*(1-I9454)*VLOOKUP(G9454,FuelCon,2)-D9454*(1-J9454)*VLOOKUP(H9454,FuelCon,2))*FuelAuto+(C9454*I9454*VLOOKUP(G9454,FuelCon,3)-D9454*J9454*VLOOKUP(H9454,FuelCon,3))*FuelTruck","v":0},{"$f":"(C9454*(1-I9454)-D9454*(1-J9454))*NonFuelAuto+(C9454*I9454-D9454*J9454)*NonFuelTruck","v":0},{"$f":"SUM(K9454:L9454)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9461)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":6644198.7768000364},0,{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9461)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":120803.61412363686},0,55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9461)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9461)","v":0.14000000000000001},578768.48564927327,2340716.2235397641,2919484.7091890373,1211482.3604676567]
[null,2035,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9466)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":7385924.1828000546},0,{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9466)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":134289.53059636429},0,55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9466)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9466)","v":0.14000000000000001},643379.3295477418,2602022.1762301247,3245401.5057778666,960197.19953545171]
[null,2041,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9472)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":8275994.6700000167},0,{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9472)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":150472.63036363665},0,55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9472)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9472)","v":0.14000000000000001},720912.34222589876,2915589.3194585359,3636501.6616844349,716924.01103926776]
[null,2050,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9481)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":9611100.4008000493},0,{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9481)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":174747.28001454566},0,55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9481)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9481)","v":0.14000000000000001},837211.86124314205,3385940.0343011841,4223151.8955443259,452868.42161752644]
[null,2058,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9489)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},0,{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9489)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},0,55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9489)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9489)","v":0.14000000000000001},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9493)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},0,{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9493)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":0},0,55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9493)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9493)","v":0.14000000000000001},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N9451:N9499)","v":18445682.440779552}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9513)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},{"$f":"MAX(TREND(D9510:D9511,B9510:B9511,B9513)*INDEX(matCost,ROW()-ROW($A9512),A9504),0)","v":0},{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9513)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},{"$f":"MAX(TREND(F9510:F9511,B9510:B9511,B9513)*INDEX(matCost,ROW()-ROW($A9512),A9504),0)","v":0},{"$f":"IF(E9513=0,55,MAX(5,ROUND(C9513/E9513,1)))","v":55},{"$f":"IF(F9513=0,55,MAX(5,ROUND(D9513/F9513,1)))","v":55},{"$f":"TREND(I9510:I9511,B9510:B9511,B9513)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9513)","v":0.1},{"$f":"(C9513*(1-I9513)*VLOOKUP(G9513,FuelCon,2)-D9513*(1-J9513)*VLOOKUP(H9513,FuelCon,2))*FuelAuto+(C9513*I9513*VLOOKUP(G9513,FuelCon,3)-D9513*J9513*VLOOKUP(H9513,FuelCon,3))*FuelTruck","v":0},{"$f":"(C9513*(1-I9513)-D9513*(1-J9513))*NonFuelAuto+(C9513*I9513-D9513*J9513)*NonFuelTruck","v":0},{"$f":"SUM(K9513:L9513)","v":0},{"$f":"M9513/(1+DiscRate)^(B9513-YearCurrent)","v":0}]
[null,2024,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9517)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},{"$f":"MAX(TREND(D9510:D9511,B9510:B9511,B9517)*INDEX(matCost,ROW()-ROW($A9512),A9504),0)","v":0},{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9517)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},{"$f":"MAX(TREND(F9510:F9511,B9510:B9511,B9517)*INDEX(matCost,ROW()-ROW($A9512),A9504),0)","v":0},55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9517)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9517)","v":0.1},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9524)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":709993.62000000104},0,{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9524)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":12908.974909090903},0,55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9524)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9524)","v":0.1},55993.82591352427,238532.6909905803,294526.51690410456,114222.46119219234]
[null,2039,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9532)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":778426.73999999836},0,{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9532)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":14153.213454545476},0,55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9532)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9532)","v":0.1},61390.821182297484,261523.79373665943,322914.61491895688,72886.079816037425]
[null,2048,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9541)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":855414},0,{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9541)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":15552.981818181812},0,55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9541)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9541)","v":0.1},67462.440859667695,287388.78432600002,354851.22518566775,43566.15184244424]
[null,2051,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9544)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":881076.42000000179},0,{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9544)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":16019.571272727277},0,55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9544)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9544)","v":0.1},69486.314085457881,296010.4478557806,365496.76194123848,36629.845970890536]
[null,2059,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9552)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},0,{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9552)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},0,55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9552)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9552)","v":0.1},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9556)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},0,{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9556)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":0},0,55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9556)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9556)","v":0.1},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B9575+1","v":2021},{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9576)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},{"$f":"MAX(TREND(D9572:D9573,B9572:B9573,B9576)*INDEX(matCost,ROW()-ROW($A9574),A9566),0)","v":0},{"$f":"MAX(TREND(E9572:E9573,B9572:B9573,B9576)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},{"$f":"MAX(TREND(F9572:F9573,B9572:B9573,B9576)*INDEX(matCost,ROW()-ROW($A9574),A9566),0)","v":0},55,55,{"$f":"TREND(I9572:I9573,B9572:B9573,B9576)","v":0.22661870503597126},{"$f":"TREND(J9572:J9573,B9572:B9573,B9576)","v":0.14000000000000001},{"$f":"(C9576*(1-I9576)*VLOOKUP(G9576,FuelCon,2)-D9576*(1-J9576)*VLOOKUP(H9576,FuelCon,2))*FuelAuto+(C9576*I9576*VLOOKUP(G9576,FuelCon,3)-D9576*J9576*VLOOKUP(H9576,FuelCon,3))*FuelTruck","v":0},{"$f":"(C9576*(1-I9576)-D9576*(1-J9576))*NonFuelAuto+(C9576*I9576-D9576*J9576)*NonFuelTruck","v":0},{"$f":"SUM(K9576:L9576)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9583)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":11141709.598239958},0,{"$f":"MAX(TREND(E9572:E9573,B9572:B9573,B9583)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":202576.53814981598},0,55,55,{"$f":"TREND(I9572:I9573,B9572:B9573,B9583)","v":0.22661870503597126},{"$f":"TREND(J9572:J9573,B9572:B9573,B9583)","v":0.14000000000000001},970541.46155798947,3925165.5904144044,4895707.0519723939,2325915.1536159925]
[null,2038,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9593)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":13444770.12943995},0,{"$f":"MAX(TREND(E9572:E9573,B9572:B9573,B9593)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":244450.36598981638},0,55,55,{"$f":"TREND(I9572:I9573,B9572:B9573,B9593)","v":0.22661870503597126},{"$f":"TREND(J9572:J9573,B9572:B9573,B9593)","v":0.14000000000000001},1171158.4058697002,4736521.6816856889,5907680.0875553889,1426782.053429357]
[null,2040,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9595)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":13905382.235679924},0,{"$f":"MAX(TREND(E9572:E9573,B9572:B9573,B9595)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":252825.13155781757},0,55,55,{"$f":"TREND(I9572:I9573,B9572:B9573,B9595)","v":0.22661870503597126},{"$f":"TREND(J9572:J9573,B9572:B9573,B9595)","v":0.14000000000000001},1211281.7947320403,4898792.8999399375,6110074.6946719773,1288901.2138475021]
[null,2049,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9604)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":15978136.713759959},0,{"$f":"MAX(TREND(E9572:E9573,B9572:B9573,B9604)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":290511.57661381643},0,55,55,{"$f":"TREND(I9572:I9573,B9572:B9573,B9604)","v":0.22661870503597126},{"$f":"TREND(J9572:J9573,B9572:B9573,B9604)","v":0.14000000000000001},1391837.0446125837,5629013.382084108,7020850.4266966917,805580.29568409128]
[null,2052,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9607)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},0,{"$f":"MAX(TREND(E9572:E9573,B9572:B9573,B9607)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},0,55,55,{"$f":"TREND(I9572:I9573,B9572:B9573,B9607)","v":0.22661870503597126},{"$f":"TREND(J9572:J9573,B9572:B9573,B9607)","v":0.14000000000000001},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C9572:C9573,B9572:B9573,B9617)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},0,{"$f":"MAX(TREND(E9572:E9573,B9572:B9573,B9617)*INDEX(matBenefit,ROW()-ROW($A9574),A9566),0)","v":0},0,55,55,{"$f":"TREND(I9572:I9573,B9572:B9573,B9617)","v":0.22661870503597126},{"$f":"TREND(J9572:J9573,B9572:B9573,B9617)","v":0.14000000000000001},0,0,0,0]
[]
[{"$f":"MAX($A$1:A9627)+1","v":156},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A9628,1)),\"Not Used\",INDEX(ModelGroup,A9628,1))","v":"1S0616"}]
[null,{"$f":"B9637+1","v":2021},{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9638)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},{"$f":"MAX(TREND(D9634:D9635,B9634:B9635,B9638)*INDEX(matCost,ROW()-ROW($A9636),A9628),0)","v":0},{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9638)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},{"$f":"MAX(TREND(F9634:F9635,B9634:B9635,B9638)*INDEX(matCost,ROW()-ROW($A9636),A9628),0)","v":0},55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9638)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9638)","v":0.06},{"$f":"(C9638*(1-I9638)*VLOOKUP(G9638,FuelCon,2)-D9638*(1-J9638)*VLOOKUP(H9638,FuelCon,2))*FuelAuto+(C9638*I9638*VLOOKUP(G9638,FuelCon,3)-D9638*J9638*VLOOKUP(H9638,FuelCon,3))*FuelTruck","v":0},{"$f":"(C9638*(1-I9638)-D9638*(1-J9638))*NonFuelAuto+(C9638*I9638-D9638*J9638)*NonFuelTruck","v":0},{"$f":"SUM(K9638:L9638)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9645)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":7556705.5512000024},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9645)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":137394.64638545457},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9645)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9645)","v":0.06},529862.84237138985,2407846.8712176015,2937709.7135889912,1395684.7228039701]
[null,2029,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9646)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":7652667.3873000145},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9646)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":139139.40704181837},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9646)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9646)","v":0.06},536591.51677726978,2438423.8740191753,2975015.3907964453,1320942.4124388713]
[null,2039,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9656)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":8612285.7483000159},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9656)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":156587.01360545447},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9656)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9656)","v":0.06},603878.26083606016,2744193.9020348745,3348072.1628709347,755703.96513056115]
[null,2048,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9665)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":9475942.2732000053},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9665)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":172289.85951272724},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9665)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9665)","v":0.06},664436.33048897074,3019386.9272490004,3683823.2577379709,452274.05745426787]
[null,2052,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9669)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9669)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9669)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9669)","v":0.06},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9677)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9677)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9677)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9677)","v":0.06},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9680)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9680)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":0},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9680)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9680)","v":0.06},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A9690,2)*AnnualFactor","v":10697252.415360019},{"$f":"INDEX(ModelData20B,A9690,2)*AnnualFactor","v":9832033.4700000174},{"$f":"INDEX(ModelData20NB,A9690,3)*AnnualFactor","v":194495.49846109125},{"$f":"INDEX(ModelData20B,A9690,3)*AnnualFactor","v":178764.24490909124},{"$f":"IF(E9697=0,55,MAX(5,ROUND(C9697/E9697,1)))","v":55},{"$f":"IF(F9697=0,55,MAX(5,ROUND(D9697/F9697,1)))","v":55},{"$f":"INDEX(ModelData20NB,A9690,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A9690,6)","v":0.11},{"$f":"(C9697*(1-I9697)*VLOOKUP(G9697,FuelCon,2)-D9697*(1-J9697)*VLOOKUP(H9697,FuelCon,2))*FuelAuto+(C9697*I9697*VLOOKUP(G9697,FuelCon,3)-D9697*J9697*VLOOKUP(H9697,FuelCon,3))*FuelTruck","v":167377.64393480183},{"$f":"(C9697*(1-I9697)-D9697*(1-J9697))*NonFuelAuto+(C9697*I9697-D9697*J9697)*NonFuelTruck","v":487078.4661661943},{"$f":"SUM(K9697:L9697)","v":654456.1101009961},{"$f":"M9697/(1+DiscRate)^(B9697-YearCurrent)","v":138055.47671203612}]
[null,2025,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9704)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},{"$f":"MAX(TREND(D9696:D9697,B9696:B9697,B9704)*INDEX(matCost,ROW()-ROW($A9698),A9690),0)","v":0},{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9704)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},{"$f":"MAX(TREND(F9696:F9697,B9696:B9697,B9704)*INDEX(matCost,ROW()-ROW($A9698),A9690),0)","v":0},55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9704)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9704)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9708)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":8749671.8899200559},0,{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9708)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":159084.9434530912},0,55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9708)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9708)","v":0.11},708475.03359727468,2976088.5093966522,3684563.5429939269,1635990.2776717187]
[null,2037,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9716)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":10166094.090240061},0,{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9716)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":184838.07436800096},0,55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9716)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9716)","v":0.11},823165.02181451418,3457866.3277949607,4281031.3496094747,1106299.852380991]
[null,2040,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9719)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":10697252.415360034},0,{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9719)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":194495.49846109189},0,55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9719)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9719)","v":0.11},866173.76739597647,3638533.0096943164,4504706.7770902924,950253.85501125234]
[null,2049,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9728)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":12290727.39072001},0,{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9728)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":223467.77074036468},0,55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9728)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9728)","v":0.11},995200.00414036831,4180533.0553924041,5175733.0595327727,593869.44815488276]
[null,2053,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9732)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},0,{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9732)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},0,55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9732)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9732)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9740)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},0,{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9740)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},0,55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9740)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9740)","v":0.11},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[]
[null,2026,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9767)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":28921.140000000014},{"$f":"MAX(TREND(D9758:D9759,B9758:B9759,B9767)*INDEX(matCost,ROW()-ROW($A9760),A9752),0)","v":0},{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9767)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":525.83890909090951},{"$f":"MAX(TREND(F9758:F9759,B9758:B9759,B9767)*INDEX(matCost,ROW()-ROW($A9760),A9752),0)","v":0},55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9767)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9767)","v":0.17},2689.2831030829598,10525.519398885004,13214.802501967964,7187.9769824057976]
[null,2030,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9771)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":30206.523999999976},0,{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9771)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":549.20952727272743},0,55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9771)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9771)","v":0.17},2808.8067965533101,10993.320261057659,13802.127057610969,5727.392034148982]
[null,2038,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9779)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":32777.292000000016},0,{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9779)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":595.95076363636326},0,55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9779)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9779)","v":0.17},3047.8541834940206,11928.921985403005,14976.776168897026,3617.0874419933475]
[null,2043,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9784)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":34384.021999999997},0,{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9784)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":625.16403636363611},0,55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9784)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9784)","v":0.17},3197.2588003319615,12513.673063118833,15710.931863450794,2705.3516578960334]
[null,2050,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9791)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":36633.444000000018},0,{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9791)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":666.06261818181883},0,55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9791)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9791)","v":0.17},3406.4252639050819,13332.324571921006,16738.749835826089,1794.9747973779995]
[null,2060,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9801)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":0},0,{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9801)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":0},0,55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9801)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9801)","v":0.17},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9806)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":0},0,{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9806)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":0},0,55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9806)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9806)","v":0.17},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9823)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},{"$f":"MAX(TREND(D9820:D9821,B9820:B9821,B9823)*INDEX(matCost,ROW()-ROW($A9822),A9814),0)","v":241280.05989999883},{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9823)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},{"$f":"MAX(TREND(F9820:F9821,B9820:B9821,B9823)*INDEX(matCost,ROW()-ROW($A9822),A9814),0)","v":4386.9101800000062},{"$f":"IF(E9823=0,55,MAX(5,ROUND(C9823/E9823,1)))","v":55},{"$f":"IF(F9823=0,55,MAX(5,ROUND(D9823/F9823,1)))","v":55},{"$f":"TREND(I9820:I9821,B9820:B9821,B9823)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9823)","v":0.11},{"$f":"(C9823*(1-I9823)*VLOOKUP(G9823,FuelCon,2)-D9823*(1-J9823)*VLOOKUP(H9823,FuelCon,2))*FuelAuto+(C9823*I9823*VLOOKUP(G9823,FuelCon,3)-D9823*J9823*VLOOKUP(H9823,FuelCon,3))*FuelTruck","v":-17148.596070289681},{"$f":"(C9823*(1-I9823)-D9823*(1-J9823))*NonFuelAuto+(C9823*I9823-D9823*J9823)*NonFuelTruck","v":-77337.322269569762},{"$f":"SUM(K9823:L9823)","v":-94485.918339859447},{"$f":"M9823/(1+DiscRate)^(B9823-YearCurrent)","v":-77128.654536909671}]
[null,2027,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9830)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},{"$f":"MAX(TREND(D9820:D9821,B9820:B9821,B9830)*INDEX(matCost,ROW()-ROW($A9822),A9814),0)","v":0},{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9830)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},{"$f":"MAX(TREND(F9820:F9821,B9820:B9821,B9830)*INDEX(matCost,ROW()-ROW($A9822),A9814),0)","v":0},55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9830)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9830)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9836)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":340073.27715360001},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9836)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":6183.1504937017744},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9836)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9836)","v":0.11},27536.281301530435,115671.55719926536,143207.8385007958,48509.449575887207]
[null,2039,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9842)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":375870.46422239952},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9842)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":6834.0084404072259},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9842)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9842)","v":0.11},30434.837228007287,127847.51058866156,158282.34781666886,35726.409717723378]
[null,2050,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9853)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":441498.64051519893},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9853)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":8027.2480093672348},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9853)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9853)","v":0.11},35748.856426548191,150170.09180255467,185918.94822910285,19936.96241949929]
[null,2051,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9854)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9854)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9854)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9854)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9864)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9864)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9864)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9864)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9869)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9869)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9869)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9869)","v":0.11},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9888)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},{"$f":"MAX(TREND(D9882:D9883,B9882:B9883,B9888)*INDEX(matCost,ROW()-ROW($A9884),A9876),0)","v":0},{"$f":"MAX(TREND(E9882:E9883,B9882:B9883,B9888)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},{"$f":"MAX(TREND(F9882:F9883,B9882:B9883,B9888)*INDEX(matCost,ROW()-ROW($A9884),A9876),0)","v":0},55,55,{"$f":"TREND(I9882:I9883,B9882:B9883,B9888)","v":0.42370129870129875},{"$f":"TREND(J9882:J9883,B9882:B9883,B9888)","v":0.28999999999999998},{"$f":"(C9888*(1-I9888)*VLOOKUP(G9888,FuelCon,2)-D9888*(1-J9888)*VLOOKUP(H9888,FuelCon,2))*FuelAuto+(C9888*I9888*VLOOKUP(G9888,FuelCon,3)-D9888*J9888*VLOOKUP(H9888,FuelCon,3))*FuelTruck","v":0},{"$f":"(C9888*(1-I9888)-D9888*(1-J9888))*NonFuelAuto+(C9888*I9888-D9888*J9888)*NonFuelTruck","v":0},{"$f":"SUM(K9888:L9888)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9893)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":2504642.0537599921},0,{"$f":"MAX(TREND(E9882:E9883,B9882:B9883,B9893)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":45538.94643199956},0,55,55,{"$f":"TREND(I9882:I9883,B9882:B9883,B9893)","v":0.42370129870129875},{"$f":"TREND(J9882:J9883,B9882:B9883,B9893)","v":0.28999999999999998},286050.96309790341,1016828.403410546,1302879.3665084494,618988.60159018671]
[null,2036,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9901)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":3046186.2815999687},0,{"$f":"MAX(TREND(E9882:E9883,B9882:B9883,B9901)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":55385.205119999591},0,55,55,{"$f":"TREND(I9882:I9883,B9882:B9883,B9901)","v":0.42370129870129875},{"$f":"TREND(J9882:J9883,B9882:B9883,B9901)","v":0.28999999999999998},347899.81998393417,1236683.193337142,1584583.0133210761,438150.40753070358]
[null,2042,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9907)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":3452344.4524799883},0,{"$f":"MAX(TREND(E9882:E9883,B9882:B9883,B9907)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":62769.899135999847},0,55,55,{"$f":"TREND(I9882:I9883,B9882:B9883,B9907)","v":0.42370129870129875},{"$f":"TREND(J9882:J9883,B9882:B9883,B9907)","v":0.28999999999999998},394286.46264846134,1401574.2857821039,1795860.7484305652,330885.86584280524]
[null,2048,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9913)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":3858502.6233599782},0,{"$f":"MAX(TREND(E9882:E9883,B9882:B9883,B9913)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":70154.593151999637},0,55,55,{"$f":"TREND(I9882:I9883,B9882:B9883,B9913)","v":0.42370129870129875},{"$f":"TREND(J9882:J9883,B9882:B9883,B9913)","v":0.28999999999999998},440673.10531298525,1566465.3782270537,2007138.483540039,246422.42646045794]
[null,2055,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9920)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},0,{"$f":"MAX(TREND(E9882:E9883,B9882:B9883,B9920)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},0,55,55,{"$f":"TREND(I9882:I9883,B9882:B9883,B9920)","v":0.42370129870129875},{"$f":"TREND(J9882:J9883,B9882:B9883,B9920)","v":0.28999999999999998},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C9882:C9883,B9882:B9883,B9932)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},0,{"$f":"MAX(TREND(E9882:E9883,B9882:B9883,B9932)*INDEX(matBenefit,ROW()-ROW($A9884),A9876),0)","v":0},0,55,55,{"$f":"TREND(I9882:I9883,B9882:B9883,B9932)","v":0.42370129870129875},{"$f":"TREND(J9882:J9883,B9882:B9883,B9932)","v":0.28999999999999998},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B9947+1","v":2021},{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9948)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(D9944:D9945,B9944:B9945,B9948)*INDEX(matCost,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9948)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(F9944:F9945,B9944:B9945,B9948)*INDEX(matCost,ROW()-ROW($A9946),A9938),0)","v":0},55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9948)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9948)","v":0.1},{"$f":"(C9948*(1-I9948)*VLOOKUP(G9948,FuelCon,2)-D9948*(1-J9948)*VLOOKUP(H9948,FuelCon,2))*FuelAuto+(C9948*I9948*VLOOKUP(G9948,FuelCon,3)-D9948*J9948*VLOOKUP(H9948,FuelCon,3))*FuelTruck","v":0},{"$f":"(C9948*(1-I9948)-D9948*(1-J9948))*NonFuelAuto+(C9948*I9948-D9948*J9948)*NonFuelTruck","v":0},{"$f":"SUM(K9948:L9948)","v":0},0]
[null,2025,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9952)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(D9944:D9945,B9944:B9945,B9952)*INDEX(matCost,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9952)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(F9944:F9945,B9944:B9945,B9952)*INDEX(matCost,ROW()-ROW($A9946),A9938),0)","v":0},55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9952)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9952)","v":0.1},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9959)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":778018.6641599983},0,{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9959)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":14145.793893818161},0,55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9959)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9959)","v":0.1},61358.638178252353,261386.69471844088,322745.33289669326,116977.76126655479]
[null,2044,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9971)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":918463.29408000037},0,{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9971)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":16699.332619636378},0,55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9971)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9971)","v":0.1},72434.839339369719,308571.11238967883,381005.95172904857,61315.427755398116]
[null,2045,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9972)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":930167.01323999837},0,{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9972)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":16912.127513454529},0,55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9972)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9972)","v":0.1},73357.856102795995,312503.14719561458,385861.00329841056,58034.348586652326]
[null,2056,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9983)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},0,{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9983)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},0,55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9983)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9983)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9989)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},0,{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9989)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},0,55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9989)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9989)","v":0.1},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9995)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},0,{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9995)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},0,55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9995)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9995)","v":0.1},0,0,0,0]
[{"$f":"MAX($A$1:A9999)+1","v":162},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A10000,1)),\"Not Used\",INDEX(ModelGroup,A10000,1))","v":"2P3137"}]
[null,{"$f":"B10009+1","v":2021},{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10010)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},{"$f":"MAX(TREND(D10006:D10007,B10006:B10007,B10010)*INDEX(matCost,ROW()-ROW($A10008),A10000),0)","v":0},{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10010)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},{"$f":"MAX(TREND(F10006:F10007,B10006:B10007,B10010)*INDEX(matCost,ROW()-ROW($A10008),A10000),0)","v":0},55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10010)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10010)","v":0.22999999999999998},{"$f":"(C10010*(1-I10010)*VLOOKUP(G10010,FuelCon,2)-D10010*(1-J10010)*VLOOKUP(H10010,FuelCon,2))*FuelAuto+(C10010*I10010*VLOOKUP(G10010,FuelCon,3)-D10010*J10010*VLOOKUP(H10010,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10010*(1-I10010)-D10010*(1-J10010))*NonFuelAuto+(C10010*I10010-D10010*J10010)*NonFuelTruck","v":0},{"$f":"SUM(K10010:L10010)","v":0},0]
[null,{"$f":"B10010+1","v":2022},{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10011)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},{"$f":"MAX(TREND(D10006:D10007,B10006:B10007,B10011)*INDEX(matCost,ROW()-ROW($A10008),A10000),0)","v":0},{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10011)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},{"$f":"MAX(TREND(F10006:F10007,B10006:B10007,B10011)*INDEX(matCost,ROW()-ROW($A10008),A10000),0)","v":0},55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10011)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10011)","v":0.22999999999999998},{"$f":"(C10011*(1-I10011)*VLOOKUP(G10011,FuelCon,2)-D10011*(1-J10011)*VLOOKUP(H10011,FuelCon,2))*FuelAuto+(C10011*I10011*VLOOKUP(G10011,FuelCon,3)-D10011*J10011*VLOOKUP(H10011,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10011*(1-I10011)-D10011*(1-J10011))*NonFuelAuto+(C10011*I10011-D10011*J10011)*NonFuelTruck","v":0},{"$f":"SUM(K10011:L10011)","v":0},0]
[null,2033,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10022)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10022)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10022)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10022)","v":0.22999999999999998},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10024)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10024)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10024)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10024)","v":0.22999999999999998},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10034)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":1098442.0960000008},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10034)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":19971.674472727231},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10034)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10034)","v":0.22999999999999998},212494.94248046904,618372.37171158451,830867.31419205351,124964.28229049763]
[null,2052,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10041)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10041)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10041)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10041)","v":0.22999999999999998},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10046)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10046)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10046)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10046)","v":0.22999999999999998},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10052)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10052)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10052)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10052)","v":0.22999999999999998},0,0,0,0]
[]
[]
[null,{"$f":"B10072+1","v":2022},{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10073)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},{"$f":"MAX(TREND(D10068:D10069,B10068:B10069,B10073)*INDEX(matCost,ROW()-ROW($A10070),A10062),0)","v":0},{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10073)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},{"$f":"MAX(TREND(F10068:F10069,B10068:B10069,B10073)*INDEX(matCost,ROW()-ROW($A10070),A10062),0)","v":0},55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10073)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10073)","v":0.08},{"$f":"(C10073*(1-I10073)*VLOOKUP(G10073,FuelCon,2)-D10073*(1-J10073)*VLOOKUP(H10073,FuelCon,2))*FuelAuto+(C10073*I10073*VLOOKUP(G10073,FuelCon,3)-D10073*J10073*VLOOKUP(H10073,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10073*(1-I10073)-D10073*(1-J10073))*NonFuelAuto+(C10073*I10073-D10073*J10073)*NonFuelTruck","v":0},{"$f":"SUM(K10073:L10073)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10080)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10080)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10080)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10080)","v":0.08},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10085)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":1886199.2755200043},0,{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10085)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":34294.532282181899},0,55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10085)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10085)","v":0.08},140630.3209480627,617600.33716666512,758230.65811472782,240036.40842387106]
[null,2042,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10093)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":2108105.0726400018},0,{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10093)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":38329.183138909168},0,55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10093)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10093)","v":0.08},157175.06458901102,690259.2003627423,847434.26495175331,156139.06632152421]
[null,2046,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10097)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":2219057.9712000042},0,{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10097)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":40346.508567272802},0,55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10097)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10097)","v":0.08},165447.43640948547,726588.63196078222,892036.06837026775,125387.10116869681]
[null,2053,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10104)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10104)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10104)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10104)","v":0.08},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10112)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10112)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10112)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10112)","v":0.08},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C10068:C10069,B10068:B10069,B10115)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,{"$f":"MAX(TREND(E10068:E10069,B10068:B10069,B10115)*INDEX(matBenefit,ROW()-ROW($A10070),A10062),0)","v":0},0,55,55,{"$f":"TREND(I10068:I10069,B10068:B10069,B10115)","v":0.13533834586466167},{"$f":"TREND(J10068:J10069,B10068:B10069,B10115)","v":0.08},0,0,0,0]
[{"$f":"MAX($A$1:A10123)+1","v":164},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A10124,1)),\"Not Used\",INDEX(ModelGroup,A10124,1))","v":"3S2219"}]
[]
[null,2023,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10136)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":536719.46657999977},{"$f":"MAX(TREND(D10130:D10131,B10130:B10131,B10136)*INDEX(matCost,ROW()-ROW($A10132),A10124),0)","v":0},{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10136)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":9758.5357560000266},{"$f":"MAX(TREND(F10130:F10131,B10130:B10131,B10136)*INDEX(matCost,ROW()-ROW($A10132),A10124),0)","v":0},55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10136)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10136)","v":0.12},{"$f":"(C10136*(1-I10136)*VLOOKUP(G10136,FuelCon,2)-D10136*(1-J10136)*VLOOKUP(H10136,FuelCon,2))*FuelAuto+(C10136*I10136*VLOOKUP(G10136,FuelCon,3)-D10136*J10136*VLOOKUP(H10136,FuelCon,3))*FuelTruck","v":44573.060232857504},{"$f":"(C10136*(1-I10136)-D10136*(1-J10136))*NonFuelAuto+(C10136*I10136-D10136*J10136)*NonFuelTruck","v":184765.05476805763},{"$f":"SUM(K10136:L10136)","v":229338.11500091513},152817.66955559689]
[null,2032,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10145)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":630305.42424000055},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10145)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":11460.098622545484},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10145)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10145)","v":0.12},52345.113954533168,216981.91230585636,269327.02626038954,97616.508650191463]
[null,2035,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10148)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":661500.74346000329},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10148)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":12027.286244727264},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10148)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10148)","v":0.12},54935.798528425265,227720.86481845676,282656.66334688204,83627.907392204084]
[null,2043,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10156)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":744688.2613800019},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10156)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":13539.786570545461},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10156)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10156)","v":0.12},61844.290725470128,256358.07151872158,318202.3622441917,54793.012644043054]
[null,2050,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10163)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":817477.33956000209},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10163)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":14863.224355636339},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10163)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10163)","v":0.12},67889.221397884481,281415.62738145376,349304.84877933824,37457.600257510632]
[null,2054,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10167)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10167)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10167)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10167)","v":0.12},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10175)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10175)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10175)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10175)","v":0.12},0,0,0,0]
[]
[]
[null,{"$f":"B10196+1","v":2022},{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10197)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},{"$f":"MAX(TREND(D10192:D10193,B10192:B10193,B10197)*INDEX(matCost,ROW()-ROW($A10194),A10186),0)","v":0},{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10197)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},{"$f":"MAX(TREND(F10192:F10193,B10192:B10193,B10197)*INDEX(matCost,ROW()-ROW($A10194),A10186),0)","v":0},55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10197)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10197)","v":0.11},{"$f":"(C10197*(1-I10197)*VLOOKUP(G10197,FuelCon,2)-D10197*(1-J10197)*VLOOKUP(H10197,FuelCon,2))*FuelAuto+(C10197*I10197*VLOOKUP(G10197,FuelCon,3)-D10197*J10197*VLOOKUP(H10197,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10197*(1-I10197)-D10197*(1-J10197))*NonFuelAuto+(C10197*I10197-D10197*J10197)*NonFuelTruck","v":0},{"$f":"SUM(K10197:L10197)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10199)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},{"$f":"MAX(TREND(D10192:D10193,B10192:B10193,B10199)*INDEX(matCost,ROW()-ROW($A10194),A10186),0)","v":0},{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10199)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},{"$f":"MAX(TREND(F10192:F10193,B10192:B10193,B10199)*INDEX(matCost,ROW()-ROW($A10194),A10186),0)","v":0},55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10199)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10199)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10208)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":3521887.7097600102},0,{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10208)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":64034.321995636448},0,55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10208)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10208)","v":0.11},285172.92361243616,1197924.8680715756,1483097.7916840119,502376.53395910625]
[null,2043,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10218)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":4139762.7465600073},0,{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10218)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":75268.413573818281},0,55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10218)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10218)","v":0.11},335203.26108830178,1408087.1256279908,1743290.3867162927,300186.74760271393]
[null,2044,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10219)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":4201550.250240013},0,{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10219)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":76391.822731636465},0,55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10219)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10219)","v":0.11},340206.29483588878,1429103.3513836344,1769309.6462195232,284735.65123426658]
[null,2051,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10226)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":4634062.776000008},0,{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10226)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":84255.686836363748},0,55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10226)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10226)","v":0.11},375227.53106899455,1576216.931673124,1951444.4627421186,195572.48527001502]
[null,2061,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10236)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},0,{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10236)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},0,55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10236)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10236)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C10192:C10193,B10192:B10193,B10238)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},0,{"$f":"MAX(TREND(E10192:E10193,B10192:B10193,B10238)*INDEX(matBenefit,ROW()-ROW($A10194),A10186),0)","v":0},0,55,55,{"$f":"TREND(I10192:I10193,B10192:B10193,B10238)","v":0.18198529411764705},{"$f":"TREND(J10192:J10193,B10192:B10193,B10238)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10257)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(D10254:D10255,B10254:B10255,B10257)*INDEX(matCost,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10257)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(F10254:F10255,B10254:B10255,B10257)*INDEX(matCost,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"IF(E10257=0,55,MAX(5,ROUND(C10257/E10257,1)))","v":55},{"$f":"IF(F10257=0,55,MAX(5,ROUND(D10257/F10257,1)))","v":55},{"$f":"TREND(I10254:I10255,B10254:B10255,B10257)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10257)","v":0.23},{"$f":"(C10257*(1-I10257)*VLOOKUP(G10257,FuelCon,2)-D10257*(1-J10257)*VLOOKUP(H10257,FuelCon,2))*FuelAuto+(C10257*I10257*VLOOKUP(G10257,FuelCon,3)-D10257*J10257*VLOOKUP(H10257,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10257*(1-I10257)-D10257*(1-J10257))*NonFuelAuto+(C10257*I10257-D10257*J10257)*NonFuelTruck","v":0},{"$f":"SUM(K10257:L10257)","v":0},{"$f":"M10257/(1+DiscRate)^(B10257-YearCurrent)","v":0}]
[null,2023,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10260)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(D10254:D10255,B10254:B10255,B10260)*INDEX(matCost,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10260)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},{"$f":"MAX(TREND(F10254:F10255,B10254:B10255,B10260)*INDEX(matCost,ROW()-ROW($A10256),A10248),0)","v":0},55,55,{"$f":"TREND(I10254:I10255,B10254:B10255,B10260)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10260)","v":0.23},{"$f":"(C10260*(1-I10260)*VLOOKUP(G10260,FuelCon,2)-D10260*(1-J10260)*VLOOKUP(H10260,FuelCon,2))*FuelAuto+(C10260*I10260*VLOOKUP(G10260,FuelCon,3)-D10260*J10260*VLOOKUP(H10260,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10260*(1-I10260)-D10260*(1-J10260))*NonFuelAuto+(C10260*I10260-D10260*J10260)*NonFuelTruck","v":0},{"$f":"SUM(K10260:L10260)","v":0},0]
[null,2032,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10269)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":3527955.4464000016},0,{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10269)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":64144.644479999784},0,55,55,{"$f":"TREND(I10254:I10255,B10254:B10255,B10269)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10269)","v":0.23},367005.11598833778,1361121.2337121482,1728126.3497004858,626352.51688802161]
[null,2034,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10271)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":3656244.7353600115},0,{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10271)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":66477.177006545477},0,55,55,{"$f":"TREND(I10254:I10255,B10254:B10255,B10271)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10271)","v":0.23},380350.75656973291,1410616.5513016847,1790967.3078714176,566974.38383054233]
[null,2040,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10277)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":4041112.6022400111},0,{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10277)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":73474.774586181622},0,55,55,{"$f":"TREND(I10254:I10255,B10254:B10255,B10277)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10277)","v":0.23},420387.67831391515,1559102.5040702824,1979490.1823841976,417567.28458639199]
[null,2051,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10288)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":4746703.6915200055},0,{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10288)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":86303.703482181765},0,55,55,{"$f":"TREND(I10254:I10255,B10254:B10255,B10288)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10288)","v":0.23},493788.70151158213,1831326.7508127098,2325115.4523242917,233021.54697849002]
[null,2059,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10296)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},0,{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10296)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},0,55,55,{"$f":"TREND(I10254:I10255,B10254:B10255,B10296)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10296)","v":0.23},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C10254:C10255,B10254:B10255,B10299)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},0,{"$f":"MAX(TREND(E10254:E10255,B10254:B10255,B10299)*INDEX(matBenefit,ROW()-ROW($A10256),A10248),0)","v":0},0,55,55,{"$f":"TREND(I10254:I10255,B10254:B10255,B10299)","v":0.34966216216216212},{"$f":"TREND(J10254:J10255,B10254:B10255,B10299)","v":0.23},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B10319+1","v":2021},{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10320)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},{"$f":"MAX(TREND(D10316:D10317,B10316:B10317,B10320)*INDEX(matCost,ROW()-ROW($A10318),A10310),0)","v":0},{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10320)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},{"$f":"MAX(TREND(F10316:F10317,B10316:B10317,B10320)*INDEX(matCost,ROW()-ROW($A10318),A10310),0)","v":0},55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10320)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10320)","v":0.11},{"$f":"(C10320*(1-I10320)*VLOOKUP(G10320,FuelCon,2)-D10320*(1-J10320)*VLOOKUP(H10320,FuelCon,2))*FuelAuto+(C10320*I10320*VLOOKUP(G10320,FuelCon,3)-D10320*J10320*VLOOKUP(H10320,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10320*(1-I10320)-D10320*(1-J10320))*NonFuelAuto+(C10320*I10320-D10320*J10320)*NonFuelTruck","v":0},{"$f":"SUM(K10320:L10320)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10323)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},{"$f":"MAX(TREND(D10316:D10317,B10316:B10317,B10323)*INDEX(matCost,ROW()-ROW($A10318),A10310),0)","v":0},{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10323)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},{"$f":"MAX(TREND(F10316:F10317,B10316:B10317,B10323)*INDEX(matCost,ROW()-ROW($A10318),A10310),0)","v":0},55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10323)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10323)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10335)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":442249.03800000064},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10335)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":8040.8916000000027},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10335)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10335)","v":0.11},85553.607453744946,248965.8649382524,334519.47239199735,92497.421670776734]
[null,2041,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10340)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":476489.35950000212},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10340)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":8663.4428999999946},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10340)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10340)","v":0.11},92177.438763698286,268241.59088796424,360419.02965166251,71055.393461050277]
[null,2048,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10347)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":524425.8096000012},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10347)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":9535.0147200000065},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10347)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10347)","v":0.11},101450.8025976324,295227.60721755913,396678.40981519152,48701.401060643591]
[null,2052,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10351)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10351)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10351)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10351)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10359)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10359)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10359)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10359)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10367)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10367)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10367)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10367)","v":0.11},0,0,0,0]
[{"$f":"MAX($A$1:A10371)+1","v":168},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A10372,1)),\"Not Used\",INDEX(ModelGroup,A10372,1))","v":"1S3137"}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A10372,2)*AnnualFactor","v":1165283.5123199988},{"$f":"INDEX(ModelData20B,A10372,2)*AnnualFactor","v":1071032.6399999987},{"$f":"INDEX(ModelData20NB,A10372,3)*AnnualFactor","v":21186.972951272706},{"$f":"INDEX(ModelData20B,A10372,3)*AnnualFactor","v":19473.320727272705},{"$f":"IF(E10379=0,55,MAX(5,ROUND(C10379/E10379,1)))","v":55},{"$f":"IF(F10379=0,55,MAX(5,ROUND(D10379/F10379,1)))","v":55},{"$f":"INDEX(ModelData20NB,A10372,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A10372,6)","v":0.11},{"$f":"(C10379*(1-I10379)*VLOOKUP(G10379,FuelCon,2)-D10379*(1-J10379)*VLOOKUP(H10379,FuelCon,2))*FuelAuto+(C10379*I10379*VLOOKUP(G10379,FuelCon,3)-D10379*J10379*VLOOKUP(H10379,FuelCon,3))*FuelTruck","v":18232.944426751477},{"$f":"(C10379*(1-I10379)-D10379*(1-J10379))*NonFuelAuto+(C10379*I10379-D10379*J10379)*NonFuelTruck","v":53058.905576033278},{"$f":"SUM(K10379:L10379)","v":71291.850002784748},{"$f":"M10379/(1+DiscRate)^(B10379-YearCurrent)","v":15038.793566001794}]
[null,2024,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10385)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},{"$f":"MAX(TREND(D10378:D10379,B10378:B10379,B10385)*INDEX(matCost,ROW()-ROW($A10380),A10372),0)","v":0},{"$f":"MAX(TREND(E10378:E10379,B10378:B10379,B10385)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},{"$f":"MAX(TREND(F10378:F10379,B10378:B10379,B10385)*INDEX(matCost,ROW()-ROW($A10380),A10372),0)","v":0},55,55,{"$f":"TREND(I10378:I10379,B10378:B10379,B10385)","v":0.18198529411764705},{"$f":"TREND(J10378:J10379,B10378:B10379,B10385)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10391)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":1036759.5955199972},0,{"$f":"MAX(TREND(E10378:E10379,B10378:B10379,B10391)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":18850.174463999982},0,55,55,{"$f":"TREND(I10378:I10379,B10378:B10379,B10391)","v":0.18198529411764705},{"$f":"TREND(J10378:J10379,B10378:B10379,B10391)","v":0.11},83948.095255379696,352640.45989980269,436588.55515518237,181168.72874442462]
[null,2035,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10396)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":1101021.5539199971},0,{"$f":"MAX(TREND(E10378:E10379,B10378:B10379,B10396)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":20018.573707636329},0,55,55,{"$f":"TREND(I10378:I10379,B10378:B10379,B10396)","v":0.18198529411764705},{"$f":"TREND(J10378:J10379,B10378:B10379,B10396)","v":0.11},89151.48958939084,374498.33964565827,463649.82923504908,137177.25427932187]
[null,2042,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10403)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":1190988.2956799977},0,{"$f":"MAX(TREND(E10378:E10379,B10378:B10379,B10403)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":21654.332648727228},0,55,55,{"$f":"TREND(I10378:I10379,B10378:B10379,B10403)","v":0.18198529411764705},{"$f":"TREND(J10378:J10379,B10378:B10379,B10403)","v":0.11},96436.241657006496,405099.37128985627,501535.61294686276,92407.524183571761]
[null,2052,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10413)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,{"$f":"MAX(TREND(E10378:E10379,B10378:B10379,B10413)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,55,55,{"$f":"TREND(I10378:I10379,B10378:B10379,B10413)","v":0.18198529411764705},{"$f":"TREND(J10378:J10379,B10378:B10379,B10413)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10418)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,{"$f":"MAX(TREND(E10378:E10379,B10378:B10379,B10418)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,55,55,{"$f":"TREND(I10378:I10379,B10378:B10379,B10418)","v":0.18198529411764705},{"$f":"TREND(J10378:J10379,B10378:B10379,B10418)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C10378:C10379,B10378:B10379,B10424)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,{"$f":"MAX(TREND(E10378:E10379,B10378:B10379,B10424)*INDEX(matBenefit,ROW()-ROW($A10380),A10372),0)","v":0},0,55,55,{"$f":"TREND(I10378:I10379,B10378:B10379,B10424)","v":0.18198529411764705},{"$f":"TREND(J10378:J10379,B10378:B10379,B10424)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N10381:N10429)","v":2864604.9221822149}]
[]
[]
[null,2025,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10448)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},{"$f":"MAX(TREND(D10440:D10441,B10440:B10441,B10448)*INDEX(matCost,ROW()-ROW($A10442),A10434),0)","v":0},{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10448)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},{"$f":"MAX(TREND(F10440:F10441,B10440:B10441,B10448)*INDEX(matCost,ROW()-ROW($A10442),A10434),0)","v":0},55,55,{"$f":"TREND(I10440:I10441,B10440:B10441,B10448)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10448)","v":0.08},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10454)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":699595.5876000002},0,{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10454)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":12719.919774545473},0,55,55,{"$f":"TREND(I10440:I10441,B10440:B10441,B10454)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10454)","v":0.08},52160.104870633601,229069.36525195849,281229.47012259206,109065.63719570785]
[null,2042,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10465)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":794283.58100000024},0,{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10465)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":14441.519654545467},0,55,55,{"$f":"TREND(I10440:I10441,B10440:B10441,B10465)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10465)","v":0.08},59219.805865428527,260073.16077263741,319292.96663806593,58829.466491699532]
[null,2046,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10469)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":828715.57860000059},0,{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10469)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":15067.555974545481},0,55,55,{"$f":"TREND(I10440:I10441,B10440:B10441,B10469)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10469)","v":0.08},61786.969863535807,271347.26823470264,333134.23809823848,46826.286398368247]
[null,2053,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10476)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10476)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,55,55,{"$f":"TREND(I10440:I10441,B10440:B10441,B10476)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10476)","v":0.08},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10481)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10481)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,55,55,{"$f":"TREND(I10440:I10441,B10440:B10441,B10481)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10481)","v":0.08},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10487)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10487)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},0,55,55,{"$f":"TREND(I10440:I10441,B10440:B10441,B10487)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10487)","v":0.08},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10505)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},{"$f":"MAX(TREND(D10502:D10503,B10502:B10503,B10505)*INDEX(matCost,ROW()-ROW($A10504),A10496),0)","v":0},{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10505)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},{"$f":"MAX(TREND(F10502:F10503,B10502:B10503,B10505)*INDEX(matCost,ROW()-ROW($A10504),A10496),0)","v":0},{"$f":"IF(E10505=0,55,MAX(5,ROUND(C10505/E10505,1)))","v":55},{"$f":"IF(F10505=0,55,MAX(5,ROUND(D10505/F10505,1)))","v":55},{"$f":"TREND(I10502:I10503,B10502:B10503,B10505)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10505)","v":0.08},{"$f":"(C10505*(1-I10505)*VLOOKUP(G10505,FuelCon,2)-D10505*(1-J10505)*VLOOKUP(H10505,FuelCon,2))*FuelAuto+(C10505*I10505*VLOOKUP(G10505,FuelCon,3)-D10505*J10505*VLOOKUP(H10505,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10505*(1-I10505)-D10505*(1-J10505))*NonFuelAuto+(C10505*I10505-D10505*J10505)*NonFuelTruck","v":0},{"$f":"SUM(K10505:L10505)","v":0},{"$f":"M10505/(1+DiscRate)^(B10505-YearCurrent)","v":0}]
[null,2032,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10517)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":32233069.104319811},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10517)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":586055.80189672112},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10517)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10517)","v":0.08},2403217.3652658709,10554109.846774355,12957327.212040225,4696331.6732076127]
[null,2035,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10520)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":35061952.666579723},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10520)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":637490.04848326743},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10520)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10520)","v":0.08},2614131.8791502183,11480374.353675567,14094506.232825786,4170055.8126630136]
[null,2043,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10528)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":42605642.165939808},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10528)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":774648.03938072175},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10528)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10528)","v":0.08},3176570.5828418359,13950413.038745565,17126983.621587403,2949189.3885180815]
[null,2047,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10532)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":46377486.91561985},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10532)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":843227.03482944518},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10532)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10532)","v":0.08},3457789.9346876452,15185432.381280567,18643222.315968212,2449106.3701208592]
[null,2054,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10539)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10539)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10539)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10539)","v":0.08},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10544)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10544)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10544)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10544)","v":0.08},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10552)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10552)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10552)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10552)","v":0.08},0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B10568+1","v":2022},{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10569)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},{"$f":"MAX(TREND(D10564:D10565,B10564:B10565,B10569)*INDEX(matCost,ROW()-ROW($A10566),A10558),0)","v":0},{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10569)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},{"$f":"MAX(TREND(F10564:F10565,B10564:B10565,B10569)*INDEX(matCost,ROW()-ROW($A10566),A10558),0)","v":0},55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10569)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10569)","v":0.11},{"$f":"(C10569*(1-I10569)*VLOOKUP(G10569,FuelCon,2)-D10569*(1-J10569)*VLOOKUP(H10569,FuelCon,2))*FuelAuto+(C10569*I10569*VLOOKUP(G10569,FuelCon,3)-D10569*J10569*VLOOKUP(H10569,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10569*(1-I10569)-D10569*(1-J10569))*NonFuelAuto+(C10569*I10569-D10569*J10569)*NonFuelTruck","v":0},{"$f":"SUM(K10569:L10569)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10575)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":418555.8805999998},0,{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10575)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":7610.1069199999911},0,55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10575)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10575)","v":0.11},80970.137703971384,235627.70720729232,316597.84491126367,150413.35546917573]
[null,2033,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10580)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":458801.63834999874},0,{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10580)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":8341.8479700000025},0,55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10580)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10580)","v":0.11},88755.727867814581,258284.21751568522,347039.94538349978,117554.43631883309]
[null,2036,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10583)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":482949.09299999848},0,{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10583)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":8780.8925999999628},0,55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10583)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10583)","v":0.11},93427.08196612059,271878.12370072119,365305.20566684176,101009.93345912029]
[null,2044,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10591)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":547342.30539999902},0,{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10591)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":9951.6782799999928},0,55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10591)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10591)","v":0.11},105884.02622827013,308128.54019415111,414012.56642242125,66627.194381345704]
[null,2055,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10602)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},0,{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10602)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},0,55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10602)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10602)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10604)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},0,{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10604)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},0,55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10604)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10604)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C10564:C10565,B10564:B10565,B10614)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},0,{"$f":"MAX(TREND(E10564:E10565,B10564:B10565,B10614)*INDEX(matBenefit,ROW()-ROW($A10566),A10558),0)","v":0},0,55,55,{"$f":"TREND(I10564:I10565,B10564:B10565,B10614)","v":1},{"$f":"TREND(J10564:J10565,B10564:B10565,B10614)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A10620,2)*AnnualFactor","v":11748708.294959912},{"$f":"INDEX(ModelData1B,A10620,2)*AnnualFactor","v":9990398.2099999227},{"$f":"INDEX(ModelData1NB,A10620,3)*AnnualFactor","v":213612.87809018019},{"$f":"INDEX(ModelData1B,A10620,3)*AnnualFactor","v":181643.60381818045},{"$f":"IF(E10626=0,55,MAX(5,ROUND(C10626/E10626,1)))","v":55},{"$f":"IF(F10626=0,55,MAX(5,ROUND(D10626/F10626,1)))","v":55},{"$f":"INDEX(ModelData1NB,A10620,6)","v":0.33673469387755101},{"$f":"INDEX(ModelData1B,A10620,6)","v":0.22},{"$f":"(C10626*(1-I10626)*VLOOKUP(G10626,FuelCon,2)-D10626*(1-J10626)*VLOOKUP(H10626,FuelCon,2))*FuelAuto+(C10626*I10626*VLOOKUP(G10626,FuelCon,3)-D10626*J10626*VLOOKUP(H10626,FuelCon,3))*FuelTruck","v":340147.19731425954},{"$f":"(C10626*(1-I10626)-D10626*(1-J10626))*NonFuelAuto+(C10626*I10626-D10626*J10626)*NonFuelTruck","v":989847.69556856493},{"$f":"SUM(K10626:L10626)","v":1329994.8928828244},{"$f":"M10626/(1+DiscRate)^(B10626-YearCurrent)","v":1085672.0073359257}]
[null,2023,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10632)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},{"$f":"MAX(TREND(D10626:D10627,B10626:B10627,B10632)*INDEX(matCost,ROW()-ROW($A10628),A10620),0)","v":0},{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10632)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},{"$f":"MAX(TREND(F10626:F10627,B10626:B10627,B10632)*INDEX(matCost,ROW()-ROW($A10628),A10620),0)","v":0},55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10632)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10632)","v":0.22},{"$f":"(C10632*(1-I10632)*VLOOKUP(G10632,FuelCon,2)-D10632*(1-J10632)*VLOOKUP(H10632,FuelCon,2))*FuelAuto+(C10632*I10632*VLOOKUP(G10632,FuelCon,3)-D10632*J10632*VLOOKUP(H10632,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10632*(1-I10632)-D10632*(1-J10632))*NonFuelAuto+(C10632*I10632-D10632*J10632)*NonFuelTruck","v":0},{"$f":"SUM(K10632:L10632)","v":0},0]
[null,2032,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10641)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":15240211.699439883},0,{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10641)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":277094.75817163475},0,55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10641)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10641)","v":0.22},1558313.7750609315,5826164.2536180783,7384478.0286790095,2676474.6686311658]
[null,2034,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10643)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":15822128.93351984},0,{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10643)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":287675.07151854411},0,55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10643)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10643)","v":0.22},1617814.8935293502,6048624.7715310641,7666439.665060414,2426998.4639963773]
[null,2044,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10653)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":18731715.103919864},0,{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10653)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":340576.63825308904},0,55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10653)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10653)","v":0.22},1915320.4858714682,7160927.361096086,9076247.8469675537,1460643.8997220451]
[null,2051,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10660)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":20768425.423199892},0,{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10660)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":377607.73496727087},0,55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10660)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10660)","v":0.22},2123574.4005109519,7939539.1737916078,10063113.57430256,1008518.6480353624]
[null,2056,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10665)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},0,{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10665)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},0,55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10665)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10665)","v":0.22},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10673)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},0,{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10673)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},0,55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10673)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10673)","v":0.22},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10677)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},0,{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10677)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},0,55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10677)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10677)","v":0.22},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B10691+1","v":2021},{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10692)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"MAX(TREND(D10688:D10689,B10688:B10689,B10692)*INDEX(matCost,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10692)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"MAX(TREND(F10688:F10689,B10688:B10689,B10692)*INDEX(matCost,ROW()-ROW($A10690),A10682),0)","v":0},55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10692)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10692)","v":7.0000000000000007E-2},{"$f":"(C10692*(1-I10692)*VLOOKUP(G10692,FuelCon,2)-D10692*(1-J10692)*VLOOKUP(H10692,FuelCon,2))*FuelAuto+(C10692*I10692*VLOOKUP(G10692,FuelCon,3)-D10692*J10692*VLOOKUP(H10692,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10692*(1-I10692)-D10692*(1-J10692))*NonFuelAuto+(C10692*I10692-D10692*J10692)*NonFuelTruck","v":0},{"$f":"SUM(K10692:L10692)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10695)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"MAX(TREND(D10688:D10689,B10688:B10689,B10695)*INDEX(matCost,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10695)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},{"$f":"MAX(TREND(F10688:F10689,B10688:B10689,B10695)*INDEX(matCost,ROW()-ROW($A10690),A10682),0)","v":0},55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10695)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10695)","v":7.0000000000000007E-2},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10704)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":13897033.032959819},0,{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10704)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":252673.32787199877},0,55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10704)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10704)","v":7.0000000000000007E-2},1005515.4747204733,4489678.7192104897,5495194.1939309631,1861412.3950954047]
[null,2041,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10712)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":16731441.619199872},0,{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10712)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":304208.02943999879},0,55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10712)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10712)","v":7.0000000000000007E-2},1210598.2206839793,5405383.8111540712,6615982.0318380501,1304318.4952188416]
[null,2045,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10716)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":18148645.912319779},0,{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10716)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":329975.3802239988},0,55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10716)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10716)","v":7.0000000000000007E-2},1313139.5936657239,5863236.3571258225,7176375.9507915461,1079342.8202305736]
[null,2054,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10725)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},0,{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10725)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},0,55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10725)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10725)","v":7.0000000000000007E-2},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10728)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},0,{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10728)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},0,55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10728)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10728)","v":7.0000000000000007E-2},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C10688:C10689,B10688:B10689,B10736)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},0,{"$f":"MAX(TREND(E10688:E10689,B10688:B10689,B10736)*INDEX(matBenefit,ROW()-ROW($A10690),A10682),0)","v":0},0,55,55,{"$f":"TREND(I10688:I10689,B10688:B10689,B10736)","v":0.11931818181818184},{"$f":"TREND(J10688:J10689,B10688:B10689,B10736)","v":7.0000000000000007E-2},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B10754+1","v":2022},{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10755)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},{"$f":"MAX(TREND(D10750:D10751,B10750:B10751,B10755)*INDEX(matCost,ROW()-ROW($A10752),A10744),0)","v":0},{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10755)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},{"$f":"MAX(TREND(F10750:F10751,B10750:B10751,B10755)*INDEX(matCost,ROW()-ROW($A10752),A10744),0)","v":0},55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10755)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10755)","v":0.13},{"$f":"(C10755*(1-I10755)*VLOOKUP(G10755,FuelCon,2)-D10755*(1-J10755)*VLOOKUP(H10755,FuelCon,2))*FuelAuto+(C10755*I10755*VLOOKUP(G10755,FuelCon,3)-D10755*J10755*VLOOKUP(H10755,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10755*(1-I10755)-D10755*(1-J10755))*NonFuelAuto+(C10755*I10755-D10755*J10755)*NonFuelTruck","v":0},{"$f":"SUM(K10755:L10755)","v":0},0]
[null,2031,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10764)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":671088.57660000026},0,{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10764)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":12201.610483636381},0,55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10764)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10764)","v":0.13},57104.772088780126,233740.78098319075,290845.55307197088,112794.91995452969]
[null,2034,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10767)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":692280.84744000062},0,{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10767)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":12586.924498909095},0,55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10767)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10767)","v":0.13},58908.080681057429,241122.0688037127,300030.14948477014,94981.861693996965]
[null,2044,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10777)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":762921.75023999996},0,{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10777)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":13871.304549818189},0,55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10777)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10777)","v":0.13},64919.109321981596,265726.36153878516,330645.47086076677,53210.897071840249]
[null,2046,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10779)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":777049.93080000021},0,{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10779)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":14128.180560000037},0,55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10779)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10779)","v":0.13},66121.31505016645,270647.22008579975,336768.5351359662,47337.133421829087]
[null,2055,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10788)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10788)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10788)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10788)","v":0.13},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10791)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10791)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10791)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10791)","v":0.13},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C10750:C10751,B10750:B10751,B10799)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,{"$f":"MAX(TREND(E10750:E10751,B10750:B10751,B10799)*INDEX(matBenefit,ROW()-ROW($A10752),A10744),0)","v":0},0,55,55,{"$f":"TREND(I10750:I10751,B10750:B10751,B10799)","v":0.21195652173913043},{"$f":"TREND(J10750:J10751,B10750:B10751,B10799)","v":0.13},0,0,0,0]
[{"$f":"MAX($A$1:A10805)+1","v":175},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A10806,1)),\"Not Used\",INDEX(ModelGroup,A10806,1))","v":"4S2276"}]
[null,{"$f":"B10815+1","v":2021},{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10816)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},{"$f":"MAX(TREND(D10812:D10813,B10812:B10813,B10816)*INDEX(matCost,ROW()-ROW($A10814),A10806),0)","v":0},{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10816)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},{"$f":"MAX(TREND(F10812:F10813,B10812:B10813,B10816)*INDEX(matCost,ROW()-ROW($A10814),A10806),0)","v":0},55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10816)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10816)","v":0.08},{"$f":"(C10816*(1-I10816)*VLOOKUP(G10816,FuelCon,2)-D10816*(1-J10816)*VLOOKUP(H10816,FuelCon,2))*FuelAuto+(C10816*I10816*VLOOKUP(G10816,FuelCon,3)-D10816*J10816*VLOOKUP(H10816,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10816*(1-I10816)-D10816*(1-J10816))*NonFuelAuto+(C10816*I10816-D10816*J10816)*NonFuelTruck","v":0},{"$f":"SUM(K10816:L10816)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10818)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},{"$f":"MAX(TREND(D10812:D10813,B10812:B10813,B10818)*INDEX(matCost,ROW()-ROW($A10814),A10806),0)","v":0},{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10818)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},{"$f":"MAX(TREND(F10812:F10813,B10812:B10813,B10818)*INDEX(matCost,ROW()-ROW($A10814),A10806),0)","v":0},55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10818)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10818)","v":0.08},{"$f":"(C10818*(1-I10818)*VLOOKUP(G10818,FuelCon,2)-D10818*(1-J10818)*VLOOKUP(H10818,FuelCon,2))*FuelAuto+(C10818*I10818*VLOOKUP(G10818,FuelCon,3)-D10818*J10818*VLOOKUP(H10818,FuelCon,3))*FuelTruck","v":0},{"$f":"(C10818*(1-I10818)-D10818*(1-J10818))*NonFuelAuto+(C10818*I10818-D10818*J10818)*NonFuelTruck","v":0},{"$f":"SUM(K10818:L10818)","v":0},0]
[null,2034,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10829)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10829)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10829)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10829)","v":0.08},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10830)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10830)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10830)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10830)","v":0.08},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10838)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10838)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10838)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10838)","v":0.08},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10848)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10848)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10848)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10848)","v":0.08},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10850)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10850)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10850)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10850)","v":0.08},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10861)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10861)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10861)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10861)","v":0.08},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2024,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10881)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":13862232.800000012},{"$f":"MAX(TREND(D10874:D10875,B10874:B10875,B10881)*INDEX(matCost,ROW()-ROW($A10876),A10868),0)","v":0},{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10881)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":252040.59636363667},{"$f":"MAX(TREND(F10874:F10875,B10874:B10875,B10881)*INDEX(matCost,ROW()-ROW($A10876),A10868),0)","v":0},55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10881)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10881)","v":0.05},940516.07308978518,4354663.0622335365,5295179.1353233214,3297571.4397552707]
[null,2026,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10883)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":14287749.216000021},{"$f":"MAX(TREND(D10874:D10875,B10874:B10875,B10883)*INDEX(matCost,ROW()-ROW($A10876),A10868),0)","v":0},{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10883)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":259777.25847272761},{"$f":"MAX(TREND(F10874:F10875,B10874:B10875,B10883)*INDEX(matCost,ROW()-ROW($A10876),A10868),0)","v":0},55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10883)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10883)","v":0.05},969386.24389023264,4488334.2136175502,5457720.4575077826,2968638.3144302769]
[null,2032,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10889)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":15564298.463999987},0,{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10889)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":282987.24480000045},0,55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10889)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10889)","v":0.05},1055996.7562915715,4889347.6677695718,5945344.4240611438,2154866.4219038589]
[null,2043,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10900)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":17904638.751999974},0,{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10900)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":325538.88640000112},0,55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10900)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10900)","v":0.05},1214782.6956940293,5624539.0003816262,6839321.6960756555,1177700.3713195778]
[null,2051,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10908)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":19606704.416000009},0,{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10908)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":356485.53483636398},0,55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10908)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10908)","v":0.05},1330263.3788958197,6159223.6059176791,7489486.9848134983,750591.47774013318]
[null,2056,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10913)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":0},0,{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10913)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":0},0,55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10913)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10913)","v":0.05},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10920)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":0},0,{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10920)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":0},0,55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10920)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10920)","v":0.05},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C10874:C10875,B10874:B10875,B10924)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":0},0,{"$f":"MAX(TREND(E10874:E10875,B10874:B10875,B10924)*INDEX(matBenefit,ROW()-ROW($A10876),A10868),0)","v":0},0,55,55,{"$f":"TREND(I10874:I10875,B10874:B10875,B10924)","v":8.653846153846155E-2},{"$f":"TREND(J10874:J10875,B10874:B10875,B10924)","v":0.05},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2028,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10947)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10947)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10947)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10947)","v":0.22999999999999998},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10952)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10952)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10952)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10952)","v":0.22999999999999998},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10959)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":991221.15600000322},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10959)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":18022.202836363576},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10959)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10959)","v":0.22999999999999998},191752.92288656475,558011.91465482593,749764.83754139068,158160.55572118566]
[null,2046,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10965)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":1119886.2840000018},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10965)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":20361.568800000008},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10965)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10965)","v":0.22999999999999998},216643.34639925018,630444.46312293713,847087.80952218734,119069.04735968685]
[null,2052,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10971)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10971)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10971)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10971)","v":0.22999999999999998},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10976)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10976)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10976)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10976)","v":0.22999999999999998},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10983)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10983)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10983)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10983)","v":0.22999999999999998},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10987)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10987)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10987)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10987)","v":0.22999999999999998},0,0,0,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A10992,2)*AnnualFactor","v":576426.83399999992},{"$f":"INDEX(ModelData1B,A10992,2)*AnnualFactor","v":533728.54999999993},{"$f":"INDEX(ModelData1NB,A10992,3)*AnnualFactor","v":10480.487890909089},{"$f":"INDEX(ModelData1B,A10992,3)*AnnualFactor","v":9704.1554545454528},{"$f":"IF(E10998=0,55,MAX(5,ROUND(C10998/E10998,1)))","v":55},{"$f":"IF(F10998=0,55,MAX(5,ROUND(D10998/F10998,1)))","v":55},{"$f":"INDEX(ModelData1NB,A10992,6)","v":1},{"$f":"INDEX(ModelData1B,A10992,6)","v":0.36},{"$f":"(C10998*(1-I10998)*VLOOKUP(G10998,FuelCon,2)-D10998*(1-J10998)*VLOOKUP(H10998,FuelCon,2))*FuelAuto+(C10998*I10998*VLOOKUP(G10998,FuelCon,3)-D10998*J10998*VLOOKUP(H10998,FuelCon,3))*FuelTruck","v":55229.21871209683},{"$f":"(C10998*(1-I10998)-D10998*(1-J10998))*NonFuelAuto+(C10998*I10998-D10998*J10998)*NonFuelTruck","v":117080.94350429073},{"$f":"SUM(K10998:L10998)","v":172310.16221638757},{"$f":"M10998/(1+DiscRate)^(B10998-YearCurrent)","v":140656.41958395546}]
[null,2023,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11004)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},{"$f":"MAX(TREND(D10998:D10999,B10998:B10999,B11004)*INDEX(matCost,ROW()-ROW($A11000),A10992),0)","v":0},{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11004)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},{"$f":"MAX(TREND(F10998:F10999,B10998:B10999,B11004)*INDEX(matCost,ROW()-ROW($A11000),A10992),0)","v":0},55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11004)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11004)","v":0.36},{"$f":"(C11004*(1-I11004)*VLOOKUP(G11004,FuelCon,2)-D11004*(1-J11004)*VLOOKUP(H11004,FuelCon,2))*FuelAuto+(C11004*I11004*VLOOKUP(G11004,FuelCon,3)-D11004*J11004*VLOOKUP(H11004,FuelCon,3))*FuelTruck","v":0},{"$f":"(C11004*(1-I11004)-D11004*(1-J11004))*NonFuelAuto+(C11004*I11004-D11004*J11004)*NonFuelTruck","v":0},{"$f":"SUM(K11004:L11004)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11010)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":751297.89599999785},0,{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11010)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":13659.961745454464},0,55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11010)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11010)","v":0.36},145339.48013971309,422946.15574478282,568285.63588449592,252325.61859744214]
[null,2034,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11015)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":848448.48599999398},0,{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11015)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":15426.336109090829},0,55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11015)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11015)","v":0.36},164133.37843364084,477637.46898764069,641770.84742128151,203168.21484002762]
[null,2041,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11022)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":984459.31199999899},0,{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11022)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":17899.260218181764},0,55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11022)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11022)","v":0.36},190444.83604514165,554205.30752764747,744650.14357278915,146805.2588497613]
[null,2047,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11028)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":1101040.0199999958},0,{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11028)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":20018.909454545472},0,55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11028)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11028)","v":0.36},212997.51399785519,619834.88341907773,832832.39741693297,109406.79112160813]
[null,2053,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11034)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},0,{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11034)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},0,55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11034)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11034)","v":0.36},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11039)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},0,{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11039)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},0,55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11039)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11039)","v":0.36},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C10998:C10999,B10998:B10999,B11049)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},0,{"$f":"MAX(TREND(E10998:E10999,B10998:B10999,B11049)*INDEX(matBenefit,ROW()-ROW($A11000),A10992),0)","v":0},0,55,55,{"$f":"TREND(I10998:I10999,B10998:B10999,B11049)","v":1},{"$f":"TREND(J10998:J10999,B10998:B10999,B11049)","v":0.36},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A11054,2)*AnnualFactor","v":19308724.162560038},{"$f":"INDEX(ModelData20B,A11054,2)*AnnualFactor","v":18856175.940000035},{"$f":"INDEX(ModelData20NB,A11054,3)*AnnualFactor","v":351067.71204654616},{"$f":"INDEX(ModelData20B,A11054,3)*AnnualFactor","v":342839.56254545518},{"$f":"IF(E11061=0,55,MAX(5,ROUND(C11061/E11061,1)))","v":55},{"$f":"IF(F11061=0,55,MAX(5,ROUND(D11061/F11061,1)))","v":55},{"$f":"INDEX(ModelData20NB,A11054,6)","v":5.2734375E-2},{"$f":"INDEX(ModelData20B,A11054,6)","v":0.03},{"$f":"(C11061*(1-I11061)*VLOOKUP(G11061,FuelCon,2)-D11061*(1-J11061)*VLOOKUP(H11061,FuelCon,2))*FuelAuto+(C11061*I11061*VLOOKUP(G11061,FuelCon,3)-D11061*J11061*VLOOKUP(H11061,FuelCon,3))*FuelTruck","v":87545.997074138068},{"$f":"(C11061*(1-I11061)-D11061*(1-J11061))*NonFuelAuto+(C11061*I11061-D11061*J11061)*NonFuelTruck","v":254763.83208304396},{"$f":"SUM(K11061:L11061)","v":342309.82915718202},{"$f":"M11061/(1+DiscRate)^(B11061-YearCurrent)","v":72209.191599139565}]
[null,2024,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11067)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},{"$f":"MAX(TREND(D11060:D11061,B11060:B11061,B11067)*INDEX(matCost,ROW()-ROW($A11062),A11054),0)","v":0},{"$f":"MAX(TREND(E11060:E11061,B11060:B11061,B11067)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},{"$f":"MAX(TREND(F11060:F11061,B11060:B11061,B11067)*INDEX(matCost,ROW()-ROW($A11062),A11054),0)","v":0},55,55,{"$f":"TREND(I11060:I11061,B11060:B11061,B11067)","v":5.2734375E-2},{"$f":"TREND(J11060:J11061,B11060:B11061,B11067)","v":0.03},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11073)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":16699546.716160059},0,{"$f":"MAX(TREND(E11060:E11061,B11060:B11061,B11073)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":303628.12211200036},0,55,55,{"$f":"TREND(I11060:I11061,B11060:B11061,B11073)","v":5.2734375E-2},{"$f":"TREND(J11060:J11061,B11060:B11061,B11073)","v":0.03},1055398.0689536538,5092206.8486570269,6147604.9176106807,2551037.4804731747]
[null,2037,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11080)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":18525970.928640068},0,{"$f":"MAX(TREND(E11060:E11061,B11060:B11061,B11080)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":336835.83506618254},0,55,55,{"$f":"TREND(I11060:I11061,B11060:B11061,B11080)","v":5.2734375E-2},{"$f":"TREND(J11060:J11061,B11060:B11061,B11080)","v":0.03},1170826.6263693029,5649139.9224358285,6819966.5488051316,1762408.9547661636]
[null,2042,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11085)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":19830559.651840031},0,{"$f":"MAX(TREND(E11060:E11061,B11060:B11061,B11085)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":360555.63003345579},0,55,55,{"$f":"TREND(I11060:I11061,B11060:B11061,B11085)","v":5.2734375E-2},{"$f":"TREND(J11060:J11061,B11060:B11061,B11085)","v":0.03},1253275.5959519069,6046949.2608492449,7300224.8568011522,1345060.4255930216]
[null,2048,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11091)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":21396066.119680047},0,{"$f":"MAX(TREND(E11060:E11061,B11060:B11061,B11091)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":389019.38399418257},0,55,55,{"$f":"TREND(I11060:I11061,B11060:B11061,B11091)","v":5.2734375E-2},{"$f":"TREND(J11060:J11061,B11060:B11061,B11091)","v":0.03},1352214.3594510355,6524320.4669453641,7876534.8263964001,967025.86290787137]
[null,2057,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11100)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},0,{"$f":"MAX(TREND(E11060:E11061,B11060:B11061,B11100)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},0,55,55,{"$f":"TREND(I11060:I11061,B11060:B11061,B11100)","v":5.2734375E-2},{"$f":"TREND(J11060:J11061,B11060:B11061,B11100)","v":0.03},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C11060:C11061,B11060:B11061,B11108)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},0,{"$f":"MAX(TREND(E11060:E11061,B11060:B11061,B11108)*INDEX(matBenefit,ROW()-ROW($A11062),A11054),0)","v":0},0,55,55,{"$f":"TREND(I11060:I11061,B11060:B11061,B11108)","v":5.2734375E-2},{"$f":"TREND(J11060:J11061,B11060:B11061,B11108)","v":0.03},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11063:N11111)","v":34574457.356893443}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[]
[null,2027,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11132)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(D11122:D11123,B11122:B11123,B11132)*INDEX(matCost,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11132)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(F11122:F11123,B11122:B11123,B11132)*INDEX(matCost,ROW()-ROW($A11124),A11116),0)","v":0},55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11132)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11132)","v":0.06},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11136)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":3016735.3732999861},0,{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11136)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":54849.734060000163},0,55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11136)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11136)","v":0.06},211528.15453094002,961243.86224607367,1172772.0167770137,454821.20788878528]
[null,2038,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11143)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":3371797.1313999891},0,{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11143)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":61305.402389090974},0,55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11143)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11143)","v":0.06},236424.4577002986,1074379.7172211756,1310804.1749214742,316576.36239949835]
[null,2050,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11155)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":3980474.4309999943},0,{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11155)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":72372.262381818146},0,55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11155)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11155)","v":0.06},279103.83456205629,1268326.8971784937,1547430.7317405499,165938.26847316659]
[null,2055,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11160)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},0,{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11160)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},0,55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11160)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11160)","v":0.06},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11163)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},0,{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11163)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},0,55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11163)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11163)","v":0.06},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11171)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},0,{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11171)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},0,55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11171)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11171)","v":0.06},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A11178,2)*AnnualFactor","v":601096.97376000264},{"$f":"INDEX(ModelData1B,A11178,2)*AnnualFactor","v":529134.66000000213},{"$f":"INDEX(ModelData1NB,A11178,3)*AnnualFactor","v":10929.035886545502},{"$f":"INDEX(ModelData1B,A11178,3)*AnnualFactor","v":9620.6301818182201},{"$f":"IF(E11184=0,55,MAX(5,ROUND(C11184/E11184,1)))","v":55},{"$f":"IF(F11184=0,55,MAX(5,ROUND(D11184/F11184,1)))","v":55},{"$f":"INDEX(ModelData1NB,A11178,6)","v":0.26936619718309862},{"$f":"INDEX(ModelData1B,A11178,6)","v":0.17},{"$f":"(C11184*(1-I11184)*VLOOKUP(G11184,FuelCon,2)-D11184*(1-J11184)*VLOOKUP(H11184,FuelCon,2))*FuelAuto+(C11184*I11184*VLOOKUP(G11184,FuelCon,3)-D11184*J11184*VLOOKUP(H11184,FuelCon,3))*FuelTruck","v":13921.196009218442},{"$f":"(C11184*(1-I11184)-D11184*(1-J11184))*NonFuelAuto+(C11184*I11184-D11184*J11184)*NonFuelTruck","v":40511.472380447296},{"$f":"SUM(K11184:L11184)","v":54432.668389665734},{"$f":"M11184/(1+DiscRate)^(B11184-YearCurrent)","v":44433.271639987928}]
[null,2027,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11194)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":687339.81324000284},{"$f":"MAX(TREND(D11184:D11185,B11184:B11185,B11194)*INDEX(matCost,ROW()-ROW($A11186),A11178),0)","v":0},{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11194)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":12497.087513454608},{"$f":"MAX(TREND(F11184:F11185,B11184:B11185,B11194)*INDEX(matCost,ROW()-ROW($A11186),A11178),0)","v":0},55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11194)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11194)","v":0.17},63913.502227869853,250149.49403390195,314062.99626177183,159653.70183538023]
[null,2028,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11195)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":699660.21888000518},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11195)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":12721.094888727355},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11195)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11195)","v":0.17},65059.136829783412,254633.36529782781,319692.50212761119,151883.60481995129]
[null,2039,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11206)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":835184.68092000484},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11206)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":15185.176016727346},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11206)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11206)","v":0.17},77661.117450830119,303955.94920100278,381617.06665183289,86135.99600045447]
[null,2045,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11212)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":909107.11476000398},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11212)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":16529.220268363715},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11212)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11212)","v":0.17},84534.925062310096,330859.17678455258,415394.1018468627,62476.191948261308]
[null,2047,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11214)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":933747.92604000494},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11214)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":16977.235018909152},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11214)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11214)","v":0.17},86826.194266136852,339826.9193124029,426653.11357853975,56048.189555842546]
[null,2056,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11223)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11223)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11223)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11223)","v":0.17},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11233)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11233)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11233)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11233)","v":0.17},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11234)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11234)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11234)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11234)","v":0.17},0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A11240,2)*AnnualFactor","v":7926380.1792000271},{"$f":"INDEX(ModelData20B,A11240,2)*AnnualFactor","v":6786284.4000000227},{"$f":"INDEX(ModelData20NB,A11240,3)*AnnualFactor","v":144116.00325818232},{"$f":"INDEX(ModelData20B,A11240,3)*AnnualFactor","v":123386.98909090951},{"$f":"IF(E11247=0,55,MAX(5,ROUND(C11247/E11247,1)))","v":55},{"$f":"IF(F11247=0,55,MAX(5,ROUND(D11247/F11247,1)))","v":55},{"$f":"INDEX(ModelData20NB,A11240,6)","v":0.32363013698630133},{"$f":"INDEX(ModelData20B,A11240,6)","v":0.21},{"$f":"(C11247*(1-I11247)*VLOOKUP(G11247,FuelCon,2)-D11247*(1-J11247)*VLOOKUP(H11247,FuelCon,2))*FuelAuto+(C11247*I11247*VLOOKUP(G11247,FuelCon,3)-D11247*J11247*VLOOKUP(H11247,FuelCon,3))*FuelTruck","v":220552.89751325239},{"$f":"(C11247*(1-I11247)-D11247*(1-J11247))*NonFuelAuto+(C11247*I11247-D11247*J11247)*NonFuelTruck","v":641821.47928375925},{"$f":"SUM(K11247:L11247)","v":862374.37679701159},{"$f":"M11247/(1+DiscRate)^(B11247-YearCurrent)","v":181915.1870620992}]
[null,2028,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11257)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":6877300.4496000111},0,{"$f":"MAX(TREND(E11246:E11247,B11246:B11247,B11257)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":125041.82635636395},0,55,55,{"$f":"TREND(I11246:I11247,B11246:B11247,B11257)","v":0.32363013698630133},{"$f":"TREND(J11246:J11247,B11246:B11247,B11257)","v":0.21},690812.60221260297,2604567.2145139207,3295379.8167265235,1565611.2122878169]
[null,2035,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11264)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":7489263.6252000034},0,{"$f":"MAX(TREND(E11246:E11247,B11246:B11247,B11264)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":136168.4295490915},0,55,55,{"$f":"TREND(I11246:I11247,B11246:B11247,B11264)","v":0.32363013698630133},{"$f":"TREND(J11246:J11247,B11246:B11247,B11264)","v":0.21},752283.21512135072,2836329.5513986303,3588612.766519981,1061741.027264287]
[null,2043,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11272)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":8188650.1116000116},0,{"$f":"MAX(TREND(E11246:E11247,B11246:B11247,B11272)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":148884.547483637},0,55,55,{"$f":"TREND(I11246:I11247,B11246:B11247,B11272)","v":0.32363013698630133},{"$f":"TREND(J11246:J11247,B11246:B11247,B11272)","v":0.21},822535.34415992128,3101200.7935525915,3923736.1377125126,675649.67868020514]
[null,2046,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11275)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":8450920.0439999998},0,{"$f":"MAX(TREND(E11246:E11247,B11246:B11247,B11275)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":153653.09170909133},0,55,55,{"$f":"TREND(I11246:I11247,B11246:B11247,B11275)","v":0.32363013698630133},{"$f":"TREND(J11246:J11247,B11246:B11247,B11275)","v":0.21},848879.89254938369,3200527.5093603209,4049407.4019097043,569196.10493346874]
[null,2055,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11284)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},0,{"$f":"MAX(TREND(E11246:E11247,B11246:B11247,B11284)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},0,55,55,{"$f":"TREND(I11246:I11247,B11246:B11247,B11284)","v":0.32363013698630133},{"$f":"TREND(J11246:J11247,B11246:B11247,B11284)","v":0.21},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11286)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},0,{"$f":"MAX(TREND(E11246:E11247,B11246:B11247,B11286)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},0,55,55,{"$f":"TREND(I11246:I11247,B11246:B11247,B11286)","v":0.32363013698630133},{"$f":"TREND(J11246:J11247,B11246:B11247,B11286)","v":0.21},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C11246:C11247,B11246:B11247,B11296)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},0,{"$f":"MAX(TREND(E11246:E11247,B11246:B11247,B11296)*INDEX(matBenefit,ROW()-ROW($A11248),A11240),0)","v":0},0,55,55,{"$f":"TREND(I11246:I11247,B11246:B11247,B11296)","v":0.32363013698630133},{"$f":"TREND(J11246:J11247,B11246:B11247,B11296)","v":0.21},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2025,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11316)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},{"$f":"MAX(TREND(D11308:D11309,B11308:B11309,B11316)*INDEX(matCost,ROW()-ROW($A11310),A11302),0)","v":0},{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11316)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},{"$f":"MAX(TREND(F11308:F11309,B11308:B11309,B11316)*INDEX(matCost,ROW()-ROW($A11310),A11302),0)","v":0},55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11316)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11316)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11320)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":1371217.2364799976},0,{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11320)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":24931.22248145449},0,55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11320)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11320)","v":0.11},111029.66944434812,466401.93057708349,577431.60002143157,256386.53605302842]
[null,2037,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11328)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":1545340.0601599962},0,{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11328)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":28097.092002909048},0,55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11328)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11328)","v":0.11},125128.67508807479,525627.57255512546,650756.24764320021,168167.7805908508]
[null,2046,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11337)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":1741228.2367999926},0,{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11337)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":31658.695214545471},0,55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11337)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11337)","v":0.11},140990.05643726711,592256.419780422,733246.47621768911,103067.18904659286]
[null,2049,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11340)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":1806524.2956799939},0,{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11340)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":32845.896285090945},0,55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11340)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11340)","v":0.11},146277.18355366474,614466.03552218829,760743.21907585301,87288.534880685955]
[null,2057,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11348)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11348)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11348)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11348)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11355)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11355)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11355)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11355)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11359)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11359)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},0,55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11359)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11359)","v":0.11},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,2023,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11376)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(D11370:D11371,B11370:B11371,B11376)*INDEX(matCost,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11376)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(F11370:F11371,B11370:B11371,B11376)*INDEX(matCost,ROW()-ROW($A11372),A11364),0)","v":0},55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11376)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11376)","v":0.1},{"$f":"(C11376*(1-I11376)*VLOOKUP(G11376,FuelCon,2)-D11376*(1-J11376)*VLOOKUP(H11376,FuelCon,2))*FuelAuto+(C11376*I11376*VLOOKUP(G11376,FuelCon,3)-D11376*J11376*VLOOKUP(H11376,FuelCon,3))*FuelTruck","v":0},{"$f":"(C11376*(1-I11376)-D11376*(1-J11376))*NonFuelAuto+(C11376*I11376-D11376*J11376)*NonFuelTruck","v":0},{"$f":"SUM(K11376:L11376)","v":0},0]
[null,2026,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11379)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(D11370:D11371,B11370:B11371,B11379)*INDEX(matCost,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11379)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(F11370:F11371,B11370:B11371,B11379)*INDEX(matCost,ROW()-ROW($A11372),A11364),0)","v":0},55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11379)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11379)","v":0.1},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11389)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":2525182.1279999912},0,{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11389)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":45912.402327272575},0,55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11389)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11389)","v":0.1},199149.12541773834,848371.69133034896,1047520.8167480873,289648.2348331667]
[null,2038,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11391)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":2597036.9039999992},0,{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11391)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":47218.85279999976},0,55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11391)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11391)","v":0.1},204815.97044995107,872512.34921373567,1077328.3196636867,260188.88791647725]
[null,2047,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11400)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":2920383.3959999979},0,{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11400)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":53097.879927272443},0,55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11400)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11400)","v":0.1},230316.77309490537,981145.30968896323,1211462.0827838685,159146.28135741182]
[null,2053,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11406)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},0,{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11406)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},0,55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11406)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11406)","v":0.1},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11411)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},0,{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11411)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},0,55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11411)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11411)","v":0.1},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11418)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},0,{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11418)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},0,55,55,{"$f":"TREND(I11370:I11371,B11370:B11371,B11418)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11418)","v":0.1},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2026,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11441)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"MAX(TREND(D11432:D11433,B11432:B11433,B11441)*INDEX(matCost,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11441)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"MAX(TREND(F11432:F11433,B11432:B11433,B11441)*INDEX(matCost,ROW()-ROW($A11434),A11426),0)","v":0},55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11441)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11441)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11442)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"MAX(TREND(D11432:D11433,B11432:B11433,B11442)*INDEX(matCost,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11442)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},{"$f":"MAX(TREND(F11432:F11433,B11432:B11433,B11442)*INDEX(matCost,ROW()-ROW($A11434),A11426),0)","v":0},55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11442)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11442)","v":0.11},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11452)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":1545340.0601599962},0,{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11452)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":28097.092002909048},0,55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11452)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11452)","v":0.11},125128.67508807479,525627.57255512546,650756.24764320021,168167.7805908508]
[null,2042,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11457)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":1654166.8249599934},0,{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11457)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":30075.760453818133},0,55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11457)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11457)","v":0.11},133940.5536154038,562643.59879140102,696584.15240680485,128345.05715598018]
[null,2048,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11463)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":1784758.942719996},0,{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11463)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":32450.162594909081},0,55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11463)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11463)","v":0.11},144514.80784819907,607062.83027493372,751577.63812313275,92273.446390739686]
[null,2054,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11469)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},0,{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11469)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},0,55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11469)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11469)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11480)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},0,{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11480)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},0,55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11480)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11480)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11481)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},0,{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11481)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":0},0,55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11481)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11481)","v":0.11},0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11500)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},{"$f":"MAX(TREND(D11494:D11495,B11494:B11495,B11500)*INDEX(matCost,ROW()-ROW($A11496),A11488),0)","v":0},{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11500)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},{"$f":"MAX(TREND(F11494:F11495,B11494:B11495,B11500)*INDEX(matCost,ROW()-ROW($A11496),A11488),0)","v":0},55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11500)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11500)","v":0.11},{"$f":"(C11500*(1-I11500)*VLOOKUP(G11500,FuelCon,2)-D11500*(1-J11500)*VLOOKUP(H11500,FuelCon,2))*FuelAuto+(C11500*I11500*VLOOKUP(G11500,FuelCon,3)-D11500*J11500*VLOOKUP(H11500,FuelCon,3))*FuelTruck","v":0},{"$f":"(C11500*(1-I11500)-D11500*(1-J11500))*NonFuelAuto+(C11500*I11500-D11500*J11500)*NonFuelTruck","v":0},{"$f":"SUM(K11500:L11500)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11504)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},{"$f":"MAX(TREND(D11494:D11495,B11494:B11495,B11504)*INDEX(matCost,ROW()-ROW($A11496),A11488),0)","v":0},{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11504)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},{"$f":"MAX(TREND(F11494:F11495,B11494:B11495,B11504)*INDEX(matCost,ROW()-ROW($A11496),A11488),0)","v":0},55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11504)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11504)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11512)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":1501809.3542399928},0,{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11512)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":27305.624622545438},0,55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11512)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11512)","v":0.11},121603.92367714281,510821.16206061374,632425.08573775657,187111.76264639522]
[null,2038,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11515)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":1567105.4131199941},0,{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11515)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":28492.825693090912},0,55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11515)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11515)","v":0.11},126891.05079354046,533030.77780238003,659921.82859592047,159379.75783258182]
[null,2043,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11520)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":1675932.1779199988},0,{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11520)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":30471.494143999997},0,55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11520)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11520)","v":0.11},135702.92932087008,570046.80403865816,705749.73335952824,121526.9232785355]
[null,2055,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11532)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11532)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11532)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11532)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11539)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11539)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11539)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11539)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11545)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11545)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11545)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11545)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A11550,2)*AnnualFactor","v":1895477.9376000108},{"$f":"INDEX(ModelData1B,A11550,2)*AnnualFactor","v":1822574.9400000107},{"$f":"INDEX(ModelData1NB,A11550,3)*AnnualFactor","v":34463.2352290911},{"$f":"INDEX(ModelData1B,A11550,3)*AnnualFactor","v":33137.726181818369},{"$f":"IF(E11556=0,55,MAX(5,ROUND(C11556/E11556,1)))","v":55},{"$f":"IF(F11556=0,55,MAX(5,ROUND(D11556/F11556,1)))","v":55},{"$f":"INDEX(ModelData1NB,A11550,6)","v":8.653846153846155E-2},{"$f":"INDEX(ModelData1B,A11550,6)","v":0.05},{"$f":"(C11556*(1-I11556)*VLOOKUP(G11556,FuelCon,2)-D11556*(1-J11556)*VLOOKUP(H11556,FuelCon,2))*FuelAuto+(C11556*I11556*VLOOKUP(G11556,FuelCon,3)-D11556*J11556*VLOOKUP(H11556,FuelCon,3))*FuelTruck","v":14103.1724276396},{"$f":"(C11556*(1-I11556)-D11556*(1-J11556))*NonFuelAuto+(C11556*I11556-D11556*J11556)*NonFuelTruck","v":41041.034110910579},{"$f":"SUM(K11556:L11556)","v":55144.206538550177},{"$f":"M11556/(1+DiscRate)^(B11556-YearCurrent)","v":45014.098720249145}]
[null,2024,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11563)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},{"$f":"MAX(TREND(D11556:D11557,B11556:B11557,B11563)*INDEX(matCost,ROW()-ROW($A11558),A11550),0)","v":0},{"$f":"MAX(TREND(E11556:E11557,B11556:B11557,B11563)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},{"$f":"MAX(TREND(F11556:F11557,B11556:B11557,B11563)*INDEX(matCost,ROW()-ROW($A11558),A11550),0)","v":0},55,55,{"$f":"TREND(I11556:I11557,B11556:B11557,B11563)","v":8.653846153846155E-2},{"$f":"TREND(J11556:J11557,B11556:B11557,B11563)","v":0.05},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11567)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":2301601.3488000184},0,{"$f":"MAX(TREND(E11556:E11557,B11556:B11557,B11567)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":41847.297250909265},0,55,55,{"$f":"TREND(I11556:I11557,B11556:B11557,B11567)","v":8.653846153846155E-2},{"$f":"TREND(J11556:J11557,B11556:B11557,B11567)","v":0.05},156157.60416255196,723021.93464867491,879179.53881122684,417691.86562057456]
[null,2039,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11578)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":2860021.0392000228},0,{"$f":"MAX(TREND(E11556:E11557,B11556:B11557,B11578)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":52000.382530909264},0,55,55,{"$f":"TREND(I11556:I11557,B11556:B11557,B11578)","v":8.653846153846155E-2},{"$f":"TREND(J11556:J11557,B11556:B11557,B11578)","v":0.05},194044.91293369205,898443.14089250495,1092488.0538261971,246588.93654976849]
[null,2045,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11584)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":3164613.597600013},0,{"$f":"MAX(TREND(E11556:E11557,B11556:B11557,B11584)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":57538.429047273006},0,55,55,{"$f":"TREND(I11556:I11557,B11556:B11557,B11584)","v":8.653846153846155E-2},{"$f":"TREND(J11556:J11557,B11556:B11557,B11584)","v":0.05},214710.71771794942,994127.43520731747,1208838.1529252669,181811.93267010522]
[null,2051,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11590)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":3469206.1560000181},0,{"$f":"MAX(TREND(E11556:E11557,B11556:B11557,B11590)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":63076.475563636515},0,55,55,{"$f":"TREND(I11556:I11557,B11556:B11557,B11590)","v":8.653846153846155E-2},{"$f":"TREND(J11556:J11557,B11556:B11557,B11590)","v":0.05},235376.52250220778,1089811.7295221346,1325188.2520243423,132809.49821900041]
[null,2056,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11595)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},0,{"$f":"MAX(TREND(E11556:E11557,B11556:B11557,B11595)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},0,55,55,{"$f":"TREND(I11556:I11557,B11556:B11557,B11595)","v":8.653846153846155E-2},{"$f":"TREND(J11556:J11557,B11556:B11557,B11595)","v":0.05},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C11556:C11557,B11556:B11557,B11602)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},0,{"$f":"MAX(TREND(E11556:E11557,B11556:B11557,B11602)*INDEX(matBenefit,ROW()-ROW($A11558),A11550),0)","v":0},0,55,55,{"$f":"TREND(I11556:I11557,B11556:B11557,B11602)","v":8.653846153846155E-2},{"$f":"TREND(J11556:J11557,B11556:B11557,B11602)","v":0.05},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11559:N11607)","v":5698319.0318683889}]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A11612,2)*AnnualFactor","v":2224202.4038399984},{"$f":"INDEX(ModelData20B,A11612,2)*AnnualFactor","v":2044303.6799999985},{"$f":"INDEX(ModelData20NB,A11612,3)*AnnualFactor","v":40440.043706181794},{"$f":"INDEX(ModelData20B,A11612,3)*AnnualFactor","v":37169.157818181789},{"$f":"IF(E11619=0,55,MAX(5,ROUND(C11619/E11619,1)))","v":55},{"$f":"IF(F11619=0,55,MAX(5,ROUND(D11619/F11619,1)))","v":55},{"$f":"INDEX(ModelData20NB,A11612,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A11612,6)","v":0.11},{"$f":"(C11619*(1-I11619)*VLOOKUP(G11619,FuelCon,2)-D11619*(1-J11619)*VLOOKUP(H11619,FuelCon,2))*FuelAuto+(C11619*I11619*VLOOKUP(G11619,FuelCon,3)-D11619*J11619*VLOOKUP(H11619,FuelCon,3))*FuelTruck","v":34801.624149235569},{"$f":"(C11619*(1-I11619)-D11619*(1-J11619))*NonFuelAuto+(C11619*I11619-D11619*J11619)*NonFuelTruck","v":101274.7061806233},{"$f":"SUM(K11619:L11619)","v":136076.33032985887},{"$f":"M11619/(1+DiscRate)^(B11619-YearCurrent)","v":28704.877780137289}]
[null,2028,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11629)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":1968927.3139199987},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11629)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":35798.678434909089},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11629)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11629)","v":0.11},159427.21766367953,669705.33621324878,829132.55387692829,393914.90359737125]
[null,2035,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11636)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":2117837.7830399945},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11636)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":38506.141509818146},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11636)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11636)","v":0.11},171484.73832731886,720355.31962433353,891840.05795165244,263863.29227805702]
[null,2040,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11641)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":2224202.4038399979},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11641)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":40440.043706181808},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11641)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11641)","v":0.11},180097.25308706169,756533.87920368172,936631.13229074341,197579.41820082939]
[null,2046,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11647)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":2351839.9487999976},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11647)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":42760.72634181811},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11647)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11647)","v":0.11},190432.27079875278,799948.15069889836,990380.42149765114,139210.66031858855]
[null,2052,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11653)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":2479477.4937599972},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11653)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":45081.408977454528},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11653)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11653)","v":0.11},200767.28851044388,843362.42219411489,1044129.7107045588,97796.257370312]
[null,2059,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11660)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":0},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11660)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":0},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11660)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11660)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11665)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":0},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11665)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":0},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11665)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11665)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A11674,2)*AnnualFactor","v":2871106.1184000168},{"$f":"INDEX(ModelData1B,A11674,2)*AnnualFactor","v":11962942.160000067},{"$f":"INDEX(ModelData1NB,A11674,3)*AnnualFactor","v":52201.929425454851},{"$f":"INDEX(ModelData1B,A11674,3)*AnnualFactor","v":217508.03927272849},{"$f":"IF(E11680=0,55,MAX(5,ROUND(C11680/E11680,1)))","v":55},{"$f":"IF(F11680=0,55,MAX(5,ROUND(D11680/F11680,1)))","v":55},{"$f":"INDEX(ModelData1NB,A11674,6)","v":1},{"$f":"INDEX(ModelData1B,A11674,6)","v":0.08},{"$f":"(C11680*(1-I11680)*VLOOKUP(G11680,FuelCon,2)-D11680*(1-J11680)*VLOOKUP(H11680,FuelCon,2))*FuelAuto+(C11680*I11680*VLOOKUP(G11680,FuelCon,3)-D11680*J11680*VLOOKUP(H11680,FuelCon,3))*FuelTruck","v":-245479.8766469697},{"$f":"(C11680*(1-I11680)-D11680*(1-J11680))*NonFuelAuto+(C11680*I11680-D11680*J11680)*NonFuelTruck","v":-2120415.8662822554},{"$f":"SUM(K11680:L11680)","v":-2365895.7429292249},{"$f":"M11680/(1+DiscRate)^(B11680-YearCurrent)","v":-1931275.6718982311}]
[null,2025,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11688)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},{"$f":"MAX(TREND(D11680:D11681,B11680:B11681,B11688)*INDEX(matCost,ROW()-ROW($A11682),A11674),0)","v":0},{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11688)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},{"$f":"MAX(TREND(F11680:F11681,B11680:B11681,B11688)*INDEX(matCost,ROW()-ROW($A11682),A11674),0)","v":0},55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11688)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11688)","v":0.08},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11692)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":3713713.3488000035},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11692)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":67522.060887272935},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11692)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11692)","v":0.08},718422.30675234995,2090649.7845603575,2809072.0913127074,1247261.6029122248]
[null,2036,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11699)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":4369074.5279999971},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11699)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":79437.718690909445},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11699)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11699)","v":0.08},845202.71382629254,2459587.9818357108,3304790.6956620035,913802.16620723321]
[null,2041,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11704)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":4837189.6560000181},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11704)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":87948.902836363763},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11704)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11704)","v":0.08},935760.14745054243,2723115.2656038343,3658875.4130543768,721334.92049742653]
[null,2049,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11712)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":5586173.860799998},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11712)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":101566.79746909114},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11712)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11712)","v":0.08},1080652.0412493316,3144758.9196328023,4225410.9608821338,484828.41883526172]
[null,2053,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11716)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11716)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11716)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11716)","v":0.08},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11723)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11723)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11723)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11723)","v":0.08},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11728)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11728)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11728)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11728)","v":0.08},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A11736,2)*AnnualFactor","v":1532536.9113600038},{"$f":"INDEX(ModelData20B,A11736,2)*AnnualFactor","v":1408581.7200000032},{"$f":"INDEX(ModelData20NB,A11736,3)*AnnualFactor","v":27864.307479272797},{"$f":"INDEX(ModelData20B,A11736,3)*AnnualFactor","v":25610.576727272786},{"$f":"IF(E11743=0,55,MAX(5,ROUND(C11743/E11743,1)))","v":55},{"$f":"IF(F11743=0,55,MAX(5,ROUND(D11743/F11743,1)))","v":55},{"$f":"INDEX(ModelData20NB,A11736,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A11736,6)","v":0.11},{"$f":"(C11743*(1-I11743)*VLOOKUP(G11743,FuelCon,2)-D11743*(1-J11743)*VLOOKUP(H11743,FuelCon,2))*FuelAuto+(C11743*I11743*VLOOKUP(G11743,FuelCon,3)-D11743*J11743*VLOOKUP(H11743,FuelCon,3))*FuelTruck","v":23979.280613985851},{"$f":"(C11743*(1-I11743)-D11743*(1-J11743))*NonFuelAuto+(C11743*I11743-D11743*J11743)*NonFuelTruck","v":69781.070796877684},{"$f":"SUM(K11743:L11743)","v":93760.351410863543},{"$f":"M11743/(1+DiscRate)^(B11743-YearCurrent)","v":19778.453911473527}]
[null,2026,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11751)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":1243505.8271999955},{"$f":"MAX(TREND(D11742:D11743,B11742:B11743,B11751)*INDEX(matCost,ROW()-ROW($A11744),A11736),0)","v":0},{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11751)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":22609.196858181967},{"$f":"MAX(TREND(F11742:F11743,B11742:B11743,B11751)*INDEX(matCost,ROW()-ROW($A11744),A11736),0)","v":0},55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11751)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11751)","v":0.11},100688.67081962925,422962.53508215823,523651.2059017875,284831.56023486156]
[null,2030,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11755)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":1326086.1369599998},0,{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11755)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":24110.657035636483},0,55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11755)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11755)","v":0.11},107375.33158448531,451051.16675556952,558426.49834005488,231727.14357001023]
[null,2038,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11763)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":1491246.7564799935},0,{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11763)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":27113.57739054563},0,55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11763)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11763)","v":0.11},120748.6531141962,507228.43010238709,627977.08321658336,151664.68377083298]
[null,2047,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11772)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":1677052.4534399956},0,{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11772)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":30491.862789818319},0,55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11772)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11772)","v":0.11},135793.63983512172,570427.85136755987,706221.49120268156,92774.281371911784]
[null,2050,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11775)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":1738987.6857599989},0,{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11775)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":31617.957922909292},0,55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11775)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11775)","v":0.11},140808.63540876377,591494.32512261835,732302.96053138212,78528.287422383553]
[null,2058,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11783)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":0},0,{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11783)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":0},0,55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11783)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11783)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11787)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":0},0,{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11787)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":0},0,55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11787)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11787)","v":0.11},0,0,0,0]
[]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11807)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":0},{"$f":"MAX(TREND(D11804:D11805,B11804:B11805,B11807)*INDEX(matCost,ROW()-ROW($A11806),A11798),0)","v":0},{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11807)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":0},{"$f":"MAX(TREND(F11804:F11805,B11804:B11805,B11807)*INDEX(matCost,ROW()-ROW($A11806),A11798),0)","v":0},{"$f":"IF(E11807=0,55,MAX(5,ROUND(C11807/E11807,1)))","v":55},{"$f":"IF(F11807=0,55,MAX(5,ROUND(D11807/F11807,1)))","v":55},{"$f":"TREND(I11804:I11805,B11804:B11805,B11807)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11807)","v":0.11},{"$f":"(C11807*(1-I11807)*VLOOKUP(G11807,FuelCon,2)-D11807*(1-J11807)*VLOOKUP(H11807,FuelCon,2))*FuelAuto+(C11807*I11807*VLOOKUP(G11807,FuelCon,3)-D11807*J11807*VLOOKUP(H11807,FuelCon,3))*FuelTruck","v":0},{"$f":"(C11807*(1-I11807)-D11807*(1-J11807))*NonFuelAuto+(C11807*I11807-D11807*J11807)*NonFuelTruck","v":0},{"$f":"SUM(K11807:L11807)","v":0},{"$f":"M11807/(1+DiscRate)^(B11807-YearCurrent)","v":0}]
[null,2031,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11818)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":4623721.771200031},0,{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11818)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":84067.668567272834},0,55,55,{"$f":"TREND(I11804:I11805,B11804:B11805,B11818)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11818)","v":0.11},374390.20324513252,1572699.5717140287,1947089.7749591612,755114.9845377059]
[null,2037,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11824)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":5050288.2192000151},0,{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11824)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":91823.422167272773},0,55,55,{"$f":"TREND(I11804:I11805,B11804:B11805,B11824)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11824)","v":0.11},408929.97597951558,1717790.6700270304,2126720.646006546,549585.02860467823]
[null,2039,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11826)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":5192477.0352000296},0,{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11826)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":94408.673367272597},0,55,55,{"$f":"TREND(I11804:I11805,B11804:B11805,B11826)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11826)","v":0.11},420443.23355764488,1766154.3694647043,2186597.6030223491,493543.86595181323]
[null,2048,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11835)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":5832326.7072000206},0,{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11835)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":106042.30376727274},0,55,55,{"$f":"TREND(I11804:I11805,B11804:B11805,B11835)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11835)","v":0.11},472252.89265922073,1983791.0169342118,2456043.9095934327,301535.89533493196]
[null,2058,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11845)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":0},0,{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11845)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":0},0,55,55,{"$f":"TREND(I11804:I11805,B11804:B11805,B11845)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11845)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11848)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":0},0,{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11848)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":0},0,55,55,{"$f":"TREND(I11804:I11805,B11804:B11805,B11848)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11848)","v":0.11},0,0,0,0]
[]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11869)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":0},{"$f":"MAX(TREND(D11866:D11867,B11866:B11867,B11869)*INDEX(matCost,ROW()-ROW($A11868),A11860),0)","v":0},{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11869)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":0},{"$f":"MAX(TREND(F11866:F11867,B11866:B11867,B11869)*INDEX(matCost,ROW()-ROW($A11868),A11860),0)","v":0},{"$f":"IF(E11869=0,55,MAX(5,ROUND(C11869/E11869,1)))","v":55},{"$f":"IF(F11869=0,55,MAX(5,ROUND(D11869/F11869,1)))","v":55},{"$f":"TREND(I11866:I11867,B11866:B11867,B11869)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11869)","v":0.1},{"$f":"(C11869*(1-I11869)*VLOOKUP(G11869,FuelCon,2)-D11869*(1-J11869)*VLOOKUP(H11869,FuelCon,2))*FuelAuto+(C11869*I11869*VLOOKUP(G11869,FuelCon,3)-D11869*J11869*VLOOKUP(H11869,FuelCon,3))*FuelTruck","v":0},{"$f":"(C11869*(1-I11869)-D11869*(1-J11869))*NonFuelAuto+(C11869*I11869-D11869*J11869)*NonFuelTruck","v":0},{"$f":"SUM(K11869:L11869)","v":0},{"$f":"M11869/(1+DiscRate)^(B11869-YearCurrent)","v":0}]
[null,2027,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11876)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":234952.58049999923},{"$f":"MAX(TREND(D11866:D11867,B11866:B11867,B11876)*INDEX(matCost,ROW()-ROW($A11868),A11860),0)","v":0},{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11876)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":4271.8650999999663},{"$f":"MAX(TREND(F11866:F11867,B11866:B11867,B11876)*INDEX(matCost,ROW()-ROW($A11868),A11860),0)","v":0},55,55,{"$f":"TREND(I11866:I11867,B11866:B11867,B11876)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11876)","v":0.1},45451.858828783515,132267.49500279658,177719.35383158008,90343.507718923182]
[null,2035,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11884)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":265702.22449999955},0,{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11884)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":4830.9495363636233},0,55,55,{"$f":"TREND(I11866:I11867,B11866:B11867,B11884)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11884)","v":0.1},51400.414384756092,149578.13009117276,200978.54447592885,59462.299265262831]
[null,2038,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11887)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":277233.34100000001},0,{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11887)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":5040.6061999999802},0,55,55,{"$f":"TREND(I11866:I11867,B11866:B11867,B11887)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11887)","v":0.1},53631.122718245875,156069.61824931402,209700.74096755989,50645.473243145985]
[null,2047,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11896)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":311826.69049999956},0,{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11896)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":5669.5761909090797},0,55,55,{"$f":"TREND(I11866:I11867,B11866:B11867,B11896)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11896)","v":0.1},60323.247718714869,175544.08272373676,235867.33044245164,30985.211231173893]
[null,2051,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11900)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":327201.51250000019},0,{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11900)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":5949.1184090908791},0,55,55,{"$f":"TREND(I11866:I11867,B11866:B11867,B11900)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11900)","v":0.1},63297.525496701244,184199.40026792511,247496.92576462636,24803.979714831818]
[null,2059,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11908)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":0},0,{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11908)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":0},0,55,55,{"$f":"TREND(I11866:I11867,B11866:B11867,B11908)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11908)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C11866:C11867,B11866:B11867,B11911)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":0},0,{"$f":"MAX(TREND(E11866:E11867,B11866:B11867,B11911)*INDEX(matBenefit,ROW()-ROW($A11868),A11860),0)","v":0},0,55,55,{"$f":"TREND(I11866:I11867,B11866:B11867,B11911)","v":1},{"$f":"TREND(J11866:J11867,B11866:B11867,B11911)","v":0.1},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A11922,2)*AnnualFactor","v":2331551.8822400072},{"$f":"INDEX(ModelData1B,A11922,2)*AnnualFactor","v":2142970.480000006},{"$f":"INDEX(ModelData1NB,A11922,3)*AnnualFactor","v":42391.852404363766},{"$f":"INDEX(ModelData1B,A11922,3)*AnnualFactor","v":38963.099636363746},{"$f":"IF(E11928=0,55,MAX(5,ROUND(C11928/E11928,1)))","v":55},{"$f":"IF(F11928=0,55,MAX(5,ROUND(D11928/F11928,1)))","v":55},{"$f":"INDEX(ModelData1NB,A11922,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A11922,6)","v":0.11},{"$f":"(C11928*(1-I11928)*VLOOKUP(G11928,FuelCon,2)-D11928*(1-J11928)*VLOOKUP(H11928,FuelCon,2))*FuelAuto+(C11928*I11928*VLOOKUP(G11928,FuelCon,3)-D11928*J11928*VLOOKUP(H11928,FuelCon,3))*FuelTruck","v":36481.298711875963},{"$f":"(C11928*(1-I11928)-D11928*(1-J11928))*NonFuelAuto+(C11928*I11928-D11928*J11928)*NonFuelTruck","v":106162.65471661744},{"$f":"SUM(K11928:L11928)","v":142643.95342849341},{"$f":"M11928/(1+DiscRate)^(B11928-YearCurrent)","v":116439.95633499672}]
[null,2024,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11935)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":0},{"$f":"MAX(TREND(D11928:D11929,B11928:B11929,B11935)*INDEX(matCost,ROW()-ROW($A11930),A11922),0)","v":0},{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11935)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":0},{"$f":"MAX(TREND(F11928:F11929,B11928:B11929,B11935)*INDEX(matCost,ROW()-ROW($A11930),A11922),0)","v":0},55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11935)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11935)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11939)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":2960284.9740799963},0,{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11939)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":53823.363165090792},0,55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11939)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11939)","v":0.11},239699.04504476176,1006902.9109592749,1246601.9560040366,592251.60926019307]
[null,2036,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11947)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":3589018.0659199953},0,{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11947)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":65254.87392581813},0,55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11947)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11947)","v":0.11},290608.57673568453,1220758.3964727488,1511366.9732084335,417905.56232950208]
[null,2039,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11950)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":3824792.9753600061},0,{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11950)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":69541.690461090766},0,55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11950)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11950)","v":0.11},309699.65111978148,1300954.2035403056,1610653.854660087,363545.77954369242]
[null,2048,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11959)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":4532117.7036800086},0,{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11959)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":82402.140066909138},0,55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11959)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11959)","v":0.11},366972.87427207001,1541541.6247429652,1908514.4990150351,234314.06334891715]
[null,2052,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11963)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":0},0,{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11963)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":0},0,55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11963)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11963)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11971)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":0},0,{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11971)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":0},0,55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11971)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11971)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N11931:N11979)","v":8225825.1713436376}]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A11984,2)*AnnualFactor","v":3014562.214399993},{"$f":"INDEX(ModelData20B,A11984,2)*AnnualFactor","v":12560675.893333301},{"$f":"INDEX(ModelData20NB,A11984,3)*AnnualFactor","v":54810.222079999869},{"$f":"INDEX(ModelData20B,A11984,3)*AnnualFactor","v":228375.92533333274},{"$f":"IF(E11991=0,55,MAX(5,ROUND(C11991/E11991,1)))","v":55},{"$f":"IF(F11991=0,55,MAX(5,ROUND(D11991/F11991,1)))","v":55},{"$f":"INDEX(ModelData20NB,A11984,6)","v":1},{"$f":"INDEX(ModelData20B,A11984,6)","v":0.08},{"$f":"(C11991*(1-I11991)*VLOOKUP(G11991,FuelCon,2)-D11991*(1-J11991)*VLOOKUP(H11991,FuelCon,2))*FuelAuto+(C11991*I11991*VLOOKUP(G11991,FuelCon,3)-D11991*J11991*VLOOKUP(H11991,FuelCon,3))*FuelTruck","v":-257745.38802066806},{"$f":"(C11991*(1-I11991)-D11991*(1-J11991))*NonFuelAuto+(C11991*I11991-D11991*J11991)*NonFuelTruck","v":-2226363.3894768259},{"$f":"SUM(K11991:L11991)","v":-2484108.7774974941},{"$f":"M11991/(1+DiscRate)^(B11991-YearCurrent)","v":-524015.00450358138}]
[null,2025,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B11998)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},{"$f":"MAX(TREND(D11990:D11991,B11990:B11991,B11998)*INDEX(matCost,ROW()-ROW($A11992),A11984),0)","v":0},{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B11998)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},{"$f":"MAX(TREND(F11990:F11991,B11990:B11991,B11998)*INDEX(matCost,ROW()-ROW($A11992),A11984),0)","v":0},55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B11998)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B11998)","v":0.08},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12002)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B12002)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B12002)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B12002)","v":0.08},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12010)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B12010)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B12010)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B12010)","v":0.08},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12015)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B12015)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B12015)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B12015)","v":0.08},0,0,0,0]
[null,2049,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12022)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":3550035.0847999752},0,{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B12022)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":64546.092450909317},0,55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B12022)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B12022)","v":0.08},686758.55003668496,1998506.4511284854,2685265.0011651702,308110.33452632074]
[null,2059,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12032)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B12032)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B12032)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B12032)","v":0.08},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12037)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B12037)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":0},0,55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B12037)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B12037)","v":0.08},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[]
[null,2026,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12061)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},{"$f":"MAX(TREND(D12052:D12053,B12052:B12053,B12061)*INDEX(matCost,ROW()-ROW($A12054),A12046),0)","v":0},{"$f":"MAX(TREND(E12052:E12053,B12052:B12053,B12061)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},{"$f":"MAX(TREND(F12052:F12053,B12052:B12053,B12061)*INDEX(matCost,ROW()-ROW($A12054),A12046),0)","v":0},55,55,{"$f":"TREND(I12052:I12053,B12052:B12053,B12061)","v":0.16666666666666669},{"$f":"TREND(J12052:J12053,B12052:B12053,B12061)","v":0.1},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12067)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":4085457.2640000135},0,{"$f":"MAX(TREND(E12052:E12053,B12052:B12053,B12067)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":74281.041163636837},0,55,55,{"$f":"TREND(I12052:I12053,B12052:B12053,B12067)","v":0.16666666666666669},{"$f":"TREND(J12052:J12053,B12052:B12053,B12067)","v":0.1},322200.61754577397,1372568.8339409805,1694769.4514867545,614262.44190283935]
[null,2038,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12073)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":4462034.9472000152},0,{"$f":"MAX(TREND(E12052:E12053,B12052:B12053,B12073)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":81127.908130909316},0,55,55,{"$f":"TREND(I12052:I12053,B12052:B12053,B12073)","v":0.16666666666666669},{"$f":"TREND(J12052:J12053,B12052:B12053,B12073)","v":0.1},351899.51151051011,1499085.5879094098,1850985.0994199198,447037.12487422919]
[null,2049,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12084)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":5152427.3664000183},0,{"$f":"MAX(TREND(E12052:E12053,B12052:B12053,B12084)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":93680.49757090956},0,55,55,{"$f":"TREND(I12052:I12053,B12052:B12053,B12084)","v":0.16666666666666669},{"$f":"TREND(J12052:J12053,B12052:B12053,B12084)","v":0.1},406347.48377919308,1731032.9701848635,2137380.4539640564,245245.44370672244]
[null,2057,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12092)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},0,{"$f":"MAX(TREND(E12052:E12053,B12052:B12053,B12092)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},0,55,55,{"$f":"TREND(I12052:I12053,B12052:B12053,B12092)","v":0.16666666666666669},{"$f":"TREND(J12052:J12053,B12052:B12053,B12092)","v":0.1},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12095)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},0,{"$f":"MAX(TREND(E12052:E12053,B12052:B12053,B12095)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},0,55,55,{"$f":"TREND(I12052:I12053,B12052:B12053,B12095)","v":0.16666666666666669},{"$f":"TREND(J12052:J12053,B12052:B12053,B12095)","v":0.1},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C12052:C12053,B12052:B12053,B12100)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},0,{"$f":"MAX(TREND(E12052:E12053,B12052:B12053,B12100)*INDEX(matBenefit,ROW()-ROW($A12054),A12046),0)","v":0},0,55,55,{"$f":"TREND(I12052:I12053,B12052:B12053,B12100)","v":0.16666666666666669},{"$f":"TREND(J12052:J12053,B12052:B12053,B12100)","v":0.1},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B12118+1","v":2022},{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12119)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},{"$f":"MAX(TREND(D12114:D12115,B12114:B12115,B12119)*INDEX(matCost,ROW()-ROW($A12116),A12108),0)","v":2467982.5400000215},{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12119)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},{"$f":"MAX(TREND(F12114:F12115,B12114:B12115,B12119)*INDEX(matCost,ROW()-ROW($A12116),A12108),0)","v":44872.409818182234},55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12119)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12119)","v":0.08},{"$f":"(C12119*(1-I12119)*VLOOKUP(G12119,FuelCon,2)-D12119*(1-J12119)*VLOOKUP(H12119,FuelCon,2))*FuelAuto+(C12119*I12119*VLOOKUP(G12119,FuelCon,3)-D12119*J12119*VLOOKUP(H12119,FuelCon,3))*FuelTruck","v":-165227.26895839861},{"$f":"(C12119*(1-I12119)-D12119*(1-J12119))*NonFuelAuto+(C12119*I12119-D12119*J12119)*NonFuelTruck","v":-770893.23466204619},{"$f":"SUM(K12119:L12119)","v":-936120.5036204448},-667440.98141266848]
[null,2034,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12131)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":733070.78880000487},0,{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12131)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":13328.559796363697},0,55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12131)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12131)","v":0.08},141813.42436476413,412685.13283811801,554498.55720288213,175540.04275973092]
[null,2039,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12136)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":791718.69680000469},0,{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12136)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":14394.885396363679},0,55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12136)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12136)","v":0.08},153158.93259177203,445701.20723834989,598860.13983012189,135170.6176608211]
[null,2046,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12143)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":873825.76800000668},0,{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12143)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":15887.741236363712},0,55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12143)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12143)","v":0.08},169042.64410958349,491923.7113986758,660966.35550825926,92907.291785446447]
[null,2050,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12147)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":920744.09440000355},0,{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12147)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":16740.801716363698},0,55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12147)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12147)","v":0.08},178119.05069118924,518336.57091885968,696455.62161004893,74684.208829420648]
[null,2054,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12151)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},0,{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12151)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},0,55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12151)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12151)","v":0.08},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12158)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},0,{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12158)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":0},0,55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12158)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12158)","v":0.08},0,0,0,0]
[{"$f":"MAX($A$1:A12169)+1","v":197},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A12170,1)),\"Not Used\",INDEX(ModelGroup,A12170,1))","v":"5S3349"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12182)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},{"$f":"MAX(TREND(D12176:D12177,B12176:B12177,B12182)*INDEX(matCost,ROW()-ROW($A12178),A12170),0)","v":0},{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12182)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},{"$f":"MAX(TREND(F12176:F12177,B12176:B12177,B12182)*INDEX(matCost,ROW()-ROW($A12178),A12170),0)","v":0},55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12182)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12182)","v":0.01},{"$f":"(C12182*(1-I12182)*VLOOKUP(G12182,FuelCon,2)-D12182*(1-J12182)*VLOOKUP(H12182,FuelCon,2))*FuelAuto+(C12182*I12182*VLOOKUP(G12182,FuelCon,3)-D12182*J12182*VLOOKUP(H12182,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12182*(1-I12182)-D12182*(1-J12182))*NonFuelAuto+(C12182*I12182-D12182*J12182)*NonFuelTruck","v":0},{"$f":"SUM(K12182:L12182)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12188)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":88419.93600000022},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12188)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":1607.635199999997},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12188)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12188)","v":0.01},17104.942793859191,49776.35665094413,66881.299444803328,29696.096803053428]
[null,2035,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12194)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":98413.344000000041},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12194)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":1789.3335272727272},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12194)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12194)","v":0.01},19038.179571543482,55402.185658176029,74440.365229719508,22024.217989274945]
[null,2040,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12199)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":106741.18400000036},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12199)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":1940.7488000000012},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12199)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12199)","v":0.01},20649.210219613815,60090.376497536206,80739.586717150029,17031.764180563285]
[null,2050,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12209)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":123396.86400000006},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12209)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":2243.5793454545492},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12209)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12209)","v":0.01},23871.271515754299,69466.758176256044,93338.029692010343,10009.075503087568]
[null,2051,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12210)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":125062.43200000003},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12210)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":2273.8623999999982},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12210)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12210)","v":0.01},24193.477645368348,70404.396344128021,94597.873989496366,9480.5369410250896]
[null,2062,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12221)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12221)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12221)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12221)","v":0.01},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12226)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12226)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12226)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12226)","v":0.01},0,0,0,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12241)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"MAX(TREND(D12238:D12239,B12238:B12239,B12241)*INDEX(matCost,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12241)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"MAX(TREND(F12238:F12239,B12238:B12239,B12241)*INDEX(matCost,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"IF(E12241=0,55,MAX(5,ROUND(C12241/E12241,1)))","v":55},{"$f":"IF(F12241=0,55,MAX(5,ROUND(D12241/F12241,1)))","v":55},{"$f":"TREND(I12238:I12239,B12238:B12239,B12241)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12241)","v":0.1},{"$f":"(C12241*(1-I12241)*VLOOKUP(G12241,FuelCon,2)-D12241*(1-J12241)*VLOOKUP(H12241,FuelCon,2))*FuelAuto+(C12241*I12241*VLOOKUP(G12241,FuelCon,3)-D12241*J12241*VLOOKUP(H12241,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12241*(1-I12241)-D12241*(1-J12241))*NonFuelAuto+(C12241*I12241-D12241*J12241)*NonFuelTruck","v":0},{"$f":"SUM(K12241:L12241)","v":0},{"$f":"M12241/(1+DiscRate)^(B12241-YearCurrent)","v":0}]
[null,2027,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12248)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"MAX(TREND(D12238:D12239,B12238:B12239,B12248)*INDEX(matCost,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12248)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},{"$f":"MAX(TREND(F12238:F12239,B12238:B12239,B12248)*INDEX(matCost,ROW()-ROW($A12240),A12232),0)","v":0},55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12248)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12248)","v":0.1},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12253)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12253)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12253)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12253)","v":0.1},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12261)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12261)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12261)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12261)","v":0.1},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12265)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":3343935.528000012},0,{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12265)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":60798.827781818574},0,55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12265)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12265)","v":0.1},646888.34328938427,1882481.8812297189,2529370.2245191033,407052.47927058011]
[null,2051,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12272)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":3742130.7450000048},0,{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12272)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":68038.740818182239},0,55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12272)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12272)","v":0.1},723919.68617084948,2106647.4714207328,2830567.1575915823,283677.58565672446]
[null,2056,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12277)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12277)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12277)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12277)","v":0.1},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12283)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12283)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12283)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12283)","v":0.1},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A12294,2)*AnnualFactor","v":4467916.6989951823},{"$f":"INDEX(ModelData1B,A12294,2)*AnnualFactor","v":4167832.7415999835},{"$f":"INDEX(ModelData1NB,A12294,3)*AnnualFactor","v":81234.84907263967},{"$f":"INDEX(ModelData1B,A12294,3)*AnnualFactor","v":75778.777119999708},{"$f":"IF(E12300=0,55,MAX(5,ROUND(C12300/E12300,1)))","v":55},{"$f":"IF(F12300=0,55,MAX(5,ROUND(D12300/F12300,1)))","v":55},{"$f":"INDEX(ModelData1NB,A12294,6)","v":0.15111940298507462},{"$f":"INDEX(ModelData1B,A12294,6)","v":0.09},{"$f":"(C12300*(1-I12300)*VLOOKUP(G12300,FuelCon,2)-D12300*(1-J12300)*VLOOKUP(H12300,FuelCon,2))*FuelAuto+(C12300*I12300*VLOOKUP(G12300,FuelCon,3)-D12300*J12300*VLOOKUP(H12300,FuelCon,3))*FuelTruck","v":58051.601898917223},{"$f":"(C12300*(1-I12300)-D12300*(1-J12300))*NonFuelAuto+(C12300*I12300-D12300*J12300)*NonFuelTruck","v":168933.46415145663},{"$f":"SUM(K12300:L12300)","v":226985.06605037386},{"$f":"M12300/(1+DiscRate)^(B12300-YearCurrent)","v":185287.42750284998}]
[null,{"$f":"B12303+1","v":2021},{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12304)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},{"$f":"MAX(TREND(D12300:D12301,B12300:B12301,B12304)*INDEX(matCost,ROW()-ROW($A12302),A12294),0)","v":0},{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12304)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},{"$f":"MAX(TREND(F12300:F12301,B12300:B12301,B12304)*INDEX(matCost,ROW()-ROW($A12302),A12294),0)","v":0},55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12304)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12304)","v":0.09},{"$f":"(C12304*(1-I12304)*VLOOKUP(G12304,FuelCon,2)-D12304*(1-J12304)*VLOOKUP(H12304,FuelCon,2))*FuelAuto+(C12304*I12304*VLOOKUP(G12304,FuelCon,3)-D12304*J12304*VLOOKUP(H12304,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12304*(1-I12304)-D12304*(1-J12304))*NonFuelAuto+(C12304*I12304-D12304*J12304)*NonFuelTruck","v":0},{"$f":"SUM(K12304:L12304)","v":0},0]
[null,2028,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12311)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},0,{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12311)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},0,55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12311)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12311)","v":0.09},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12316)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":5787982.9964255691},0,{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12316)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":105236.05448046513},0,55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12316)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12316)","v":0.09},444097.20298011892,1920045.7348674429,2364142.9378475617,800817.00718546112]
[null,2041,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12324)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":6600331.4871519804},0,{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12324)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":120006.02703912696},0,55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12324)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12324)","v":0.09},506426.63497732976,2189525.8380067381,2695952.4729840681,531497.91759140778]
[null,2045,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12328)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":7006505.7325151861},0,{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12328)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":127391.01331845764},0,55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12328)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12328)","v":0.09},537591.35097593511,2324265.8895763862,2861857.2405523211,430429.66063871339]
[null,2052,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12335)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":7717310.6619007885},0,{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12335)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":140314.73930728668},0,55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12335)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12335)","v":0.09},592129.60397349414,2560060.9798232671,3152190.583796761,295243.43427144288]
[null,2060,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12343)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},0,{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12343)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":0},0,55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12343)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12343)","v":0.09},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N12303:N12351)","v":9385088.316722732}]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A12356,2)*AnnualFactor","v":10155586.160719957},{"$f":"INDEX(ModelData20B,A12356,2)*AnnualFactor","v":9764986.6929999571},{"$f":"INDEX(ModelData20NB,A12356,3)*AnnualFactor","v":184647.02110399923},{"$f":"INDEX(ModelData20B,A12356,3)*AnnualFactor","v":177545.21259999924},{"$f":"IF(E12363=0,55,MAX(5,ROUND(C12363/E12363,1)))","v":55},{"$f":"IF(F12363=0,55,MAX(5,ROUND(D12363/F12363,1)))","v":55},{"$f":"INDEX(ModelData20NB,A12356,6)","v":8.653846153846155E-2},{"$f":"INDEX(ModelData20B,A12356,6)","v":0.05},{"$f":"(C12363*(1-I12363)*VLOOKUP(G12363,FuelCon,2)-D12363*(1-J12363)*VLOOKUP(H12363,FuelCon,2))*FuelAuto+(C12363*I12363*VLOOKUP(G12363,FuelCon,3)-D12363*J12363*VLOOKUP(H12363,FuelCon,3))*FuelTruck","v":75561.936062274675},{"$f":"(C12363*(1-I12363)-D12363*(1-J12363))*NonFuelAuto+(C12363*I12363-D12363*J12363)*NonFuelTruck","v":219889.53275084464},{"$f":"SUM(K12363:L12363)","v":295451.46881311934},{"$f":"M12363/(1+DiscRate)^(B12363-YearCurrent)","v":62324.56652589266}]
[null,{"$f":"B12366+1","v":2022},{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12367)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},{"$f":"MAX(TREND(D12362:D12363,B12362:B12363,B12367)*INDEX(matCost,ROW()-ROW($A12364),A12356),0)","v":6178340.4182499647},{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12367)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},{"$f":"MAX(TREND(F12362:F12363,B12362:B12363,B12367)*INDEX(matCost,ROW()-ROW($A12364),A12356),0)","v":112333.4621499991},55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12367)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12367)","v":0.05},{"$f":"(C12367*(1-I12367)*VLOOKUP(G12367,FuelCon,2)-D12367*(1-J12367)*VLOOKUP(H12367,FuelCon,2))*FuelAuto+(C12367*I12367*VLOOKUP(G12367,FuelCon,3)-D12367*J12367*VLOOKUP(H12367,FuelCon,3))*FuelTruck","v":-388143.23571628041},{"$f":"(C12367*(1-I12367)-D12367*(1-J12367))*NonFuelAuto+(C12367*I12367-D12367*J12367)*NonFuelTruck","v":-1879364.8644104644},{"$f":"SUM(K12367:L12367)","v":-2267508.1001267447},-1616701.9372576391]
[null,2031,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12376)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12376)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12376)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12376)","v":0.05},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12379)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":8912215.452139914},0,{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12379)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":162040.2809479991},0,55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12379)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12379)","v":0.05},604670.40198435634,2799671.3077925378,3404341.7097768942,1077727.4017041668]
[null,2042,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12387)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":10570043.063579917},0,{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12387)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":192182.60115599912},0,55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12387)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12387)","v":0.05},717149.64955343248,3320459.0313321846,4037608.6808856172,743926.07860982965]
[null,2049,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12394)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":12020642.223589957},0,{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12394)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":218557.13133799843},0,55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12394)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12394)","v":0.05},815568.9911763767,3776148.2894293875,4591717.2806057641,526858.8190602602]
[null,2059,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12404)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12404)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12404)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12404)","v":0.05},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12406)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12406)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12406)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12406)","v":0.05},0,0,0,0]
[]
[{"$f":"MAX($A$1:A12417)+1","v":201},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A12418,1)),\"Not Used\",INDEX(ModelGroup,A12418,1))","v":"2S3200"}]
[null,{"$f":"B12427+1","v":2021},{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12428)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"MAX(TREND(D12424:D12425,B12424:B12425,B12428)*INDEX(matCost,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12428)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"MAX(TREND(F12424:F12425,B12424:B12425,B12428)*INDEX(matCost,ROW()-ROW($A12426),A12418),0)","v":0},55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12428)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12428)","v":0.08},{"$f":"(C12428*(1-I12428)*VLOOKUP(G12428,FuelCon,2)-D12428*(1-J12428)*VLOOKUP(H12428,FuelCon,2))*FuelAuto+(C12428*I12428*VLOOKUP(G12428,FuelCon,3)-D12428*J12428*VLOOKUP(H12428,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12428*(1-I12428)-D12428*(1-J12428))*NonFuelAuto+(C12428*I12428-D12428*J12428)*NonFuelTruck","v":0},{"$f":"SUM(K12428:L12428)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12437)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":170441.91840000078},0,{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12437)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":3098.9439709091093},0,55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12437)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12437)","v":0.08},32972.193781135764,95950.959730954055,128923.15351208982,53498.525217193528]
[null,2032,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12439)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":176231.57760000043},0,{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12439)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":3204.2105018181901},0,55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12439)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12439)","v":0.08},34092.210305598463,99210.271536230648,133302.48184182911,48314.953952018885]
[null,2042,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12449)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":205179.87360000052},0,{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12449)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":3730.5431563636521},0,55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12449)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12449)","v":0.08},39692.292927912313,115506.8305626147,155199.12349052701,28595.310855302094]
[null,2049,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12456)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":225443.68080000021},0,{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12456)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":4098.9760145454638},0,55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12456)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12456)","v":0.08},43612.35076353194,126914.42188108333,170526.77264461527,19566.434203859964]
[null,2050,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12457)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":228338.51040000003},0,{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12457)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":4151.6092800000188},0,55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12457)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12457)","v":0.08},44172.35902576329,128544.07778372163,172716.43680948491,18521.195083662296]
[null,2060,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12467)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},0,{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12467)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},0,55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12467)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12467)","v":0.08},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N12427:N12475)","v":811469.86685753183}]
[{"$f":"MAX($A$1:A12479)+1","v":202},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A12480,1)),\"Not Used\",INDEX(ModelGroup,A12480,1))","v":"9S3567"}]
[]
[null,{"$f":"B12490+1","v":2022},{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12491)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},{"$f":"MAX(TREND(D12486:D12487,B12486:B12487,B12491)*INDEX(matCost,ROW()-ROW($A12488),A12480),0)","v":0},{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12491)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},{"$f":"MAX(TREND(F12486:F12487,B12486:B12487,B12491)*INDEX(matCost,ROW()-ROW($A12488),A12480),0)","v":0},55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12491)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12491)","v":0.11},{"$f":"(C12491*(1-I12491)*VLOOKUP(G12491,FuelCon,2)-D12491*(1-J12491)*VLOOKUP(H12491,FuelCon,2))*FuelAuto+(C12491*I12491*VLOOKUP(G12491,FuelCon,3)-D12491*J12491*VLOOKUP(H12491,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12491*(1-I12491)-D12491*(1-J12491))*NonFuelAuto+(C12491*I12491-D12491*J12491)*NonFuelTruck","v":0},{"$f":"SUM(K12491:L12491)","v":0},0]
[null,2031,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12500)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12500)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12500)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12500)","v":0.11},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12508)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":1530282.239199996},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12508)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":27823.31343999994},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12508)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12508)","v":0.11},296034.93673615204,861478.50768659462,1157513.4444227465,261266.02327834096]
[null,2046,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12515)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":1676966.7309999987},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12515)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":30490.304199999897},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12515)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12515)","v":0.11},324411.22781360039,944055.12908337335,1268466.3568969737,178299.20230906029]
[null,2050,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12519)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":1760786.4406000003},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12519)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":32014.298919999972},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12519)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12519)","v":0.11},340626.2512864279,991241.76988153264,1331868.0211679605,142822.46612667729]
[null,2058,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12527)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12527)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12527)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12527)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12530)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12530)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12530)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12530)","v":0.11},0,0,0,0]
[]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12551)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},{"$f":"MAX(TREND(D12548:D12549,B12548:B12549,B12551)*INDEX(matCost,ROW()-ROW($A12550),A12542),0)","v":13320018},{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12551)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},{"$f":"MAX(TREND(F12548:F12549,B12548:B12549,B12551)*INDEX(matCost,ROW()-ROW($A12550),A12542),0)","v":242182.14545454644},{"$f":"IF(E12551=0,55,MAX(5,ROUND(C12551/E12551,1)))","v":55},{"$f":"IF(F12551=0,55,MAX(5,ROUND(D12551/F12551,1)))","v":55},{"$f":"TREND(I12548:I12549,B12548:B12549,B12551)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12551)","v":0.09},{"$f":"(C12551*(1-I12551)*VLOOKUP(G12551,FuelCon,2)-D12551*(1-J12551)*VLOOKUP(H12551,FuelCon,2))*FuelAuto+(C12551*I12551*VLOOKUP(G12551,FuelCon,3)-D12551*J12551*VLOOKUP(H12551,FuelCon,3))*FuelTruck","v":-910068.18451424898},{"$f":"(C12551*(1-I12551)-D12551*(1-J12551))*NonFuelAuto+(C12551*I12551-D12551*J12551)*NonFuelTruck","v":-4196891.6066674795},{"$f":"SUM(K12551:L12551)","v":-5106959.7911817282},{"$f":"M12551/(1+DiscRate)^(B12551-YearCurrent)","v":-4168800.4349085931}]
[null,2029,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12560)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":16931820.311999917},0,{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12560)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":307851.27840000205},0,55,55,{"$f":"TREND(I12548:I12549,B12548:B12549,B12560)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12560)","v":0.09},1299135.4754436556,5616787.2976949299,6915922.7731385855,3070752.4204588826]
[null,2035,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12566)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":18700327.656000018},0,{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12566)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":340005.95738181844},0,55,55,{"$f":"TREND(I12548:I12549,B12548:B12549,B12566)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12566)","v":0.09},1434828.5425112802,6203453.6692143595,7638282.2117256392,2259892.0891307471]
[null,2040,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12571)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":20174083.775999904},0,{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12571)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":366801.52320000157},0,55,55,{"$f":"TREND(I12548:I12549,B12548:B12549,B12571)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12571)","v":0.09},1547906.0984009518,6692342.3121471517,8240248.410548104,1738254.7201954604]
[null,2047,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12578)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":22237342.343999982},0,{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12578)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":404315.31534545496},0,55,55,{"$f":"TREND(I12548:I12549,B12548:B12549,B12578)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12578)","v":0.09},1706214.6766465101,7376786.4122531395,9083001.0888996497,1193207.668160747]
[null,2051,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12582)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},0,{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12582)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},0,55,55,{"$f":"TREND(I12548:I12549,B12548:B12549,B12582)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12582)","v":0.09},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12590)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},0,{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12590)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},0,55,55,{"$f":"TREND(I12548:I12549,B12548:B12549,B12590)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12590)","v":0.09},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C12548:C12549,B12548:B12549,B12595)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},0,{"$f":"MAX(TREND(E12548:E12549,B12548:B12549,B12595)*INDEX(matBenefit,ROW()-ROW($A12550),A12542),0)","v":0},0,55,55,{"$f":"TREND(I12548:I12549,B12548:B12549,B12595)","v":0.15111940298507462},{"$f":"TREND(J12548:J12549,B12548:B12549,B12595)","v":0.09},0,0,0,0]
[]
[]
[null,2024,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12617)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":0},{"$f":"MAX(TREND(D12610:D12611,B12610:B12611,B12617)*INDEX(matCost,ROW()-ROW($A12612),A12604),0)","v":0},{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12617)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":0},{"$f":"MAX(TREND(F12610:F12611,B12610:B12611,B12617)*INDEX(matCost,ROW()-ROW($A12612),A12604),0)","v":0},55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12617)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12617)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12623)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":1628326.623680003},0,{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12623)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":29605.93861236365},0,55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12623)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12623)","v":0.11},131848.23087458283,553854.38622693089,685702.61710151378,284542.20792125497]
[null,2036,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12629)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":1750424.3446400017},0,{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12629)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":31825.897175272694},0,55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12629)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12629)","v":0.11},141734.68010920391,595384.35774405615,737119.03785326006,203819.55638735884]
[null,2041,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12634)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":1852172.4454400018},0,{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12634)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":33675.86264436366},0,55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12634)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12634)","v":0.11},149973.3878047216,629992.66734166094,779966.05514638254,153767.67144690582]
[null,2048,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12641)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":1994619.786559999},0,{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12641)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":36265.814301090897},0,55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12641)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12641)","v":0.11},161507.57857844606,678444.30077830656,839951.87935675262,103123.41770063214]
[null,2054,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12647)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":0},0,{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12647)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":0},0,55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12647)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12647)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12653)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":0},0,{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12653)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":0},0,55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12653)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12653)","v":0.11},0,0,0,0]
[]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12675)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},{"$f":"MAX(TREND(D12672:D12673,B12672:B12673,B12675)*INDEX(matCost,ROW()-ROW($A12674),A12666),0)","v":438703.56670000032},{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12675)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},{"$f":"MAX(TREND(F12672:F12673,B12672:B12673,B12675)*INDEX(matCost,ROW()-ROW($A12674),A12666),0)","v":7976.428485454584},{"$f":"IF(E12675=0,55,MAX(5,ROUND(C12675/E12675,1)))","v":55},{"$f":"IF(F12675=0,55,MAX(5,ROUND(D12675/F12675,1)))","v":55},{"$f":"TREND(I12672:I12673,B12672:B12673,B12675)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12675)","v":0.11},{"$f":"(C12675*(1-I12675)*VLOOKUP(G12675,FuelCon,2)-D12675*(1-J12675)*VLOOKUP(H12675,FuelCon,2))*FuelAuto+(C12675*I12675*VLOOKUP(G12675,FuelCon,3)-D12675*J12675*VLOOKUP(H12675,FuelCon,3))*FuelTruck","v":-31180.157461216411},{"$f":"(C12675*(1-I12675)-D12675*(1-J12675))*NonFuelAuto+(C12675*I12675-D12675*J12675)*NonFuelTruck","v":-140617.33544309263},{"$f":"SUM(K12675:L12675)","v":-171797.49290430904},{"$f":"M12675/(1+DiscRate)^(B12675-YearCurrent)","v":-140237.92871295867}]
[null,2025,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12680)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},{"$f":"MAX(TREND(D12672:D12673,B12672:B12673,B12680)*INDEX(matCost,ROW()-ROW($A12674),A12666),0)","v":0},{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12680)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},{"$f":"MAX(TREND(F12672:F12673,B12672:B12673,B12680)*INDEX(matCost,ROW()-ROW($A12674),A12666),0)","v":0},55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12680)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12680)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12685)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":595038.06743360311},0,{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12685)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":10818.873953338247},0,55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12685)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12685)","v":0.11},48181.191262993889,202394.55575275482,250575.7470157487,103980.02651464804]
[null,2041,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12696)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":724539.51298400387},0,{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12696)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":13173.445690618246},0,55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12696)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12696)","v":0.11},58667.132009287867,246442.80909318099,305109.94110246887,60151.393601128075]
[null,2045,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12700)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":771630.94772960246},0,{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12700)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":14029.653595083742},0,55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12700)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12700)","v":0.11},62480.201371576462,262460.35576242628,324940.55713400274,48871.778701285024]
[null,2052,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12707)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12707)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12707)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12707)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12712)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12712)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12712)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12712)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12718)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12718)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12718)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12718)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N12675:N12723)","v":1715280.8612905717}]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,2026,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12743)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},{"$f":"MAX(TREND(D12734:D12735,B12734:B12735,B12743)*INDEX(matCost,ROW()-ROW($A12736),A12728),0)","v":0},{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12743)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},{"$f":"MAX(TREND(F12734:F12735,B12734:B12735,B12743)*INDEX(matCost,ROW()-ROW($A12736),A12728),0)","v":0},55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12743)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12743)","v":0.25},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12748)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12748)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12748)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12748)","v":0.25},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12755)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12755)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12755)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12755)","v":0.25},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12759)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12759)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12759)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12759)","v":0.25},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12763)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12763)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12763)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12763)","v":0.25},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12770)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12770)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12770)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12770)","v":0.25},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12782)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12782)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12782)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12782)","v":0.25},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C12734:C12735,B12734:B12735,B12783)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,{"$f":"MAX(TREND(E12734:E12735,B12734:B12735,B12783)*INDEX(matBenefit,ROW()-ROW($A12736),A12728),0)","v":0},0,55,55,{"$f":"TREND(I12734:I12735,B12734:B12735,B12783)","v":1},{"$f":"TREND(J12734:J12735,B12734:B12735,B12783)","v":0.25},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B12799+1","v":2021},{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12800)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},{"$f":"MAX(TREND(D12796:D12797,B12796:B12797,B12800)*INDEX(matCost,ROW()-ROW($A12798),A12790),0)","v":671111.50833332539},{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12800)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},{"$f":"MAX(TREND(F12796:F12797,B12796:B12797,B12800)*INDEX(matCost,ROW()-ROW($A12798),A12790),0)","v":12202.027424242347},55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12800)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12800)","v":0.25},{"$f":"(C12800*(1-I12800)*VLOOKUP(G12800,FuelCon,2)-D12800*(1-J12800)*VLOOKUP(H12800,FuelCon,2))*FuelAuto+(C12800*I12800*VLOOKUP(G12800,FuelCon,3)-D12800*J12800*VLOOKUP(H12800,FuelCon,3))*FuelTruck","v":-60617.373248971868},{"$f":"(C12800*(1-I12800)-D12800*(1-J12800))*NonFuelAuto+(C12800*I12800-D12800*J12800)*NonFuelTruck","v":-240703.20246910964},{"$f":"SUM(K12800:L12800)","v":-301320.5757180815},-229876.02450672816]
[null,2027,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12806)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},{"$f":"MAX(TREND(D12796:D12797,B12796:B12797,B12806)*INDEX(matCost,ROW()-ROW($A12798),A12790),0)","v":0},{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12806)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},{"$f":"MAX(TREND(F12796:F12797,B12796:B12797,B12806)*INDEX(matCost,ROW()-ROW($A12798),A12790),0)","v":0},55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12806)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12806)","v":0.25},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12811)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12811)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12811)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12811)","v":0.25},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12821)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12821)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12821)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12821)","v":0.25},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12822)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12822)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12822)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12822)","v":0.25},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12833)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12833)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12833)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12833)","v":0.25},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12835)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12835)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12835)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12835)","v":0.25},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12845)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12845)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12845)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12845)","v":0.25},0,0,0,0]
[{"$f":"MAX($A$1:A12851)+1","v":208},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A12852,1)),\"Not Used\",INDEX(ModelGroup,A12852,1))","v":"7I3254"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B12862+1","v":2022},{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12863)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},{"$f":"MAX(TREND(D12858:D12859,B12858:B12859,B12863)*INDEX(matCost,ROW()-ROW($A12860),A12852),0)","v":0},{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12863)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},{"$f":"MAX(TREND(F12858:F12859,B12858:B12859,B12863)*INDEX(matCost,ROW()-ROW($A12860),A12852),0)","v":0},55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12863)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12863)","v":0.25},{"$f":"(C12863*(1-I12863)*VLOOKUP(G12863,FuelCon,2)-D12863*(1-J12863)*VLOOKUP(H12863,FuelCon,2))*FuelAuto+(C12863*I12863*VLOOKUP(G12863,FuelCon,3)-D12863*J12863*VLOOKUP(H12863,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12863*(1-I12863)-D12863*(1-J12863))*NonFuelAuto+(C12863*I12863-D12863*J12863)*NonFuelTruck","v":0},{"$f":"SUM(K12863:L12863)","v":0},0]
[null,2031,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12872)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12872)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12872)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12872)","v":0.25},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12874)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12874)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12874)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12874)","v":0.25},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12884)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12884)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12884)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12884)","v":0.25},0,0,0,0]
[null,2050,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12891)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":1003436.8299999908},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12891)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":18244.305999999982},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12891)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12891)","v":0.25},194116.05969044368,564888.77719581488,759004.83688625856,81391.655091402863]
[null,2055,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12896)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12896)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12896)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12896)","v":0.25},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12904)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12904)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12904)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12904)","v":0.25},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12908)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12908)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12908)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12908)","v":0.25},0,0,0,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12923)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},{"$f":"MAX(TREND(D12920:D12921,B12920:B12921,B12923)*INDEX(matCost,ROW()-ROW($A12922),A12914),0)","v":0},{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12923)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},{"$f":"MAX(TREND(F12920:F12921,B12920:B12921,B12923)*INDEX(matCost,ROW()-ROW($A12922),A12914),0)","v":0},{"$f":"IF(E12923=0,55,MAX(5,ROUND(C12923/E12923,1)))","v":55},{"$f":"IF(F12923=0,55,MAX(5,ROUND(D12923/F12923,1)))","v":55},{"$f":"TREND(I12920:I12921,B12920:B12921,B12923)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12923)","v":0.11},{"$f":"(C12923*(1-I12923)*VLOOKUP(G12923,FuelCon,2)-D12923*(1-J12923)*VLOOKUP(H12923,FuelCon,2))*FuelAuto+(C12923*I12923*VLOOKUP(G12923,FuelCon,3)-D12923*J12923*VLOOKUP(H12923,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12923*(1-I12923)-D12923*(1-J12923))*NonFuelAuto+(C12923*I12923-D12923*J12923)*NonFuelTruck","v":0},{"$f":"SUM(K12923:L12923)","v":0},{"$f":"M12923/(1+DiscRate)^(B12923-YearCurrent)","v":0}]
[null,2023,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12926)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},{"$f":"MAX(TREND(D12920:D12921,B12920:B12921,B12926)*INDEX(matCost,ROW()-ROW($A12922),A12914),0)","v":1548616.1600000039},{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12926)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},{"$f":"MAX(TREND(F12920:F12921,B12920:B12921,B12926)*INDEX(matCost,ROW()-ROW($A12922),A12914),0)","v":28156.657454545377},55,55,{"$f":"TREND(I12920:I12921,B12920:B12921,B12926)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12926)","v":0.11},{"$f":"(C12926*(1-I12926)*VLOOKUP(G12926,FuelCon,2)-D12926*(1-J12926)*VLOOKUP(H12926,FuelCon,2))*FuelAuto+(C12926*I12926*VLOOKUP(G12926,FuelCon,3)-D12926*J12926*VLOOKUP(H12926,FuelCon,3))*FuelTruck","v":-110065.42773062072},{"$f":"(C12926*(1-I12926)-D12926*(1-J12926))*NonFuelAuto+(C12926*I12926-D12926*J12926)*NonFuelTruck","v":-496376.81243705831},{"$f":"SUM(K12926:L12926)","v":-606442.24016767903},-404098.07092959882]
[null,2032,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12935)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":2007533.7318400145},0,{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12935)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":36500.613306181738},0,55,55,{"$f":"TREND(I12920:I12921,B12920:B12921,B12935)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12935)","v":0.11},162553.24153943924,682836.81339390611,845390.05493334541,306408.26045582682]
[null,2040,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12943)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":2294324.2649600059},0,{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12943)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":41714.986635636305},0,55,55,{"$f":"TREND(I12920:I12921,B12920:B12921,B12943)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12943)","v":0.11},185775.13318792969,780384.92959303199,966160.06278096163,203808.45405625831]
[null,2044,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12947)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":2437719.531520009},0,{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12947)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":44322.173300363589},0,55,55,{"$f":"TREND(I12920:I12921,B12920:B12921,B12947)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12947)","v":0.11},197386.07901217553,829158.98769259744,1026545.066704773,165202.27463522315]
[null,2053,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12956)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":2760358.881280005},0,{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12956)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":50188.343296000035},0,55,55,{"$f":"TREND(I12920:I12921,B12920:B12921,B12956)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12956)","v":0.11},223510.70711672772,938900.61841661576,1162411.3255333435,101752.20658062983]
[null,2056,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12959)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},0,{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12959)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},0,55,55,{"$f":"TREND(I12920:I12921,B12920:B12921,B12959)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12959)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C12920:C12921,B12920:B12921,B12967)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},0,{"$f":"MAX(TREND(E12920:E12921,B12920:B12921,B12967)*INDEX(matBenefit,ROW()-ROW($A12922),A12914),0)","v":0},0,55,55,{"$f":"TREND(I12920:I12921,B12920:B12921,B12967)","v":0.18198529411764705},{"$f":"TREND(J12920:J12921,B12920:B12921,B12967)","v":0.11},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"B12985+1","v":2021},{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B12986)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},{"$f":"MAX(TREND(D12982:D12983,B12982:B12983,B12986)*INDEX(matCost,ROW()-ROW($A12984),A12976),0)","v":0},{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B12986)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},{"$f":"MAX(TREND(F12982:F12983,B12982:B12983,B12986)*INDEX(matCost,ROW()-ROW($A12984),A12976),0)","v":0},55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B12986)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B12986)","v":0.09},{"$f":"(C12986*(1-I12986)*VLOOKUP(G12986,FuelCon,2)-D12986*(1-J12986)*VLOOKUP(H12986,FuelCon,2))*FuelAuto+(C12986*I12986*VLOOKUP(G12986,FuelCon,3)-D12986*J12986*VLOOKUP(H12986,FuelCon,3))*FuelTruck","v":0},{"$f":"(C12986*(1-I12986)-D12986*(1-J12986))*NonFuelAuto+(C12986*I12986-D12986*J12986)*NonFuelTruck","v":0},{"$f":"SUM(K12986:L12986)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B12995)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":28391020.120320082},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B12995)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":516200.36582400277},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B12995)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B12995)","v":0.09},2178370.7092734827,9418143.9586503319,11596514.667923816,4812141.3066063346]
[null,2033,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B12998)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":30972021.949440002},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B12998)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":563127.67180800065},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B12998)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B12998)","v":0.09},2376404.4101165202,10274338.863982152,12650743.274098672,4285244.4347798293]
[null,2043,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13008)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":39575361.379840136},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B13008)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":719552.02508800104},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B13008)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B13008)","v":0.09},3036516.7462600078,13128321.881755017,16164838.628015025,2783512.3570013982]
[null,2045,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13010)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":41296029.265920162},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B13010)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":750836.89574399963},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B13010)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B13010)","v":0.09},3168539.2134887059,13699118.48530959,16867657.698798295,2536933.0364160757]
[null,2054,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13019)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B13019)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B13019)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B13019)","v":0.09},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13029)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B13029)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B13029)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B13029)","v":0.09},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13030)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B13030)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B13030)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B13030)","v":0.09},0,0,0,0]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13047)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},{"$f":"MAX(TREND(D13044:D13045,B13044:B13045,B13047)*INDEX(matCost,ROW()-ROW($A13046),A13038),0)","v":1106493.8500000089},{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13047)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},{"$f":"MAX(TREND(F13044:F13045,B13044:B13045,B13047)*INDEX(matCost,ROW()-ROW($A13046),A13038),0)","v":20118.070000000065},{"$f":"IF(E13047=0,55,MAX(5,ROUND(C13047/E13047,1)))","v":55},{"$f":"IF(F13047=0,55,MAX(5,ROUND(D13047/F13047,1)))","v":55},{"$f":"TREND(I13044:I13045,B13044:B13045,B13047)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13047)","v":0.11},{"$f":"(C13047*(1-I13047)*VLOOKUP(G13047,FuelCon,2)-D13047*(1-J13047)*VLOOKUP(H13047,FuelCon,2))*FuelAuto+(C13047*I13047*VLOOKUP(G13047,FuelCon,3)-D13047*J13047*VLOOKUP(H13047,FuelCon,3))*FuelTruck","v":-78642.288532977705},{"$f":"(C13047*(1-I13047)-D13047*(1-J13047))*NonFuelAuto+(C13047*I13047-D13047*J13047)*NonFuelTruck","v":-354663.66968830524},{"$f":"SUM(K13047:L13047)","v":-433305.95822128293},{"$f":"M13047/(1+DiscRate)^(B13047-YearCurrent)","v":-353706.73374018946}]
[null,{"$f":"B13048+1","v":2022},{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13049)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},{"$f":"MAX(TREND(D13044:D13045,B13044:B13045,B13049)*INDEX(matCost,ROW()-ROW($A13046),A13038),0)","v":0},{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13049)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},{"$f":"MAX(TREND(F13044:F13045,B13044:B13045,B13049)*INDEX(matCost,ROW()-ROW($A13046),A13038),0)","v":0},55,55,{"$f":"TREND(I13044:I13045,B13044:B13045,B13049)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13049)","v":0.11},{"$f":"(C13049*(1-I13049)*VLOOKUP(G13049,FuelCon,2)-D13049*(1-J13049)*VLOOKUP(H13049,FuelCon,2))*FuelAuto+(C13049*I13049*VLOOKUP(G13049,FuelCon,3)-D13049*J13049*VLOOKUP(H13049,FuelCon,3))*FuelTruck","v":0},{"$f":"(C13049*(1-I13049)-D13049*(1-J13049))*NonFuelAuto+(C13049*I13049-D13049*J13049)*NonFuelTruck","v":0},{"$f":"SUM(K13049:L13049)","v":0},0]
[null,2033,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13060)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":1559552.7864000127},0,{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13060)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":28355.505207272829},0,55,55,{"$f":"TREND(I13044:I13045,B13044:B13045,B13060)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13060)","v":0.11},126279.50243646993,530461.84883225558,656741.35126872547,222461.01747840593]
[null,2041,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13068)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":1778437.3880000114},0,{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13068)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":32335.225236363709},0,55,55,{"$f":"TREND(I13044:I13045,B13044:B13045,B13068)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13068)","v":0.11},144002.94137492165,604912.63463327289,748915.57600819459,147646.17443702146]
[null,2044,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13071)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":1860519.1136000082},0,{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13071)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":33827.620247272775},0,55,55,{"$f":"TREND(I13044:I13045,B13044:B13045,B13071)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13071)","v":0.11},150649.23097684077,632831.67930865346,783480.91028549429,126085.87066510427]
[null,2053,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13080)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13080)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,55,55,{"$f":"TREND(I13044:I13045,B13044:B13045,B13080)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13080)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13082)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13082)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,55,55,{"$f":"TREND(I13044:I13045,B13044:B13045,B13082)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13082)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C13044:C13045,B13044:B13045,B13088)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,{"$f":"MAX(TREND(E13044:E13045,B13044:B13045,B13088)*INDEX(matBenefit,ROW()-ROW($A13046),A13038),0)","v":0},0,55,55,{"$f":"TREND(I13044:I13045,B13044:B13045,B13088)","v":0.18198529411764705},{"$f":"TREND(J13044:J13045,B13044:B13045,B13088)","v":0.11},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A13100,2)*AnnualFactor","v":6672964.6750000007},{"$f":"INDEX(ModelData20B,A13100,2)*AnnualFactor","v":44486431.166666657},{"$f":"INDEX(ModelData20NB,A13100,3)*AnnualFactor","v":121326.63045454545},{"$f":"INDEX(ModelData20B,A13100,3)*AnnualFactor","v":808844.20303030289},{"$f":"IF(E13107=0,55,MAX(5,ROUND(C13107/E13107,1)))","v":55},{"$f":"IF(F13107=0,55,MAX(5,ROUND(D13107/F13107,1)))","v":55},{"$f":"INDEX(ModelData20NB,A13100,6)","v":1},{"$f":"INDEX(ModelData20B,A13100,6)","v":0.05},{"$f":"(C13107*(1-I13107)*VLOOKUP(G13107,FuelCon,2)-D13107*(1-J13107)*VLOOKUP(H13107,FuelCon,2))*FuelAuto+(C13107*I13107*VLOOKUP(G13107,FuelCon,3)-D13107*J13107*VLOOKUP(H13107,FuelCon,3))*FuelTruck","v":-1503887.7968990617},{"$f":"(C13107*(1-I13107)-D13107*(1-J13107))*NonFuelAuto+(C13107*I13107-D13107*J13107)*NonFuelTruck","v":-9775578.8780947495},{"$f":"SUM(K13107:L13107)","v":-11279466.674993811},{"$f":"M13107/(1+DiscRate)^(B13107-YearCurrent)","v":-2379368.3408861272}]
[null,{"$f":"B13109+1","v":2021},{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13110)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"MAX(TREND(D13106:D13107,B13106:B13107,B13110)*INDEX(matCost,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13110)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"MAX(TREND(F13106:F13107,B13106:B13107,B13110)*INDEX(matCost,ROW()-ROW($A13108),A13100),0)","v":0},55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13110)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13110)","v":0.05},{"$f":"(C13110*(1-I13110)*VLOOKUP(G13110,FuelCon,2)-D13110*(1-J13110)*VLOOKUP(H13110,FuelCon,2))*FuelAuto+(C13110*I13110*VLOOKUP(G13110,FuelCon,3)-D13110*J13110*VLOOKUP(H13110,FuelCon,3))*FuelTruck","v":0},{"$f":"(C13110*(1-I13110)-D13110*(1-J13110))*NonFuelAuto+(C13110*I13110-D13110*J13110)*NonFuelTruck","v":0},{"$f":"SUM(K13110:L13110)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13119)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":5567545.75},0,{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13119)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":101228.10454545449},0,55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13119)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13119)","v":0.05},1077048.4108464366,3134272.1501455004,4211320.5609919373,1747548.3114736658]
[null,2034,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13123)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":6009713.3199999928},0,{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13123)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":109267.51490909094},0,55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13123)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13123)","v":0.05},1162586.2582177534,3383192.1523472765,4545778.4105650298,1439077.0295095358]
[null,2042,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13131)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":6894048.4600000083},0,{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13131)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":125346.33563636383},0,55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13131)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13131)","v":0.05},1333661.9529603925,3881032.1567508453,5214694.1097112373,960803.1007443628]
[null,2045,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13134)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":7225674.1374999881},0,{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13134)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":131375.89340909105},0,55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13134)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13134)","v":0.05},1397815.3384888768,4067722.1584021687,5465537.4968910459,822028.93165312184]
[null,2057,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13146)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},0,{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13146)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},0,55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13146)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13146)","v":0.05},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13151)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},0,{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13151)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},0,55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13151)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13151)","v":0.05},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N13109:N13157)","v":20067071.641088717}]
[]
[null,{"$f":"B13171+1","v":2021},{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13172)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},{"$f":"MAX(TREND(D13168:D13169,B13168:B13169,B13172)*INDEX(matCost,ROW()-ROW($A13170),A13162),0)","v":0},{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13172)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},{"$f":"MAX(TREND(F13168:F13169,B13168:B13169,B13172)*INDEX(matCost,ROW()-ROW($A13170),A13162),0)","v":0},55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13172)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13172)","v":0.05},{"$f":"(C13172*(1-I13172)*VLOOKUP(G13172,FuelCon,2)-D13172*(1-J13172)*VLOOKUP(H13172,FuelCon,2))*FuelAuto+(C13172*I13172*VLOOKUP(G13172,FuelCon,3)-D13172*J13172*VLOOKUP(H13172,FuelCon,3))*FuelTruck","v":0},{"$f":"(C13172*(1-I13172)-D13172*(1-J13172))*NonFuelAuto+(C13172*I13172-D13172*J13172)*NonFuelTruck","v":0},{"$f":"SUM(K13172:L13172)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13178)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":6873219.8080000281},{"$f":"MAX(TREND(D13168:D13169,B13168:B13169,B13178)*INDEX(matCost,ROW()-ROW($A13170),A13162),0)","v":0},{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13178)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":124967.63287272723},{"$f":"MAX(TREND(F13168:F13169,B13168:B13169,B13178)*INDEX(matCost,ROW()-ROW($A13170),A13162),0)","v":0},55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13178)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13178)","v":0.05},466329.90489837312,2159143.9740147474,2625473.8789131204,1334657.7878636764]
[null,2032,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13183)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":7384875.0560000241},0,{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13183)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":134270.4555636365},0,55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13183)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13183)","v":0.05},501044.36912413157,2319874.6615749449,2820919.0306990766,1022430.8744102637]
[null,2039,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13190)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":8101192.4032000303},0,{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13190)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":147294.40733090928},0,55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13190)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13190)","v":0.05},549644.6190401942,2544897.6241592248,3094542.2431994192,698478.92449383019]
[null,2045,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13196)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":8715178.7008000314},0,{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13196)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":158457.7945600003},0,55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13196)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13196)","v":0.05},591301.97611110483,2737774.4492314635,3329076.4253425682,500700.45972104295]
[null,2051,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13202)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},0,{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13202)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},0,55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13202)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13202)","v":0.05},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13207)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},0,{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13207)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},0,55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13207)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13207)","v":0.05},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13214)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},0,{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13214)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":0},0,55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13214)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13214)","v":0.05},0,0,0,0]
[{"$f":"MAX($A$1:A13223)+1","v":214},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A13224,1)),\"Not Used\",INDEX(ModelGroup,A13224,1))","v":"1S3218"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"B13234+1","v":2022},{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13235)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},{"$f":"MAX(TREND(D13230:D13231,B13230:B13231,B13235)*INDEX(matCost,ROW()-ROW($A13232),A13224),0)","v":2327495.5},{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13235)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},{"$f":"MAX(TREND(F13230:F13231,B13230:B13231,B13235)*INDEX(matCost,ROW()-ROW($A13232),A13224),0)","v":42318.099999999977},55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13235)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13235)","v":0.16},{"$f":"(C13235*(1-I13235)*VLOOKUP(G13235,FuelCon,2)-D13235*(1-J13235)*VLOOKUP(H13235,FuelCon,2))*FuelAuto+(C13235*I13235*VLOOKUP(G13235,FuelCon,3)-D13235*J13235*VLOOKUP(H13235,FuelCon,3))*FuelTruck","v":-181424.93340312919},{"$f":"(C13235*(1-I13235)-D13235*(1-J13235))*NonFuelAuto+(C13235*I13235-D13235*J13235)*NonFuelTruck","v":-777729.45593111997},{"$f":"SUM(K13235:L13235)","v":-959154.38933424919},-683863.82358641736]
[null,2028,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13241)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":2810738.3303999975},0,{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13241)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":51104.333279999904},0,55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13241)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13241)","v":0.16},255932.47221528436,1012181.6382213528,1268114.1104366372,602471.87886589882]
[null,2033,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13246)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":2965174.5023999959},0,{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13246)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":53912.263679999858},0,55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13246)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13246)","v":0.16},269994.69596337678,1067796.0139478,1337790.7099111769,453155.99805778766]
[null,2040,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13253)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":3181385.1431999952},0,{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13253)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":57843.366239999887},0,55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13253)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13253)","v":0.16},289681.80921070627,1145656.1399648271,1435337.9491755334,302780.06692568725]
[null,2046,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13259)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":3366708.5495999977},0,{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13259)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":61212.882719999878},0,55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13259)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13259)","v":0.16},306556.47770841757,1212393.3908365655,1518949.8685449832,213507.86990641442]
[null,2052,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13265)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":3552031.9560000002},0,{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13265)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":64582.399199999869},0,55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13265)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13265)","v":0.16},323431.14620612888,1279130.6417083042,1602561.7879144331,150100.64693681835]
[null,2063,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13276)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},0,{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13276)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},0,55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13276)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13276)","v":0.16},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C13230:C13231,B13230:B13231,B13280)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},0,{"$f":"MAX(TREND(E13230:E13231,B13230:B13231,B13280)*INDEX(matBenefit,ROW()-ROW($A13232),A13224),0)","v":0},0,55,55,{"$f":"TREND(I13230:I13231,B13230:B13231,B13280)","v":0.25531914893617019},{"$f":"TREND(J13230:J13231,B13230:B13231,B13280)","v":0.16},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A13286,2)*AnnualFactor","v":2770352.0407295884},{"$f":"INDEX(ModelData1B,A13286,2)*AnnualFactor","v":2546279.4491999885},{"$f":"INDEX(ModelData1NB,A13286,3)*AnnualFactor","v":50370.037104174335},{"$f":"INDEX(ModelData1B,A13286,3)*AnnualFactor","v":46295.98998545434},{"$f":"IF(E13292=0,55,MAX(5,ROUND(C13292/E13292,1)))","v":55},{"$f":"IF(F13292=0,55,MAX(5,ROUND(D13292/F13292,1)))","v":55},{"$f":"INDEX(ModelData1NB,A13286,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A13286,6)","v":0.11},{"$f":"(C13292*(1-I13292)*VLOOKUP(G13292,FuelCon,2)-D13292*(1-J13292)*VLOOKUP(H13292,FuelCon,2))*FuelAuto+(C13292*I13292*VLOOKUP(G13292,FuelCon,3)-D13292*J13292*VLOOKUP(H13292,FuelCon,3))*FuelTruck","v":43347.111897768882},{"$f":"(C13292*(1-I13292)-D13292*(1-J13292))*NonFuelAuto+(C13292*I13292-D13292*J13292)*NonFuelTruck","v":126142.56169195411},{"$f":"SUM(K13292:L13292)","v":169489.67358972298},{"$f":"M13292/(1+DiscRate)^(B13292-YearCurrent)","v":138354.06070621437}]
[null,2023,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13298)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},{"$f":"MAX(TREND(D13292:D13293,B13292:B13293,B13298)*INDEX(matCost,ROW()-ROW($A13294),A13286),0)","v":0},{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13298)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},{"$f":"MAX(TREND(F13292:F13293,B13292:B13293,B13298)*INDEX(matCost,ROW()-ROW($A13294),A13286),0)","v":0},55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13298)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13298)","v":0.11},{"$f":"(C13298*(1-I13298)*VLOOKUP(G13298,FuelCon,2)-D13298*(1-J13298)*VLOOKUP(H13298,FuelCon,2))*FuelAuto+(C13298*I13298*VLOOKUP(G13298,FuelCon,3)-D13298*J13298*VLOOKUP(H13298,FuelCon,3))*FuelTruck","v":0},{"$f":"(C13298*(1-I13298)-D13298*(1-J13298))*NonFuelAuto+(C13298*I13298-D13298*J13298)*NonFuelTruck","v":0},{"$f":"SUM(K13298:L13298)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13304)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":3720257.1556991935},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13304)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":67641.039194530342},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13304)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13304)","v":0.11},301235.21733551199,1265397.6871786679,1566632.9045141798,695603.74534434476]
[null,2036,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13311)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":4459072.2451199889},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13311)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":81074.040820363443},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13311)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13311)","v":0.11},361058.26577491511,1516696.1502361414,1877754.4160110564,519214.74337495962]
[null,2041,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13316)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":4986797.3089919984},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13316)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":90669.041981672402},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13316)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13316)","v":0.11},403789.01466020412,1696195.052420055,2099984.0670802593,414004.76077119954]
[null,2053,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13328)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13328)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13328)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13328)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13335)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13335)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13335)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13335)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13339)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13339)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13339)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13339)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13343)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13343)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13343)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13343)","v":0.11},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A13348,2)*AnnualFactor","v":5773629.1942400234},{"$f":"INDEX(ModelData20B,A13348,2)*AnnualFactor","v":5306644.4800000209},{"$f":"INDEX(ModelData20NB,A13348,3)*AnnualFactor","v":104975.07625890952},{"$f":"INDEX(ModelData20B,A13348,3)*AnnualFactor","v":96484.445090909474},{"$f":"IF(E13355=0,55,MAX(5,ROUND(C13355/E13355,1)))","v":55},{"$f":"IF(F13355=0,55,MAX(5,ROUND(D13355/F13355,1)))","v":55},{"$f":"INDEX(ModelData20NB,A13348,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A13348,6)","v":0.11},{"$f":"(C13355*(1-I13355)*VLOOKUP(G13355,FuelCon,2)-D13355*(1-J13355)*VLOOKUP(H13355,FuelCon,2))*FuelAuto+(C13355*I13355*VLOOKUP(G13355,FuelCon,3)-D13355*J13355*VLOOKUP(H13355,FuelCon,3))*FuelTruck","v":90338.753724973198},{"$f":"(C13355*(1-I13355)-D13355*(1-J13355))*NonFuelAuto+(C13355*I13355-D13355*J13355)*NonFuelTruck","v":262890.91282026598},{"$f":"SUM(K13355:L13355)","v":353229.66654523916},{"$f":"M13355/(1+DiscRate)^(B13355-YearCurrent)","v":74512.697262786736}]
[null,2026,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13363)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},{"$f":"MAX(TREND(D13354:D13355,B13354:B13355,B13363)*INDEX(matCost,ROW()-ROW($A13356),A13348),0)","v":0},{"$f":"MAX(TREND(E13354:E13355,B13354:B13355,B13363)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},{"$f":"MAX(TREND(F13354:F13355,B13354:B13355,B13363)*INDEX(matCost,ROW()-ROW($A13356),A13348),0)","v":0},55,55,{"$f":"TREND(I13354:I13355,B13354:B13355,B13363)","v":0.18198529411764705},{"$f":"TREND(J13354:J13355,B13354:B13355,B13363)","v":0.11},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13374)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":5520717.7625600398},0,{"$f":"MAX(TREND(E13354:E13355,B13354:B13355,B13374)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":100376.68659200054},0,55,55,{"$f":"TREND(I13354:I13355,B13354:B13355,B13374)","v":0.18198529411764705},{"$f":"TREND(J13354:J13355,B13354:B13355,B13374)","v":0.11},447021.41423345788,1877801.2368332418,2324822.6510666995,600778.35120775108]
[null,2043,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13380)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":6026540.6259200275},0,{"$f":"MAX(TREND(E13354:E13355,B13354:B13355,B13380)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":109573.46592581877},0,55,55,{"$f":"TREND(I13354:I13355,B13354:B13355,B13380)","v":0.18198529411764705},{"$f":"TREND(J13354:J13355,B13354:B13355,B13380)","v":0.11},487978.70664645499,2049850.3868327998,2537829.0934792547,437002.73193043325]
[null,2049,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13386)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":6532363.4892800152},0,{"$f":"MAX(TREND(E13354:E13355,B13354:B13355,B13386)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":118770.24525963701},0,55,55,{"$f":"TREND(I13354:I13355,B13354:B13355,B13386)","v":0.18198529411764705},{"$f":"TREND(J13354:J13355,B13354:B13355,B13386)","v":0.11},528935.99905945221,2221899.5368323578,2750835.53589181,315633.97162766021]
[null,2054,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13391)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},0,{"$f":"MAX(TREND(E13354:E13355,B13354:B13355,B13391)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},0,55,55,{"$f":"TREND(I13354:I13355,B13354:B13355,B13391)","v":0.18198529411764705},{"$f":"TREND(J13354:J13355,B13354:B13355,B13391)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13394)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},0,{"$f":"MAX(TREND(E13354:E13355,B13354:B13355,B13394)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},0,55,55,{"$f":"TREND(I13354:I13355,B13354:B13355,B13394)","v":0.18198529411764705},{"$f":"TREND(J13354:J13355,B13354:B13355,B13394)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C13354:C13355,B13354:B13355,B13402)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},0,{"$f":"MAX(TREND(E13354:E13355,B13354:B13355,B13402)*INDEX(matBenefit,ROW()-ROW($A13356),A13348),0)","v":0},0,55,55,{"$f":"TREND(I13354:I13355,B13354:B13355,B13402)","v":0.18198529411764705},{"$f":"TREND(J13354:J13355,B13354:B13355,B13402)","v":0.11},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2026,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13425)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},{"$f":"MAX(TREND(D13416:D13417,B13416:B13417,B13425)*INDEX(matCost,ROW()-ROW($A13418),A13410),0)","v":0},{"$f":"MAX(TREND(E13416:E13417,B13416:B13417,B13425)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},{"$f":"MAX(TREND(F13416:F13417,B13416:B13417,B13425)*INDEX(matCost,ROW()-ROW($A13418),A13410),0)","v":0},55,55,{"$f":"TREND(I13416:I13417,B13416:B13417,B13425)","v":8.653846153846155E-2},{"$f":"TREND(J13416:J13417,B13416:B13417,B13425)","v":0.05},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13432)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,{"$f":"MAX(TREND(E13416:E13417,B13416:B13417,B13432)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,55,55,{"$f":"TREND(I13416:I13417,B13416:B13417,B13432)","v":8.653846153846155E-2},{"$f":"TREND(J13416:J13417,B13416:B13417,B13432)","v":0.05},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13437)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,{"$f":"MAX(TREND(E13416:E13417,B13416:B13417,B13437)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,55,55,{"$f":"TREND(I13416:I13417,B13416:B13417,B13437)","v":8.653846153846155E-2},{"$f":"TREND(J13416:J13417,B13416:B13417,B13437)","v":0.05},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13443)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":13865527.728000015},0,{"$f":"MAX(TREND(E13416:E13417,B13416:B13417,B13443)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":252100.50414545462},0,55,55,{"$f":"TREND(I13416:I13417,B13416:B13417,B13443)","v":8.653846153846155E-2},{"$f":"TREND(J13416:J13417,B13416:B13417,B13443)","v":0.05},940739.62529731099,4355698.1264588563,5296437.751756167,852357.67277387844]
[null,2053,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13452)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":15020988.372000039},0,{"$f":"MAX(TREND(E13416:E13417,B13416:B13417,B13452)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":273108.87949090917},0,55,55,{"$f":"TREND(I13416:I13417,B13416:B13417,B13452)","v":8.653846153846155E-2},{"$f":"TREND(J13416:J13417,B13416:B13417,B13452)","v":0.05},1019134.5940720884,4718672.9703304349,5737807.5644025235,502261.60721989535]
[null,2055,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13454)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,{"$f":"MAX(TREND(E13416:E13417,B13416:B13417,B13454)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,55,55,{"$f":"TREND(I13416:I13417,B13416:B13417,B13454)","v":8.653846153846155E-2},{"$f":"TREND(J13416:J13417,B13416:B13417,B13454)","v":0.05},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C13416:C13417,B13416:B13417,B13464)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,{"$f":"MAX(TREND(E13416:E13417,B13416:B13417,B13464)*INDEX(matBenefit,ROW()-ROW($A13418),A13410),0)","v":0},0,55,55,{"$f":"TREND(I13416:I13417,B13416:B13417,B13464)","v":8.653846153846155E-2},{"$f":"TREND(J13416:J13417,B13416:B13417,B13464)","v":0.05},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2023,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13484)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},{"$f":"MAX(TREND(D13478:D13479,B13478:B13479,B13484)*INDEX(matCost,ROW()-ROW($A13480),A13472),0)","v":8060749.4250000119},{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13484)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},{"$f":"MAX(TREND(F13478:F13479,B13478:B13479,B13484)*INDEX(matCost,ROW()-ROW($A13480),A13472),0)","v":146559.08045454603},55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13484)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13484)","v":0.05},{"$f":"(C13484*(1-I13484)*VLOOKUP(G13484,FuelCon,2)-D13484*(1-J13484)*VLOOKUP(H13484,FuelCon,2))*FuelAuto+(C13484*I13484*VLOOKUP(G13484,FuelCon,3)-D13484*J13484*VLOOKUP(H13484,FuelCon,3))*FuelTruck","v":-506402.22977611079},{"$f":"(C13484*(1-I13484)-D13484*(1-J13484))*NonFuelAuto+(C13484*I13484-D13484*J13484)*NonFuelTruck","v":-2451967.3932847008},{"$f":"SUM(K13484:L13484)","v":-2958369.6230608118},-1971286.5935015592]
[null,2027,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13488)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},{"$f":"MAX(TREND(D13478:D13479,B13478:B13479,B13488)*INDEX(matCost,ROW()-ROW($A13480),A13472),0)","v":0},{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13488)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},{"$f":"MAX(TREND(F13478:F13479,B13478:B13479,B13488)*INDEX(matCost,ROW()-ROW($A13480),A13472),0)","v":0},55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13488)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13488)","v":0.05},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13495)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13495)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13495)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13495)","v":0.05},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13503)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13503)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13503)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13503)","v":0.05},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13506)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":10502171.134000003},0,{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13506)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":190948.56607272755},0,55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13506)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13506)","v":0.05},712544.71746186307,3299137.8351750858,4011682.5526369489,603365.93148458994]
[null,2054,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13515)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13515)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13515)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13515)","v":0.05},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13523)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13523)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13523)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13523)","v":0.05},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13527)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13527)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13527)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13527)","v":0.05},0,0,0,0]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2024,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13547)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"MAX(TREND(D13540:D13541,B13540:B13541,B13547)*INDEX(matCost,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13547)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"MAX(TREND(F13540:F13541,B13540:B13541,B13547)*INDEX(matCost,ROW()-ROW($A13542),A13534),0)","v":0},55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13547)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13547)","v":0.38000000000000006},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13554)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13554)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13554)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13554)","v":0.38000000000000006},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13558)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13558)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13558)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13558)","v":0.38000000000000006},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13566)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":2895946.8430999815},0,{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13566)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":52653.578965454362},0,55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13566)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13566)","v":0.38000000000000006},560224.39425066055,1630284.8591105072,2190509.2533611679,377195.82082864514]
[null,2052,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13575)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13575)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13575)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13575)","v":0.38000000000000006},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13578)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13578)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13578)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13578)","v":0.38000000000000006},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13588)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13588)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13588)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13588)","v":0.38000000000000006},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13590)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13590)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},0,55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13590)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13590)","v":0.38000000000000006},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A13596,2)*AnnualFactor","v":757456.87679999857},{"$f":"INDEX(ModelData1B,A13596,2)*AnnualFactor","v":728323.91999999864},{"$f":"INDEX(ModelData1NB,A13596,3)*AnnualFactor","v":13771.943214545428},{"$f":"INDEX(ModelData1B,A13596,3)*AnnualFactor","v":13242.253090909066},{"$f":"IF(E13602=0,55,MAX(5,ROUND(C13602/E13602,1)))","v":55},{"$f":"IF(F13602=0,55,MAX(5,ROUND(D13602/F13602,1)))","v":55},{"$f":"INDEX(ModelData1NB,A13596,6)","v":8.653846153846155E-2},{"$f":"INDEX(ModelData1B,A13596,6)","v":0.05},{"$f":"(C13602*(1-I13602)*VLOOKUP(G13602,FuelCon,2)-D13602*(1-J13602)*VLOOKUP(H13602,FuelCon,2))*FuelAuto+(C13602*I13602*VLOOKUP(G13602,FuelCon,3)-D13602*J13602*VLOOKUP(H13602,FuelCon,3))*FuelTruck","v":5635.8054758145154},{"$f":"(C13602*(1-I13602)-D13602*(1-J13602))*NonFuelAuto+(C13602*I13602-D13602*J13602)*NonFuelTruck","v":16400.514562387172},{"$f":"SUM(K13602:L13602)","v":22036.320038201688},{"$f":"M13602/(1+DiscRate)^(B13602-YearCurrent)","v":17988.201261671373}]
[null,2025,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13610)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},{"$f":"MAX(TREND(D13602:D13603,B13602:B13603,B13610)*INDEX(matCost,ROW()-ROW($A13604),A13596),0)","v":0},{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13610)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},{"$f":"MAX(TREND(F13602:F13603,B13602:B13603,B13610)*INDEX(matCost,ROW()-ROW($A13604),A13596),0)","v":0},55,55,{"$f":"TREND(I13602:I13603,B13602:B13603,B13610)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13610)","v":0.05},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13617)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13617)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,55,55,{"$f":"TREND(I13602:I13603,B13602:B13603,B13617)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13617)","v":0.05},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13622)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13622)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,55,55,{"$f":"TREND(I13602:I13603,B13602:B13603,B13622)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13622)","v":0.05},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13631)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":1122158.3359999992},0,{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13631)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":20402.878836363612},0,55,55,{"$f":"TREND(I13602:I13603,B13602:B13603,B13631)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13631)","v":0.05},76135.494677285023,352513.30187995709,428648.79655724211,60252.081642794794]
[null,2052,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13637)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13637)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,55,55,{"$f":"TREND(I13602:I13603,B13602:B13603,B13637)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13637)","v":0.05},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13642)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13642)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,55,55,{"$f":"TREND(I13602:I13603,B13602:B13603,B13642)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13642)","v":0.05},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13649)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13649)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},0,55,55,{"$f":"TREND(I13602:I13603,B13602:B13603,B13649)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13649)","v":0.05},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,2025,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13672)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},{"$f":"MAX(TREND(D13664:D13665,B13664:B13665,B13672)*INDEX(matCost,ROW()-ROW($A13666),A13658),0)","v":0},{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13672)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},{"$f":"MAX(TREND(F13664:F13665,B13664:B13665,B13672)*INDEX(matCost,ROW()-ROW($A13666),A13658),0)","v":0},55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13672)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13672)","v":5.9999999999999991E-2},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13680)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":481649.67840000056},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13680)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":8757.266879999981},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13680)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13680)","v":5.9999999999999991E-2},93175.708651413937,271146.61305399396,364322.32170540793,123408.57511120409]
[null,2036,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13683)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":501377.15460000001},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13683)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":9115.9482654545282},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13683)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13683)","v":5.9999999999999991E-2},96992.012611057246,282252.27469068841,379244.28730174567,104864.20568568958]
[null,2045,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13692)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":560559.58320000023},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13692)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":10191.99242181817},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13692)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13692)","v":5.9999999999999991E-2},108440.92448998755,315569.25960077299,424010.18409076054,63772.069780224876]
[null,2047,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13694)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":573711.23399999924},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13694)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":10431.113345454534},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13694)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13694)","v":5.9999999999999991E-2},110985.12712974964,322973.03402523563,433958.16115498525,57007.832596637309]
[null,2053,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13700)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13700)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13700)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13700)","v":5.9999999999999991E-2},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13711)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13711)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13711)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13711)","v":5.9999999999999991E-2},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B13730+1","v":2022},{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13731)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},{"$f":"MAX(TREND(D13726:D13727,B13726:B13727,B13731)*INDEX(matCost,ROW()-ROW($A13728),A13720),0)","v":0},{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13731)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},{"$f":"MAX(TREND(F13726:F13727,B13726:B13727,B13731)*INDEX(matCost,ROW()-ROW($A13728),A13720),0)","v":0},55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13731)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13731)","v":0.11},{"$f":"(C13731*(1-I13731)*VLOOKUP(G13731,FuelCon,2)-D13731*(1-J13731)*VLOOKUP(H13731,FuelCon,2))*FuelAuto+(C13731*I13731*VLOOKUP(G13731,FuelCon,3)-D13731*J13731*VLOOKUP(H13731,FuelCon,3))*FuelTruck","v":0},{"$f":"(C13731*(1-I13731)-D13731*(1-J13731))*NonFuelAuto+(C13731*I13731-D13731*J13731)*NonFuelTruck","v":0},{"$f":"SUM(K13731:L13731)","v":0},0]
[null,2026,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13735)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},{"$f":"MAX(TREND(D13726:D13727,B13726:B13727,B13735)*INDEX(matCost,ROW()-ROW($A13728),A13720),0)","v":0},{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13735)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},{"$f":"MAX(TREND(F13726:F13727,B13726:B13727,B13735)*INDEX(matCost,ROW()-ROW($A13728),A13720),0)","v":0},55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13735)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13735)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13743)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":857314.91999999806},0,{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13743)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":15587.543999999936},0,55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13743)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13743)","v":0.11},165848.60073775557,482628.86347367894,648477.46421143448,205291.35796244667]
[null,2037,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13746)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":894953.13599999994},0,{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13746)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":16271.875199999951},0,55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13746)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13746)","v":0.11},173129.75881892568,503817.44772374403,676947.20654266968,174936.02207239071]
[null,2049,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13758)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":1045506},0,{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13758)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":19009.199999999953},0,55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13758)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13758)","v":0.11},202254.39114360479,588571.78472400003,790826.17586760479,90740.287268858301]
[null,2054,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13763)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13763)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13763)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13763)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13770)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13770)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13770)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13770)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C13726:C13727,B13726:B13727,B13776)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,{"$f":"MAX(TREND(E13726:E13727,B13726:B13727,B13776)*INDEX(matBenefit,ROW()-ROW($A13728),A13720),0)","v":0},0,55,55,{"$f":"TREND(I13726:I13727,B13726:B13727,B13776)","v":1},{"$f":"TREND(J13726:J13727,B13726:B13727,B13776)","v":0.11},0,0,0,0]
[{"$f":"MAX($A$1:A13781)+1","v":223},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A13782,1)),\"Not Used\",INDEX(ModelGroup,A13782,1))","v":"5I3366"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13794)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(D13788:D13789,B13788:B13789,B13794)*INDEX(matCost,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13794)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(F13788:F13789,B13788:B13789,B13794)*INDEX(matCost,ROW()-ROW($A13790),A13782),0)","v":0},55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13794)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13794)","v":0.23999999999999996},{"$f":"(C13794*(1-I13794)*VLOOKUP(G13794,FuelCon,2)-D13794*(1-J13794)*VLOOKUP(H13794,FuelCon,2))*FuelAuto+(C13794*I13794*VLOOKUP(G13794,FuelCon,3)-D13794*J13794*VLOOKUP(H13794,FuelCon,3))*FuelTruck","v":0},{"$f":"(C13794*(1-I13794)-D13794*(1-J13794))*NonFuelAuto+(C13794*I13794-D13794*J13794)*NonFuelTruck","v":0},{"$f":"SUM(K13794:L13794)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13798)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(D13788:D13789,B13788:B13789,B13798)*INDEX(matCost,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13798)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(F13788:F13789,B13788:B13789,B13798)*INDEX(matCost,ROW()-ROW($A13790),A13782),0)","v":0},55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13798)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13798)","v":0.23999999999999996},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13809)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":2233336.5960000008},0,{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13809)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":40606.119927272666},0,55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13809)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13809)","v":0.23999999999999996},432041.64628678461,1257265.7700645847,1689307.4163513693,407989.84857905959]
[null,2044,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13815)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":2487272.352000013},0,{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13815)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":45223.133672727272},0,55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13815)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13815)","v":0.23999999999999996},481165.82321104279,1400219.9196478154,1881385.7428588583,302772.098632031]
[null,2050,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13821)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":2741208.1080000103},0,{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13821)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":49840.147418181645},0,55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13821)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13821)","v":0.23999999999999996},530290.000135298,1543174.069231038,2073464.0693663359,222347.29500619974]
[null,2055,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13826)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13826)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13826)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13826)","v":0.23999999999999996},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13833)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13833)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13833)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13833)","v":0.23999999999999996},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13839)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13839)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},0,55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13839)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13839)","v":0.23999999999999996},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A13844,2)*AnnualFactor","v":1381556.0687999949},{"$f":"INDEX(ModelData1B,A13844,2)*AnnualFactor","v":1918827.8733333261},{"$f":"INDEX(ModelData1NB,A13844,3)*AnnualFactor","v":25119.201250908998},{"$f":"INDEX(ModelData1B,A13844,3)*AnnualFactor","v":34887.779515151378},{"$f":"IF(E13850=0,55,MAX(5,ROUND(C13850/E13850,1)))","v":55},{"$f":"IF(F13850=0,55,MAX(5,ROUND(D13850/F13850,1)))","v":55},{"$f":"INDEX(ModelData1NB,A13844,6)","v":1},{"$f":"INDEX(ModelData1B,A13844,6)","v":0.23999999999999996},{"$f":"(C13850*(1-I13850)*VLOOKUP(G13850,FuelCon,2)-D13850*(1-J13850)*VLOOKUP(H13850,FuelCon,2))*FuelAuto+(C13850*I13850*VLOOKUP(G13850,FuelCon,3)-D13850*J13850*VLOOKUP(H13850,FuelCon,3))*FuelTruck","v":96586.213632088111},{"$f":"(C13850*(1-I13850)-D13850*(1-J13850))*NonFuelAuto+(C13850*I13850-D13850*J13850)*NonFuelTruck","v":94765.638283374486},{"$f":"SUM(K13850:L13850)","v":191351.85191546258},{"$f":"M13850/(1+DiscRate)^(B13850-YearCurrent)","v":156200.1104577248}]
[null,2027,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13860)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},{"$f":"MAX(TREND(D13850:D13851,B13850:B13851,B13860)*INDEX(matCost,ROW()-ROW($A13852),A13844),0)","v":0},{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13860)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},{"$f":"MAX(TREND(F13850:F13851,B13850:B13851,B13860)*INDEX(matCost,ROW()-ROW($A13852),A13844),0)","v":0},55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13860)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13860)","v":0.23999999999999996},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13867)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13867)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13867)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13867)","v":0.23999999999999996},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13872)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":2136514.5936000049},0,{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13872)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":38845.719883636339},0,55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13872)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13872)","v":0.23999999999999996},413311.31365864491,1202759.4365254974,1616070.7501841423,364768.44417787297]
[null,2045,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13878)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":2374922.5488000065},0,{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13878)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":43180.409978181822},0,55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13878)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13878)","v":0.23999999999999996},459431.61887235782,1336972.148537159,1796403.7674095167,270183.10103649914]
[null,2051,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13884)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":2613330.5039999932},0,{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13884)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":47515.100072727306},0,55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13884)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13884)","v":0.23999999999999996},505551.92408606788,1471184.8605488124,1976736.7846348803,198107.26519599147]
[null,2058,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13891)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13891)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13891)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13891)","v":0.23999999999999996},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13896)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13896)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13896)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13896)","v":0.23999999999999996},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N13853:N13901)","v":3282332.3362267995}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2024,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13919)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},{"$f":"MAX(TREND(D13912:D13913,B13912:B13913,B13919)*INDEX(matCost,ROW()-ROW($A13914),A13906),0)","v":0},{"$f":"MAX(TREND(E13912:E13913,B13912:B13913,B13919)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},{"$f":"MAX(TREND(F13912:F13913,B13912:B13913,B13919)*INDEX(matCost,ROW()-ROW($A13914),A13906),0)","v":0},55,55,{"$f":"TREND(I13912:I13913,B13912:B13913,B13919)","v":0.10305343511450381},{"$f":"TREND(J13912:J13913,B13912:B13913,B13919)","v":0.06},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13923)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":1376300.8396800086},0,{"$f":"MAX(TREND(E13912:E13913,B13912:B13913,B13923)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":25023.651630545617},0,55,55,{"$f":"TREND(I13912:I13913,B13912:B13913,B13923)","v":0.10305343511450381},{"$f":"TREND(J13912:J13913,B13912:B13913,B13923)","v":0.06},96503.783286246369,438540.53174685582,535044.31503310218,254195.69982035737]
[null,2035,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13930)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":1561572.1065600142},0,{"$f":"MAX(TREND(E13912:E13913,B13912:B13913,B13930)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":28392.220119272824},0,55,55,{"$f":"TREND(I13912:I13913,B13912:B13913,B13930)","v":0.10305343511450381},{"$f":"TREND(J13912:J13913,B13912:B13913,B13930)","v":0.06},109494.67719016445,497574.83409739553,607069.51128755999,179609.96308897619]
[null,2040,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13935)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":1693908.7257600129},0,{"$f":"MAX(TREND(E13912:E13913,B13912:B13913,B13935)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":30798.34046836372},0,55,55,{"$f":"TREND(I13912:I13913,B13912:B13913,B13935)","v":0.10305343511450381},{"$f":"TREND(J13912:J13913,B13912:B13913,B13935)","v":0.06},118773.88712153415,539742.19291920797,658516.08004074218,138911.9147173008]
[null,2048,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13943)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":1905647.3164800107},0,{"$f":"MAX(TREND(E13912:E13913,B13912:B13913,B13943)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":34648.1330269092},0,55,55,{"$f":"TREND(I13912:I13913,B13912:B13913,B13943)","v":0.10305343511450381},{"$f":"TREND(J13912:J13913,B13912:B13913,B13943)","v":0.06},133620.62301172563,607209.96703410766,740830.59004583326,90953.99898528491]
[null,2052,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13947)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},0,{"$f":"MAX(TREND(E13912:E13913,B13912:B13913,B13947)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},0,55,55,{"$f":"TREND(I13912:I13913,B13912:B13913,B13947)","v":0.10305343511450381},{"$f":"TREND(J13912:J13913,B13912:B13913,B13947)","v":0.06},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C13912:C13913,B13912:B13913,B13954)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},0,{"$f":"MAX(TREND(E13912:E13913,B13912:B13913,B13954)*INDEX(matBenefit,ROW()-ROW($A13914),A13906),0)","v":0},0,55,55,{"$f":"TREND(I13912:I13913,B13912:B13913,B13954)","v":0.10305343511450381},{"$f":"TREND(J13912:J13913,B13912:B13913,B13954)","v":0.06},0,0,0,0]
[]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A13968,2)*AnnualFactor","v":2923599.0284799817},{"$f":"INDEX(ModelData1B,A13968,2)*AnnualFactor","v":2687131.4599999832},{"$f":"INDEX(ModelData1NB,A13968,3)*AnnualFactor","v":53156.345972363299},{"$f":"INDEX(ModelData1B,A13968,3)*AnnualFactor","v":48856.935636363327},{"$f":"IF(E13974=0,55,MAX(5,ROUND(C13974/E13974,1)))","v":55},{"$f":"IF(F13974=0,55,MAX(5,ROUND(D13974/F13974,1)))","v":55},{"$f":"INDEX(ModelData1NB,A13968,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A13968,6)","v":0.11},{"$f":"(C13974*(1-I13974)*VLOOKUP(G13974,FuelCon,2)-D13974*(1-J13974)*VLOOKUP(H13974,FuelCon,2))*FuelAuto+(C13974*I13974*VLOOKUP(G13974,FuelCon,3)-D13974*J13974*VLOOKUP(H13974,FuelCon,3))*FuelTruck","v":45744.935072711938},{"$f":"(C13974*(1-I13974)-D13974*(1-J13974))*NonFuelAuto+(C13974*I13974-D13974*J13974)*NonFuelTruck","v":133120.36354608909},{"$f":"SUM(K13974:L13974)","v":178865.29861880103},{"$f":"M13974/(1+DiscRate)^(B13974-YearCurrent)","v":146007.36351197551}]
[null,2025,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B13982)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},{"$f":"MAX(TREND(D13974:D13975,B13974:B13975,B13982)*INDEX(matCost,ROW()-ROW($A13976),A13968),0)","v":0},{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B13982)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},{"$f":"MAX(TREND(F13974:F13975,B13974:B13975,B13982)*INDEX(matCost,ROW()-ROW($A13976),A13968),0)","v":0},55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B13982)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B13982)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B13986)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":3466612.5769599676},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B13986)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":63029.319581090473},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B13986)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B13986)","v":0.11},280697.2070301128,1179123.7416234976,1459820.9486536104,648177.95955235837]
[null,2038,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B13995)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":4009626.1254399717},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B13995)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":72902.29318981804},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B13995)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B13995)","v":0.11},324665.88915250736,1363822.8254759789,1688488.7146284862,407792.12139884511]
[null,2048,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B14005)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":4612974.5126399696},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B14005)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":83872.263866181485},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B14005)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B14005)","v":0.11},373519.98039961187,1569044.0297565116,1942564.0101561234,238494.42420791514]
[null,2049,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B14006)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":4673309.3513599634},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B14006)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":84969.26093381783},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B14006)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B14006)","v":0.11},378405.38952432183,1589566.1501845624,1967971.5397088842,225807.27383512573]
[null,2060,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B14017)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B14017)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B14017)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B14017)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B14023)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B14023)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B14023)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B14023)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B14025)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B14025)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B14025)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B14025)","v":0.11},0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,2025,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14044)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},{"$f":"MAX(TREND(D14036:D14037,B14036:B14037,B14044)*INDEX(matCost,ROW()-ROW($A14038),A14030),0)","v":0},{"$f":"MAX(TREND(E14036:E14037,B14036:B14037,B14044)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},{"$f":"MAX(TREND(F14036:F14037,B14036:B14037,B14044)*INDEX(matCost,ROW()-ROW($A14038),A14030),0)","v":0},55,55,{"$f":"TREND(I14036:I14037,B14036:B14037,B14044)","v":0.16666666666666669},{"$f":"TREND(J14036:J14037,B14036:B14037,B14044)","v":0.1},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14045)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},{"$f":"MAX(TREND(D14036:D14037,B14036:B14037,B14045)*INDEX(matCost,ROW()-ROW($A14038),A14030),0)","v":0},{"$f":"MAX(TREND(E14036:E14037,B14036:B14037,B14045)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},{"$f":"MAX(TREND(F14036:F14037,B14036:B14037,B14045)*INDEX(matCost,ROW()-ROW($A14038),A14030),0)","v":0},55,55,{"$f":"TREND(I14036:I14037,B14036:B14037,B14045)","v":0.16666666666666669},{"$f":"TREND(J14036:J14037,B14036:B14037,B14045)","v":0.1},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14056)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":2143930.2182999998},0,{"$f":"MAX(TREND(E14036:E14037,B14036:B14037,B14056)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":38980.549423636636},0,55,55,{"$f":"TREND(I14036:I14037,B14036:B14037,B14056)","v":0.16666666666666669},{"$f":"TREND(J14036:J14037,B14036:B14037,B14056)","v":0.1},169081.59740116273,720284.56293328456,889366.16033444728,229829.11629002713]
[null,2039,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14058)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":2209222.7468999997},0,{"$f":"MAX(TREND(E14036:E14037,B14036:B14037,B14058)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":40167.686307272874},0,55,55,{"$f":"TREND(I14036:I14037,B14036:B14037,B14058)","v":0.16666666666666669},{"$f":"TREND(J14036:J14037,B14036:B14037,B14058)","v":0.1},174230.90913706564,742220.53828548198,916451.44742254762,206855.15693096459]
[null,2049,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14068)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":2535685.3899000064},0,{"$f":"MAX(TREND(E14036:E14037,B14036:B14037,B14068)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":46103.370725454763},0,55,55,{"$f":"TREND(I14036:I14037,B14036:B14037,B14068)","v":0.16666666666666669},{"$f":"TREND(J14036:J14037,B14036:B14037,B14068)","v":0.1},199977.46781658076,851900.41504647105,1051877.8828630517,120693.65452912255]
[null,2056,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14075)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},0,{"$f":"MAX(TREND(E14036:E14037,B14036:B14037,B14075)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},0,55,55,{"$f":"TREND(I14036:I14037,B14036:B14037,B14075)","v":0.16666666666666669},{"$f":"TREND(J14036:J14037,B14036:B14037,B14075)","v":0.1},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C14036:C14037,B14036:B14037,B14083)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},0,{"$f":"MAX(TREND(E14036:E14037,B14036:B14037,B14083)*INDEX(matBenefit,ROW()-ROW($A14038),A14030),0)","v":0},0,55,55,{"$f":"TREND(I14036:I14037,B14036:B14037,B14083)","v":0.16666666666666669},{"$f":"TREND(J14036:J14037,B14036:B14037,B14083)","v":0.1},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14039:N14087)","v":4563889.6439399505}]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[]
[null,2026,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14107)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},{"$f":"MAX(TREND(D14098:D14099,B14098:B14099,B14107)*INDEX(matCost,ROW()-ROW($A14100),A14092),0)","v":0},{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14107)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},{"$f":"MAX(TREND(F14098:F14099,B14098:B14099,B14107)*INDEX(matCost,ROW()-ROW($A14100),A14092),0)","v":0},55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14107)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14107)","v":0.1},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14115)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":2026927.9133999944},0,{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14115)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":36853.23478909093},0,55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14115)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14115)","v":0.1},159854.18111529242,680975.93556857866,840830.11668387102,266185.28167306312]
[null,2037,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14118)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":2125581.5879999995},0,{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14118)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":38646.937963636359},0,55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14118)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14118)","v":0.1},167634.5280447228,714120.07350949175,881754.60155421449,227862.14486018024]
[null,2046,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14127)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":2421542.6117999926},0,{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14127)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":44028.047487272881},0,55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14127)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14127)","v":0.1},190975.56883301216,813552.48733222368,1004528.0561652358,141199.29167808406]
[null,2050,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14131)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":2553080.8445999995},0,{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14131)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":46419.651719999965},0,55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14131)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14131)","v":0.1},201349.36473891931,857744.67125344113,1059094.0359923604,113571.62997865034]
[null,2058,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14139)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},0,{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14139)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},0,55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14139)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14139)","v":0.1},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14148)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},0,{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14148)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":0},0,55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14148)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14148)","v":0.1},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,2023,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14166)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},{"$f":"MAX(TREND(D14160:D14161,B14160:B14161,B14166)*INDEX(matCost,ROW()-ROW($A14162),A14154),0)","v":0},{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14166)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},{"$f":"MAX(TREND(F14160:F14161,B14160:B14161,B14166)*INDEX(matCost,ROW()-ROW($A14162),A14154),0)","v":0},55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14166)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14166)","v":0.17},{"$f":"(C14166*(1-I14166)*VLOOKUP(G14166,FuelCon,2)-D14166*(1-J14166)*VLOOKUP(H14166,FuelCon,2))*FuelAuto+(C14166*I14166*VLOOKUP(G14166,FuelCon,3)-D14166*J14166*VLOOKUP(H14166,FuelCon,3))*FuelTruck","v":0},{"$f":"(C14166*(1-I14166)-D14166*(1-J14166))*NonFuelAuto+(C14166*I14166-D14166*J14166)*NonFuelTruck","v":0},{"$f":"SUM(K14166:L14166)","v":0},0]
[null,2027,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14170)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},{"$f":"MAX(TREND(D14160:D14161,B14160:B14161,B14170)*INDEX(matCost,ROW()-ROW($A14162),A14154),0)","v":0},{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14170)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},{"$f":"MAX(TREND(F14160:F14161,B14160:B14161,B14170)*INDEX(matCost,ROW()-ROW($A14162),A14154),0)","v":0},55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14170)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14170)","v":0.17},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14178)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":1455376.0340000018},0,{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14178)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":26461.382436363725},0,55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14178)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14178)","v":0.17},135330.70193180817,529667.52619500249,664998.22812681063,196748.98012052182]
[null,2044,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14187)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":1660716.1280000061},0,{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14187)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":30194.838690909208},0,55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14187)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14187)","v":0.17},154424.61196369753,604398.71392708761,758823.32589078508,122117.71655172286]
[null,2047,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14190)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":1729162.826000005},0,{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14190)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":31439.324109090958},0,55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14190)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14190)","v":0.17},160789.24864099378,629309.10983778164,790098.35847877548,103792.94362193039]
[null,2057,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14200)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14200)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14200)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14200)","v":0.17},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14202)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14202)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14202)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14202)","v":0.17},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C14160:C14161,B14160:B14161,B14211)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,{"$f":"MAX(TREND(E14160:E14161,B14160:B14161,B14211)*INDEX(matBenefit,ROW()-ROW($A14162),A14154),0)","v":0},0,55,55,{"$f":"TREND(I14160:I14161,B14160:B14161,B14211)","v":0.26936619718309862},{"$f":"TREND(J14160:J14161,B14160:B14161,B14211)","v":0.17},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A14216,2)*AnnualFactor","v":3496244.4800000009},{"$f":"INDEX(ModelData1B,A14216,2)*AnnualFactor","v":3213460.0000000005},{"$f":"INDEX(ModelData1NB,A14216,3)*AnnualFactor","v":63568.08145454547},{"$f":"INDEX(ModelData1B,A14216,3)*AnnualFactor","v":58426.545454545463},{"$f":"IF(E14222=0,55,MAX(5,ROUND(C14222/E14222,1)))","v":55},{"$f":"IF(F14222=0,55,MAX(5,ROUND(D14222/F14222,1)))","v":55},{"$f":"INDEX(ModelData1NB,A14216,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData1B,A14216,6)","v":0.11},{"$f":"(C14222*(1-I14222)*VLOOKUP(G14222,FuelCon,2)-D14222*(1-J14222)*VLOOKUP(H14222,FuelCon,2))*FuelAuto+(C14222*I14222*VLOOKUP(G14222,FuelCon,3)-D14222*J14222*VLOOKUP(H14222,FuelCon,3))*FuelTruck","v":54704.997223603634},{"$f":"(C14222*(1-I14222)-D14222*(1-J14222))*NonFuelAuto+(C14222*I14222-D14222*J14222)*NonFuelTruck","v":159194.65415392024},{"$f":"SUM(K14222:L14222)","v":213899.65137752387},{"$f":"M14222/(1+DiscRate)^(B14222-YearCurrent)","v":174605.83128716613}]
[null,2024,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14229)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},{"$f":"MAX(TREND(D14222:D14223,B14222:B14223,B14229)*INDEX(matCost,ROW()-ROW($A14224),A14216),0)","v":0},{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14229)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},{"$f":"MAX(TREND(F14222:F14223,B14222:B14223,B14229)*INDEX(matCost,ROW()-ROW($A14224),A14216),0)","v":0},55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14229)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14229)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14239)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":4737165.0559999943},0,{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14239)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":86130.273745454382},0,55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14239)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14239)","v":0.11},383575.88883668371,1611285.8479320351,1994861.7367687188,631522.1383777333]
[null,2036,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14241)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":4914439.423999995},0,{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14241)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":89353.444072727114},0,55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14241)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14241)","v":0.11},397930.08010292146,1671583.4472309477,2069513.5273338691,572237.73558647058]
[null,2047,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14252)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":5889448.4480000138},0,{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14252)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":107080.88087272737},0,55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14252)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14252)","v":0.11},476878.13206723018,2003220.2433749698,2480098.3754421999,325803.37384162331]
[null,2048,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14253)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":5978085.6319999993},0,{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14253)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":108692.4660363635},0,55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14253)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14253)","v":0.11},484055.22770034766,2033369.0430244207,2517424.2707247683,309071.74682253122]
[null,2058,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14263)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},0,{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14263)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},0,55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14263)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14263)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14272)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},0,{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14272)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":0},0,55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14272)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14272)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14225:N14273)","v":11167165.974927247}]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,2024,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14291)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(D14284:D14285,B14284:B14285,B14291)*INDEX(matCost,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14291)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(F14284:F14285,B14284:B14285,B14291)*INDEX(matCost,ROW()-ROW($A14286),A14278),0)","v":0},55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14291)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14291)","v":0.12},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14292)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(D14284:D14285,B14284:B14285,B14292)*INDEX(matCost,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14292)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(F14284:F14285,B14284:B14285,B14292)*INDEX(matCost,ROW()-ROW($A14286),A14278),0)","v":0},55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14292)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14292)","v":0.12},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14304)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":2761452.3176200092},0,{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14304)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":50208.223956727656},0,55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14304)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14304)","v":0.12},229330.94129742018,950626.76216233475,1179957.7034597551,304923.49309061246]
[null,2044,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14311)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":3166458.2141600102},0,{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14311)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":57571.96753018233},0,55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14311)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14311)","v":0.12},262965.55555162329,1090049.5729883064,1353015.1285399296,217741.2215989425]
[null,2048,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14315)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":3397890.1550400108},0,{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14315)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":61779.821000727592},0,55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14315)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14315)","v":0.12},282185.33512545354,1169719.7506031471,1451905.0857286006,178254.75279836805]
[null,2056,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14323)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14323)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14323)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14323)","v":0.12},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14326)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14326)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14326)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14326)","v":0.12},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14331)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14331)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},0,55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14331)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14331)","v":0.12},0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,{"$f":"B14349+1","v":2021},{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14350)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},{"$f":"MAX(TREND(D14346:D14347,B14346:B14347,B14350)*INDEX(matCost,ROW()-ROW($A14348),A14340),0)","v":2314822.6999999955},{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14350)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},{"$f":"MAX(TREND(F14346:F14347,B14346:B14347,B14350)*INDEX(matCost,ROW()-ROW($A14348),A14340),0)","v":42087.68545454531},55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14350)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14350)","v":0.19},{"$f":"(C14350*(1-I14350)*VLOOKUP(G14350,FuelCon,2)-D14350*(1-J14350)*VLOOKUP(H14350,FuelCon,2))*FuelAuto+(C14350*I14350*VLOOKUP(G14350,FuelCon,3)-D14350*J14350*VLOOKUP(H14350,FuelCon,3))*FuelTruck","v":-189985.96840905346},{"$f":"(C14350*(1-I14350)-D14350*(1-J14350))*NonFuelAuto+(C14350*I14350-D14350*J14350)*NonFuelTruck","v":-792410.70851790055},{"$f":"SUM(K14350:L14350)","v":-982396.67692695395},-749465.72115897271]
[null,2027,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14356)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":2854690.8595199883},{"$f":"MAX(TREND(D14346:D14347,B14346:B14347,B14356)*INDEX(matCost,ROW()-ROW($A14348),A14340),0)","v":0},{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14356)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":51903.470173090929},{"$f":"MAX(TREND(F14346:F14347,B14346:B14347,B14356)*INDEX(matCost,ROW()-ROW($A14348),A14340),0)","v":0},55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14356)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14356)","v":0.19},276246.45526951132,1060322.5540332454,1336569.0093027567,679443.90976825741]
[null,2033,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14362)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":3042705.9686399922},0,{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14362)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":55321.92670254549},0,55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14362)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14362)","v":0.19},294440.54702494747,1130157.3174137129,1424597.8644386604,482560.5846325219]
[null,2038,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14367)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":3199385.2262399942},0,{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14367)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":58170.640477090841},0,55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14367)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14367)","v":0.19},309602.29015447741,1188352.9535641018,1497955.2437185792,361775.79471173912]
[null,2045,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14374)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":3418736.1868799925},0,{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14374)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":62158.839761454612},0,55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14374)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14374)","v":0.19},330828.73053581896,1269826.8441746451,1600655.5747104641,240742.13977533093]
[null,2049,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14378)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":3544079.5929599926},0,{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14378)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":64437.810781090753},0,55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14378)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14378)","v":0.19},342958.12503944279,1316383.3530949559,1659341.4781343988,190394.71251423861]
[null,2060,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14389)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},0,{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14389)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},0,55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14389)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14389)","v":0.19},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14395)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},0,{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14395)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},0,55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14395)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14395)","v":0.19},0,0,0,0]
[]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,{"$f":"B14412+1","v":2022},{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14413)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":1084537.3187999949},{"$f":"MAX(TREND(D14408:D14409,B14408:B14409,B14413)*INDEX(matCost,ROW()-ROW($A14410),A14402),0)","v":0},{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14413)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":19718.860341818188},{"$f":"MAX(TREND(F14408:F14409,B14408:B14409,B14413)*INDEX(matCost,ROW()-ROW($A14410),A14402),0)","v":0},55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14413)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14413)","v":0.05},{"$f":"(C14413*(1-I14413)*VLOOKUP(G14413,FuelCon,2)-D14413*(1-J14413)*VLOOKUP(H14413,FuelCon,2))*FuelAuto+(C14413*I14413*VLOOKUP(G14413,FuelCon,3)-D14413*J14413*VLOOKUP(H14413,FuelCon,3))*FuelTruck","v":73583.007507787261},{"$f":"(C14413*(1-I14413)-D14413*(1-J14413))*NonFuelAuto+(C14413*I14413-D14413*J14413)*NonFuelTruck","v":340695.08642158512},{"$f":"SUM(K14413:L14413)","v":414278.09392937238},295374.55543447949]
[null,2028,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14419)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":1200718.8335999995},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14419)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":21831.251520000049},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14419)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14419)","v":0.05},81465.618025287942,377192.19033791224,458657.80836320017,217905.02076027461]
[null,2034,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14425)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":1316900.3483999968},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14425)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":23943.642698181793},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14425)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14425)","v":0.05},89348.228542788129,413689.29425423709,503037.52279702522,159248.79716004417]
[null,2039,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14430)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":1413718.2773999944},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14430)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":25703.968680000049},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14430)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14430)","v":0.05},95917.070640704958,444103.54751784104,540020.61815854604,121889.76298668917]
[null,2049,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14440)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":1607354.1353999972},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14440)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":29224.620643636328},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14440)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14440)","v":0.05},109054.75483653908,504932.05404505145,613986.80888159049,70449.538871273151]
[null,2056,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14447)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14447)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14447)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14447)","v":0.05},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14452)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14452)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14452)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14452)","v":0.05},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14458)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14458)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":0},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14458)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14458)","v":0.05},0,0,0,0]
[{"$f":"MAX($A$1:A14463)+1","v":234},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A14464,1)),\"Not Used\",INDEX(ModelGroup,A14464,1))","v":"2I3226"}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A14464,2)*AnnualFactor","v":5844877.8483200138},{"$f":"INDEX(ModelData20B,A14464,2)*AnnualFactor","v":4537948.6400000099},{"$f":"INDEX(ModelData20NB,A14464,3)*AnnualFactor","v":106270.50633309117},{"$f":"INDEX(ModelData20B,A14464,3)*AnnualFactor","v":82508.15709090927},{"$f":"IF(E14471=0,55,MAX(5,ROUND(C14471/E14471,1)))","v":55},{"$f":"IF(F14471=0,55,MAX(5,ROUND(D14471/F14471,1)))","v":55},{"$f":"INDEX(ModelData20NB,A14464,6)","v":0.50310559006211175},{"$f":"INDEX(ModelData20B,A14464,6)","v":0.36},{"$f":"(C14471*(1-I14471)*VLOOKUP(G14471,FuelCon,2)-D14471*(1-J14471)*VLOOKUP(H14471,FuelCon,2))*FuelAuto+(C14471*I14471*VLOOKUP(G14471,FuelCon,3)-D14471*J14471*VLOOKUP(H14471,FuelCon,3))*FuelTruck","v":252827.02471009796},{"$f":"(C14471*(1-I14471)-D14471*(1-J14471))*NonFuelAuto+(C14471*I14471-D14471*J14471)*NonFuelTruck","v":735741.02554057934},{"$f":"SUM(K14471:L14471)","v":988568.05025067728},{"$f":"M14471/(1+DiscRate)^(B14471-YearCurrent)","v":208535.34917503339}]
[null,2023,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14476)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},{"$f":"MAX(TREND(D14470:D14471,B14470:B14471,B14476)*INDEX(matCost,ROW()-ROW($A14472),A14464),0)","v":0},{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14476)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},{"$f":"MAX(TREND(F14470:F14471,B14470:B14471,B14476)*INDEX(matCost,ROW()-ROW($A14472),A14464),0)","v":0},55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14476)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14476)","v":0.36},{"$f":"(C14476*(1-I14476)*VLOOKUP(G14476,FuelCon,2)-D14476*(1-J14476)*VLOOKUP(H14476,FuelCon,2))*FuelAuto+(C14476*I14476*VLOOKUP(G14476,FuelCon,3)-D14476*J14476*VLOOKUP(H14476,FuelCon,3))*FuelTruck","v":0},{"$f":"(C14476*(1-I14476)-D14476*(1-J14476))*NonFuelAuto+(C14476*I14476-D14476*J14476)*NonFuelTruck","v":0},{"$f":"SUM(K14476:L14476)","v":0},0]
[null,2029,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14482)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},0,{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14482)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},0,55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14482)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14482)","v":0.36},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14491)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":5591980.085160017},0,{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14491)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":101672.36518472806},0,55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14491)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14491)","v":0.36},699705.79100930598,2391165.6719171507,3090871.4629264567,746485.90773392376]
[null,2046,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14499)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":6603571.1378000379},0,{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14499)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":120064.92977818288},0,55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14499)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14499)","v":0.36},826282.80074219499,2823728.3352768747,3650011.1360190697,513055.84135744278]
[null,2050,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14503)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":7109366.6641200185},0,{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14503)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":129261.21207490936},0,55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14503)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14503)","v":0.36},889571.30560863588,3040009.6669567241,3929580.9725653599,421387.43210764072]
[null,2057,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14510)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},0,{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14510)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},0,55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14510)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14510)","v":0.36},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14515)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},0,{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14515)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":0},0,55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14515)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14515)","v":0.36},0,0,0,0]
[]
[]
[]
[null,2024,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14539)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},{"$f":"MAX(TREND(D14532:D14533,B14532:B14533,B14539)*INDEX(matCost,ROW()-ROW($A14534),A14526),0)","v":0},{"$f":"MAX(TREND(E14532:E14533,B14532:B14533,B14539)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},{"$f":"MAX(TREND(F14532:F14533,B14532:B14533,B14539)*INDEX(matCost,ROW()-ROW($A14534),A14526),0)","v":0},55,55,{"$f":"TREND(I14532:I14533,B14532:B14533,B14539)","v":0.50310559006211175},{"$f":"TREND(J14532:J14533,B14532:B14533,B14539)","v":0.36},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14547)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},0,{"$f":"MAX(TREND(E14532:E14533,B14532:B14533,B14547)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},0,55,55,{"$f":"TREND(I14532:I14533,B14532:B14533,B14547)","v":0.50310559006211175},{"$f":"TREND(J14532:J14533,B14532:B14533,B14547)","v":0.36},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14555)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":5844877.8483200371},0,{"$f":"MAX(TREND(E14532:E14533,B14532:B14533,B14555)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":106270.5063330913},0,55,55,{"$f":"TREND(I14532:I14533,B14532:B14533,B14555)","v":0.50310559006211175},{"$f":"TREND(J14532:J14533,B14532:B14533,B14555)","v":0.36},731350.04344253009,2499306.3377570882,3230656.3811996183,681496.89477338106]
[null,2044,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14559)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":6350673.3746400177},0,{"$f":"MAX(TREND(E14532:E14533,B14532:B14533,B14559)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":115466.78862981871},0,55,55,{"$f":"TREND(I14532:I14533,B14532:B14533,B14559)","v":0.50310559006211175},{"$f":"TREND(J14532:J14533,B14532:B14533,B14559)","v":0.36},794638.54830897087,2715587.6694369377,3510226.2177459085,564901.99452937848]
[null,2051,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14566)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":7235815.5457000136},0,{"$f":"MAX(TREND(E14532:E14533,B14532:B14533,B14566)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":131560.28264909144},0,55,55,{"$f":"TREND(I14532:I14533,B14532:B14533,B14566)","v":0.50310559006211175},{"$f":"TREND(J14532:J14533,B14532:B14533,B14566)","v":0.36},905393.4318252462,3094079.9998766864,3999473.4317019326,400824.60646112059]
[null,2059,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14574)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},0,{"$f":"MAX(TREND(E14532:E14533,B14532:B14533,B14574)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},0,55,55,{"$f":"TREND(I14532:I14533,B14532:B14533,B14574)","v":0.50310559006211175},{"$f":"TREND(J14532:J14533,B14532:B14533,B14574)","v":0.36},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C14532:C14533,B14532:B14533,B14583)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},0,{"$f":"MAX(TREND(E14532:E14533,B14532:B14533,B14583)*INDEX(matBenefit,ROW()-ROW($A14534),A14526),0)","v":0},0,55,55,{"$f":"TREND(I14532:I14533,B14532:B14533,B14583)","v":0.50310559006211175},{"$f":"TREND(J14532:J14533,B14532:B14533,B14583)","v":0.36},0,0,0,0]
[]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A14588,2)*AnnualFactor","v":65369.01799999948},{"$f":"INDEX(ModelData1B,A14588,2)*AnnualFactor","v":435793.4533333297},{"$f":"INDEX(ModelData1NB,A14588,3)*AnnualFactor","v":1188.5275999999906},{"$f":"INDEX(ModelData1B,A14588,3)*AnnualFactor","v":7923.5173333332668},{"$f":"IF(E14594=0,55,MAX(5,ROUND(C14594/E14594,1)))","v":55},{"$f":"IF(F14594=0,55,MAX(5,ROUND(D14594/F14594,1)))","v":55},{"$f":"INDEX(ModelData1NB,A14588,6)","v":1},{"$f":"INDEX(ModelData1B,A14588,6)","v":0.05},{"$f":"(C14594*(1-I14594)*VLOOKUP(G14594,FuelCon,2)-D14594*(1-J14594)*VLOOKUP(H14594,FuelCon,2))*FuelAuto+(C14594*I14594*VLOOKUP(G14594,FuelCon,3)-D14594*J14594*VLOOKUP(H14594,FuelCon,3))*FuelTruck","v":-14732.23271116362},{"$f":"(C14594*(1-I14594)-D14594*(1-J14594))*NonFuelAuto+(C14594*I14594-D14594*J14594)*NonFuelTruck","v":-95762.531762928949},{"$f":"SUM(K14594:L14594)","v":-110494.76447409258},{"$f":"M14594/(1+DiscRate)^(B14594-YearCurrent)","v":-90196.641647756493}]
[null,{"$f":"B14597+1","v":2021},{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14598)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},{"$f":"MAX(TREND(D14594:D14595,B14594:B14595,B14598)*INDEX(matCost,ROW()-ROW($A14596),A14588),0)","v":445697.84999999776},{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14598)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},{"$f":"MAX(TREND(F14594:F14595,B14594:B14595,B14598)*INDEX(matCost,ROW()-ROW($A14596),A14588),0)","v":8103.5972727271728},55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14598)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14598)","v":0.05},{"$f":"(C14598*(1-I14598)*VLOOKUP(G14598,FuelCon,2)-D14598*(1-J14598)*VLOOKUP(H14598,FuelCon,2))*FuelAuto+(C14598*I14598*VLOOKUP(G14598,FuelCon,3)-D14598*J14598*VLOOKUP(H14598,FuelCon,3))*FuelTruck","v":-28000.173823343615},{"$f":"(C14598*(1-I14598)-D14598*(1-J14598))*NonFuelAuto+(C14598*I14598-D14598*J14598)*NonFuelTruck","v":-135575.06105669431},{"$f":"SUM(K14598:L14598)","v":-163575.23488003793},-124790.76349953028]
[null,2030,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14607)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14607)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14607)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14607)","v":0.05},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14617)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14617)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14617)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14617)","v":0.05},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14618)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14618)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14618)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14618)","v":0.05},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14629)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14629)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14629)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14629)","v":0.05},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14635)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14635)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14635)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14635)","v":0.05},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14637)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14637)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14637)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14637)","v":0.05},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14597:N14645)","v":-88080.22805216354}]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A14650,2)*AnnualFactor","v":226268.31799999948},{"$f":"INDEX(ModelData1B,A14650,2)*AnnualFactor","v":1508455.4533333294},{"$f":"INDEX(ModelData1NB,A14650,3)*AnnualFactor","v":4113.9694181818086},{"$f":"INDEX(ModelData1B,A14650,3)*AnnualFactor","v":27426.462787878714},{"$f":"IF(E14656=0,55,MAX(5,ROUND(C14656/E14656,1)))","v":55},{"$f":"IF(F14656=0,55,MAX(5,ROUND(D14656/F14656,1)))","v":55},{"$f":"INDEX(ModelData1NB,A14650,6)","v":1},{"$f":"INDEX(ModelData1B,A14650,6)","v":0.05},{"$f":"(C14656*(1-I14656)*VLOOKUP(G14656,FuelCon,2)-D14656*(1-J14656)*VLOOKUP(H14656,FuelCon,2))*FuelAuto+(C14656*I14656*VLOOKUP(G14656,FuelCon,3)-D14656*J14656*VLOOKUP(H14656,FuelCon,3))*FuelTruck","v":-50994.150102416905},{"$f":"(C14656*(1-I14656)-D14656*(1-J14656))*NonFuelAuto+(C14656*I14656-D14656*J14656)*NonFuelTruck","v":-331472.42611812882},{"$f":"SUM(K14656:L14656)","v":-382466.57622054574},{"$f":"M14656/(1+DiscRate)^(B14656-YearCurrent)","v":-312206.65415054467}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14659)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},{"$f":"MAX(TREND(D14656:D14657,B14656:B14657,B14659)*INDEX(matCost,ROW()-ROW($A14658),A14650),0)","v":0},{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14659)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},{"$f":"MAX(TREND(F14656:F14657,B14656:B14657,B14659)*INDEX(matCost,ROW()-ROW($A14658),A14650),0)","v":0},{"$f":"IF(E14659=0,55,MAX(5,ROUND(C14659/E14659,1)))","v":55},{"$f":"IF(F14659=0,55,MAX(5,ROUND(D14659/F14659,1)))","v":55},{"$f":"TREND(I14656:I14657,B14656:B14657,B14659)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14659)","v":0.05},{"$f":"(C14659*(1-I14659)*VLOOKUP(G14659,FuelCon,2)-D14659*(1-J14659)*VLOOKUP(H14659,FuelCon,2))*FuelAuto+(C14659*I14659*VLOOKUP(G14659,FuelCon,3)-D14659*J14659*VLOOKUP(H14659,FuelCon,3))*FuelTruck","v":0},{"$f":"(C14659*(1-I14659)-D14659*(1-J14659))*NonFuelAuto+(C14659*I14659-D14659*J14659)*NonFuelTruck","v":0},{"$f":"SUM(K14659:L14659)","v":0},{"$f":"M14659/(1+DiscRate)^(B14659-YearCurrent)","v":0}]
[null,2029,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14668)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14668)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14668)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14668)","v":0.05},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14670)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14670)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14670)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14670)","v":0.05},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14680)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14680)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14680)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14680)","v":0.05},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14687)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":343586.7639999995},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14687)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":6247.0320727272483},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14687)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14687)","v":0.05},66467.272074786117,193423.54314085573,259890.81521564187,31907.576794238383]
[null,2056,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14695)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14695)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14695)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14695)","v":0.05},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14698)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14698)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14698)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14698)","v":0.05},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14707)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14707)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14707)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14707)","v":0.05},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A14712,2)*AnnualFactor","v":1354434.3575423975},{"$f":"INDEX(ModelData20B,A14712,2)*AnnualFactor","v":1244884.5197999976},{"$f":"INDEX(ModelData20NB,A14712,3)*AnnualFactor","v":24626.079228043589},{"$f":"INDEX(ModelData20B,A14712,3)*AnnualFactor","v":22634.263996363596},{"$f":"IF(E14719=0,55,MAX(5,ROUND(C14719/E14719,1)))","v":55},{"$f":"IF(F14719=0,55,MAX(5,ROUND(D14719/F14719,1)))","v":55},{"$f":"INDEX(ModelData20NB,A14712,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A14712,6)","v":0.11},{"$f":"(C14719*(1-I14719)*VLOOKUP(G14719,FuelCon,2)-D14719*(1-J14719)*VLOOKUP(H14719,FuelCon,2))*FuelAuto+(C14719*I14719*VLOOKUP(G14719,FuelCon,3)-D14719*J14719*VLOOKUP(H14719,FuelCon,3))*FuelTruck","v":21192.547658712396},{"$f":"(C14719*(1-I14719)-D14719*(1-J14719))*NonFuelAuto+(C14719*I14719-D14719*J14719)*NonFuelTruck","v":61671.519356434932},{"$f":"SUM(K14719:L14719)","v":82864.067015147331},{"$f":"M14719/(1+DiscRate)^(B14719-YearCurrent)","v":17479.916678154124}]
[null,{"$f":"B14721+1","v":2021},{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14722)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":0},{"$f":"MAX(TREND(D14718:D14719,B14718:B14719,B14722)*INDEX(matCost,ROW()-ROW($A14720),A14712),0)","v":0},{"$f":"MAX(TREND(E14718:E14719,B14718:B14719,B14722)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":0},{"$f":"MAX(TREND(F14718:F14719,B14718:B14719,B14722)*INDEX(matCost,ROW()-ROW($A14720),A14712),0)","v":0},55,55,{"$f":"TREND(I14718:I14719,B14718:B14719,B14722)","v":0.18198529411764705},{"$f":"TREND(J14718:J14719,B14718:B14719,B14722)","v":0.11},{"$f":"(C14722*(1-I14722)*VLOOKUP(G14722,FuelCon,2)-D14722*(1-J14722)*VLOOKUP(H14722,FuelCon,2))*FuelAuto+(C14722*I14722*VLOOKUP(G14722,FuelCon,3)-D14722*J14722*VLOOKUP(H14722,FuelCon,3))*FuelTruck","v":0},{"$f":"(C14722*(1-I14722)-D14722*(1-J14722))*NonFuelAuto+(C14722*I14722-D14722*J14722)*NonFuelTruck","v":0},{"$f":"SUM(K14722:L14722)","v":0},0]
[null,2030,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14731)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":1130381.7156863958},0,{"$f":"MAX(TREND(E14718:E14719,B14718:B14719,B14731)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":20552.394830661826},0,55,55,{"$f":"TREND(I14718:I14719,B14718:B14719,B14731)","v":0.18198529411764705},{"$f":"TREND(J14718:J14719,B14718:B14719,B14731)","v":0.11},91528.829203443587,384484.82155793079,476013.65076137439,197528.74177560088]
[null,2038,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14739)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":1309623.8291711956},0,{"$f":"MAX(TREND(E14718:E14719,B14718:B14719,B14739)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":23811.34234856721},0,55,55,{"$f":"TREND(I14718:I14719,B14718:B14719,B14739)","v":0.18198529411764705},{"$f":"TREND(J14718:J14719,B14718:B14719,B14739)","v":0.11},106042.35199273648,445451.72420906066,551494.07620179711,133193.03666338703]
[null,2045,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14746)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":1466460.6784703955},0,{"$f":"MAX(TREND(E14718:E14719,B14718:B14719,B14746)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":26662.921426734538},0,55,55,{"$f":"TREND(I14718:I14719,B14718:B14719,B14746)","v":0.18198529411764705},{"$f":"TREND(J14718:J14719,B14718:B14719,B14746)","v":0.11},118741.68443336776,498797.76402879925,617539.44846216706,92879.299311690891]
[null,2049,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14750)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":1556081.7352127954},0,{"$f":"MAX(TREND(E14718:E14719,B14718:B14719,B14750)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":28292.39518568723},0,55,55,{"$f":"TREND(I14718:I14719,B14718:B14719,B14750)","v":0.18198529411764705},{"$f":"TREND(J14718:J14719,B14718:B14719,B14750)","v":0.11},125998.4458280142,529281.21535436425,655279.66118237842,75187.527312049453]
[null,2057,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14758)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":0},0,{"$f":"MAX(TREND(E14718:E14719,B14718:B14719,B14758)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":0},0,55,55,{"$f":"TREND(I14718:I14719,B14718:B14719,B14758)","v":0.18198529411764705},{"$f":"TREND(J14718:J14719,B14718:B14719,B14758)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C14718:C14719,B14718:B14719,B14761)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":0},0,{"$f":"MAX(TREND(E14718:E14719,B14718:B14719,B14761)*INDEX(matBenefit,ROW()-ROW($A14720),A14712),0)","v":0},0,55,55,{"$f":"TREND(I14718:I14719,B14718:B14719,B14761)","v":0.18198529411764705},{"$f":"TREND(J14718:J14719,B14718:B14719,B14761)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14721:N14769)","v":2793157.465756489}]
[{"$f":"MAX($A$1:A14773)+1","v":239},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A14774,1)),\"Not Used\",INDEX(ModelGroup,A14774,1))","v":"4I3297"}]
[]
[null,2028,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14791)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":18033449.436160326},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14791)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":327880.89883927256},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14791)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14791)","v":0.06},1264473.6137015789,5746126.3387752473,7010599.9524768265,3330685.5357768978]
[null,2034,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14797)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":21518420.464840174},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14797)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":391244.00845163688},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14797)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14797)","v":0.06},1508833.6251281213,6856567.4603508031,8365401.0854789242,2648271.7496232959]
[null,2039,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14802)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":24422562.988740206},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14802)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":444046.59979527444},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14802)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14802)","v":0.06},1712466.9679835849,7781935.0616638167,9494402.0296474025,2143011.533597216]
[null,2046,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14809)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":28488362.522200108},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14809)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":517970.22767636552},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14809)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14809)","v":0.06},1997553.6479812232,9077449.7035019901,11075003.351483213,1556733.6511550937]
[null,2050,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14813)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":30811676.541320324},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14813)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":560212.30075127259},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14813)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14813)","v":0.06},2160460.3222656073,9817743.7845524605,11978204.106818069,1284479.1098777412]
[null,2058,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14821)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14821)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14821)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14821)","v":0.06},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14826)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14826)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14826)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14826)","v":0.06},0,0,0,0]
[]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A14836,2)*AnnualFactor","v":446520.67680000269},{"$f":"INDEX(ModelData20B,A14836,2)*AnnualFactor","v":1353092.9600000079},{"$f":"INDEX(ModelData20NB,A14836,3)*AnnualFactor","v":8118.5577600000488},{"$f":"INDEX(ModelData20B,A14836,3)*AnnualFactor","v":24601.690181818329},{"$f":"IF(E14843=0,55,MAX(5,ROUND(C14843/E14843,1)))","v":55},{"$f":"IF(F14843=0,55,MAX(5,ROUND(D14843/F14843,1)))","v":55},{"$f":"INDEX(ModelData20NB,A14836,6)","v":1},{"$f":"INDEX(ModelData20B,A14836,6)","v":0.11},{"$f":"(C14843*(1-I14843)*VLOOKUP(G14843,FuelCon,2)-D14843*(1-J14843)*VLOOKUP(H14843,FuelCon,2))*FuelAuto+(C14843*I14843*VLOOKUP(G14843,FuelCon,3)-D14843*J14843*VLOOKUP(H14843,FuelCon,3))*FuelTruck","v":-9788.9665106813482},{"$f":"(C14843*(1-I14843)-D14843*(1-J14843))*NonFuelAuto+(C14843*I14843-D14843*J14843)*NonFuelTruck","v":-182335.3021339828},{"$f":"SUM(K14843:L14843)","v":-192124.26864466415},{"$f":"M14843/(1+DiscRate)^(B14843-YearCurrent)","v":-40528.015685570164}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14845)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},{"$f":"MAX(TREND(D14842:D14843,B14842:B14843,B14845)*INDEX(matCost,ROW()-ROW($A14844),A14836),0)","v":881408.32666667551},{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14845)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},{"$f":"MAX(TREND(F14842:F14843,B14842:B14843,B14845)*INDEX(matCost,ROW()-ROW($A14844),A14836),0)","v":16025.605939393979},{"$f":"IF(E14845=0,55,MAX(5,ROUND(C14845/E14845,1)))","v":55},{"$f":"IF(F14845=0,55,MAX(5,ROUND(D14845/F14845,1)))","v":55},{"$f":"TREND(I14842:I14843,B14842:B14843,B14845)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14845)","v":0.11},{"$f":"(C14845*(1-I14845)*VLOOKUP(G14845,FuelCon,2)-D14845*(1-J14845)*VLOOKUP(H14845,FuelCon,2))*FuelAuto+(C14845*I14845*VLOOKUP(G14845,FuelCon,3)-D14845*J14845*VLOOKUP(H14845,FuelCon,3))*FuelTruck","v":-62644.693362813719},{"$f":"(C14845*(1-I14845)-D14845*(1-J14845))*NonFuelAuto+(C14845*I14845-D14845*J14845)*NonFuelTruck","v":-282517.17045641877},{"$f":"SUM(K14845:L14845)","v":-345161.8638192325},{"$f":"M14845/(1+DiscRate)^(B14845-YearCurrent)","v":-281754.89661932882}]
[null,2029,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14854)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":360909.91585000418},0,{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14854)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":6561.9984700000496},0,55,55,{"$f":"TREND(I14842:I14843,B14842:B14843,B14854)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14854)","v":0.11},69818.456601810263,203175.68076742327,272994.13736923353,121212.66179454781]
[null,2035,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14860)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":407606.69455000386},0,{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14860)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":7411.0308100000257},0,55,55,{"$f":"TREND(I14842:I14843,B14842:B14843,B14860)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14860)","v":0.11},78852.004514817061,229463.81912370291,308315.82363851997,91219.527045611729]
[null,2040,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14865)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":446520.67680000328},0,{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14865)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":8118.5577600000543},0,55,55,{"$f":"TREND(I14842:I14843,B14842:B14843,B14865)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14865)","v":0.11},86379.96110898933,251370.60108726908,337750.5621962584,71247.428443393932]
[null,2047,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14872)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":501000.25195000321},0,{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14872)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":9109.0954900000361},0,55,55,{"$f":"TREND(I14842:I14843,B14842:B14843,B14872)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14872)","v":0.11},96919.100340830657,282040.09583626216,378959.19617709285,49782.77712100534]
[null,2053,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14878)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},0,{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14878)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},0,55,55,{"$f":"TREND(I14842:I14843,B14842:B14843,B14878)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14878)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14884)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},0,{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14884)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},0,55,55,{"$f":"TREND(I14842:I14843,B14842:B14843,B14884)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14884)","v":0.11},0,0,0,0]
[]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[]
[null,2024,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14911)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(D14904:D14905,B14904:B14905,B14911)*INDEX(matCost,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14911)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(F14904:F14905,B14904:B14905,B14911)*INDEX(matCost,ROW()-ROW($A14906),A14898),0)","v":0},55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14911)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14911)","v":0.05},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14917)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14917)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14917)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14917)","v":0.05},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14923)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14923)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14923)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14923)","v":0.05},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14930)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":10755674.657000005},0,{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14930)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":195557.72103636339},0,55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14930)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14930)","v":0.05},729744.26542836288,3378773.0890105418,4108517.3544389047,707468.17139365978]
[null,2055,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14942)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14942)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14942)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14942)","v":0.05},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14947)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14947)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14947)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14947)","v":0.05},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14954)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14954)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},0,55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14954)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14954)","v":0.05},0,0,0,0]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14969)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},{"$f":"MAX(TREND(D14966:D14967,B14966:B14967,B14969)*INDEX(matCost,ROW()-ROW($A14968),A14960),0)","v":0},{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B14969)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},{"$f":"MAX(TREND(F14966:F14967,B14966:B14967,B14969)*INDEX(matCost,ROW()-ROW($A14968),A14960),0)","v":0},{"$f":"IF(E14969=0,55,MAX(5,ROUND(C14969/E14969,1)))","v":55},{"$f":"IF(F14969=0,55,MAX(5,ROUND(D14969/F14969,1)))","v":55},{"$f":"TREND(I14966:I14967,B14966:B14967,B14969)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B14969)","v":7.0000000000000007E-2},{"$f":"(C14969*(1-I14969)*VLOOKUP(G14969,FuelCon,2)-D14969*(1-J14969)*VLOOKUP(H14969,FuelCon,2))*FuelAuto+(C14969*I14969*VLOOKUP(G14969,FuelCon,3)-D14969*J14969*VLOOKUP(H14969,FuelCon,3))*FuelTruck","v":0},{"$f":"(C14969*(1-I14969)-D14969*(1-J14969))*NonFuelAuto+(C14969*I14969-D14969*J14969)*NonFuelTruck","v":0},{"$f":"SUM(K14969:L14969)","v":0},{"$f":"M14969/(1+DiscRate)^(B14969-YearCurrent)","v":0}]
[null,2032,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14981)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B14981)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B14981)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B14981)","v":7.0000000000000007E-2},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14986)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B14986)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B14986)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B14986)","v":7.0000000000000007E-2},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14993)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":6454201.2796800137},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B14993)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":117349.11417600047},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B14993)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B14993)","v":7.0000000000000007E-2},466991.71314387559,2085142.2074161123,2552133.9205599879,410715.84923555457]
[null,2050,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14999)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":6909014.3126400113},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B14999)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":125618.44204800017},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B14999)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B14999)","v":7.0000000000000007E-2},499899.5677673188,2232077.4842091603,2731977.0519764791,292962.7363697805]
[null,2056,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B15005)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B15005)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B15005)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B15005)","v":7.0000000000000007E-2},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B15013)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B15013)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B15013)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B15013)","v":7.0000000000000007E-2},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B15015)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B15015)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B15015)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B15015)","v":7.0000000000000007E-2},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B15016)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B15016)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B15016)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B15016)","v":7.0000000000000007E-2},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B15017)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B15017)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":0},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B15017)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B15017)","v":7.0000000000000007E-2},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14969:N15017)","v":2204381.4312162525}]
[]
[]
[]
[{"$f":"MAX($A$1:A15021)+1","v":243},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15022,1)),\"Not Used\",INDEX(ModelGroup,A15022,1))","v":"3S3089"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15022,2)*AnnualFactor","v":508693.43359999883},{"$f":"INDEX(ModelData1B,A15022,2)*AnnualFactor","v":1541495.2533333295},{"$f":"INDEX(ModelData1NB,A15022,3)*AnnualFactor","v":9248.9715199999791},{"$f":"INDEX(ModelData1B,A15022,3)*AnnualFactor","v":28027.186424242358},{"$f":"IF(E15028=0,55,MAX(5,ROUND(C15028/E15028,1)))","v":55},{"$f":"IF(F15028=0,55,MAX(5,ROUND(D15028/F15028,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15022,6)","v":1},{"$f":"INDEX(ModelData1B,A15022,6)","v":0.11},{"$f":"(C15028*(1-I15028)*VLOOKUP(G15028,FuelCon,2)-D15028*(1-J15028)*VLOOKUP(H15028,FuelCon,2))*FuelAuto+(C15028*I15028*VLOOKUP(G15028,FuelCon,3)-D15028*J15028*VLOOKUP(H15028,FuelCon,3))*FuelTruck","v":-11151.965058819129},{"$f":"(C15028*(1-I15028)-D15028*(1-J15028))*NonFuelAuto+(C15028*I15028-D15028*J15028)*NonFuelTruck","v":-207723.35017886091},{"$f":"SUM(K15028:L15028)","v":-218875.31523768004},{"$f":"M15028/(1+DiscRate)^(B15028-YearCurrent)","v":-178667.45513233414}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15022,2)*AnnualFactor","v":718192.92159999884},{"$f":"INDEX(ModelData20B,A15022,2)*AnnualFactor","v":2176342.1866666628},{"$f":"INDEX(ModelData20NB,A15022,3)*AnnualFactor","v":13058.053119999977},{"$f":"INDEX(ModelData20B,A15022,3)*AnnualFactor","v":39569.857939393871},{"$f":"IF(E15029=0,55,MAX(5,ROUND(C15029/E15029,1)))","v":55},{"$f":"IF(F15029=0,55,MAX(5,ROUND(D15029/F15029,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15022,6)","v":1},{"$f":"INDEX(ModelData20B,A15022,6)","v":0.11},{"$f":"(C15029*(1-I15029)*VLOOKUP(G15029,FuelCon,2)-D15029*(1-J15029)*VLOOKUP(H15029,FuelCon,2))*FuelAuto+(C15029*I15029*VLOOKUP(G15029,FuelCon,3)-D15029*J15029*VLOOKUP(H15029,FuelCon,3))*FuelTruck","v":-15744.772466381648},{"$f":"(C15029*(1-I15029)-D15029*(1-J15029))*NonFuelAuto+(C15029*I15029-D15029*J15029)*NonFuelTruck","v":-293271.80163053737},{"$f":"SUM(K15029:L15029)","v":-309016.57409691904},{"$f":"M15029/(1+DiscRate)^(B15029-YearCurrent)","v":-65186.083207759875}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15031)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15031)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":1541495.2533333376},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15031)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15031)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":28027.186424242333},{"$f":"IF(E15031=0,55,MAX(5,ROUND(C15031/E15031,1)))","v":55},{"$f":"IF(F15031=0,55,MAX(5,ROUND(D15031/F15031,1)))","v":55},{"$f":"TREND(I15028:I15029,B15028:B15029,B15031)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15031)","v":0.11},{"$f":"(C15031*(1-I15031)*VLOOKUP(G15031,FuelCon,2)-D15031*(1-J15031)*VLOOKUP(H15031,FuelCon,2))*FuelAuto+(C15031*I15031*VLOOKUP(G15031,FuelCon,3)-D15031*J15031*VLOOKUP(H15031,FuelCon,3))*FuelTruck","v":-109559.32062781454},{"$f":"(C15031*(1-I15031)-D15031*(1-J15031))*NonFuelAuto+(C15031*I15031-D15031*J15031)*NonFuelTruck","v":-494094.35339771729},{"$f":"SUM(K15031:L15031)","v":-603653.67402553186},{"$f":"M15031/(1+DiscRate)^(B15031-YearCurrent)","v":-492761.21248440404}]
[null,{"$f":"B15031+1","v":2021},{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15032)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15032)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15032)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15032)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15032)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15032)","v":0.11},{"$f":"(C15032*(1-I15032)*VLOOKUP(G15032,FuelCon,2)-D15032*(1-J15032)*VLOOKUP(H15032,FuelCon,2))*FuelAuto+(C15032*I15032*VLOOKUP(G15032,FuelCon,3)-D15032*J15032*VLOOKUP(H15032,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15032*(1-I15032)-D15032*(1-J15032))*NonFuelAuto+(C15032*I15032-D15032*J15032)*NonFuelTruck","v":0},{"$f":"SUM(K15032:L15032)","v":0},0]
[null,{"$f":"B15032+1","v":2022},{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15033)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15033)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15033)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15033)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15033)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15033)","v":0.11},{"$f":"(C15033*(1-I15033)*VLOOKUP(G15033,FuelCon,2)-D15033*(1-J15033)*VLOOKUP(H15033,FuelCon,2))*FuelAuto+(C15033*I15033*VLOOKUP(G15033,FuelCon,3)-D15033*J15033*VLOOKUP(H15033,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15033*(1-I15033)-D15033*(1-J15033))*NonFuelAuto+(C15033*I15033-D15033*J15033)*NonFuelTruck","v":0},{"$f":"SUM(K15033:L15033)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15034)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15034)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15034)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15034)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15034)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15034)","v":0.11},{"$f":"(C15034*(1-I15034)*VLOOKUP(G15034,FuelCon,2)-D15034*(1-J15034)*VLOOKUP(H15034,FuelCon,2))*FuelAuto+(C15034*I15034*VLOOKUP(G15034,FuelCon,3)-D15034*J15034*VLOOKUP(H15034,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15034*(1-I15034)-D15034*(1-J15034))*NonFuelAuto+(C15034*I15034-D15034*J15034)*NonFuelTruck","v":0},{"$f":"SUM(K15034:L15034)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15035)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15035)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15035)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15035)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15035)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15035)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15036)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15036)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15036)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15036)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15036)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15036)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15037)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15037)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15037)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15037)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15037)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15037)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15038)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(D15028:D15029,B15028:B15029,B15038)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15038)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},{"$f":"MAX(TREND(F15028:F15029,B15028:B15029,B15038)*INDEX(matCost,ROW()-ROW($A15030),A15022),0)","v":0},55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15038)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15038)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15039)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15039)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15039)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15039)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15040)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15040)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15040)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15040)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15041)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15041)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15041)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15041)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15042)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15042)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15042)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15042)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15043)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15043)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15043)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15043)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15044)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15044)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15044)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15044)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15045)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15045)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15045)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15045)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15046)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15046)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15046)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15046)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15047)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15047)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15047)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15047)","v":0.11},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15048)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15048)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15048)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15048)","v":0.11},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15049)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15049)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15049)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15049)","v":0.11},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15050)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15050)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15050)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15050)","v":0.11},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15051)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15051)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15051)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15051)","v":0.11},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15052)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15052)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15052)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15052)","v":0.11},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15053)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15053)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15053)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15053)","v":0.11},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15054)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":749617.84479999915},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15054)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":13629.415359999985},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15054)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15054)","v":0.11},145014.47221766788,422000.36420153879,567014.83641920669,97637.399302005666]
[null,2044,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15055)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":760092.81920000166},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15055)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":13819.86943999998},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15055)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15055)","v":0.11},147040.86859369761,427897.29293991777,574938.16153361532,92525.009510627249]
[null,2045,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15056)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":770567.79360000044},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15056)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":14010.323519999976},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15056)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15056)","v":0.11},149067.26496972665,433794.22167829471,582861.48664802138,87663.65713227028]
[null,2046,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15057)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":781042.76799999923},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15057)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":14200.777599999972},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15057)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15057)","v":0.11},151093.66134575565,439691.15041667159,590784.81176242721,83042.376410543351]
[null,2047,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15058)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":791517.74240000173},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15058)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":14391.231679999968},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15058)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15058)","v":0.11},153120.05772178539,445588.07915505063,598708.13687683595,78650.561958505496]
[null,2048,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15059)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":801992.71680000052},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15059)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":14581.685759999964},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15059)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15059)","v":0.11},155146.45409781442,451485.00789342757,606631.46199124202,74477.96853931174]
[null,2049,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15060)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":812467.6911999993},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15060)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":14772.13983999996},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15060)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15060)","v":0.11},157172.85047384346,457381.93663180445,614554.78710564785,70514.709333235776]
[null,2050,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15061)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":822942.66560000181},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15061)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":14962.593919999956},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15061)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15061)","v":0.11},159199.24684987319,463278.86537018348,622478.1122200567,66751.252890045565]
[null,2051,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15062)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15062)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15062)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15062)","v":0.11},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15063)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15063)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15063)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15063)","v":0.11},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15064)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15064)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15064)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15064)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15065)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15065)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15065)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15065)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15066)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15066)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15066)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15066)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15067)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15067)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15067)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15067)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15068)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15068)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15068)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15068)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15069)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15069)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15069)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15069)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15070)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15070)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15070)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15070)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15071)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15071)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15071)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15071)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15072)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15072)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15072)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15072)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15073)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15073)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15073)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15073)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15074)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15074)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15074)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15074)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15075)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15075)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15075)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15075)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15076)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15076)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15076)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15076)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15077)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15077)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15077)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15077)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15078)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15078)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15078)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15078)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15028:C15029,B15028:B15029,B15079)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,{"$f":"MAX(TREND(E15028:E15029,B15028:B15029,B15079)*INDEX(matBenefit,ROW()-ROW($A15030),A15022),0)","v":0},0,55,55,{"$f":"TREND(I15028:I15029,B15028:B15029,B15079)","v":1},{"$f":"TREND(J15028:J15029,B15028:B15029,B15079)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15031:N15079)","v":158501.72259214107}]
[]
[]
[]
[{"$f":"MAX($A$1:A15083)+1","v":244},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15084,1)),\"Not Used\",INDEX(ModelGroup,A15084,1))","v":"5S3284"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15084,2)*AnnualFactor","v":8868681.1590000018},{"$f":"INDEX(ModelData1B,A15084,2)*AnnualFactor","v":22740208.099999994},{"$f":"INDEX(ModelData1NB,A15084,3)*AnnualFactor","v":161248.74834545457},{"$f":"INDEX(ModelData1B,A15084,3)*AnnualFactor","v":413458.32909090904},{"$f":"IF(E15090=0,55,MAX(5,ROUND(C15090/E15090,1)))","v":55},{"$f":"IF(F15090=0,55,MAX(5,ROUND(D15090/F15090,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15084,6)","v":1},{"$f":"INDEX(ModelData1B,A15084,6)","v":0.13},{"$f":"(C15090*(1-I15090)*VLOOKUP(G15090,FuelCon,2)-D15090*(1-J15090)*VLOOKUP(H15090,FuelCon,2))*FuelAuto+(C15090*I15090*VLOOKUP(G15090,FuelCon,3)-D15090*J15090*VLOOKUP(H15090,FuelCon,3))*FuelTruck","v":36895.938364220085},{"$f":"(C15090*(1-I15090)-D15090*(1-J15090))*NonFuelAuto+(C15090*I15090-D15090*J15090)*NonFuelTruck","v":-2420125.7374341716},{"$f":"SUM(K15090:L15090)","v":-2383229.7990699513},{"$f":"M15090/(1+DiscRate)^(B15090-YearCurrent)","v":-1945425.4251238129}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15084,2)*AnnualFactor","v":14652603.654000003},{"$f":"INDEX(ModelData20B,A15084,2)*AnnualFactor","v":37570778.599999994},{"$f":"INDEX(ModelData20NB,A15084,3)*AnnualFactor","v":266410.97552727273},{"$f":"INDEX(ModelData20B,A15084,3)*AnnualFactor","v":683105.06545454543},{"$f":"IF(E15091=0,55,MAX(5,ROUND(C15091/E15091,1)))","v":55},{"$f":"IF(F15091=0,55,MAX(5,ROUND(D15091/F15091,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15084,6)","v":1},{"$f":"INDEX(ModelData20B,A15084,6)","v":0.13},{"$f":"(C15091*(1-I15091)*VLOOKUP(G15091,FuelCon,2)-D15091*(1-J15091)*VLOOKUP(H15091,FuelCon,2))*FuelAuto+(C15091*I15091*VLOOKUP(G15091,FuelCon,3)-D15091*J15091*VLOOKUP(H15091,FuelCon,3))*FuelTruck","v":60958.506862623617},{"$f":"(C15091*(1-I15091)-D15091*(1-J15091))*NonFuelAuto+(C15091*I15091-D15091*J15091)*NonFuelTruck","v":-3998468.6096738512},{"$f":"SUM(K15091:L15091)","v":-3937510.1028112276},{"$f":"M15091/(1+DiscRate)^(B15091-YearCurrent)","v":-830605.4843283142}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15093)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15093)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15093)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15093)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"IF(E15093=0,55,MAX(5,ROUND(C15093/E15093,1)))","v":55},{"$f":"IF(F15093=0,55,MAX(5,ROUND(D15093/F15093,1)))","v":55},{"$f":"TREND(I15090:I15091,B15090:B15091,B15093)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15093)","v":0.13},{"$f":"(C15093*(1-I15093)*VLOOKUP(G15093,FuelCon,2)-D15093*(1-J15093)*VLOOKUP(H15093,FuelCon,2))*FuelAuto+(C15093*I15093*VLOOKUP(G15093,FuelCon,3)-D15093*J15093*VLOOKUP(H15093,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15093*(1-I15093)-D15093*(1-J15093))*NonFuelAuto+(C15093*I15093-D15093*J15093)*NonFuelTruck","v":0},{"$f":"SUM(K15093:L15093)","v":0},{"$f":"M15093/(1+DiscRate)^(B15093-YearCurrent)","v":0}]
[null,{"$f":"B15093+1","v":2021},{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15094)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15094)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15094)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15094)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15094)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15094)","v":0.13},{"$f":"(C15094*(1-I15094)*VLOOKUP(G15094,FuelCon,2)-D15094*(1-J15094)*VLOOKUP(H15094,FuelCon,2))*FuelAuto+(C15094*I15094*VLOOKUP(G15094,FuelCon,3)-D15094*J15094*VLOOKUP(H15094,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15094*(1-I15094)-D15094*(1-J15094))*NonFuelAuto+(C15094*I15094-D15094*J15094)*NonFuelTruck","v":0},{"$f":"SUM(K15094:L15094)","v":0},0]
[null,{"$f":"B15094+1","v":2022},{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15095)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15095)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":24223265.149999857},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15095)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15095)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":440423.00272727013},55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15095)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15095)","v":0.13},{"$f":"(C15095*(1-I15095)*VLOOKUP(G15095,FuelCon,2)-D15095*(1-J15095)*VLOOKUP(H15095,FuelCon,2))*FuelAuto+(C15095*I15095*VLOOKUP(G15095,FuelCon,3)-D15095*J15095*VLOOKUP(H15095,FuelCon,3))*FuelTruck","v":-1788245.4997060038},{"$f":"(C15095*(1-I15095)-D15095*(1-J15095))*NonFuelAuto+(C15095*I15095-D15095*J15095)*NonFuelTruck","v":-7896227.7882668059},{"$f":"SUM(K15095:L15095)","v":-9684473.2879728097},-6904895.6099033738]
[null,2023,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15096)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15096)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15096)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15096)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15096)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15096)","v":0.13},{"$f":"(C15096*(1-I15096)*VLOOKUP(G15096,FuelCon,2)-D15096*(1-J15096)*VLOOKUP(H15096,FuelCon,2))*FuelAuto+(C15096*I15096*VLOOKUP(G15096,FuelCon,3)-D15096*J15096*VLOOKUP(H15096,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15096*(1-I15096)-D15096*(1-J15096))*NonFuelAuto+(C15096*I15096-D15096*J15096)*NonFuelTruck","v":0},{"$f":"SUM(K15096:L15096)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15097)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15097)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15097)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15097)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15097)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15097)","v":0.13},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15098)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15098)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15098)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15098)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15098)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15098)","v":0.13},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15099)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15099)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15099)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15099)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15099)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15099)","v":0.13},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15100)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(D15090:D15091,B15090:B15091,B15100)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15100)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},{"$f":"MAX(TREND(F15090:F15091,B15090:B15091,B15100)*INDEX(matCost,ROW()-ROW($A15092),A15084),0)","v":0},55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15100)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15100)","v":0.13},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15101)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15101)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15101)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15101)","v":0.13},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15102)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15102)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15102)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15102)","v":0.13},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15103)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15103)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15103)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15103)","v":0.13},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15104)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15104)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15104)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15104)","v":0.13},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15105)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15105)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15105)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15105)","v":0.13},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15106)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15106)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15106)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15106)","v":0.13},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15107)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15107)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15107)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15107)","v":0.13},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15108)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15108)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15108)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15108)","v":0.13},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15109)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15109)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15109)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15109)","v":0.13},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15110)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15110)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15110)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15110)","v":0.13},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15111)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15111)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15111)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15111)","v":0.13},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15112)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15112)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15112)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15112)","v":0.13},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15113)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15113)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15113)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15113)","v":0.13},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15114)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15114)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15114)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15114)","v":0.13},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15115)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15115)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15115)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15115)","v":0.13},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15116)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15116)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15116)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15116)","v":0.13},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15117)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15117)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15117)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15117)","v":0.13},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15118)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15118)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15118)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15118)","v":0.13},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15119)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15119)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15119)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15119)","v":0.13},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15120)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15120)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15120)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15120)","v":0.13},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15121)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":16966172.65199995},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15121)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":308475.86640000157},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15121)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15121)","v":0.13},3282126.4725095113,9551174.7591339815,12833301.231643492,1575582.9779228524]
[null,2049,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15122)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":17255368.776749969},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15122)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":313733.97775909305},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15122)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15122)","v":0.13},3338071.8101091082,9713978.8743465021,13052050.684455611,1497607.0149118039]
[null,2050,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15123)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":17544564.901499987},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15123)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":318992.08911818266},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15123)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15123)","v":0.13},3394017.1477087056,9876782.9895590246,13270800.137267731,1423090.2559074224]
[null,2051,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15124)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":17833761.026250005},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15124)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":324250.20047727413},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15124)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15124)","v":0.13},3449962.4853083035,10039587.104771547,13489549.590079851,1351913.820185239]
[null,2052,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15125)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":18122957.150999904},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15125)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":329508.31183636561},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15125)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15125)","v":0.13},3505907.8229078781,10202391.219984001,13708299.042891879,1283959.5766346222]
[null,2053,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15126)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15126)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15126)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15126)","v":0.13},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15127)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15127)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15127)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15127)","v":0.13},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15128)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15128)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15128)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15128)","v":0.13},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15129)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15129)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15129)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15129)","v":0.13},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15130)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15130)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15130)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15130)","v":0.13},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15131)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15131)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15131)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15131)","v":0.13},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15132)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15132)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15132)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15132)","v":0.13},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15133)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15133)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15133)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15133)","v":0.13},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15134)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15134)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15134)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15134)","v":0.13},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15135)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15135)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15135)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15135)","v":0.13},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15136)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15136)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15136)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15136)","v":0.13},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15137)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15137)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15137)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15137)","v":0.13},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15138)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15138)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15138)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15138)","v":0.13},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15139)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15139)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15139)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15139)","v":0.13},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15140)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15140)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15140)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15140)","v":0.13},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15141)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15141)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15141)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15141)","v":0.13},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15093:N15141)","v":227258.03565856582}]
[]
[]
[]
[{"$f":"MAX($A$1:A15145)+1","v":245},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15146,1)),\"Not Used\",INDEX(ModelGroup,A15146,1))","v":"5S3284"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15146,2)*AnnualFactor","v":4297665.1104000378},{"$f":"INDEX(ModelData1B,A15146,2)*AnnualFactor","v":11937958.640000105},{"$f":"INDEX(ModelData1NB,A15146,3)*AnnualFactor","v":78139.365643637051},{"$f":"INDEX(ModelData1B,A15146,3)*AnnualFactor","v":217053.79345454738},{"$f":"IF(E15152=0,55,MAX(5,ROUND(C15152/E15152,1)))","v":55},{"$f":"IF(F15152=0,55,MAX(5,ROUND(D15152/F15152,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15146,6)","v":1},{"$f":"INDEX(ModelData1B,A15146,6)","v":0.11999999999999998},{"$f":"(C15152*(1-I15152)*VLOOKUP(G15152,FuelCon,2)-D15152*(1-J15152)*VLOOKUP(H15152,FuelCon,2))*FuelAuto+(C15152*I15152*VLOOKUP(G15152,FuelCon,3)-D15152*J15152*VLOOKUP(H15152,FuelCon,3))*FuelTruck","v":-33497.993217462907},{"$f":"(C15152*(1-I15152)-D15152*(1-J15152))*NonFuelAuto+(C15152*I15152-D15152*J15152)*NonFuelTruck","v":-1439594.930596411},{"$f":"SUM(K15152:L15152)","v":-1473092.9238138739},{"$f":"M15152/(1+DiscRate)^(B15152-YearCurrent)","v":-1202482.6261722026}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15146,2)*AnnualFactor","v":7100490.1824000385},{"$f":"INDEX(ModelData20B,A15146,2)*AnnualFactor","v":19723583.840000104},{"$f":"INDEX(ModelData20NB,A15146,3)*AnnualFactor","v":129099.82149818251},{"$f":"INDEX(ModelData20B,A15146,3)*AnnualFactor","v":358610.61527272913},{"$f":"IF(E15153=0,55,MAX(5,ROUND(C15153/E15153,1)))","v":55},{"$f":"IF(F15153=0,55,MAX(5,ROUND(D15153/F15153,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15146,6)","v":1},{"$f":"INDEX(ModelData20B,A15146,6)","v":0.11999999999999998},{"$f":"(C15153*(1-I15153)*VLOOKUP(G15153,FuelCon,2)-D15153*(1-J15153)*VLOOKUP(H15153,FuelCon,2))*FuelAuto+(C15153*I15153*VLOOKUP(G15153,FuelCon,3)-D15153*J15153*VLOOKUP(H15153,FuelCon,3))*FuelTruck","v":-55344.510533199064},{"$f":"(C15153*(1-I15153)-D15153*(1-J15153))*NonFuelAuto+(C15153*I15153-D15153*J15153)*NonFuelTruck","v":-2378461.1896810178},{"$f":"SUM(K15153:L15153)","v":-2433805.700214217},{"$f":"M15153/(1+DiscRate)^(B15153-YearCurrent)","v":-513403.7271280007}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15155)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15155)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15155)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15155)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"IF(E15155=0,55,MAX(5,ROUND(C15155/E15155,1)))","v":55},{"$f":"IF(F15155=0,55,MAX(5,ROUND(D15155/F15155,1)))","v":55},{"$f":"TREND(I15152:I15153,B15152:B15153,B15155)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15155)","v":0.11999999999999998},{"$f":"(C15155*(1-I15155)*VLOOKUP(G15155,FuelCon,2)-D15155*(1-J15155)*VLOOKUP(H15155,FuelCon,2))*FuelAuto+(C15155*I15155*VLOOKUP(G15155,FuelCon,3)-D15155*J15155*VLOOKUP(H15155,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15155*(1-I15155)-D15155*(1-J15155))*NonFuelAuto+(C15155*I15155-D15155*J15155)*NonFuelTruck","v":0},{"$f":"SUM(K15155:L15155)","v":0},{"$f":"M15155/(1+DiscRate)^(B15155-YearCurrent)","v":0}]
[null,{"$f":"B15155+1","v":2021},{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15156)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15156)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15156)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15156)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15156)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15156)","v":0.11999999999999998},{"$f":"(C15156*(1-I15156)*VLOOKUP(G15156,FuelCon,2)-D15156*(1-J15156)*VLOOKUP(H15156,FuelCon,2))*FuelAuto+(C15156*I15156*VLOOKUP(G15156,FuelCon,3)-D15156*J15156*VLOOKUP(H15156,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15156*(1-I15156)-D15156*(1-J15156))*NonFuelAuto+(C15156*I15156-D15156*J15156)*NonFuelTruck","v":0},{"$f":"SUM(K15156:L15156)","v":0},0]
[null,{"$f":"B15156+1","v":2022},{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15157)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15157)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":12716521.160000086},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15157)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15157)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":231209.47563636675},55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15157)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15157)","v":0.11999999999999998},{"$f":"(C15157*(1-I15157)*VLOOKUP(G15157,FuelCon,2)-D15157*(1-J15157)*VLOOKUP(H15157,FuelCon,2))*FuelAuto+(C15157*I15157*VLOOKUP(G15157,FuelCon,3)-D15157*J15157*VLOOKUP(H15157,FuelCon,3))*FuelTruck","v":-921292.10877326154},{"$f":"(C15157*(1-I15157)-D15157*(1-J15157))*NonFuelAuto+(C15157*I15157-D15157*J15157)*NonFuelTruck","v":-4110655.4796232777},{"$f":"SUM(K15157:L15157)","v":-5031947.588396539},-3587709.0864129066]
[null,2023,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15158)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15158)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15158)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15158)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15158)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15158)","v":0.11999999999999998},{"$f":"(C15158*(1-I15158)*VLOOKUP(G15158,FuelCon,2)-D15158*(1-J15158)*VLOOKUP(H15158,FuelCon,2))*FuelAuto+(C15158*I15158*VLOOKUP(G15158,FuelCon,3)-D15158*J15158*VLOOKUP(H15158,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15158*(1-I15158)-D15158*(1-J15158))*NonFuelAuto+(C15158*I15158-D15158*J15158)*NonFuelTruck","v":0},{"$f":"SUM(K15158:L15158)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15159)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15159)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15159)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15159)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15159)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15159)","v":0.11999999999999998},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15160)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15160)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15160)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15160)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15160)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15160)","v":0.11999999999999998},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15161)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15161)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15161)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15161)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15161)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15161)","v":0.11999999999999998},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15162)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(D15152:D15153,B15152:B15153,B15162)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15162)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},{"$f":"MAX(TREND(F15152:F15153,B15152:B15153,B15162)*INDEX(matCost,ROW()-ROW($A15154),A15146),0)","v":0},55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15162)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15162)","v":0.11999999999999998},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15163)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15163)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15163)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15163)","v":0.11999999999999998},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15164)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15164)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15164)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15164)","v":0.11999999999999998},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15165)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15165)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15165)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15165)","v":0.11999999999999998},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15166)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15166)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15166)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15166)","v":0.11999999999999998},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15167)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15167)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15167)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15167)","v":0.11999999999999998},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15168)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15168)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15168)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15168)","v":0.11999999999999998},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15169)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15169)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15169)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15169)","v":0.11999999999999998},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15170)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15170)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15170)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15170)","v":0.11999999999999998},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15171)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15171)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15171)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15171)","v":0.11999999999999998},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15172)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15172)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15172)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15172)","v":0.11999999999999998},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15173)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15173)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15173)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15173)","v":0.11999999999999998},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15174)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15174)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15174)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15174)","v":0.11999999999999998},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15175)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15175)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15175)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15175)","v":0.11999999999999998},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15176)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15176)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15176)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15176)","v":0.11999999999999998},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15177)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15177)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15177)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15177)","v":0.11999999999999998},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15178)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15178)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15178)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15178)","v":0.11999999999999998},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15179)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15179)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15179)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15179)","v":0.11999999999999998},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15180)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15180)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15180)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15180)","v":0.11999999999999998},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15181)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15181)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15181)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15181)","v":0.11999999999999998},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15182)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15182)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15182)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15182)","v":0.11999999999999998},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15183)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":8221620.2112000585},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15183)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":149484.00384000037},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15183)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15183)","v":0.11999999999999998},1590482.3023782009,4628393.9843759183,6218876.2867541192,763510.13993638195]
[null,2049,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15184)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":8361761.4648000598},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15184)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":152032.02663272806},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15184)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15184)","v":0.11999999999999998},1617592.7961687385,4707287.0636550533,6324879.8598237913,725723.84796416934]
[null,2050,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15185)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":8501902.7184000611},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15185)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":154580.04942545481},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15185)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15185)","v":0.11999999999999998},1644703.2899592761,4786180.1429341882,6430883.4328934643,689613.84811506723]
[null,2051,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15186)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":8642043.9720000625},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15186)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":157128.0722181825},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15186)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15186)","v":0.11999999999999998},1671813.7837498137,4865073.2222133242,6536887.0059631374,655122.53210068529]
[null,2052,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15187)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":8782185.2256000638},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15187)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":159676.09501090925},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15187)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15187)","v":0.11999999999999998},1698924.277540351,4943966.3014924591,6642890.5790328104,622192.6548872384]
[null,2053,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15188)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15188)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15188)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15188)","v":0.11999999999999998},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15189)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15189)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15189)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15189)","v":0.11999999999999998},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15190)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15190)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15190)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15190)","v":0.11999999999999998},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15191)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15191)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15191)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15191)","v":0.11999999999999998},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15192)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15192)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15192)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15192)","v":0.11999999999999998},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15193)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15193)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15193)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15193)","v":0.11999999999999998},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15194)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15194)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15194)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15194)","v":0.11999999999999998},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15195)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15195)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15195)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15195)","v":0.11999999999999998},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15196)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15196)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15196)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15196)","v":0.11999999999999998},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15197)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15197)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15197)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15197)","v":0.11999999999999998},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15198)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15198)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15198)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15198)","v":0.11999999999999998},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15199)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15199)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15199)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15199)","v":0.11999999999999998},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15200)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15200)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15200)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15200)","v":0.11999999999999998},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15201)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15201)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15201)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15201)","v":0.11999999999999998},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15202)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15202)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15202)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15202)","v":0.11999999999999998},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15203)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15203)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":0},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15203)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15203)","v":0.11999999999999998},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15155:N15203)","v":-131546.06340936432}]
[]
[]
[]
[{"$f":"MAX($A$1:A15207)+1","v":246},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15208,1)),\"Not Used\",INDEX(ModelGroup,A15208,1))","v":"5S3284"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15208,2)*AnnualFactor","v":1932058.8800000004},{"$f":"INDEX(ModelData1B,A15208,2)*AnnualFactor","v":8050245.333333334},{"$f":"INDEX(ModelData1NB,A15208,3)*AnnualFactor","v":35128.343272727274},{"$f":"INDEX(ModelData1B,A15208,3)*AnnualFactor","v":146368.09696969696},{"$f":"IF(E15214=0,55,MAX(5,ROUND(C15214/E15214,1)))","v":55},{"$f":"IF(F15214=0,55,MAX(5,ROUND(D15214/F15214,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15208,6)","v":1},{"$f":"INDEX(ModelData1B,A15208,6)","v":0.08},{"$f":"(C15214*(1-I15214)*VLOOKUP(G15214,FuelCon,2)-D15214*(1-J15214)*VLOOKUP(H15214,FuelCon,2))*FuelAuto+(C15214*I15214*VLOOKUP(G15214,FuelCon,3)-D15214*J15214*VLOOKUP(H15214,FuelCon,3))*FuelTruck","v":-165191.23849082465},{"$f":"(C15214*(1-I15214)-D15214*(1-J15214))*NonFuelAuto+(C15214*I15214-D15214*J15214)*NonFuelTruck","v":-1426895.4663460979},{"$f":"SUM(K15214:L15214)","v":-1592086.7048369225},{"$f":"M15214/(1+DiscRate)^(B15214-YearCurrent)","v":-1299616.9969845323}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15208,2)*AnnualFactor","v":3192097.2800000007},{"$f":"INDEX(ModelData20B,A15208,2)*AnnualFactor","v":13300405.333333334},{"$f":"INDEX(ModelData20NB,A15208,3)*AnnualFactor","v":58038.132363636374},{"$f":"INDEX(ModelData20B,A15208,3)*AnnualFactor","v":241825.55151515151},{"$f":"IF(E15215=0,55,MAX(5,ROUND(C15215/E15215,1)))","v":55},{"$f":"IF(F15215=0,55,MAX(5,ROUND(D15215/F15215,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15208,6)","v":1},{"$f":"INDEX(ModelData20B,A15208,6)","v":0.08},{"$f":"(C15215*(1-I15215)*VLOOKUP(G15215,FuelCon,2)-D15215*(1-J15215)*VLOOKUP(H15215,FuelCon,2))*FuelAuto+(C15215*I15215*VLOOKUP(G15215,FuelCon,3)-D15215*J15215*VLOOKUP(H15215,FuelCon,3))*FuelTruck","v":-272924.65489788406},{"$f":"(C15215*(1-I15215)-D15215*(1-J15215))*NonFuelAuto+(C15215*I15215-D15215*J15215)*NonFuelTruck","v":-2357479.4661370311},{"$f":"SUM(K15215:L15215)","v":-2630404.1210349151},{"$f":"M15215/(1+DiscRate)^(B15215-YearCurrent)","v":-554875.55127071741}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15217)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15217)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15217)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15217)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"IF(E15217=0,55,MAX(5,ROUND(C15217/E15217,1)))","v":55},{"$f":"IF(F15217=0,55,MAX(5,ROUND(D15217/F15217,1)))","v":55},{"$f":"TREND(I15214:I15215,B15214:B15215,B15217)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15217)","v":0.08},{"$f":"(C15217*(1-I15217)*VLOOKUP(G15217,FuelCon,2)-D15217*(1-J15217)*VLOOKUP(H15217,FuelCon,2))*FuelAuto+(C15217*I15217*VLOOKUP(G15217,FuelCon,3)-D15217*J15217*VLOOKUP(H15217,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15217*(1-I15217)-D15217*(1-J15217))*NonFuelAuto+(C15217*I15217-D15217*J15217)*NonFuelTruck","v":0},{"$f":"SUM(K15217:L15217)","v":0},{"$f":"M15217/(1+DiscRate)^(B15217-YearCurrent)","v":0}]
[null,{"$f":"B15217+1","v":2021},{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15218)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15218)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15218)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15218)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15218)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15218)","v":0.08},{"$f":"(C15218*(1-I15218)*VLOOKUP(G15218,FuelCon,2)-D15218*(1-J15218)*VLOOKUP(H15218,FuelCon,2))*FuelAuto+(C15218*I15218*VLOOKUP(G15218,FuelCon,3)-D15218*J15218*VLOOKUP(H15218,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15218*(1-I15218)-D15218*(1-J15218))*NonFuelAuto+(C15218*I15218-D15218*J15218)*NonFuelTruck","v":0},{"$f":"SUM(K15218:L15218)","v":0},0]
[null,{"$f":"B15218+1","v":2022},{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15219)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15219)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":8575261.3333333135},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15219)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15219)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":155913.84242424183},55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15219)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15219)","v":0.08},{"$f":"(C15219*(1-I15219)*VLOOKUP(G15219,FuelCon,2)-D15219*(1-J15219)*VLOOKUP(H15219,FuelCon,2))*FuelAuto+(C15219*I15219*VLOOKUP(G15219,FuelCon,3)-D15219*J15219*VLOOKUP(H15219,FuelCon,3))*FuelTruck","v":-574099.28463724349},{"$f":"(C15219*(1-I15219)-D15219*(1-J15219))*NonFuelAuto+(C15219*I15219-D15219*J15219)*NonFuelTruck","v":-2678548.5068000648},{"$f":"SUM(K15219:L15219)","v":-3252647.7914373083},-2319092.9220228782]
[null,2023,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15220)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15220)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15220)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15220)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15220)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15220)","v":0.08},{"$f":"(C15220*(1-I15220)*VLOOKUP(G15220,FuelCon,2)-D15220*(1-J15220)*VLOOKUP(H15220,FuelCon,2))*FuelAuto+(C15220*I15220*VLOOKUP(G15220,FuelCon,3)-D15220*J15220*VLOOKUP(H15220,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15220*(1-I15220)-D15220*(1-J15220))*NonFuelAuto+(C15220*I15220-D15220*J15220)*NonFuelTruck","v":0},{"$f":"SUM(K15220:L15220)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15221)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15221)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15221)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15221)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15221)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15221)","v":0.08},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15222)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15222)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15222)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15222)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15222)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15222)","v":0.08},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15223)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15223)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15223)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15223)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15223)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15223)","v":0.08},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15224)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(D15214:D15215,B15214:B15215,B15224)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15224)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},{"$f":"MAX(TREND(F15214:F15215,B15214:B15215,B15224)*INDEX(matCost,ROW()-ROW($A15216),A15208),0)","v":0},55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15224)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15224)","v":0.08},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15225)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15225)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15225)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15225)","v":0.08},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15226)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15226)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15226)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15226)","v":0.08},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15227)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15227)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15227)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15227)","v":0.08},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15228)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15228)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15228)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15228)","v":0.08},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15229)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15229)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15229)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15229)","v":0.08},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15230)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15230)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15230)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15230)","v":0.08},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15231)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15231)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15231)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15231)","v":0.08},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15232)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15232)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15232)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15232)","v":0.08},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15233)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15233)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15233)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15233)","v":0.08},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15234)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15234)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15234)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15234)","v":0.08},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15235)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3066093.4399999976},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15235)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":55747.15345454542},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15235)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15235)","v":0.08},593139.45773300226,1726069.5664217588,2319209.0241547609,560119.33022336336]
[null,2039,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15236)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3129095.3599999994},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15236)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":56892.642909090966},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15236)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15236)","v":0.08},605327.2548097081,1761536.7492934398,2366864.0041031479,534232.36591525539]
[null,2040,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15237)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3192097.2800000012},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15237)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":58038.132363636512},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15237)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15237)","v":0.08},617515.05188641394,1797003.932165121,2414518.9840515349,509335.2544635192]
[null,2041,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15238)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3255099.200000003},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15238)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":59183.621818181593},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15238)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15238)","v":0.08},629702.8489631199,1832471.1150368019,2462173.9639999219,485409.27472851402]
[null,2042,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15239)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3318101.1200000048},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15239)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":60329.111272727139},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15239)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15239)","v":0.08},641890.64603982586,1867938.2979084828,2509828.9439483089,462433.91864398704]
[null,2043,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15240)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3381103.0400000066},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15240)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":61474.600727272686},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15240)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15240)","v":0.08},654078.44311653171,1903405.480780164,2557483.9238966955,440387.20514422067]
[null,2044,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15241)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3444104.9599999934},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15241)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":62620.090181818232},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15241)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15241)","v":0.08},666266.24019323476,1938872.6636518366,2605138.9038450713,419245.96066437516]
[null,2045,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15242)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3507106.8799999952},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15242)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":63765.579636363778},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15242)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15242)","v":0.08},678454.0372699406,1974339.8465235175,2652793.8837934583,398986.06924407743]
[null,2046,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15243)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3570108.799999997},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15243)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":64911.069090908859},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15243)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15243)","v":0.08},690641.83434664644,2009807.0293951984,2700448.8637418449,379582.6950108746]
[null,2047,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15244)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3633110.7199999988},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15244)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":66056.558545454405},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15244)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15244)","v":0.08},702829.63142335229,2045274.2122668796,2748103.8436902319,361010.47958703327]
[null,2048,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15245)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3696112.6400000006},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15245)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":67202.047999999952},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15245)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15245)","v":0.08},715017.42850005813,2080741.3951385606,2795758.8236386189,343243.71674851642]
[null,2049,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15246)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3759114.5600000024},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15246)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":68347.537454545498},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15246)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15246)","v":0.08},727205.22557676397,2116208.5780102415,2843413.8035870055,326256.50646763208]
[null,2050,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15247)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3822116.4800000042},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15247)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":69493.026909091044},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15247)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15247)","v":0.08},739393.02265347005,2151675.7608819227,2891068.783535393,310022.89028929709]
[null,2051,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15248)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3885118.400000006},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15248)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":70638.516363636125},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15248)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15248)","v":0.08},751580.81973017589,2187142.9437536034,2938723.7634837795,294516.96982397034]
[null,2052,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15249)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":3948120.3200000077},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15249)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":71784.005818181671},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15249)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15249)","v":0.08},763768.61680688174,2222610.1266252846,2986378.7434321661,279713.00998689787]
[null,2053,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15250)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15250)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15250)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15250)","v":0.08},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15251)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15251)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15251)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15251)","v":0.08},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15252)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15252)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15252)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15252)","v":0.08},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15253)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15253)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15253)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15253)","v":0.08},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15254)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15254)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15254)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15254)","v":0.08},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15255)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15255)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15255)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15255)","v":0.08},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15256)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15256)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15256)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15256)","v":0.08},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15257)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15257)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15257)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15257)","v":0.08},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15258)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15258)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15258)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15258)","v":0.08},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15259)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15259)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15259)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15259)","v":0.08},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15260)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15260)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15260)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15260)","v":0.08},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15261)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15261)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15261)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15261)","v":0.08},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15262)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15262)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15262)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15262)","v":0.08},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15263)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15263)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15263)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15263)","v":0.08},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15264)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15264)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15264)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15264)","v":0.08},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15214:C15215,B15214:B15215,B15265)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,{"$f":"MAX(TREND(E15214:E15215,B15214:B15215,B15265)*INDEX(matBenefit,ROW()-ROW($A15216),A15208),0)","v":0},0,55,55,{"$f":"TREND(I15214:I15215,B15214:B15215,B15265)","v":1},{"$f":"TREND(J15214:J15215,B15214:B15215,B15265)","v":0.08},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15217:N15265)","v":3785402.7249186561}]
[]
[]
[]
[{"$f":"MAX($A$1:A15269)+1","v":247},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15270,1)),\"Not Used\",INDEX(ModelGroup,A15270,1))","v":"5S3284"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15270,2)*AnnualFactor","v":1037231.5668000014},{"$f":"INDEX(ModelData1B,A15270,2)*AnnualFactor","v":3143125.9600000032},{"$f":"INDEX(ModelData1NB,A15270,3)*AnnualFactor","v":18858.755760000025},{"$f":"INDEX(ModelData1B,A15270,3)*AnnualFactor","v":57147.744727272788},{"$f":"IF(E15276=0,55,MAX(5,ROUND(C15276/E15276,1)))","v":55},{"$f":"IF(F15276=0,55,MAX(5,ROUND(D15276/F15276,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15270,6)","v":1},{"$f":"INDEX(ModelData1B,A15270,6)","v":0.11},{"$f":"(C15276*(1-I15276)*VLOOKUP(G15276,FuelCon,2)-D15276*(1-J15276)*VLOOKUP(H15276,FuelCon,2))*FuelAuto+(C15276*I15276*VLOOKUP(G15276,FuelCon,3)-D15276*J15276*VLOOKUP(H15276,FuelCon,3))*FuelTruck","v":-22738.980743269087},{"$f":"(C15276*(1-I15276)-D15276*(1-J15276))*NonFuelAuto+(C15276*I15276-D15276*J15276)*NonFuelTruck","v":-423550.22049760859},{"$f":"SUM(K15276:L15276)","v":-446289.20124087768},{"$f":"M15276/(1+DiscRate)^(B15276-YearCurrent)","v":-364304.92745224258}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15270,2)*AnnualFactor","v":1330421.3208000015},{"$f":"INDEX(ModelData20B,A15270,2)*AnnualFactor","v":4031579.7600000035},{"$f":"INDEX(ModelData20NB,A15270,3)*AnnualFactor","v":24189.478560000025},{"$f":"INDEX(ModelData20B,A15270,3)*AnnualFactor","v":73301.450181818247},{"$f":"IF(E15277=0,55,MAX(5,ROUND(C15277/E15277,1)))","v":55},{"$f":"IF(F15277=0,55,MAX(5,ROUND(D15277/F15277,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15270,6)","v":1},{"$f":"INDEX(ModelData20B,A15270,6)","v":0.11},{"$f":"(C15277*(1-I15277)*VLOOKUP(G15277,FuelCon,2)-D15277*(1-J15277)*VLOOKUP(H15277,FuelCon,2))*FuelAuto+(C15277*I15277*VLOOKUP(G15277,FuelCon,3)-D15277*J15277*VLOOKUP(H15277,FuelCon,3))*FuelTruck","v":-29166.509931276611},{"$f":"(C15277*(1-I15277)-D15277*(1-J15277))*NonFuelAuto+(C15277*I15277-D15277*J15277)*NonFuelTruck","v":-543273.32662853133},{"$f":"SUM(K15277:L15277)","v":-572439.83655980788},{"$f":"M15277/(1+DiscRate)^(B15277-YearCurrent)","v":-120754.39942493408}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15279)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15279)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15279)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15279)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"IF(E15279=0,55,MAX(5,ROUND(C15279/E15279,1)))","v":55},{"$f":"IF(F15279=0,55,MAX(5,ROUND(D15279/F15279,1)))","v":55},{"$f":"TREND(I15276:I15277,B15276:B15277,B15279)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15279)","v":0.11},{"$f":"(C15279*(1-I15279)*VLOOKUP(G15279,FuelCon,2)-D15279*(1-J15279)*VLOOKUP(H15279,FuelCon,2))*FuelAuto+(C15279*I15279*VLOOKUP(G15279,FuelCon,3)-D15279*J15279*VLOOKUP(H15279,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15279*(1-I15279)-D15279*(1-J15279))*NonFuelAuto+(C15279*I15279-D15279*J15279)*NonFuelTruck","v":0},{"$f":"SUM(K15279:L15279)","v":0},{"$f":"M15279/(1+DiscRate)^(B15279-YearCurrent)","v":0}]
[null,{"$f":"B15279+1","v":2021},{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15280)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15280)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15280)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15280)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15280)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15280)","v":0.11},{"$f":"(C15280*(1-I15280)*VLOOKUP(G15280,FuelCon,2)-D15280*(1-J15280)*VLOOKUP(H15280,FuelCon,2))*FuelAuto+(C15280*I15280*VLOOKUP(G15280,FuelCon,3)-D15280*J15280*VLOOKUP(H15280,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15280*(1-I15280)-D15280*(1-J15280))*NonFuelAuto+(C15280*I15280-D15280*J15280)*NonFuelTruck","v":0},{"$f":"SUM(K15280:L15280)","v":0},0]
[null,{"$f":"B15280+1","v":2022},{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15281)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15281)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":3231971.3400000036},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15281)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15281)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":58763.115272727562},55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15281)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15281)","v":0.11},{"$f":"(C15281*(1-I15281)*VLOOKUP(G15281,FuelCon,2)-D15281*(1-J15281)*VLOOKUP(H15281,FuelCon,2))*FuelAuto+(C15281*I15281*VLOOKUP(G15281,FuelCon,3)-D15281*J15281*VLOOKUP(H15281,FuelCon,3))*FuelTruck","v":-229707.21676455118},{"$f":"(C15281*(1-I15281)-D15281*(1-J15281))*NonFuelAuto+(C15281*I15281-D15281*J15281)*NonFuelTruck","v":-1035941.4250443608},{"$f":"SUM(K15281:L15281)","v":-1265648.6418089119},-902389.98969203001]
[null,2023,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15282)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15282)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15282)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15282)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15282)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15282)","v":0.11},{"$f":"(C15282*(1-I15282)*VLOOKUP(G15282,FuelCon,2)-D15282*(1-J15282)*VLOOKUP(H15282,FuelCon,2))*FuelAuto+(C15282*I15282*VLOOKUP(G15282,FuelCon,3)-D15282*J15282*VLOOKUP(H15282,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15282*(1-I15282)-D15282*(1-J15282))*NonFuelAuto+(C15282*I15282-D15282*J15282)*NonFuelTruck","v":0},{"$f":"SUM(K15282:L15282)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15283)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15283)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15283)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15283)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15283)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15283)","v":0.11},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15284)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15284)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15284)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15284)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15284)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15284)","v":0.11},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15285)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15285)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15285)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15285)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15285)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15285)","v":0.11},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15286)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(D15276:D15277,B15276:B15277,B15286)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15286)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},{"$f":"MAX(TREND(F15276:F15277,B15276:B15277,B15286)*INDEX(matCost,ROW()-ROW($A15278),A15270),0)","v":0},55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15286)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15286)","v":0.11},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15287)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15287)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15287)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15287)","v":0.11},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15288)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15288)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15288)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15288)","v":0.11},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15289)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15289)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15289)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15289)","v":0.11},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15290)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15290)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15290)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15290)","v":0.11},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15291)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15291)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15291)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15291)","v":0.11},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15292)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15292)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15292)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15292)","v":0.11},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15293)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15293)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15293)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15293)","v":0.11},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15294)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15294)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15294)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15294)","v":0.11},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15295)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15295)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15295)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15295)","v":0.11},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15296)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15296)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15296)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15296)","v":0.11},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15297)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15297)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15297)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15297)","v":0.11},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15298)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15298)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15298)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15298)","v":0.11},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15299)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15299)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15299)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15299)","v":0.11},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15300)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15300)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15300)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15300)","v":0.11},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15301)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15301)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15301)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15301)","v":0.11},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15302)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15302)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15302)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15302)","v":0.11},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15303)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15303)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15303)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15303)","v":0.11},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15304)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15304)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15304)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15304)","v":0.11},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15305)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15305)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15305)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15305)","v":0.11},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15306)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15306)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15306)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15306)","v":0.11},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15307)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":1447697.2224000022},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15307)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":26321.767680000048},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15307)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15307)","v":0.11},280058.76606810506,814986.94213897095,1095045.7082070759,134442.05405576606]
[null,2049,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15308)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":1462356.7101000026},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15308)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":26588.30382000003},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15308)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15308)","v":0.11},282894.66156678298,823239.55937763699,1106134.22094442,126919.08794786142]
[null,2050,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15309)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":1477016.197800003},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15309)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":26854.839960000012},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15309)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15309)","v":0.11},285730.55706546089,831492.17661630292,1117222.7336817638,119805.04336855386]
[null,2051,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15310)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":1491675.6855000034},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15310)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":27121.376099999994},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15310)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15310)","v":0.11},288566.4525641388,839744.79385496897,1128311.2464191078,113078.61373119389]
[null,2052,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15311)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":1506335.1732000038},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15311)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":27387.912240000092},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15311)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15311)","v":0.11},291402.34806281672,847997.41109363502,1139399.7591564518,106719.53010411482]
[null,2053,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15312)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15312)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15312)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15312)","v":0.11},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15313)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15313)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15313)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15313)","v":0.11},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15314)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15314)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15314)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15314)","v":0.11},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15315)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15315)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15315)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15315)","v":0.11},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15316)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15316)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15316)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15316)","v":0.11},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15317)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15317)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15317)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15317)","v":0.11},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15318)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15318)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15318)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15318)","v":0.11},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15319)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15319)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15319)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15319)","v":0.11},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15320)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15320)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15320)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15320)","v":0.11},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15321)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15321)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15321)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15321)","v":0.11},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15322)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15322)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15322)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15322)","v":0.11},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15323)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15323)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15323)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15323)","v":0.11},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15324)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15324)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15324)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15324)","v":0.11},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15325)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15325)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15325)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15325)","v":0.11},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15326)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15326)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15326)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15326)","v":0.11},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15327)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15327)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15327)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15327)","v":0.11},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15279:N15327)","v":-301425.66048453993}]
[]
[]
[]
[{"$f":"MAX($A$1:A15331)+1","v":248},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15332,1)),\"Not Used\",INDEX(ModelGroup,A15332,1))","v":"5S3284"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15332,2)*AnnualFactor","v":603286.83360000141},{"$f":"INDEX(ModelData1B,A15332,2)*AnnualFactor","v":2513695.1400000053},{"$f":"INDEX(ModelData1NB,A15332,3)*AnnualFactor","v":10968.851520000026},{"$f":"INDEX(ModelData1B,A15332,3)*AnnualFactor","v":45703.548000000097},{"$f":"IF(E15338=0,55,MAX(5,ROUND(C15338/E15338,1)))","v":55},{"$f":"IF(F15338=0,55,MAX(5,ROUND(D15338/F15338,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15332,6)","v":1},{"$f":"INDEX(ModelData1B,A15332,6)","v":0.08},{"$f":"(C15338*(1-I15338)*VLOOKUP(G15338,FuelCon,2)-D15338*(1-J15338)*VLOOKUP(H15338,FuelCon,2))*FuelAuto+(C15338*I15338*VLOOKUP(G15338,FuelCon,3)-D15338*J15338*VLOOKUP(H15338,FuelCon,3))*FuelTruck","v":-51581.088050273203},{"$f":"(C15338*(1-I15338)-D15338*(1-J15338))*NonFuelAuto+(C15338*I15338-D15338*J15338)*NonFuelTruck","v":-445549.17900335125},{"$f":"SUM(K15338:L15338)","v":-497130.26705362444},{"$f":"M15338/(1+DiscRate)^(B15338-YearCurrent)","v":-405806.38153405586}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15332,2)*AnnualFactor","v":826726.4016000015},{"$f":"INDEX(ModelData20B,A15332,2)*AnnualFactor","v":3444693.340000005},{"$f":"INDEX(ModelData20NB,A15332,3)*AnnualFactor","v":15031.389120000025},{"$f":"INDEX(ModelData20B,A15332,3)*AnnualFactor","v":62630.788000000102},{"$f":"IF(E15339=0,55,MAX(5,ROUND(C15339/E15339,1)))","v":55},{"$f":"IF(F15339=0,55,MAX(5,ROUND(D15339/F15339,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15332,6)","v":1},{"$f":"INDEX(ModelData20B,A15332,6)","v":0.08},{"$f":"(C15339*(1-I15339)*VLOOKUP(G15339,FuelCon,2)-D15339*(1-J15339)*VLOOKUP(H15339,FuelCon,2))*FuelAuto+(C15339*I15339*VLOOKUP(G15339,FuelCon,3)-D15339*J15339*VLOOKUP(H15339,FuelCon,3))*FuelTruck","v":-70685.194735559504},{"$f":"(C15339*(1-I15339)-D15339*(1-J15339))*NonFuelAuto+(C15339*I15339-D15339*J15339)*NonFuelTruck","v":-610567.3934490364},{"$f":"SUM(K15339:L15339)","v":-681252.58818459592},{"$f":"M15339/(1+DiscRate)^(B15339-YearCurrent)","v":-143708.11024839978}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15341)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15341)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15341)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15341)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"IF(E15341=0,55,MAX(5,ROUND(C15341/E15341,1)))","v":55},{"$f":"IF(F15341=0,55,MAX(5,ROUND(D15341/F15341,1)))","v":55},{"$f":"TREND(I15338:I15339,B15338:B15339,B15341)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15341)","v":0.08},{"$f":"(C15341*(1-I15341)*VLOOKUP(G15341,FuelCon,2)-D15341*(1-J15341)*VLOOKUP(H15341,FuelCon,2))*FuelAuto+(C15341*I15341*VLOOKUP(G15341,FuelCon,3)-D15341*J15341*VLOOKUP(H15341,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15341*(1-I15341)-D15341*(1-J15341))*NonFuelAuto+(C15341*I15341-D15341*J15341)*NonFuelTruck","v":0},{"$f":"SUM(K15341:L15341)","v":0},{"$f":"M15341/(1+DiscRate)^(B15341-YearCurrent)","v":0}]
[null,{"$f":"B15341+1","v":2021},{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15342)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15342)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15342)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15342)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15342)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15342)","v":0.08},{"$f":"(C15342*(1-I15342)*VLOOKUP(G15342,FuelCon,2)-D15342*(1-J15342)*VLOOKUP(H15342,FuelCon,2))*FuelAuto+(C15342*I15342*VLOOKUP(G15342,FuelCon,3)-D15342*J15342*VLOOKUP(H15342,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15342*(1-I15342)-D15342*(1-J15342))*NonFuelAuto+(C15342*I15342-D15342*J15342)*NonFuelTruck","v":0},{"$f":"SUM(K15342:L15342)","v":0},0]
[null,{"$f":"B15342+1","v":2022},{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15343)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15343)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":2606794.9600000083},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15343)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15343)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":47396.272000000114},55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15343)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15343)","v":0.08},{"$f":"(C15343*(1-I15343)*VLOOKUP(G15343,FuelCon,2)-D15343*(1-J15343)*VLOOKUP(H15343,FuelCon,2))*FuelAuto+(C15343*I15343*VLOOKUP(G15343,FuelCon,3)-D15343*J15343*VLOOKUP(H15343,FuelCon,3))*FuelTruck","v":-174520.52637913544},{"$f":"(C15343*(1-I15343)-D15343*(1-J15343))*NonFuelAuto+(C15343*I15343-D15343*J15343)*NonFuelTruck","v":-814252.35642676323},{"$f":"SUM(K15343:L15343)","v":-988772.88280589867},-704981.40008883062]
[null,2023,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15344)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15344)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15344)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15344)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15344)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15344)","v":0.08},{"$f":"(C15344*(1-I15344)*VLOOKUP(G15344,FuelCon,2)-D15344*(1-J15344)*VLOOKUP(H15344,FuelCon,2))*FuelAuto+(C15344*I15344*VLOOKUP(G15344,FuelCon,3)-D15344*J15344*VLOOKUP(H15344,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15344*(1-I15344)-D15344*(1-J15344))*NonFuelAuto+(C15344*I15344-D15344*J15344)*NonFuelTruck","v":0},{"$f":"SUM(K15344:L15344)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15345)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15345)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15345)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15345)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15345)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15345)","v":0.08},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15346)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15346)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15346)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15346)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15346)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15346)","v":0.08},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15347)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15347)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15347)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15347)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15347)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15347)","v":0.08},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15348)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(D15338:D15339,B15338:B15339,B15348)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15348)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},{"$f":"MAX(TREND(F15338:F15339,B15338:B15339,B15348)*INDEX(matCost,ROW()-ROW($A15340),A15332),0)","v":0},55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15348)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15348)","v":0.08},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15349)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15349)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15349)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15349)","v":0.08},0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15350)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15350)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15350)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15350)","v":0.08},0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15351)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15351)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15351)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15351)","v":0.08},0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15352)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15352)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15352)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15352)","v":0.08},0,0,0,0]
[null,2032,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15353)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15353)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15353)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15353)","v":0.08},0,0,0,0]
[null,2033,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15354)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15354)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15354)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15354)","v":0.08},0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15355)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15355)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15355)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15355)","v":0.08},0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15356)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15356)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15356)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15356)","v":0.08},0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15357)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15357)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15357)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15357)","v":0.08},0,0,0,0]
[null,2037,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15358)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15358)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15358)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15358)","v":0.08},0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15359)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15359)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15359)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15359)","v":0.08},0,0,0,0]
[null,2039,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15360)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15360)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15360)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15360)","v":0.08},0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15361)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15361)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15361)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15361)","v":0.08},0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15362)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15362)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15362)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15362)","v":0.08},0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15363)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15363)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15363)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15363)","v":0.08},0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15364)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15364)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15364)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15364)","v":0.08},0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15365)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15365)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15365)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15365)","v":0.08},0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15366)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15366)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15366)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15366)","v":0.08},0,0,0,0]
[null,2046,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15367)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15367)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15367)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15367)","v":0.08},0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15368)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15368)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15368)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15368)","v":0.08},0,0,0,0]
[null,2048,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15369)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":916102.22880000249},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15369)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":16656.404160000035},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15369)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15369)","v":0.08},177221.07621691682,515723.41411187669,692944.49032879353,85074.878544532825]
[null,2049,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15370)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":927274.20720000193},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15370)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":16859.531040000031},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15370)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15370)","v":0.08},179382.30885370838,522012.72404006997,701395.03289377829,80478.85706856873]
[null,2050,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15371)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":938446.18560000136},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15371)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":17062.657920000027},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15371)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15371)","v":0.08},181543.54149049995,528302.03396826319,709845.57545876317,76120.076497689108]
[null,2051,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15372)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":949618.1640000008},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15372)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":17265.784800000023},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15372)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15372)","v":0.08},183704.77412729146,534591.34389645653,718296.11802374804,71987.166247258239]
[null,2052,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15373)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":960790.14240000397},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15373)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":17468.911680000019},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15373)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15373)","v":0.08},185866.00676408375,540880.65382465185,726746.6605887356,68069.228117253733]
[null,2053,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15374)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15374)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15374)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15374)","v":0.08},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15375)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15375)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15375)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15375)","v":0.08},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15376)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15376)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15376)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15376)","v":0.08},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15377)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15377)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15377)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15377)","v":0.08},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15378)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15378)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15378)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15378)","v":0.08},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15379)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15379)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15379)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15379)","v":0.08},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15380)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15380)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15380)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15380)","v":0.08},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15381)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15381)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15381)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15381)","v":0.08},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15382)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15382)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15382)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15382)","v":0.08},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15383)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15383)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15383)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15383)","v":0.08},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15384)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15384)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15384)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15384)","v":0.08},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15385)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15385)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15385)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15385)","v":0.08},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15386)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15386)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15386)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15386)","v":0.08},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15387)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15387)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15387)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15387)","v":0.08},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15388)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15388)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15388)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15388)","v":0.08},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15389)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15389)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15389)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15389)","v":0.08},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15341:N15389)","v":-323251.19361352798}]
[]
[]
[]
[{"$f":"MAX($A$1:A15393)+1","v":249},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15394,1)),\"Not Used\",INDEX(ModelGroup,A15394,1))","v":"2S0413"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15394,2)*AnnualFactor","v":5120440.8571200101},{"$f":"INDEX(ModelData1B,A15394,2)*AnnualFactor","v":4295671.8600000087},{"$f":"INDEX(ModelData1NB,A15394,3)*AnnualFactor","v":93098.924674909271},{"$f":"INDEX(ModelData1B,A15394,3)*AnnualFactor","v":78103.12472727288},{"$f":"IF(E15400=0,55,MAX(5,ROUND(C15400/E15400,1)))","v":55},{"$f":"IF(F15400=0,55,MAX(5,ROUND(D15400/F15400,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15394,6)","v":0.36241610738255037},{"$f":"INDEX(ModelData1B,A15394,6)","v":0.24},{"$f":"(C15400*(1-I15400)*VLOOKUP(G15400,FuelCon,2)-D15400*(1-J15400)*VLOOKUP(H15400,FuelCon,2))*FuelAuto+(C15400*I15400*VLOOKUP(G15400,FuelCon,3)-D15400*J15400*VLOOKUP(H15400,FuelCon,3))*FuelTruck","v":159552.55287547605},{"$f":"(C15400*(1-I15400)-D15400*(1-J15400))*NonFuelAuto+(C15400*I15400-D15400*J15400)*NonFuelTruck","v":464307.00600469339},{"$f":"SUM(K15400:L15400)","v":623859.55888016941},{"$f":"M15400/(1+DiscRate)^(B15400-YearCurrent)","v":509255.23339194572}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15394,2)*AnnualFactor","v":6337955.6767200101},{"$f":"INDEX(ModelData20B,A15394,2)*AnnualFactor","v":5317076.9100000085},{"$f":"INDEX(ModelData20NB,A15394,3)*AnnualFactor","v":115235.55775854563},{"$f":"INDEX(ModelData20B,A15394,3)*AnnualFactor","v":96674.125636363795},{"$f":"IF(E15401=0,55,MAX(5,ROUND(C15401/E15401,1)))","v":55},{"$f":"IF(F15401=0,55,MAX(5,ROUND(D15401/F15401,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15394,6)","v":0.36241610738255037},{"$f":"INDEX(ModelData20B,A15394,6)","v":0.24},{"$f":"(C15401*(1-I15401)*VLOOKUP(G15401,FuelCon,2)-D15401*(1-J15401)*VLOOKUP(H15401,FuelCon,2))*FuelAuto+(C15401*I15401*VLOOKUP(G15401,FuelCon,3)-D15401*J15401*VLOOKUP(H15401,FuelCon,3))*FuelTruck","v":197490.22329320744},{"$f":"(C15401*(1-I15401)-D15401*(1-J15401))*NonFuelAuto+(C15401*I15401-D15401*J15401)*NonFuelTruck","v":574707.78524009197},{"$f":"SUM(K15401:L15401)","v":772198.00853329943},{"$f":"M15401/(1+DiscRate)^(B15401-YearCurrent)","v":162892.76322547902}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15403)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15403)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15403)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15403)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"IF(E15403=0,55,MAX(5,ROUND(C15403/E15403,1)))","v":55},{"$f":"IF(F15403=0,55,MAX(5,ROUND(D15403/F15403,1)))","v":55},{"$f":"TREND(I15400:I15401,B15400:B15401,B15403)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15403)","v":0.24},{"$f":"(C15403*(1-I15403)*VLOOKUP(G15403,FuelCon,2)-D15403*(1-J15403)*VLOOKUP(H15403,FuelCon,2))*FuelAuto+(C15403*I15403*VLOOKUP(G15403,FuelCon,3)-D15403*J15403*VLOOKUP(H15403,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15403*(1-I15403)-D15403*(1-J15403))*NonFuelAuto+(C15403*I15403-D15403*J15403)*NonFuelTruck","v":0},{"$f":"SUM(K15403:L15403)","v":0},{"$f":"M15403/(1+DiscRate)^(B15403-YearCurrent)","v":0}]
[null,{"$f":"B15403+1","v":2021},{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15404)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15404)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":4346742.1125000119},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15404)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15404)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":79031.674772727536},55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15404)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15404)","v":0.24},{"$f":"(C15404*(1-I15404)*VLOOKUP(G15404,FuelCon,2)-D15404*(1-J15404)*VLOOKUP(H15404,FuelCon,2))*FuelAuto+(C15404*I15404*VLOOKUP(G15404,FuelCon,3)-D15404*J15404*VLOOKUP(H15404,FuelCon,3))*FuelTruck","v":-386637.56302541832},{"$f":"(C15404*(1-I15404)-D15404*(1-J15404))*NonFuelAuto+(C15404*I15404-D15404*J15404)*NonFuelTruck","v":-1547177.7647395323},{"$f":"SUM(K15404:L15404)","v":-1933815.3277649507},-1475298.4545359965]
[null,{"$f":"B15404+1","v":2022},{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15405)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15405)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15405)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15405)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15405)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15405)","v":0.24},{"$f":"(C15405*(1-I15405)*VLOOKUP(G15405,FuelCon,2)-D15405*(1-J15405)*VLOOKUP(H15405,FuelCon,2))*FuelAuto+(C15405*I15405*VLOOKUP(G15405,FuelCon,3)-D15405*J15405*VLOOKUP(H15405,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15405*(1-I15405)-D15405*(1-J15405))*NonFuelAuto+(C15405*I15405-D15405*J15405)*NonFuelTruck","v":0},{"$f":"SUM(K15405:L15405)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15406)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15406)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15406)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15406)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15406)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15406)","v":0.24},{"$f":"(C15406*(1-I15406)*VLOOKUP(G15406,FuelCon,2)-D15406*(1-J15406)*VLOOKUP(H15406,FuelCon,2))*FuelAuto+(C15406*I15406*VLOOKUP(G15406,FuelCon,3)-D15406*J15406*VLOOKUP(H15406,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15406*(1-I15406)-D15406*(1-J15406))*NonFuelAuto+(C15406*I15406-D15406*J15406)*NonFuelTruck","v":0},{"$f":"SUM(K15406:L15406)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15407)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15407)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15407)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15407)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15407)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15407)","v":0.24},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15408)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15408)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15408)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15408)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15408)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15408)","v":0.24},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15409)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5485695.303000018},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15409)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15409)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":99739.914600000251},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15409)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15409)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15409)","v":0.24},580284.60941104626,2135494.6375579592,2715779.2469690056,1477203.9698362104]
[null,2027,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15410)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5546571.0439800173},{"$f":"MAX(TREND(D15400:D15401,B15400:B15401,B15410)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15410)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":100846.74625418196},{"$f":"MAX(TREND(F15400:F15401,B15400:B15401,B15410)*INDEX(matCost,ROW()-ROW($A15402),A15394),0)","v":0},55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15410)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15410)","v":0.24},586724.13140889921,2159192.6031283513,2745916.7345372504,1395884.828262887]
[null,2028,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15411)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5607446.7849600166},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15411)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":101953.57790836366},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15411)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15411)","v":0.24},593163.65340675204,2182890.5686987434,2776054.2221054956,1318883.3633036665]
[null,2029,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15412)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5668322.5259400159},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15412)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":103060.40956254536},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15412)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15412)","v":0.24},599603.17540460499,2206588.5342691354,2806191.7096737404,1245982.6790173461]
[null,2030,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15413)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5729198.2669200152},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15413)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":104167.24121672753},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15413)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15413)","v":0.24},606042.69740245782,2230286.4998395271,2836329.1972419848,1176975.7793636592]
[null,2031,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15414)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5790074.0079000145},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15414)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":105274.07287090924},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15414)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15414)","v":0.24},612482.21940031077,2253984.4654099196,2866466.6848102305,1111665.2011711814]
[null,2032,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15415)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5850949.7488800138},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15415)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":106380.90452509094},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15415)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15415)","v":0.24},618921.74139816361,2277682.4309803112,2896604.1723784748,1049862.6527580298]
[null,2033,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15416)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5911825.4898600131},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15416)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":107487.73617927264},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15416)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15416)","v":0.24},625361.26339601655,2301380.3965507033,2926741.6599467201,991388.65903659945]
[null,2034,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15417)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":5972701.2308400124},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15417)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":108594.56783345481},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15417)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15417)","v":0.24},631800.7853938695,2325078.3621210959,2956879.1475149654,936072.21380058781]
[null,2035,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15418)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6033576.9718200117},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15418)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":109701.39948763652},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15418)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15418)","v":0.24},638240.30739172234,2348776.3276914875,2987016.6350832097,883750.43977348076]
[null,2036,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15419)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6094452.712800011},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15419)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":110808.23114181822},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15419)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15419)","v":0.24},644679.82938957529,2372474.2932618796,3017154.122651455,834268.25689113582]
[null,2037,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15420)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6155328.4537800103},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15420)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":111915.06279599993},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15420)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15420)","v":0.24},651119.35138742812,2396172.2588322717,3047291.6102196998,787478.05919604306]
[null,2038,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15421)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6216204.1947600245},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15421)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":113021.8944501821},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15421)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15421)","v":0.24},657558.8733852827,2419870.2244026698,3077429.0977879525,743239.4006362115]
[null,2039,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15422)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6277079.9357400239},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15422)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":114128.7261043638},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15422)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15422)","v":0.24},663998.39538313553,2443568.1899730614,3107566.5853561969,701418.68998641567]
[null,2040,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15423)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6337955.6767200232},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15423)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":115235.5577585455},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15423)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15423)","v":0.24},670437.91738098837,2467266.1555434535,3137704.0729244417,661888.89504298917]
[null,2041,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15424)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6398831.4177000225},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15424)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":116342.38941272721},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15424)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15424)","v":0.24},676877.43937884131,2490964.1211138461,3167841.5604926874,624529.25618445384]
[null,2042,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15425)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6459707.1586800218},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15425)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":117449.22106690938},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15425)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15425)","v":0.24},683316.96137669426,2514662.0866842377,3197979.0480609322,589225.00933858147]
[null,2043,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15426)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6520582.8996600211},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15426)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":118556.05272109108},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15426)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15426)","v":0.24},689756.4833745471,2538360.0522546298,3228116.535629177,555867.11835104425]
[null,2044,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15427)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6581458.6406400204},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15427)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":119662.88437527278},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15427)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15427)","v":0.24},696196.00537240005,2562058.0178250219,3258254.0231974218,524352.01671120012]
[null,2045,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15428)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6642334.3816200197},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15428)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":120769.71602945449},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15428)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15428)","v":0.24},702635.52737025288,2585755.9833954135,3288391.5107656661,494581.35855613957]
[null,2046,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15429)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6703210.122600019},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15429)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":121876.54768363666},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15429)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15429)","v":0.24},709075.04936810583,2609453.9489658056,3318528.9983339114,466461.77884438692]
[null,2047,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15430)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6764085.8635800183},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15430)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":122983.37933781836},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15430)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15430)","v":0.24},715514.57136595866,2633151.9145361977,3348666.4859021562,439904.66256515711]
[null,2048,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15431)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6824961.6045600176},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15431)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":124090.21099200007},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15431)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15431)","v":0.24},721954.09336381161,2656849.8801065898,3378803.9734704015,414825.92282736418]
[null,2049,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15432)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6885837.3455400169},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15432)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":125197.04264618177},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15432)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15432)","v":0.24},728393.61536166444,2680547.8456769818,3408941.4610386463,391145.78765429504]
[null,2050,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15433)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":6946713.0865200162},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15433)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":126303.87430036347},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15433)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15433)","v":0.24},734833.13735951739,2704245.8112473739,3439078.9486068916,368788.59529463458]
[null,2051,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15434)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":7007588.8275000155},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15434)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":127410.70595454564},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15434)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15434)","v":0.24},741272.65935737023,2727943.776817766,3469216.4361751364,347682.59784804168]
[null,2052,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15435)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15435)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15435)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15435)","v":0.24},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15436)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15436)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15436)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15436)","v":0.24},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15437)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15437)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15437)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15437)","v":0.24},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15438)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15438)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15438)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15438)","v":0.24},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15439)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15439)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15439)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15439)","v":0.24},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15440)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15440)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15440)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15440)","v":0.24},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15441)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15441)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15441)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15441)","v":0.24},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15442)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15442)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15442)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15442)","v":0.24},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15443)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15443)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15443)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15443)","v":0.24},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15444)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15444)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15444)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15444)","v":0.24},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15445)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15445)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15445)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15445)","v":0.24},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15446)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15446)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15446)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15446)","v":0.24},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15447)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15447)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15447)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15447)","v":0.24},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15448)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15448)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15448)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15448)","v":0.24},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15449)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15449)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15449)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15449)","v":0.24},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15450)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15450)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15450)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15450)","v":0.24},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15400:C15401,B15400:B15401,B15451)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,{"$f":"MAX(TREND(E15400:E15401,B15400:B15401,B15451)*INDEX(matBenefit,ROW()-ROW($A15402),A15394),0)","v":0},0,55,55,{"$f":"TREND(I15400:I15401,B15400:B15401,B15451)","v":0.36241610738255037},{"$f":"TREND(J15400:J15401,B15400:B15401,B15451)","v":0.24},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15403:N15451)","v":19058028.737715747}]
[]
[]
[]
[{"$f":"MAX($A$1:A15455)+1","v":250},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15456,1)),\"Not Used\",INDEX(ModelGroup,A15456,1))","v":"2P2183"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15456,2)*AnnualFactor","v":26567148.390799861},{"$f":"INDEX(ModelData1B,A15456,2)*AnnualFactor","v":22902714.129999876},{"$f":"INDEX(ModelData1NB,A15456,3)*AnnualFactor","v":483039.06165090657},{"$f":"INDEX(ModelData1B,A15456,3)*AnnualFactor","v":416412.98418181599},{"$f":"IF(E15462=0,55,MAX(5,ROUND(C15462/E15462,1)))","v":55},{"$f":"IF(F15462=0,55,MAX(5,ROUND(D15462/F15462,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15456,6)","v":0.31034482758620691},{"$f":"INDEX(ModelData1B,A15456,6)","v":0.2},{"$f":"(C15462*(1-I15462)*VLOOKUP(G15462,FuelCon,2)-D15462*(1-J15462)*VLOOKUP(H15462,FuelCon,2))*FuelAuto+(C15462*I15462*VLOOKUP(G15462,FuelCon,3)-D15462*J15462*VLOOKUP(H15462,FuelCon,3))*FuelTruck","v":708889.20800441701},{"$f":"(C15462*(1-I15462)-D15462*(1-J15462))*NonFuelAuto+(C15462*I15462-D15462*J15462)*NonFuelTruck","v":2062907.9248543943},{"$f":"SUM(K15462:L15462)","v":2771797.1328588114},{"$f":"M15462/(1+DiscRate)^(B15462-YearCurrent)","v":2262612.1147247986}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15456,2)*AnnualFactor","v":43889526.294799864},{"$f":"INDEX(ModelData20B,A15456,2)*AnnualFactor","v":37835798.529999875},{"$f":"INDEX(ModelData20NB,A15456,3)*AnnualFactor","v":797991.38717817934},{"$f":"INDEX(ModelData20B,A15456,3)*AnnualFactor","v":687923.60963636136},{"$f":"IF(E15463=0,55,MAX(5,ROUND(C15463/E15463,1)))","v":55},{"$f":"IF(F15463=0,55,MAX(5,ROUND(D15463/F15463,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15456,6)","v":0.31034482758620691},{"$f":"INDEX(ModelData20B,A15456,6)","v":0.2},{"$f":"(C15463*(1-I15463)*VLOOKUP(G15463,FuelCon,2)-D15463*(1-J15463)*VLOOKUP(H15463,FuelCon,2))*FuelAuto+(C15463*I15463*VLOOKUP(G15463,FuelCon,3)-D15463*J15463*VLOOKUP(H15463,FuelCon,3))*FuelTruck","v":1171100.9054168572},{"$f":"(C15463*(1-I15463)-D15463*(1-J15463))*NonFuelAuto+(C15463*I15463-D15463*J15463)*NonFuelTruck","v":3407970.2601052127},{"$f":"SUM(K15463:L15463)","v":4579071.1655220697},{"$f":"M15463/(1+DiscRate)^(B15463-YearCurrent)","v":965940.79098280845}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15465)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15465)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":22902714.129999876},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15465)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15465)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":416412.9841818139},{"$f":"IF(E15465=0,55,MAX(5,ROUND(C15465/E15465,1)))","v":55},{"$f":"IF(F15465=0,55,MAX(5,ROUND(D15465/F15465,1)))","v":55},{"$f":"TREND(I15462:I15463,B15462:B15463,B15465)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15465)","v":0.2},{"$f":"(C15465*(1-I15465)*VLOOKUP(G15465,FuelCon,2)-D15465*(1-J15465)*VLOOKUP(H15465,FuelCon,2))*FuelAuto+(C15465*I15465*VLOOKUP(G15465,FuelCon,3)-D15465*J15465*VLOOKUP(H15465,FuelCon,3))*FuelTruck","v":-1911201.4952574135},{"$f":"(C15465*(1-I15465)-D15465*(1-J15465))*NonFuelAuto+(C15465*I15465-D15465*J15465)*NonFuelTruck","v":-7902447.1479668934},{"$f":"SUM(K15465:L15465)","v":-9813648.6432243064},{"$f":"M15465/(1+DiscRate)^(B15465-YearCurrent)","v":-8010860.552016791}]
[null,{"$f":"B15465+1","v":2021},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15466)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15466)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15466)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15466)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15466)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15466)","v":0.2},{"$f":"(C15466*(1-I15466)*VLOOKUP(G15466,FuelCon,2)-D15466*(1-J15466)*VLOOKUP(H15466,FuelCon,2))*FuelAuto+(C15466*I15466*VLOOKUP(G15466,FuelCon,3)-D15466*J15466*VLOOKUP(H15466,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15466*(1-I15466)-D15466*(1-J15466))*NonFuelAuto+(C15466*I15466-D15466*J15466)*NonFuelTruck","v":0},{"$f":"SUM(K15466:L15466)","v":0},0]
[null,{"$f":"B15466+1","v":2022},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15467)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15467)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15467)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15467)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15467)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15467)","v":0.2},{"$f":"(C15467*(1-I15467)*VLOOKUP(G15467,FuelCon,2)-D15467*(1-J15467)*VLOOKUP(H15467,FuelCon,2))*FuelAuto+(C15467*I15467*VLOOKUP(G15467,FuelCon,3)-D15467*J15467*VLOOKUP(H15467,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15467*(1-I15467)-D15467*(1-J15467))*NonFuelAuto+(C15467*I15467-D15467*J15467)*NonFuelTruck","v":0},{"$f":"SUM(K15467:L15467)","v":0},0]
[null,2023,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15468)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15468)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15468)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15468)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15468)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15468)","v":0.2},{"$f":"(C15468*(1-I15468)*VLOOKUP(G15468,FuelCon,2)-D15468*(1-J15468)*VLOOKUP(H15468,FuelCon,2))*FuelAuto+(C15468*I15468*VLOOKUP(G15468,FuelCon,3)-D15468*J15468*VLOOKUP(H15468,FuelCon,3))*FuelTruck","v":0},{"$f":"(C15468*(1-I15468)-D15468*(1-J15468))*NonFuelAuto+(C15468*I15468-D15468*J15468)*NonFuelTruck","v":0},{"$f":"SUM(K15468:L15468)","v":0},0]
[null,2024,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15469)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15469)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15469)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15469)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15469)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15469)","v":0.2},0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15470)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15470)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15470)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15470)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15470)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15470)","v":0.2},0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15471)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15471)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15471)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15471)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15471)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15471)","v":0.2},0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15472)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15472)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15472)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15472)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15472)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15472)","v":0.2},0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15473)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":33496099.552399874},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15473)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":609019.99186181277},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15473)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15473)","v":0.2},3303433.9155182997,12564409.272838227,15867843.188356526,7538697.9929960212]
[null,2029,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15474)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":34362218.447599888},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15474)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":624767.60813817754},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15474)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15474)","v":0.2},3388851.8170503592,12889291.047840349,16278142.86489071,7227690.1062407196]
[null,2030,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15475)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":35228337.342799902},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15475)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":640515.22441454232},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15475)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15475)","v":0.2},3474269.7185824187,13214172.822842471,16688442.541424889,6925110.3453219626]
[null,2031,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15476)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":36094456.237999916},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15476)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":656262.84069090337},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15476)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15476)","v":0.2},3559687.6201144792,13539054.597844595,17098742.217959076,6631187.0318353437]
[null,2032,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15477)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":36960575.13319993},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15477)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":672010.45696726814},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15477)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15477)","v":0.2},3645105.5216465392,13863936.372846719,17509041.894493259,6346082.5424104026]
[null,2033,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15478)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":37826694.028399944},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15478)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":687758.07324363291},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15478)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15478)","v":0.2},3730523.4231785992,14188818.147848839,17919341.571027439,6069900.9598418353]
[null,2034,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15479)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":38692812.923599958},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15479)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":703505.68951999396},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15479)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15479)","v":0.2},3815941.3247106588,14513699.922850963,18329641.247561622,5802695.0053726323]
[null,2035,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15480)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":39558931.818799973},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15480)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":719253.30579635873},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15480)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15480)","v":0.2},3901359.2262427183,14838581.697853083,18739940.924095802,5544472.3134383755]
[null,2036,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15481)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":40425050.713999987},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15481)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":735000.92207272351},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15481)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15481)","v":0.2},3986777.1277747788,15163463.472855207,19150240.600629985,5295201.1052366951]
[null,2037,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15482)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":41291169.609200001},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15482)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":750748.53834908456},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15482)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15482)","v":0.2},4072195.0293068388,15488345.247857327,19560540.277164165,5054815.3129252782]
[null,2038,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15483)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":42157288.504400015},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15483)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":766496.15462544933},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15483)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15483)","v":0.2},4157612.9308388978,15813227.022859449,19970839.953698345,4823219.2020468162]
[null,2039,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15484)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":43023407.399600029},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15484)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":782243.7709018141},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15484)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15484)","v":0.2},4243030.8323709574,16138108.797861572,20381139.630232528,4600291.5359026203]
[null,2040,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15485)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":43889526.294799805},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15485)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":797991.38717817515},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15485)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15485)","v":0.2},4328448.7339029945,16462990.572863605,20791439.306766599,4385889.3220235519]
[null,2041,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15486)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":44755645.189999819},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15486)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":813739.00345453992},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15486)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15486)","v":0.2},4413866.6354350541,16787872.347865723,21201738.983300775,4179851.1775943781]
[null,2042,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15487)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":45621764.085199833},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15487)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":829486.6197309047},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15487)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15487)","v":0.2},4499284.5369671136,17112754.122867849,21612038.659834962,3982000.3476534365]
[null,2043,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15488)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":46487882.980399847},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15488)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":845234.23600726947},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15488)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15488)","v":0.2},4584702.4384991731,17437635.897869971,22022338.336369142,3792147.407095795]
[null,2044,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15489)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":47354001.875599861},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15489)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":860981.85228363052},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15489)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15489)","v":0.2},4670120.3400312336,17762517.672872093,22432638.012903325,3610092.6749336747]
[null,2045,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15490)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":48220120.770799875},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15490)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":876729.46855999529},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15490)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15490)","v":0.2},4755538.2415632941,18087399.447874215,22842937.689437509,3435628.366898655]
[null,2046,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15491)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":49086239.665999889},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15491)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":892477.08483636007},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15491)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15491)","v":0.2},4840956.1430953527,18412281.222876336,23253237.365971688,3268540.5102886241]
[null,2047,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15492)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":49952358.561199903},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15492)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":908224.70111272112},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15492)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15492)","v":0.2},4926374.0446274132,18737162.997878458,23663537.042505872,3108610.6429548445]
[null,2048,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15493)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":50818477.456399918},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15493)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":923972.31738908589},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15493)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15493)","v":0.2},5011791.9461594727,19062044.77288058,24073836.719040051,2955617.3164771958]
[null,2049,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15494)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":51684596.351599932},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15494)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":939719.93366545066},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15494)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15494)","v":0.2},5097209.8476915332,19386926.547882702,24484136.395574234,2809337.4218764575]
[null,2050,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15495)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":52550715.246799946},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15495)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":955467.54994181171},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15495)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15495)","v":0.2},5182627.7492235927,19711808.322884828,24894436.072108421,2669547.3546496844]
[null,2051,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15496)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15496)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15496)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15496)","v":0.2},0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15497)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15497)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15497)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15497)","v":0.2},0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15498)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15498)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15498)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15498)","v":0.2},0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15499)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15499)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15499)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15499)","v":0.2},0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15500)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15500)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15500)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15500)","v":0.2},0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15501)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15501)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15501)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15501)","v":0.2},0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15502)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15502)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15502)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15502)","v":0.2},0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15503)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15503)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15503)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15503)","v":0.2},0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15504)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15504)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15504)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15504)","v":0.2},0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15505)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15505)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15505)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15505)","v":0.2},0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15506)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15506)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15506)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15506)","v":0.2},0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15507)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15507)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15507)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15507)","v":0.2},0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15508)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15508)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15508)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15508)","v":0.2},0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15509)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15509)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15509)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15509)","v":0.2},0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15510)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15510)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15510)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15510)","v":0.2},0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15511)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15511)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15511)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15511)","v":0.2},0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15512)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15512)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15512)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15512)","v":0.2},0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15513)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15513)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15513)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15513)","v":0.2},0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15465:N15513)","v":102045765.4439982}]

{"sheet":"Emissions","index":19,"n_rows":15514,"n_cols":303,"rows_kept":562,"cut":true,"hidden":false,"merged":[[20,41,22,41],[20,42,22,42],[20,43,22,43],[20,44,22,44],[20,45,22,45],[20,36,22,36],[20,37,22,37],[20,38,22,38],[20,39,22,39],[20,40,22,40],[640,35,642,35],[702,35,704,35],[764,35,766,35],[826,35,828,35],[20,35,22,35],[144,35,146,35],[578,35,580,35],[82,35,84,35],[206,35,208,35],[268,35,270,35],[330,35,332,35],[392,35,394,35],[454,35,456,35],[516,35,518,35],[330,36,332,36],[330,37,332,37],[330,38,332,38],[330,39,332,39],[330,40,332,40],[330,41,332,41],[330,42,332,42],[330,43,332,43],[20,61,22,61],[20,62,22,62],[20,63,22,63],[20,64,22,64],[20,65,22,65],[20,56,22,56],[20,57,22,57],[20,58,22,58],[20,59,22,59],[20,60,22,60],[20,51,22,51],[20,52,22,52],[20,53,22,53],[20,54,22,54],[20,55,22,55],[20,46,22,46],[20,47,22,47],[20,48,22,48],[20,49,22,49],[20,50,22,50],[20,81,22,81],[20,82,22,82],[20,83,22,83],[20,84,22,84],[20,85,22,85],[20,76,22,76],[20,77,22,77],[20,78,22,78],[20,79,22,79],[20,80,22,80],[20,71,22,71],[20,72,22,72],[20,73,22,73],[20,74,22,74],[20,75,22,75],[20,66,22,66],[20,67,22,67],[20,68,22,68],[20,69,22,69],[20,70,22,70],[20,101,22,101],[20,102,22,102],[20,103,22,103],[20,104,22,104],[20,105,22,105],[20,96,22,96],[20,97,22,97],[20,98,22,98],[20,99,22,99],[20,100,22,100],[20,91,22,91],[20,92,22,92],[20,93,22,93],[20,94,22,94],[20,95,22,95],[20,86,22,86],[20,87,22,87],[20,88,22,88],[20,89,22,89],[20,90,22,90],[20,121,22,121],[20,122,22,122],[20,123,22,123],[20,124,22,124],[20,125,22,125],[20,116,22,116],[20,117,22,117],[20,118,22,118],[20,119,22,119],[20,120,22,120],[20,111,22,111],[20,112,22,112],[20,113,22,113],[20,114,22,114],[20,115,22,115],[20,106,22,106],[20,107,22,107],[20,108,22,108],[20,109,22,109],[20,110,22,110],[20,141,22,141],[20,142,22,142],[20,143,22,143],[20,144,22,144],[20,145,22,145],[20,136,22,136],[20,137,22,137],[20,138,22,138],[20,139,22,139],[20,140,22,140],[20,131,22,131],[20,132,22,132],[20,133,22,133],[20,134,22,134],[20,135,22,135],[20,126,22,126],[20,127,22,127],[20,128,22,128],[20,129,22,129],[20,130,22,130],[20,161,22,161],[20,162,22,162],[20,163,22,163],[20,164,22,164],[20,165,22,165],[20,156,22,156],[20,157,22,157],[20,158,22,158],[20,159,22,159],[20,160,22,160],[20,151,22,151],[20,152,22,152],[20,153,22,153],[20,154,22,154],[20,155,22,155],[20,146,22,146],[20,147,22,147],[20,148,22,148],[20,149,22,149],[20,150,22,150],[20,181,22,181],[20,182,22,182],[20,183,22,183],[20,184,22,184],[20,185,22,185],[20,176,22,176],[20,177,22,177],[20,178,22,178],[20,179,22,179],[20,180,22,180],[20,171,22,171],[20,172,22,172],[20,173,22,173],[20,174,22,174],[20,175,22,175],[20,166,22,166],[20,167,22,167],[20,168,22,168],[20,169,22,169],[20,170,22,170],[20,201,22,201],[20,202,22,202],[20,203,22,203],[20,204,22,204],[20,205,22,205],[20,196,22,196],[20,197,22,197],[20,198,22,198],[20,199,22,199],[20,200,22,200],[20,191,22,191],[20,192,22,192],[20,193,22,193],[20,194,22,194],[20,195,22,195],[20,186,22,186],[20,187,22,187],[20,188,22,188],[20,189,22,189],[20,190,22,190],[20,221,22,221],[20,222,22,222],[20,223,22,223],[20,224,22,224],[20,225,22,225],[20,216,22,216],[20,217,22,217],[20,218,22,218],[20,219,22,219],[20,220,22,220],[20,211,22,211],[20,212,22,212],[20,213,22,213],[20,214,22,214],[20,215,22,215],[20,206,22,206],[20,207,22,207],[20,208,22,208],[20,209,22,209],[20,210,22,210],[20,241,22,241],[20,242,22,242],[20,243,22,243],[20,244,22,244],[20,245,22,245],[20,236,22,236],[20,237,22,237],[20,238,22,238],[20,239,22,239],[20,240,22,240],[20,231,22,231],[20,232,22,232],[20,233,22,233],[20,234,22,234],[20,235,22,235],[20,226,22,226],[20,227,22,227],[20,228,22,228],[20,229,22,229],[20,230,22,230],[20,262,22,262],[20,263,22,263],[20,264,22,264],[20,265,22,265],[20,256,22,256],[20,257,22,257],[20,258,22,258],[20,259,22,259],[20,260,22,260],[20,251,22,251],[20,252,22,252],[20,253,22,253],[20,254,22,254],[20,255,22,255],[20,246,22,246],[20,247,22,247],[20,248,22,248],[20,249,22,249],[20,250,22,250],[20,281,22,281],[20,282,22,282],[20,283,22,283],[20,284,22,284],[82,36,84,36],[82,37,84,37],[82,38,84,38],[82,39,84,39],[82,40,84,40],[82,41,84,41],[82,42,84,42],[82,43,84,43],[82,44,84,44],[82,45,84,45],[82,46,84,46],[82,47,84,47],[20,276,22,276],[20,277,22,277],[20,278,22,278],[20,279,22,279],[20,280,22,280],[20,271,22,271],[20,272,22,272],[20,273,22,273],[20,274,22,274],[20,275,22,275],[20,266,22,266],[20,267,22,267],[20,268,22,268],[20,269,22,269],[20,270,22,270],[20,261,22,261],[82,63,84,63],[82,64,84,64],[82,65,84,65],[82,66,84,66],[82,67,84,67],[82,58,84,58],[82,59,84,59],[82,60,84,60],[82,61,84,61],[82,62,84,62],[82,53,84,53],[82,54,84,54],[82,55,84,55],[82,56,84,56],[82,57,84,57],[82,48,84,48],[82,49,84,49],[82,50,84,50],[82,51,84,51],[82,52,84,52],[82,83,84,83],[82,84,84,84],[82,85,84,85],[82,86,84,86],[82,87,84,87],[82,78,84,78],[82,79,84,79],[82,80,84,80],[82,81,84,81],[82,82,84,82],[82,73,84,73],[82,74,84,74],[82,75,84,75],[82,76,84,76],[82,77,84,77],[82,68,84,68],[82,69,84,69],[82,70,84,70],[82,71,84,71],[82,72,84,72],[82,103,84,103],[82,104,84,104],[82,105,84,105],[82,106,84,106],[82,107,84,107],[82,98,84,98],[82,99,84,99],[82,100,84,100],[82,101,84,101],[82,102,84,102],[82,93,84,93],[82,94,84,94],[82,95,84,95],[82,96,84,96],[82,97,84,97],[82,88,84,88],[82,89,84,89],[82,90,84,90],[82,91,84,91],[82,92,84,92],[82,123,84,123],[82,124,84,124],[82,125,84,125],[82,126,84,126],[82,127,84,127],[82,118,84,118],[82,119,84,119],[82,120,84,120],[82,121,84,121],[82,122,84,122],[82,113,84,113],[82,114,84,114],[82,115,84,115],[82,116,84,116],[82,117,84,117],[82,108,84,108],[82,109,84,109],[82,110,84,110],[82,111,84,111],[82,112,84,112],[82,143,84,143],[82,144,84,144],[82,145,84,145],[82,146,84,146],[82,147,84,147],[82,138,84,138],[82,139,84,139],[82,140,84,140],[82,141,84,141],[82,142,84,142],[82,133,84,133],[82,134,84,134],[82,135,84,135],[82,136,84,136],[82,137,84,137],[82,128,84,128],[82,129,84,129],[82,130,84,130],[82,131,84,131],[82,132,84,132],[82,163,84,163],[82,164,84,164],[82,165,84,165],[82,166,84,166],[82,167,84,167],[82,158,84,158],[82,159,84,159],[82,160,84,160],[82,161,84,161],[82,162,84,162],[82,153,84,153],[82,154,84,154],[82,155,84,155],[82,156,84,156],[82,157,84,157],[82,148,84,148],[82,149,84,149],[82,150,84,150],[82,151,84,151],[82,152,84,152],[82,183,84,183],[82,184,84,184],[82,185,84,185],[82,186,84,186],[82,187,84,187],[82,178,84,178],[82,179,84,179],[82,180,84,180],[82,181,84,181],[82,182,84,182],[82,173,84,173],[82,174,84,174],[82,175,84,175],[82,176,84,176],[82,177,84,177],[82,168,84,168],[82,169,84,169],[82,170,84,170],[82,171,84,171],[82,172,84,172],[82,203,84,203],[82,204,84,204],[82,205,84,205],[82,206,84,206],[82,207,84,207],[82,198,84,198],[82,199,84,199],[82,200,84,200],[82,201,84,201],[82,202,84,202],[82,193,84,193],[82,194,84,194],[82,195,84,195],[82,196,84,196],[82,197,84,197],[82,188,84,188],[82,189,84,189],[82,190,84,190],[82,191,84,191],[82,192,84,192],[82,223,84,223],[82,224,84,224],[82,225,84,225],[82,226,84,226],[82,227,84,227],[82,218,84,218],[82,219,84,219],[82,220,84,220],[82,221,84,221],[82,222,84,222],[82,213,84,213],[82,214,84,214],[82,215,84,215],[82,216,84,216],[82,217,84,217],[82,208,84,208],[82,209,84,209],[82,210,84,210],[82,211,84,211],[82,212,84,212],[82,243,84,243],[82,244,84,244],[82,245,84,245],[82,246,84,246],[82,247,84,247],[82,238,84,238],[82,239,84,239],[82,240,84,240],[82,241,84,241],[82,242,84,242],[82,233,84,233],[82,234,84,234],[82,235,84,235],[82,236,84,236],[82,237,84,237],[82,228,84,228],[82,229,84,229],[82,230,84,230],[82,231,84,231],[82,232,84,232],[82,264,84,264],[82,265,84,265],[82,266,84,266],[82,267,84,267],[82,258,84,258],[82,259,84,259],[82,260,84,260],[82,261,84,261],[82,262,84,262],[82,253,84,253],[82,254,84,254],[82,255,84,255],[82,256,84,256],[82,257,84,257],[82,248,84,248],[82,249,84,249],[82,250,84,250],[82,251,84,251],[82,252,84,252],[82,283,84,283],[82,284,84,284],[144,36,146,36],[144,37,146,37],[144,38,146,38],[144,39,146,39],[144,40,146,40],[144,41,146,41],[144,42,146,42],[144,43,146,43],[144,44,146,44],[144,45,146,45],[144,46,146,46],[144,47,146,47],[144,48,146,48],[144,49,146,49],[82,278,84,278],[82,279,84,279],[82,280,84,280],[82,281,84,281],[82,282,84,282],[82,273,84,273],[82,274,84,274],[82,275,84,275],[82,276,84,276],[82,277,84,277],[82,268,84,268],[82,269,84,269],[82,270,84,270],[82,271,84,271],[82,272,84,272],[82,263,84,263],[144,65,146,65],[144,66,146,66],[144,67,146,67],[144,68,146,68],[144,69,146,69],[144,60,146,60],[144,61,146,61],[144,62,146,62],[144,63,146,63],[144,64,146,64],[144,55,146,55],[144,56,146,56],[144,57,146,57],[144,58,146,58],[144,59,146,59],[144,50,146,50],[144,51,146,51],[144,52,146,52],[144,53,146,53],[144,54,146,54],[144,85,146,85],[144,86,146,86],[144,87,146,87],[144,88,146,88],[144,89,146,89],[144,80,146,80],[144,81,146,81],[144,82,146,82],[144,83,146,83],[144,84,146,84],[144,75,146,75],[144,76,146,76],[144,77,146,77],[144,78,146,78],[144,79,146,79],[144,70,146,70],[144,71,146,71],[144,72,146,72],[144,73,146,73],[144,74,146,74],[144,105,146,105],[144,106,146,106],[144,107,146,107],[144,108,146,108],[144,109,146,109],[144,100,146,100],[144,101,146,101],[144,102,146,102],[144,103,146,103],[144,104,146,104],[144,95,146,95],[144,96,146,96],[144,97,146,97],[144,98,146,98],[144,99,146,99],[144,90,146,90],[144,91,146,91],[144,92,146,92],[144,93,146,93],[144,94,146,94],[144,125,146,125],[144,126,146,126],[144,127,146,127],[144,128,146,128],[144,129,146,129],[144,120,146,120],[144,121,146,121],[144,122,146,122],[144,123,146,123],[144,124,146,124],[144,115,146,115],[144,116,146,116],[144,117,146,117],[144,118,146,118],[144,119,146,119],[144,110,146,110],[144,111,146,111],[144,112,146,112],[144,113,146,113],[144,114,146,114],[144,145,146,145],[144,146,146,146],[144,147,146,147],[144,148,146,148],[144,149,146,149],[144,140,146,140],[144,141,146,141],[144,142,146,142],[144,143,146,143],[144,144,146,144],[144,135,146,135],[144,136,146,136],[144,137,146,137],[144,138,146,138],[144,139,146,139],[144,130,146,130],[144,131,146,131],[144,132,146,132],[144,133,146,133],[144,134,146,134],[144,165,146,165],[144,166,146,166],[144,167,146,167],[144,168,146,168],[144,169,146,169],[144,160,146,160],[144,161,146,161],[144,162,146,162],[144,163,146,163],[144,164,146,164],[144,155,146,155],[144,156,146,156],[144,157,146,157],[144,158,146,158],[144,159,146,159],[144,150,146,150],[144,151,146,151],[144,152,146,152],[144,153,146,153],[144,154,146,154],[144,185,146,185],[144,186,146,186],[144,187,146,187],[144,188,146,188],[144,189,146,189],[144,180,146,180],[144,181,146,181],[144,182,146,182],[144,183,146,183],[144,184,146,184],[144,175,146,175],[144,176,146,176],[144,177,146,177],[144,178,146,178],[144,179,146,179],[144,170,146,170],[144,171,146,171],[144,172,146,172],[144,173,146,173],[144,174,146,174],[144,205,146,205],[144,206,146,206],[144,207,146,207],[144,208,146,208],[144,209,146,209],[144,200,146,200],[144,201,146,201],[144,202,146,202],[144,203,146,203],[144,204,146,204],[144,195,146,195],[144,196,146,196],[144,197,146,197],[144,198,146,198],[144,199,146,199],[144,190,146,190],[144,191,146,191],[144,192,146,192],[144,193,146,193],[144,194,146,194],[144,225,146,225],[144,226,146,226],[144,227,146,227],[144,228,146,228],[144,229,146,229],[144,220,146,220],[144,221,146,221],[144,222,146,222],[144,223,146,223],[144,224,146,224],[144,215,146,215],[144,216,146,216],[144,217,146,217],[144,218,146,218],[144,219,146,219],[144,210,146,210],[144,211,146,211],[144,212,146,212],[144,213,146,213],[144,214,146,214],[144,245,146,245],[144,246,146,246],[144,247,146,247],[144,248,146,248],[144,249,146,249],[144,240,146,240],[144,241,146,241],[144,242,146,242],[144,243,146,243],[144,244,146,244],[144,235,146,235],[144,236,146,236],[144,237,146,237],[144,238,146,238],[144,239,146,239],[144,230,146,230],[144,231,146,231],[144,232,146,232],[144,233,146,233],[144,234,146,234],[144,282,146,282],[144,283,146,283],[144,284,146,284],[144,275,146,275],[144,276,146,276],[144,277,146,277],[144,278,146,278],[144,279,146,279],[144,270,146,270],[144,271,146,271],[144,272,146,272],[144,273,146,273],[144,274,146,274],[144,265,146,265],[144,266,146,266],[144,267,146,267],[144,268,146,268],[144,269,146,269],[206,46,208,46],[206,47,208,47],[206,48,208,48],[206,49,208,49],[206,50,208,50],[206,41,208,41],[206,42,208,42],[206,43,208,43],[206,44,208,44],[206,45,208,45],[206,36,208,36],[206,37,208,37],[206,38,208,38],[206,39,208,39],[206,40,208,40],[144,280,146,280],[144,281,146,281],[144,260,146,260],[144,261,146,261],[144,262,146,262],[144,263,146,263],[144,264,146,264],[144,255,146,255],[144,256,146,256],[144,257,146,257],[144,258,146,258],[144,259,146,259],[144,250,146,250],[144,251,146,251],[144,252,146,252],[144,253,146,253],[144,254,146,254],[206,66,208,66],[206,67,208,67],[206,68,208,68],[206,69,208,69],[206,70,208,70],[206,61,208,61],[206,62,208,62],[206,63,208,63],[206,64,208,64],[206,65,208,65],[206,56,208,56],[206,57,208,57],[206,58,208,58],[206,59,208,59],[206,60,208,60],[206,51,208,51],[206,52,208,52],[206,53,208,53],[206,54,208,54],[206,55,208,55],[206,86,208,86],[206,87,208,87],[206,88,208,88],[206,89,208,89],[206,90,208,90],[206,81,208,81],[206,82,208,82],[206,83,208,83],[206,84,208,84],[206,85,208,85],[206,76,208,76],[206,77,208,77],[206,78,208,78],[206,79,208,79],[206,80,208,80],[206,71,208,71],[206,72,208,72],[206,73,208,73],[206,74,208,74],[206,75,208,75],[206,106,208,106],[206,107,208,107],[206,108,208,108],[206,109,208,109],[206,110,208,110],[206,101,208,101],[206,102,208,102],[206,103,208,103],[206,104,208,104],[206,105,208,105],[206,96,208,96],[206,97,208,97],[206,98,208,98],[206,99,208,99],[206,100,208,100],[206,91,208,91],[206,92,208,92],[206,93,208,93],[206,94,208,94],[206,95,208,95],[206,126,208,126],[206,127,208,127],[206,128,208,128],[206,129,208,129],[206,130,208,130],[206,121,208,121],[206,122,208,122],[206,123,208,123],[206,124,208,124],[206,125,208,125],[206,116,208,116],[206,117,208,117],[206,118,208,118],[206,119,208,119],[206,120,208,120],[206,111,208,111],[206,112,208,112],[206,113,208,113],[206,114,208,114],[206,115,208,115],[206,146,208,146],[206,147,208,147],[206,148,208,148],[206,149,208,149],[206,150,208,150],[206,141,208,141],[206,142,208,142],[206,143,208,143],[206,144,208,144],[206,145,208,145],[206,136,208,136],[206,137,208,137],[206,138,208,138],[206,139,208,139],[206,140,208,140],[206,131,208,131],[206,132,208,132],[206,133,208,133],[206,134,208,134],[206,135,208,135],[206,166,208,166],[206,167,208,167],[206,168,208,168],[206,169,208,169],[206,170,208,170],[206,161,208,161],[206,162,208,162],[206,163,208,163],[206,164,208,164],[206,165,208,165],[206,156,208,156],[206,157,208,157],[206,158,208,158],[206,159,208,159],[206,160,208,160],[206,151,208,151],[206,152,208,152],[206,153,208,153],[206,154,208,154],[206,155,208,155],[206,186,208,186],[206,187,208,187],[206,188,208,188],[206,189,208,189],[206,190,208,190],[206,181,208,181],[206,182,208,182],[206,183,208,183],[206,184,208,184],[206,185,208,185],[206,176,208,176],[206,177,208,177],[206,178,208,178],[206,179,208,179],[206,180,208,180],[206,171,208,171],[206,172,208,172],[206,173,208,173],[206,174,208,174],[206,175,208,175],[206,206,208,206],[206,207,208,207],[206,208,208,208],[206,209,208,209],[206,210,208,210],[206,201,208,201],[206,202,208,202],[206,203,208,203],[206,204,208,204],[206,205,208,205],[206,196,208,196],[206,197,208,197],[206,198,208,198],[206,199,208,199],[206,200,208,200],[206,191,208,191],[206,192,208,192],[206,193,208,193],[206,194,208,194],[206,195,208,195],[206,226,208,226],[206,227,208,227],[206,228,208,228],[206,229,208,229],[206,230,208,230],[206,221,208,221],[206,222,208,222],[206,223,208,223],[206,224,208,224],[206,225,208,225],[206,216,208,216],[206,217,208,217],[206,218,208,218],[206,219,208,219],[206,220,208,220],[206,211,208,211],[206,212,208,212],[206,213,208,213],[206,214,208,214],[206,215,208,215],[206,246,208,246],[206,247,208,247],[206,248,208,248],[206,249,208,249],[206,250,208,250],[206,241,208,241],[206,242,208,242],[206,243,208,243],[206,244,208,244],[206,245,208,245],[206,236,208,236],[206,237,208,237],[206,238,208,238],[206,239,208,239],[206,240,208,240],[206,231,208,231],[206,232,208,232],[206,233,208,233],[206,234,208,234],[206,235,208,235],[206,267,208,267],[206,268,208,268],[206,269,208,269],[206,270,208,270],[206,261,208,261],[206,262,208,262],[206,263,208,263],[206,264,208,264],[206,265,208,265],[206,256,208,256],[206,257,208,257],[206,258,208,258],[206,259,208,259],[206,260,208,260],[206,251,208,251],[206,252,208,252]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3},"merged_total":3500,"flags":["merged_cut"]}
[null,"Emission Reduction Benefits"]
[]
[null,"This sheet calculates emissions benefits for highway and transit."]
[]
[null,"Formulas:",null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Transit Em Cost = (Veh-Miles x Rate x Cost/Mile) by Em Type"]
[null,"veh-miles/yr",null,"miles","vehicles/yr"]
[]
[null," Hwy Emissions Cost = (VMT x Rate x Cost/Mile) by Emissions Type"]
[]
[]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)"]
[]
[{"$f":"MAX($A$1:A17)+1","v":1},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"1S3204"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,null,"Present",null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AJ20,1)),\"Not Used\",INDEX(ModelGroup,AJ20,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CV20,1)),\"Not Used\",INDEX(ModelGroup,CV20,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,FH20,1)),\"Not Used\",INDEX(ModelGroup,FH20,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HT20,1)),\"Not Used\",INDEX(ModelGroup,HT20,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183",null,"Value of",null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":76245.901200000153},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":121025.24000000024},{"$f":"INDEX(ModelData1NB,A18,3)*AnnualFactor","v":1386.2891127272756},{"$f":"INDEX(ModelData1B,A18,3)*AnnualFactor","v":2200.4589090909135},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":55},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":55},{"$f":"INDEX(ModelData1NB,A18,6)","v":1},{"$f":"INDEX(ModelData1B,A18,6)","v":0.21},{"$f":"IF(INDEX(ModelData1NB,A18,5)=0,0,INDEX(ModelData1NB,A18,1)*AnnualFactor/INDEX(ModelData1NB,A18,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A18,5)=0,0,INDEX(ModelData1B,A18,1)*AnnualFactor/INDEX(ModelData1B,A18,5))","v":0},{"$f":"C24*(1-I24)*0.00000110231131*(VLOOKUP(G24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(G24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C24*I24*0.00000110231131*(VLOOKUP(G24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(G24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":2761.9367450999848},{"$f":"D24*(1-J24)*0.00000110231131*(VLOOKUP(H24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(H24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D24*J24*0.00000110231131*(VLOOKUP(H24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(H24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1131.0691039430249},{"$f":"K24*(1-I24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K24*I24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L24*(1-J24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L24*J24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M24+O24)-(N24+P24)","v":1630.86764115696},{"$f":"Q24/(1+DiscRate)^(B24-YearCurrent)","v":1331.2737929664181},null,{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,2)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,2)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,2)-D24*J24*VLOOKUP(H24,EmTruck1,2)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,2))","v":-0.13202754680195369},{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,3)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,3)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,3)-D24*J24*VLOOKUP(H24,EmTruck1,3)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,3))","v":38.87989402446096},{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,4)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,4)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,4)-D24*J24*VLOOKUP(H24,EmTruck1,4)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,4))","v":7.7745252865644487E-2},{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,5)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,5)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,5)-D24*J24*VLOOKUP(H24,EmTruck1,5)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,5))","v":2.4441013313770449E-3},{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,6)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,6)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,6)-D24*J24*VLOOKUP(H24,EmTruck1,6)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,6))","v":3.6650351462009639E-4},{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,7)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,7)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,7)-D24*J24*VLOOKUP(H24,EmTruck1,7)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,7))","v":3.3566061579222576E-3},{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,8)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,8)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,8)-D24*J24*VLOOKUP(H24,EmTruck1,8)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,8))","v":2.2605570247672493E-3},{"$f":"T24*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B24-YearCurrent)","v":0},{"$f":"U24*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24-YearCurrent)/(1+DiscRate)^($B24-YearCurrent)","v":30.664495203103826},{"$f":"V24*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B24-YearCurrent)","v":526.74526427631463},{"$f":"W24*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B24-YearCurrent)","v":753.75434412853053},{"$f":"X24*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B24-YearCurrent)","v":14.629708397927837},{"$f":"Y24*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B24-YearCurrent)","v":5.4799809605413969},null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($R9,MATCH(AJ$20,$A:$A),0)","v":-923.28930816552577},-73945.634298263598,0,0,0,0,0,0,-7212.1124713514355,-3394.2872617852627,-11252.750931742959,0,-17882.840336438956,-4652.5462616739123,0,0,{"$f":"OFFSET($R9,MATCH(AZ$20,$A:$A),0)","v":0},0,0,0,0,0,0,-13036.862888196378,-12068.579736274309,0,0,-22433.127763328874,0,0,0,0,0,0,-13286.217008994579,0,-12916.97056472274,-7682.9766313779301,-30497.884262377414,-10440.952543680478,-9949.3061842343486,0,-9954.0634892868238,0,0,-11263.730082244138,-15318.592777676226,0,-9182.4780943375008,0,0,0,0,-3113.394304808327,0,0,-3154.0903559996009,0,0,0,0,-5942.4359806204275,0,-11470.677624792223,0,-9812.7255519987102,0,0,0,0,-820.81288055860023,-16813.190247826373,-3683.5160238452991,0,0,0,0,-8739.2940074914404,-47819.983378915975,-16333.682200712268,{"$f":"OFFSET($R9,MATCH(DL$20,$A:$A),0)","v":-6548.5307935860828},0,0,-168361.69974588751,0,-9925.8790114824824,0,0,-49287.602430219682,-6177.0137410169064,-5608.5170396350231,0,0,0,-38658.291284390107,-39921.102171856233,-8778.4286027823618,-7689.5317908881489,-75833.982511311609,-6347.2780754801433,-7717.4479131685057,-3864.3549118323499,-505.35688942807406,0,-14441.904937989479,-15445.854631389975,0,-22121.288991718386,0,0,0,0,0,0,0,-4687.3653206677291,-4162.672275480335,-113826.21769918113,-15361.577474913525,-15621.799451437881,0,0,0,-14304.592430662744,-5368.25563758711,-24808.110008682186,-24808.110008682186,-189540.16322456519,0,0,0,0,-15445.854631389975,-4146.3859783027801,-42162.006863367147,0,0,0,-13286.217008994579,-35182.529431783107,-27220.147606571787,0,-769.36647991102029,0,{"$f":"OFFSET($R9,MATCH(FX$20,$A:$A),0)","v":0},0,0,-513.18321293691531,-8195.6084070932629,0,0,0,0,0,-47539.824808965714,-22433.127763328874,-31910.791140383357,0,-1170.5921743672718,0,0,-6670.1041871768221,-5656.9692424638915,-2365.8722929513538,0,0,-4890.9919652976605,-4049.9890369017689,0,0,-5206.8255280503117,0,-32911.923396353071,-2906.2103610611216,-29386.994926611056,0,-6670.1041871768221,-6295.2537675284211,-36185.620627240365,0,-3448.8868516031348,-40351.609947182165,-5241.0072832775559,-8259.8153109036684,-5241.0072832775559,-5241.0072832775559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-57224.521954090545,-6353.5794993218915,-2128.4102891008661,0,0,0,{"$f":"OFFSET($R9,MATCH(IJ$20,$A:$A),0)","v":0},-79300.781976447979,-5368.25563758711,0,-18856.735507785172,0,-12353.506536019022,0,0,0,0,-2319.8619882821176,-7621.6158438467401,0,0,0,-3848.0972042566277,-13036.862888196378,-6729.2653234057898,-6634.4016550793849,-6386.8275029687684,0,0,0,0,0,0,0,0,-4041.4871369197408,0,-4276.2327315642679,0,0,-7478.7045441060454,0,0,0,0,0,0,-168361.69974588751,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ24:JZ24),0)","v":-2197998.6114102406},null,{"$f":"$KA24*(1+DiscRate)^($AI24-YearCurrent)","v":-2692642.8129178355},null,{"$f":"SUM($AJ86:JZ86)","v":-686.48805343830543},{"$f":"SUM($AJ148:JZ148)","v":-160168.9727013646},{"$f":"SUM($AJ210:JZ210)","v":-107.5716108135547},{"$f":"SUM($AJ272:JZ272)","v":-4.1570552504520899},{"$f":"SUM($AJ334:JZ334)","v":-1.1727802837703702},{"$f":"SUM($AJ396:JZ396)","v":-8.5802585560881148},{"$f":"SUM($AJ458:JZ458)","v":-3.7744140546944611},{"$f":"SUM($AJ520:JZ520)","v":0},{"$f":"SUM($AJ582:JZ582)","v":-126324.95068008763},{"$f":"SUM($AJ644:JZ644)","v":-728826.96342291904},{"$f":"SUM($AJ706:JZ706)","v":-1282024.772698428},{"$f":"SUM($AJ768:JZ768)","v":-46813.83092378889},{"$f":"SUM($AJ830:JZ830)","v":-14008.093685018594}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":97916.389200000165},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":155422.84000000023},{"$f":"INDEX(ModelData20NB,A18,3)*AnnualFactor","v":1780.2979854545483},{"$f":"INDEX(ModelData20B,A18,3)*AnnualFactor","v":2825.8698181818222},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":55},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":55},{"$f":"INDEX(ModelData20NB,A18,6)","v":1},{"$f":"INDEX(ModelData20B,A18,6)","v":0.21},{"$f":"IF(INDEX(ModelData20NB,A18,5)=0,0,INDEX(ModelData20NB,A18,1)*AnnualFactor/INDEX(ModelData20NB,A18,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A18,5)=0,0,INDEX(ModelData20B,A18,1)*AnnualFactor/INDEX(ModelData20B,A18,5))","v":0},{"$f":"C25*(1-I25)*0.00000110231131*(VLOOKUP(G25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(G25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C25*I25*0.00000110231131*(VLOOKUP(G25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(G25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1675.5377810428931},{"$f":"D25*(1-J25)*0.00000110231131*(VLOOKUP(H25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(H25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D25*J25*0.00000110231131*(VLOOKUP(H25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(H25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":719.23138356059303},{"$f":"K25*(1-I25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K25*I25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L25*(1-J25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L25*J25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M25+O25)-(N25+P25)","v":956.3063974823001},{"$f":"Q25/(1+DiscRate)^(B25-YearCurrent)","v":201.72985407197882},null,{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,2)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,2)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,2)-D25*J25*VLOOKUP(H25,EmTruck20,2)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,2))","v":-7.7206810542901197E-2},{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,3)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,3)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,3)-D25*J25*VLOOKUP(H25,EmTruck20,3)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,3))","v":55.5726313819601},{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,4)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,4)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,4)-D25*J25*VLOOKUP(H25,EmTruck20,4)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,4))","v":5.5775277298630126E-2},{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,5)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,5)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,5)-D25*J25*VLOOKUP(H25,EmTruck20,5)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,5))","v":1.0144025569071551E-3},{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,6)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,6)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,6)-D25*J25*VLOOKUP(H25,EmTruck20,6)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,6))","v":4.9961124538237963E-4},{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,7)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,7)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,7)-D25*J25*VLOOKUP(H25,EmTruck20,7)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,7))","v":1.9861688589071949E-3},{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,8)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,8)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,8)-D25*J25*VLOOKUP(H25,EmTruck20,8)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,8))","v":9.4218910219531478E-4},{"$f":"T25*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B25-YearCurrent)","v":0},{"$f":"U25*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25-YearCurrent)/(1+DiscRate)^($B25-YearCurrent)","v":17.240052198680303},{"$f":"V25*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B25-YearCurrent)","v":97.654653585046177},{"$f":"W25*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B25-YearCurrent)","v":80.843554850810492},{"$f":"X25*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B25-YearCurrent)","v":5.1536411762742524},{"$f":"Y25*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B25-YearCurrent)","v":0.83795226116757815},null,null,{"$f":"AI24+1","v":2021},0,{"$f":"OFFSET($R10,MATCH(AK$20,$A:$A),0)","v":0},-16112.94541780882,-864.61237016897553,-61362.232341478528,0,0,0,0,0,0,-512358.37512735103,0,0,0,0,-10180.717156343339,-10011.212960977064,-12173.567625474425,-6823.1186709167532,-12237.41792466558,-5433.6597643576688,0,0,0,-11601.561901828794,-11601.561901828794,0,-1734.730316930265,-613.83855129304538,-986.74531672696492,0,0,0,0,-5614.3463698494888,0,0,0,0,0,-26917.400083876324,0,0,0,0,0,0,0,-3681.1092505802226,-24381.001705792445,-26727.123698893447,0,0,0,0,0,-946.82661764371051,-1816.6046209212639,-1816.6046209212639,-1816.6046209212639,0,0,0,-9380.3113625895603,0,-9521.566916605032,-6773.6348370465166,-12710.56380539465,-1748.4426234319526,0,0,0,0,-8819.5411369838075,0,0,0,0,0,0,0,0,0,0,0,-2828.3527230467153,-186.74077479676214,0,0,0,-8136.5805727110774,-19201.097336359799,0,0,0,0,0,0,0,0,0,0,-525.9336887588529,0,0,-5639.3592056508423,0,-3709.1574935780473,-3109.4339899081069,-6544.3320397101988,-6076.1832721059818,-854.94894404528088,0,-6472.4856202249621,0,0,0,0,0,-2617.4349538655956,-6529.7928254919698,-3589.5296234274028,0,0,0,0,0,-6596.7246269610159,0,-7070.730708819573,0,0,0,0,-34901.303774031243,-721.93604543389802,0,0,0,0,-325.56368598785355,0,-722.29588230166041,-4303.6402254967643,-4303.6402254967643,-22342.367773162165,0,0,0,0,0,0,-2474.7026950504719,0,0,0,0,0,-15189.105990268805,0,0,0,0,-11601.561901828794,-18250.816770275349,0,0,-2168.4126843973149,0,0,0,0,0,0,0,0,0,0,-7761.2088334062273,0,0,0,0,0,0,0,0,0,-4757.8963102738135,0,-3022.9954350203866,-10056.484837140848,0,-13454.634081207489,0,0,-29041.193055595279,0,0,0,0,0,0,0,-4811.8444809545472,-5486.85025293118,-5562.244913163333,0,0,0,0,0,0,0,0,0,0,-16569.219267307144,0,0,0,-16644.066777135384,-15626.40106520952,0,0,0,0,0,-14958.158224580024,0,-15318.279583060608,-3053.6293186522148,-29486.158923625368,-29486.158923625368,-1328.8309869551265,-4580.6829359073809,0,-43198.112163339829,0,0,0,0,0,0,0,0,0,-34409.028815821795,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ25:JZ25),0)","v":-1332376.2248577073},null,-1746473.4393623455,null,{"$f":"SUM($AJ87:JZ87)","v":-393.0546804940131},{"$f":"SUM($AJ149:JZ149)","v":-98281.786938721474},{"$f":"SUM($AJ211:JZ211)","v":-70.879639134593361},{"$f":"SUM($AJ273:JZ273)","v":-2.6862362661496251},{"$f":"SUM($AJ335:JZ335)","v":-0.7273541784567632},{"$f":"SUM($AJ397:JZ397)","v":-5.3851608213913726},{"$f":"SUM($AJ459:JZ459)","v":-2.4428874995290748},{"$f":"SUM($AJ521:JZ521)","v":0},{"$f":"SUM($AJ583:JZ583)","v":-73981.330035154897},{"$f":"SUM($AJ645:JZ645)","v":-448812.01981773274},{"$f":"SUM($AJ707:JZ707)","v":-774231.88170318597},{"$f":"SUM($AJ769:JZ769)","v":-27134.366488143132},{"$f":"SUM($AJ831:JZ831)","v":-8216.6268134907914}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI25+1","v":2022},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18256.973644171627,0,-16824.408912274288,0,0,0,0,0,0,0,0,-6777.331965090335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33496.173392842917,0,-4464.4461114509568,0,0,-114885.74514384683,0,1411.6744447796091,2652.637835056003,2652.637835056003,2652.637835056003,0,-6119.4511126621492,0,0,0,0,0,19187.008493737609,0,0,0,0,-38378.807109707952,0,0,-10628.511351378413,0,0,0,0,-1326.785054642161,0,0,-75428.181882988894,0,0,0,0,0,0,0,0,-17306.618259204773,0,0,0,0,0,0,0,0,0,746.53722314347101,0,0,0,0,0,0,0,0,0,-36131.154605212396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2624.4482954911878,0,-72791.032412148939,0,0,0,0,0,0,16866.359703780145,0,0,501.1985836639721,0,0,0,0,0,0,0,-5409.8241504932384,-6230.3884453480523,-4104.6728627737193,-24424.368403134911,0,0,0,0,-138.7939896034313,0,0,0,0,0,3348.9760594391514,0,0,0,0,0,-75428.181882988894,0,-72554.038972051552,0,0,0,49423.582604030751,0,0,0,0,0,0,0,0,0,0,-5358.962668514223,-7189.257924176276,-44848.79961244695,0,-15554.903166738181,0,0,-28501.90590030633,0,-8685.9366020980888,-4655.1678939629473,0,0,-17242.726044319457,-2159.8161416466037,0,0,0,0,0,0,0,0,0,0,-87133.773893446429,23399.415641192423,-12713.752648567031,0,-16618.045060505174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7759.0804671871574,23706.664922570842,3989.1978241568559,0,0,0,0,0,0,0,-21659.393411590521,-14851.809566255622,0,-114668.19261359681,-57109.04370321364,-30180.187696042471,-13729.613797269629,-9174.4797178462613,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ26:JZ26),0)","v":-909480.36340954551},null,-1275593.2577377232,null,{"$f":"SUM($AJ88:JZ88)","v":-350.42469287128199},{"$f":"SUM($AJ150:JZ150)","v":-78447.244441256655},{"$f":"SUM($AJ212:JZ212)","v":-50.231706855186367},{"$f":"SUM($AJ274:JZ274)","v":-1.9678177387272187},{"$f":"SUM($AJ336:JZ336)","v":-0.57051253212282904},{"$f":"SUM($AJ398:JZ398)","v":-4.1418684486632831},{"$f":"SUM($AJ460:JZ460)","v":-1.7847182786811586},{"$f":"SUM($AJ522:JZ522)","v":0},{"$f":"SUM($AJ584:JZ584)","v":-56359.239876983949},{"$f":"SUM($AJ646:JZ646)","v":-297260.45590487012},{"$f":"SUM($AJ708:JZ708)","v":-530063.54447981657},{"$f":"SUM($AJ770:JZ770)","v":-19890.933225602086},{"$f":"SUM($AJ832:JZ832)","v":-5906.1899222727643}]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C24:C25,B24:B25,B27)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B27)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":121025.23999999976},{"$f":"MAX(TREND(E24:E25,B24:B25,B27)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B27)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":2200.4589090909139},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":55},55,{"$f":"TREND(I24:I25,B24:B25,B27)","v":1},{"$f":"TREND(J24:J25,B24:B25,B27)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B27)","v":0},{"$f":"TREND(L24:L25,B24:B25,B27)","v":0},{"$f":"C27*(1-I27)*0.00000110231131*(VLOOKUP(G27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(G27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C27*I27*0.00000110231131*(VLOOKUP(G27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(G27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},1131.0691039430203,{"$f":"K27*(1-I27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K27*I27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M27+O27)-(N27+P27)","v":-1131.0691039430203},{"$f":"Q27/(1+DiscRate)^(B27-YearCurrent)","v":-923.28930816552577},null,{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,2)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,2)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,2)-D27*J27*VLOOKUP(H27,EmTruck1,2)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,2))","v":-0.17134281640713653},{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,3)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,3)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,3)-D27*J27*VLOOKUP(H27,EmTruck1,3)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,3))","v":-54.862785984574529},{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,4)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,4)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,4)-D27*J27*VLOOKUP(H27,EmTruck1,4)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,4))","v":-4.7876245270281066E-2},{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,5)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,5)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,5)-D27*J27*VLOOKUP(H27,EmTruck1,5)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,5))","v":-1.7304599858019112E-3},{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,6)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,6)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,6)-D27*J27*VLOOKUP(H27,EmTruck1,6)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,6))","v":-4.1919119229463873E-4},{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,7)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,7)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,7)-D27*J27*VLOOKUP(H27,EmTruck1,7)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,7))","v":-3.2111084818348731E-3},{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,8)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,8)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,8)-D27*J27*VLOOKUP(H27,EmTruck1,8)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,8))","v":-1.580026973027181E-3},{"$f":"T27*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B27-YearCurrent)","v":0},{"$f":"U27*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27-YearCurrent)/(1+DiscRate)^($B27-YearCurrent)","v":-43.270170350630771},{"$f":"V27*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B27-YearCurrent)","v":-324.37460215137986},{"$f":"W27*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B27-YearCurrent)","v":-533.66925294537577},{"$f":"X27*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B27-YearCurrent)","v":-16.732840645763318},{"$f":"Y27*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B27-YearCurrent)","v":-5.2424420723760274},null,null,2023,0,0,0,0,0,-14379.053061141836,-14379.053061141836,-24230.107769058406,0,0,0,0,0,0,-33850.420663644429,-33850.420663644429,0,0,0,0,17525.44078470549,0,0,0,0,0,0,0,0,0,0,0,-3724.3516260401639,-5320.5524947260965,0,0,0,0,0,0,0,0,0,-146185.73443051046,-49989.392915034572,0,0,-29556.624487142355,0,0,32597.013470428799,0,0,0,-4465.5217994779223,0,0,1341.5873846718152,2521.0833739241029,2521.0833739241029,2521.0833739241029,0,0,0,0,0,0,0,18158.304111224341,0,0,0,0,0,0,-44830.494511328849,0,0,0,0,0,0,-9459.9179012790701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,719.89637754252783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5277.3189148040501,16000.532382984235,0,0,486.91769162838352,0,{"$f":"OFFSET($R12,MATCH(FW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2334.5223445410279,0,0,3195.091323003021,0,0,0,0,0,0,0,0,0,0,0,12698.793851344368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15675.35527652601,0,0,-14395.125743075347,0,0,0,0,0,0,-6156.0770713217207,0,0,0,22250.974786057985,0,0,0,-28057.633331774097,-21058.522390498238,0,0,0,-8664.8547976050559,0,0,0,0,0,0,0,0,0,22434.041976114648,3800.0105011103451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ27:JZ27),0)","v":-357069.2004917278},null,-535864.58688839176,null,{"$f":"SUM($AJ89:JZ89)","v":-162.54159908164777},{"$f":"SUM($AJ151:JZ151)","v":-34555.694826109604},{"$f":"SUM($AJ213:JZ213)","v":-20.712562701792471},{"$f":"SUM($AJ275:JZ275)","v":-0.82750893231091649},{"$f":"SUM($AJ337:JZ337)","v":-0.24906732136479465},{"$f":"SUM($AJ399:JZ399)","v":-1.7895849116140279},{"$f":"SUM($AJ461:JZ461)","v":-0.74933768848914262},{"$f":"SUM($AJ523:JZ523)","v":0},{"$f":"SUM($AJ585:JZ585)","v":-23694.383174613868},{"$f":"SUM($AJ647:JZ647)","v":-114553.73726070626},{"$f":"SUM($AJ709:JZ709)","v":-208320.48491714691},{"$f":"SUM($AJ771:JZ771)","v":-8115.6431598338995},{"$f":"SUM($AJ833:JZ833)","v":-2384.9519794267385}]
[null,{"$f":"B27+1","v":2021},{"$f":"MAX(TREND(C24:C25,B24:B25,B28)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B28)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B28)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B28)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B28)","v":1},{"$f":"TREND(J24:J25,B24:B25,B28)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B28)","v":0},{"$f":"TREND(L24:L25,B24:B25,B28)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2024,0,0,0,1426.9539672992564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16812.738583933027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31676.056292417012,0,0,0,0,0,0,1274.6970136258417,2395.5231527811789,2395.5231527811789,2395.5231527811789,0,0,0,{"$f":"OFFSET($R13,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,17182.827431992253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,758.7962880358707,693.61120817741789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(FH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,15176.75117998413,0,0,472.40445804207928,1326.4983316754833,0,0,0,0,769.92388723192585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3047.198141661212,0,0,0,0,0,0,0,0,0,0,0,44659.449390922775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5054.5461855453686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21154.172737300341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21227.33960565272,3618.7802055697316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ28:JZ28),0)","v":193519.31436740997},null,310749.73035199306,null,{"$f":"SUM($AJ90:JZ90)","v":68.944581053306223},{"$f":"SUM($AJ152:JZ152)","v":17346.035615700712},{"$f":"SUM($AJ214:JZ214)","v":12.583530921898232},{"$f":"SUM($AJ276:JZ276)","v":0.47615207861305536},{"$f":"SUM($AJ338:JZ338)","v":0.12848974670184532},{"$f":"SUM($AJ400:JZ400)","v":0.95226270911964195},{"$f":"SUM($AJ462:JZ462)","v":0.43307320713232539},{"$f":"SUM($AJ524:JZ524)","v":0},{"$f":"SUM($AJ586:JZ586)","v":11351.79016278231},{"$f":"SUM($AJ648:JZ648)","v":65042.042258953843},{"$f":"SUM($AJ710:JZ710)","v":112026.61005563587},{"$f":"SUM($AJ772:JZ772)","v":3912.8291774168028},{"$f":"SUM($AJ834:JZ834)","v":1186.0427126211569}]
[null,{"$f":"B28+1","v":2022},{"$f":"MAX(TREND(C24:C25,B24:B25,B29)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B29)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B29)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B29)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B29)","v":1},{"$f":"TREND(J24:J25,B24:B25,B29)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B29)","v":0},{"$f":"TREND(L24:L25,B24:B25,B29)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2025,0,{"$f":"OFFSET($R14,MATCH(AK$20,$A:$A),0)","v":0},0,1352.0382084827238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16119.485829471683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30739.854490190777,0,0,0,0,0,0,1210.8823359878186,2275.7305905019352,2275.7305905019352,2275.7305905019352,0,0,0,0,0,0,0,16257.986590441382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,719.10706223481588,667.74671418248181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14393.18257631535,0,0,457.74873377012437,1257.2698721662903,0,0,0,0,729.51453866963914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2905.1637429348525,0,0,0,0,0,0,0,0,0,0,0,42439.066501819747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4808.7712545753557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20107.107984234553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20083.344216413814,3445.26464600482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ29:JZ29),0)","v":184520.72706940206},null,317040.96314318432,null,{"$f":"SUM($AJ91:JZ91)","v":70.310328560941599},{"$f":"SUM($AJ153:JZ153)","v":17681.275288954665},{"$f":"SUM($AJ215:JZ215)","v":12.820973562764946},{"$f":"SUM($AJ277:JZ277)","v":0.48519455393796218},{"$f":"SUM($AJ339:JZ339)","v":0.13096389693523003},{"$f":"SUM($AJ401:JZ401)","v":0.97052474219184171},{"$f":"SUM($AJ463:JZ463)","v":0.44129321828107687},{"$f":"SUM($AJ525:JZ525)","v":0},{"$f":"SUM($AJ587:JZ587)","v":11043.736861981357},{"$f":"SUM($AJ649:JZ649)","v":61933.963746209927},{"$f":"SUM($AJ711:JZ711)","v":106686.05336803131},{"$f":"SUM($AJ773:JZ773)","v":3727.2646208568785},{"$f":"SUM($AJ835:JZ835)","v":1129.7084723225771}]
[null,2023,{"$f":"MAX(TREND(C24:C25,B24:B25,B30)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B30)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B30)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B30)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B30)","v":1},{"$f":"TREND(J24:J25,B24:B25,B30)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B30)","v":0},{"$f":"TREND(L24:L25,B24:B25,B30)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2026,0,0,0,1280.8624332291263,0,0,0,0,10675.618901416687,3881.9036381210954,0,0,20708.605280080341,0,47582.590557069627,0,0,0,0,7953.5344798385468,15446.141547534357,0,21605.413642708536,0,0,0,0,23043.266103596157,0,0,0,0,0,0,13648.054480067414,10605.802941725786,0,0,0,0,0,26797.296081759654,0,0,0,13187.254323897343,0,0,17000.985604129655,0,29794.201954950448,0,5498.4605365598009,4655.9349447878676,0,0,0,1150.0246103993902,2161.4833035180054,2161.4833035180054,2161.4833035180054,7012.1234406564317,0,23732.679042544565,11374.515971077773,0,0,0,15381.302234621082,0,0,18503.723018000648,0,0,12688.679623940592,0,0,0,0,0,0,0,13071.281402766808,0,99087.642958162978,10416.106019716954,0,0,63486.854528611882,7066.168613710598,6179.0416053364561,0,0,0,0,0,0,0,0,0,0,0,681.38746469806335,642.3579591109642,0,0,6640.5790369007882,0,0,0,0,0,1026.4629287000798,46219.31256580459,0,0,4732.1534172809925,0,0,0,3040.0903410754681,0,0,16360.937241338092,0,0,0,0,0,0,8783.6708847679147,0,0,0,0,0,0,0,13648.054480067414,0,0,443.02966822784521,1191.4646209209225,0,0,0,0,691.12157133660548,0,0,0,0,0,2876.0694571057825,57935.983405025399,23043.266103596157,37764.580962983295,179.83817905010503,0,0,0,0,0,2768.8473660039285,0,24232.518650062011,7396.9805518982284,4527.7446640560247,0,0,0,0,0,3275.3498906702421,0,40321.001193399134,0,0,0,0,4197.4230990294745,0,0,0,0,0,0,0,67936.943458473106,5713.9866131471672,0,4573.7089508225336,0,0,0,0,1650.9689768726803,0,0,0,3143.9350633805921,0,64538.593310413024,7108.2310251285699,2517.8488555604868,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(IM$20,$A:$A),0)","v":0},19107.909131138247,16376.379600801687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18998.981946482862,3279.2195944868827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43593.149264058455,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ30:JZ30),0)","v":1140160.6019254492},null,2096138.762248351,null,{"$f":"SUM($AJ92:JZ92)","v":343.63779959174525},{"$f":"SUM($AJ154:JZ154)","v":104005.46382140717},{"$f":"SUM($AJ216:JZ216)","v":87.507820641497688},{"$f":"SUM($AJ278:JZ278)","v":3.1900901085438385},{"$f":"SUM($AJ340:JZ340)","v":0.78952184059217534},{"$f":"SUM($AJ402:JZ402)","v":6.0071673598328807},{"$f":"SUM($AJ464:JZ464)","v":2.9106203750188664},{"$f":"SUM($AJ526:JZ526)","v":0},{"$f":"SUM($AJ588:JZ588)","v":62000.752815931155},{"$f":"SUM($AJ650:JZ650)","v":395067.1880113713},{"$f":"SUM($AJ712:JZ712)","v":655557.67289572395},{"$f":"SUM($AJ774:JZ774)","v":20999.98615369559},{"$f":"SUM($AJ836:JZ836)","v":6535.002048726471}]
[null,2024,{"$f":"MAX(TREND(C24:C25,B24:B25,B31)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B31)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B31)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B31)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B31)","v":1},{"$f":"TREND(J24:J25,B24:B25,B31)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B31)","v":0},{"$f":"TREND(L24:L25,B24:B25,B31)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2027,0,0,0,556.19519636697373,0,0,0,0,4646.593776857716,1780.6980610326757,0,0,9463.37296187219,0,21523.255127290864,0,0,0,0,3608.5201717327759,7071.1487276914222,0,9840.3608646603843,0,0,0,0,10759.589080179067,0,0,0,0,0,0,6372.7180326118669,4615.9458161685443,0,0,0,0,0,13000.533860758684,0,0,0,6035.8448749520621,0,0,7488.4528159388292,0,14205.63150381686,0,2494.7969278240416,2029.5882253066147,0,0,0,520.46499435092664,984.38878779088748,984.38878779088748,984.38878779088748,3118.6110998140443,0,10491.741730667633,5197.9378298555894,0,0,0,6900.9430530763284,0,0,8635.8109674958232,0,0,5645.2823872142226,0,0,0,0,0,0,0,5966.2920338309732,0,46662.299718559545,5022.1417505727413,0,0,29438.756055828435,3207.36132848229,2678.7124167633083,0,0,0,0,0,0,0,0,0,0,0,295.94004973383824,300.09491755819619,0,0,3018.506282910907,0,0,0,0,0,463.55707177716147,21155.283948679429,0,0,2128.0881818701655,0,0,0,1407.945321543875,0,0,7505.1441000531322,0,0,0,0,0,0,3853.0708352766933,0,0,0,0,0,0,0,6372.7180326118669,0,0,203.61284422126201,517.5370855145103,0,0,0,0,300.11381806453653,0,0,0,0,0,1312.154501210671,26323.585451018647,10759.589080179067,17311.575605026748,80.363264553101416,0,0,0,0,0,1261.0276073836897,0,10836.306854065964,3229.770815207763,2058.2836192072064,0,0,0,0,0,1476.8079423134059,0,19031.523351708718,0,0,0,0,1888.9252866286954,0,0,0,0,0,0,0,29924.300119653319,2606.6667900637644,0,{"$f":"OFFSET($R16,MATCH(HS$20,$A:$A),0)","v":1993.7208938684644},0,0,0,0,722.03215658742738,0,0,0,1372.6138544453186,0,29736.628632037424,3231.7114049784172,1154.1361118849425,0,0,0,0,0,0,0,9020.9148861147605,7332.8593120469041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8461.8373824555565,1550.4967741995963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19295.760432313542,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ31:JZ31),0)","v":521427.97237391485},null,1025727.7435840927,null,{"$f":"SUM($AJ93:JZ93)","v":172.10688335208633},{"$f":"SUM($AJ155:JZ155)","v":91679.229269923992},{"$f":"SUM($AJ217:JZ217)","v":46.669251067569675},{"$f":"SUM($AJ279:JZ279)","v":1.3133335297532562},{"$f":"SUM($AJ341:JZ341)","v":0.70597351426335542},{"$f":"SUM($AJ403:JZ403)","v":2.531937031484111},{"$f":"SUM($AJ465:JZ465)","v":1.1938852344818738},{"$f":"SUM($AJ527:JZ527)","v":0},{"$f":"SUM($AJ589:JZ589)","v":52161.503939085982},{"$f":"SUM($AJ651:JZ651)","v":196911.53018064861},{"$f":"SUM($AJ713:JZ713)","v":252231.433896595},{"$f":"SUM($AJ775:JZ775)","v":17549.287562215988},{"$f":"SUM($AJ837:JZ837)","v":2574.2167953692524}]
[null,2025,{"$f":"MAX(TREND(C24:C25,B24:B25,B32)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B32)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B32)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B32)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B32)","v":1},{"$f":"TREND(J24:J25,B24:B25,B32)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B32)","v":0},{"$f":"TREND(L24:L25,B24:B25,B32)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2028,0,37524.211673559417,0,527.23524603670967,0,8475.2286622813335,8475.2286622813335,0,4414.7008199855945,1697.8675923071635,5595.4387795254443,0,9022.999276001412,0,20580.799934990198,20580.799934990198,0,0,0,3416.6241040145737,6775.1045629066621,0,9382.2056133740971,6578.2876150805687,5710.1426243832948,6204.9286863540219,0,10209.43606384637,1212.2189521619007,0,0,3422.9471042544042,0,0,6046.9032230772,4385.3422588732783,6422.5153468039589,3586.6018944486432,0,5417.508429131306,5161.9772417934164,12382.722832744466,5179.1646133385166,0,0,5763.7641243665239,7078.5875309929534,0,7196.5597637898854,1843.3051746072535,13751.001415937986,0,2362.2607716681705,1931.1393107493514,2566.8188602292903,0,0,494.57839933551702,935.48950124395355,935.48950124395355,935.48950124395355,2952.3660176707126,0,10117.566709951489,{"$f":"OFFSET($R17,MATCH(CV$20,$A:$A),0)","v":4956.0877663239262},6438.3966305296963,5817.4519186881525,0,6533.6261310693562,1156.9261356294835,0,8248.1534196572466,1869.3800793977564,21238.807006817926,5425.7684302870339,27258.389295664994,5890.5991327857755,4344.9336258599578,24268.585706424597,7873.7270769028237,3160.4272614479387,829.19823115940949,5716.2748939176827,96291.897238091886,45206.401133701744,4821.1060067066883,1534.7880301150799,33.424865295295703,28461.248137876439,3047.9302862614695,2535.129998905481,4245.2222563311943,10145.168241608726,0,0,0,0,0,39603.250765303987,0,0,0,280.58450194666409,288.55711126207967,0,7264.485550708112,2863.2426454663987,0,2088.1872311967973,0,0,0,439.58940873447483,20202.179650071972,3213.8541356936457,3073.81312426144,2014.8616971215829,0,9769.7905083549504,0,1342.5841472306686,0,1879.9708810236561,7156.1214262533986,2747.6497321023844,13272.447414124077,13272.447414124077,86055.333899002333,{"$f":"OFFSET($R17,MATCH(FH$20,$A:$A),0)","v":0},1866.3566821139675,3688.4031680185003,0,7264.485550708112,2150.094757916509,23057.325161238437,26251.220514878096,373.13215777577705,3291.7140580566615,6046.9032230772,15131.037042047279,14056.241388893997,196.83514341606315,490.73931305341665,396.70526044344888,0,0,17955.337151443258,284.49184580666343,0,0,0,2011.4522107166433,14340.916589082784,1244.5428567397182,25172.447603404325,10209.43606384637,16555.653556705158,76.082817881933153,599.1475614129057,9287.0526522406344,1329.7865866396887,0,0,1202.2546451965559,0,10349.714458283821,3078.0054067006436,1952.5740001566335,1070.1854693029973,45206.401133701744,3324.9941221022418,43196.122517510405,17831.749934771819,1398.2684384213526,0,18092.188421552943,0,5813.9335099477275,15873.207875916132,3870.1526377669488,1800.5825838910544,20441.896341482618,2606.0947740255488,4069.6551415388635,2606.0947740255488,2606.0947740255488,2830.1674363320849,3802.4410102407487,28757.878228504498,2481.2297018355162,8517.5477461538303,1896.989826523642,5716.9753844445977,0,6973.3514181493492,0,689.17384042769027,0,0,0,1307.9921210187288,0,28355.351448550384,3066.0651760934225,1103.6801275226512,0,0,0,3600.0702001719378,45455.555113609349,2747.6497321023844,42472.117658901254,8577.4962279852316,6943.2501818169303,6980.821280348644,9196.4599703462336,0,0,0,0,3565.0184712219843,0,0,0,1859.4419660958977,6578.2876150805687,3364.6660611550092,3327.3964473915612,3334.4121923908283,8121.4601409203569,0,8010.7759791180169,1476.4656550175787,0,0,0,0,2096.4818624842155,24363.970222426939,2805.2301993147776,0,0,0,0,0,0,0,0,18266.060996292515,96291.897238091886,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ32:JZ32),0)","v":1646083.0992689771},null,3464761.2251440701,null,{"$f":"SUM($AJ94:JZ94)","v":554.80764350485049},{"$f":"SUM($AJ156:JZ156)","v":305987.35080719722},{"$f":"SUM($AJ218:JZ218)","v":158.73244412456148},{"$f":"SUM($AJ280:JZ280)","v":4.4069515926004383},{"$f":"SUM($AJ342:JZ342)","v":2.3639919501768505},{"$f":"SUM($AJ404:JZ404)","v":8.4993310753051219},{"$f":"SUM($AJ466:JZ466)","v":4.0083033053562929},{"$f":"SUM($AJ528:JZ528)","v":0},{"$f":"SUM($AJ590:JZ590)","v":166157.88978857614},{"$f":"SUM($AJ652:JZ652)","v":625924.91827956599},{"$f":"SUM($AJ714:JZ714)","v":791003.99905336241},{"$f":"SUM($AJ776:JZ776)","v":54920.350211491255},{"$f":"SUM($AJ838:JZ838)","v":8075.9419359812473}]
[null,2026,{"$f":"MAX(TREND(C24:C25,B24:B25,B33)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B33)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B33)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B33)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B33)","v":1},{"$f":"TREND(J24:J25,B24:B25,B33)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B33)","v":0},{"$f":"TREND(L24:L25,B24:B25,B33)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2029,0,{"$f":"OFFSET($R18,MATCH(AK$20,$A:$A),0)","v":35822.864206863269},0,499.72271322524398,0,8101.9692414637484,8101.9692414637484,0,4193.618075567827,1618.4503274291017,5325.3345980584054,0,8600.7712176311907,0,19671.976443586511,19671.976443586511,0,0,0,3234.6862795555817,6488.4223491752418,0,8942.9343679678932,6270.4975390596883,5416.2949024935078,5923.4293426067661,0,9686.2859106842297,1154.9252422756965,0,0,3247.3960096996948,0,0,5737.0777909288199,4165.5082521935892,6112.4396628616705,3406.2350281726303,0,5179.0119290674875,4934.6880325268567,11791.792319820132,4974.390036091273,0,0,5502.1420842534881,6740.9296120842255,0,6911.6471412332248,1745.1500121980368,13297.709851374746,0,2236.5924324225434,1837.0498323349923,2442.8158744442876,0,0,469.89979969864089,888.86957511957962,888.86957511957962,888.86957511957962,2794.7574810133597,0,9748.7331405290279,4724.2002789677545,6160.5752804802642,5587.8473575835196,0,6185.3702152581209,1094.6421657343308,0,7875.3329149575529,1784.6377569709225,20244.869126327307,5211.4839931503293,26054.991665606653,5623.3756519721392,4135.1240522920916,23168.447571091696,7468.334856113438,3041.943363750162,787.65401384013819,5474.176603774501,92502.933969873135,43749.727724256569,4625.687804396096,1469.2605127462441,24.313339409734798,27490.446590985663,2895.9351794974327,2399.0426542313262,4040.2960069568458,9670.5233129476237,0,0,0,0,0,37802.855979130072,0,0,0,265.99227519307283,277.28944763127538,0,6878.2811882015067,2715.6427410516271,0,1989.6147700042466,0,0,0,416.81330529300703,19285.666245773602,3042.8727125310279,2941.0125705663941,1907.5090703829567,0,9450.7674067344396,0,1279.911127705019,0,1792.0263382750356,6821.4737367895568,2622.9969543621469,12686.574374345371,12686.574374345371,81794.739914820588,0,1785.7866836008825,3529.1746921661929,0,6878.2811882015067,2055.3090892091686,22037.575594561149,25228.776856081167,355.09411287440145,3173.075867819543,5737.0777909288199,14332.339638895683,13456.797054309916,190.1046991236982,465.26930097787857,375.47588017299967,0,0,17052.103511936089,269.65032219965684,0,0,0,1905.0005262449044,13744.726275222767,1180.2794045650464,24062.30953621455,9686.2859106842297,15826.630416669437,72.024608098760197,571.96600077443873,8930.9868113182711,1265.4885000614599,0,0,1145.909382333617,0,9881.5354551105265,2932.5520220032481,1852.0695518662562,1015.2949542468066,43749.727724256569,3172.7149678150913,41285.534320878956,17192.816221261965,1323.8019774936329,0,17196.415021414818,0,5587.4963966413388,15115.691782872122,3689.9975988733863,1715.9049698470551,19385.640995195459,2480.2928264929515,3873.0650090541917,2480.2928264929515,2480.2928264929515,2710.1842917146678,3599.9251194260951,27619.350546642443,2361.3151944097831,8106.3114908098696,1804.5439570715055,5496.7977773659868,0,6638.5408371895846,0,657.59012027269193,0,0,0,1246.0686498951,0,27030.884795061393,2908.5499517453432,1055.0250352105302,0,0,0,3436.7456157941892,43951.494445026416,2622.9969543621469,40584.420045067112,8154.4955343428292,6573.8013217341768,6729.2963437922635,8766.0884440182272,0,0,0,0,3386.4679418637556,0,0,0,1775.5395355101382,6270.4975390596883,3207.1438751611026,3172.6409983874291,3177.6017960130584,7767.0593431798497,0,7583.1503547273151,1405.6686408410771,0,0,0,0,2004.1361583486973,23560.83297911405,2684.1321732172573,0,0,0,0,0,0,0,0,17289.906275551788,92502.933969873135,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ33:JZ33),0)","v":1574385.267142667},null,3545817.2564425538,null,{"$f":"SUM($AJ95:JZ95)","v":566.31108057849747},{"$f":"SUM($AJ157:JZ157)","v":312444.85006817488},{"$f":"SUM($AJ219:JZ219)","v":162.11336104525336},{"$f":"SUM($AJ281:JZ281)","v":4.5002017391933897},{"$f":"SUM($AJ343:JZ343)","v":2.4139621784585383},{"$f":"SUM($AJ405:JZ405)","v":8.6792094048935216},{"$f":"SUM($AJ467:JZ467)","v":4.0931406704842246},{"$f":"SUM($AJ529:JZ529)","v":0},{"$f":"SUM($AJ591:JZ591)","v":161930.70569611379},{"$f":"SUM($AJ653:JZ653)","v":597436.24977146997},{"$f":"SUM($AJ715:JZ715)","v":754898.57319453696},{"$f":"SUM($AJ777:JZ777)","v":52412.392935491},{"$f":"SUM($AJ839:JZ839)","v":7707.3455450547772}]
[null,2027,{"$f":"MAX(TREND(C24:C25,B24:B25,B34)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(D24:D25,B24:B25,B34)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(E24:E25,B24:B25,B34)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},{"$f":"MAX(TREND(F24:F25,B24:B25,B34)*INDEX(matCost,ROW()-ROW($A26),A18),0)","v":0},55,55,{"$f":"TREND(I24:I25,B24:B25,B34)","v":1},{"$f":"TREND(J24:J25,B24:B25,B34)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B34)","v":0},{"$f":"TREND(L24:L25,B24:B25,B34)","v":0},{"$f":"C34*(1-I34)*0.00000110231131*(VLOOKUP(G34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(G34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C34*I34*0.00000110231131*(VLOOKUP(G34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(G34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D34*(1-J34)*0.00000110231131*(VLOOKUP(H34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(H34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D34*J34*0.00000110231131*(VLOOKUP(H34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(H34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K34*(1-I34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K34*I34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L34*(1-J34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L34*J34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,2)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,2)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,2)-D34*J34*VLOOKUP(H34,EmTruck20,2)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,2))","v":0},{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,3)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,3)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,3)-D34*J34*VLOOKUP(H34,EmTruck20,3)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,4)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,4)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,4)-D34*J34*VLOOKUP(H34,EmTruck20,4)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,4))","v":0},{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,5)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,5)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,5)-D34*J34*VLOOKUP(H34,EmTruck20,5)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,5))","v":0},{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,6)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,6)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,6)-D34*J34*VLOOKUP(H34,EmTruck20,6)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,6))","v":0},{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,7)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,7)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,7)-D34*J34*VLOOKUP(H34,EmTruck20,7)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,7))","v":0},{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,8)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,8)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,8)-D34*J34*VLOOKUP(H34,EmTruck20,8)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,8))","v":0},0,0,0,0,0,0,null,null,2030,0,34187.929001681172,0,473.59060662114177,0,7742.2999538520216,7742.2999538520216,0,3982.9094496668631,1542.3464522612678,5067.2018318659111,0,8196.158916664026,0,18796.32295308141,18796.32295308141,0,0,0,3062.213119678705,6211.1096728842458,0,8521.9957585172706,5975.5454821628964,5136.9873108163201,5652.9218407669832,0,9188.9172188630619,1100.0448676262979,0,0,3080.5080516318562,0,0,5442.5186989212234,3956.0076249834797,5816.1108354839353,3234.3925313344021,0,4949.1901585391606,4715.6697105775966,11226.802775781891,4775.0237066634236,0,0,5250.7477359442919,6418.01025420108,0,6634.0186445583458,1652.1008541073957,12847.426578098417,0,2117.4522934134075,1747.1642388037915,2324.3168703053889,0,0,446.38000245795877,844.43630369518598,844.43630369518598,844.43630369518598,2645.3575844465954,0,9386.0943755683384,4501.9847347499526,5892.1944867449638,5364.086724212234,0,5855.2317097665336,1035.6312235965227,0,7517.0252219392069,1703.2020144347664,19292.405690233973,5002.6585993737071,24895.488177260402,5366.5958552834036,3934.6193162567597,22111.235975073323,7082.9947234068095,2925.8117580463177,748.06075490213686,5240.0023696163698,88809.988370021456,42298.291360357296,4435.9813464603803,1405.935335081708,16.222705759490189,26529.47468562107,2751.0733776270231,2270.0772208855897,3844.4523908782271,9215.6729838630927,0,0,0,0,0,36072.919284887561,0,0,0,252.12838220673294,266.30423492528689,0,6512.1294651031421,2575.3576091107861,0,1895.20164436252,0,0,0,395.17384605473609,18404.940386525846,2880.7781727524057,2812.7399523132253,1805.7395878105126,0,9133.0879514361586,0,1219.8479116505246,0,1707.7517562970045,6500.7813704492528,2503.2115543145374,12122.064267319429,12122.064267319429,77732.940407014874,0,1707.9578192072081,3375.3635760907455,0,6512.1294651031421,1963.9828886169694,21055.07747550459,24230.755384005719,337.858289358908,3056.372984792888,5442.5186989212234,13574.89519744559,12877.468248848867,183.44312151742309,441.06655101260822,355.35254126023494,0,0,16191.58004771688,255.5531532457631,0,0,0,1804.0606386052527,13166.977091019478,1119.2107098493902,22992.614943874523,9188.9172188630619,15124.140781081062,68.177629335256057,545.8458117660382,8582.9384248466322,1204.0510832562529,0,0,1091.920418614154,0,9431.3992259736024,2793.2234056882403,1756.5343020301732,963.10847911385065,42298.291360357296,3026.4340050126984,39444.754932775344,16564.152860814076,1253.207023907142,0,16342.439798000863,0,5366.467315072352,14391.430499964074,3517.3242114762902,1634.7835044307913,18381.763061380123,2360.0666066224717,3685.2059958455452,2360.0666066224717,2360.0666066224717,2594.2009870255042,3407.9468589972766,26509.930662392941,2246.7270108540743,7713.3080440032945,1716.2302130212934,5281.7836797248337,0,6318.4319182103845,0,627.25229133532139,0,0,0,1186.7623436506292,0,25761.575518004647,2758.7992257436836,1008.1457465909774,0,0,0,3279.7984459680133,42457.514388997479,2503.2115543145374,38766.013106855935,7751.0989729079529,6223.5194722308433,6481.8814031180882,8353.6746743459153,0,0,0,0,3216.2972607513698,0,0,0,1694.8967618623356,5975.5454821628964,3056.2056772213159,3024.2672252573066,3027.3768600570193,7425.2661195347964,0,7177.798960062024,1337.9921620266443,0,0,0,0,1915.153972599596,22763.025439949157,2567.1538518429174,0,0,0,0,0,0,0,0,16364.640669352029,88809.988370021456,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ34:JZ34),0)","v":1505221.6462706225},null,3627350.8584401323,null,{"$f":"SUM($AJ96:JZ96)","v":577.81451765214535},{"$f":"SUM($AJ158:JZ158)","v":318902.34932915284},{"$f":"SUM($AJ220:JZ220)","v":165.4942779659454},{"$f":"SUM($AJ282:JZ282)","v":4.5934518857863456},{"$f":"SUM($AJ344:JZ344)","v":2.4639324067402293},{"$f":"SUM($AJ406:JZ406)","v":8.8590877344819337},{"$f":"SUM($AJ468:JZ468)","v":4.1779780356121625},{"$f":"SUM($AJ530:JZ530)","v":0},{"$f":"SUM($AJ592:JZ592)","v":157743.65516639917},{"$f":"SUM($AJ654:JZ654)","v":569996.20598426112},{"$f":"SUM($AJ716:JZ716)","v":720131.84346488584},{"$f":"SUM($AJ778:JZ778)","v":49997.52875400435},{"$f":"SUM($AJ840:JZ840)","v":7352.412901070823}]
[null,2028,{"$f":"MAX(TREND(C24:C25,B24:B25,B35)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B35)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B35)","v":1},{"$f":"TREND(J24:J25,B24:B25,B35)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B35)","v":0},{"$f":"TREND(L24:L25,B24:B25,B35)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2031,0,32617.825720840825,0,448.77456665211429,0,7396.0001798898902,7396.0001798898902,0,3782.1501911391197,1469.4549003643676,4820.6072601067817,0,7808.6257182437912,0,17953.297820193518,17953.297820193518,0,0,0,2898.7334813246339,5943.1343555961266,0,8118.8313211827917,5693.040660447451,4871.5537002966485,5393.1447317669699,0,8716.154515451135,1047.5031397223017,0,0,2921.8872794346757,0,0,5162.5300803305017,3756.4157284807561,5533.0310411710298,3070.7200562860103,0,4727.9032743355147,4504.7885182748096,10686.82511083057,4581.2042831315039,0,0,5009.3365546379873,6109.3124169113835,0,6363.9095558696681,1563.9035407854278,12401.600844156139,0,2004.516109617228,1661.3289246256134,2211.121936704963,0,0,423.97115612401683,802.09950175765562,802.09950175765562,802.09950175765562,2503.7578213668035,0,9030.3710630865189,4289.146738938508,5633.1829998073999,5146.3611094113057,0,5542.3097659578798,979.728578522357,0,7172.8866307503731,1624.994308942885,18380.152576173761,4799.4703151605263,23779.165106309101,5120.0099147961719,3743.0821652172476,21095.931262805367,6716.7896287120484,2812.2173493773521,710.3384412984642,5013.7239031391073,85216.236839308636,40857.332310840204,4252.0456332881949,1344.7971247205151,9.0593782738975808,25581.025030480712,2613.0504908392149,2147.8775635299553,3657.3627263191511,8780.0150064520676,0,0,0,0,0,34411.755503417546,0,0,0,238.9591793882077,255.61107890327159,0,6165.0347695160262,2442.0515703860133,0,1804.817680914487,0,0,0,374.61826373145772,17559.150839171944,2727.1285687008258,2688.9592460118415,1709.2757031541328,0,8817.8878732810699,0,1162.3151381556363,0,1627.0351141910564,6193.6192997552462,2388.177757790826,11578.570500243814,11578.570500243814,73861.775906527459,0,1632.849000203448,3226.9281266014664,0,6165.0347695160262,1876.0590587328982,20109.223385284004,23258.221376752634,321.39537859898707,2941.8407891211136,5162.5300803305017,12856.663300747497,12318.117015099242,176.86903546603568,418.07285548992934,336.28032569355122,0,0,15371.989416779619,242.16566038958257,0,0,0,1708.3591846309935,12607.737632820501,1061.1892695835397,21962.709316767501,8716.154515451135,14447.755000603824,64.531374476358693,520.76174888058415,8243.3371855945625,1145.3697242455494,0,0,1040.2155085675383,0,8998.9065057532262,2659.8302065031644,1665.7411647754823,913.50306242736929,40857.332310840204,2886.0062444711098,37672.644373644311,15947.036241340198,1186.2911684829453,0,15528.546947479143,0,5151.0822745075038,13699.232898416165,3351.9059752728226,1557.1081022332417,17427.863265386899,2245.214340323696,3505.7602134916315,2245.214340323696,2245.214340323696,2482.1916162981061,3225.9814816763792,25430.558776953112,2137.2713431927486,7337.8770275886272,{"$f":"OFFSET($R20,MATCH(HS$20,$A:$A),0)","v":1631.8974564970442},5072.1681707055404,0,6012.5047937794934,0,598.13004701983243,0,0,0,1129.9913447496835,0,24545.74866388836,2616.4601016779648,963.01295259599829,0,0,0,3129.0769991841858,40978.434947661677,2388.177757790826,37015.750928678397,7366.5133670392834,5891.4559630381073,6239.0739746582476,7958.6713685543791,0,0,0,0,3054.1631957944433,0,0,0,1617.4368472184658,5693.040660447451,2911.6494739670534,2882.0877728857922,2883.5335226541397,7095.9088792688108,0,6793.6129451740399,1273.3239470313456,0,0,0,0,1829.4805604426663,21973.115412730902,2454.2635725330179,0,0,0,0,0,0,0,0,15487.729135069041,85216.236839308636,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ35:JZ35),0)","v":1438559.7973177717},null,3709375.5644904585,null,{"$f":"SUM($AJ97:JZ97)","v":589.31795472579245},{"$f":"SUM($AJ159:JZ159)","v":325359.84859013039},{"$f":"SUM($AJ221:JZ221)","v":168.87519488663736},{"$f":"SUM($AJ283:JZ283)","v":4.6867020323792952},{"$f":"SUM($AJ345:JZ345)","v":2.5139026350219185},{"$f":"SUM($AJ407:JZ407)","v":9.0389660640703369},{"$f":"SUM($AJ469:JZ469)","v":4.2628154007400951},{"$f":"SUM($AJ531:JZ531)","v":0},{"$f":"SUM($AJ593:JZ593)","v":153601.86254924949},{"$f":"SUM($AJ655:JZ655)","v":543589.51090474939},{"$f":"SUM($AJ717:JZ717)","v":686683.17916003033},{"$f":"SUM($AJ779:JZ779)","v":47674.310942508739},{"$f":"SUM($AJ841:JZ841)","v":7010.9337612339668}]
[null,2029,{"$f":"MAX(TREND(C24:C25,B24:B25,B36)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B36)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B36)","v":1},{"$f":"TREND(J24:J25,B24:B25,B36)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B36)","v":0},{"$f":"TREND(L24:L25,B24:B25,B36)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2032,0,31110.903131488321,0,425.21280550264817,0,7062.8215158234243,7062.8215158234243,0,3590.9272532006894,1399.6739331214856,4585.1239927662009,0,7437.6312811738717,0,17142.291764406618,17142.291764406618,0,0,0,2743.7978154495822,5684.4295780513612,0,7732.8787276973235,5422.5895622211629,4619.3536922476542,5143.8247992417919,0,8266.8674097139756,997.22497218881017,0,0,2771.1530154319112,0,0,4896.4427400814739,3566.3197748677094,5262.7097716888884,2914.873562544441,0,4514.9935718275956,4301.8937228167933,10170.943248690322,4393.0302577829752,0,0,4777.6532277020942,5814.3249333894719,0,6101.49435255563,1480.3155605537172,11961.482958158818,0,1897.4744370868852,1579.3926317901578,2103.0341677712941,0,0,402.62678287937359,761.77156606196502,761.77156606196502,761.77156606196502,2369.5683625701199,0,8682.1647942679519,{"$f":"OFFSET($R21,MATCH(CV$20,$A:$A),0)","v":4085.3898398042588},5383.4394327435548,4934.8125933033116,0,5245.7446940634527,926.77716712848928,0,6842.5578309729826,1549.93254978552,17506.837063289222,4602.0514661246198,22705.218831523634,4883.3570229369807,3560.1803356036303,20121.467719804303,6368.8378096666102,2701.3113149990472,674.40927847800151,4795.2837430779036,81724.046971465432,39431.39407149786,4073.9086241595282,1285.8233836252468,2.7376146557567633,24647.402323409839,2481.5805693378193,2032.1039317443001,3478.7031346592894,8362.9428893829445,0,0,0,0,0,32817.604938774413,0,0,0,226.45233947936055,245.21718148769554,0,5836.0469231399793,2315.4019664591428,0,1718.3322376699707,0,0,0,355.09589070549356,16747.408058260688,2581.5021800111995,2569.6202128790314,1617.8525485914292,0,8506.1505189801883,0,1107.2328951498525,0,1549.7636566232745,5899.5595831534984,2277.7745798595274,11055.702628651825,11055.702628651825,70173.318681557226,{"$f":"OFFSET($R21,MATCH(FH$20,$A:$A),0)","v":0},1560.4304391123319,3083.8094609468621,0,5836.0469231399793,1791.4735503236986,19199.329651938322,22312.000484683729,305.67653307729279,2829.6762869344984,4896.4427400814739,12175.696383988392,11778.540050050222,170.3983771172517,396.23225436004429,318.20680957319217,0,0,14591.606169702083,229.45454852548798,0,0,0,1617.6352894206859,12066.991227079283,1006.073385990214,20971.855009046212,8266.8674097139756,13796.989039158365,61.075816621067595,496.68743036140677,7912.5239275804624,1089.3414681510258,0,0,990.72197012932338,0,8583.6346563507232,2532.1820375920784,1579.4717767973204,866.36040246327991,39431.39407149786,2751.2804497829143,35967.919983734122,15342.536007562379,1122.8707895281793,0,14753.06941747143,0,4941.524206359546,13037.924543562725,3193.5147193895091,1482.7681380179745,16521.634718482437,2135.5372021102844,3334.4146507104028,2135.5372021102844,2135.5372021102844,2374.1171498611161,3053.5283070898181,24381.932112281695,2032.7573367680711,6979.3677790071197,1551.3968770411711,4868.13464761876,0,5720.2458232015088,0,570.19180779461169,0,0,0,1075.6734755418363,0,23381.717220943337,2481.1930633492902,919.5937756672123,0,0,0,2984.4227566033446,39518.413239820082,2277.7745798595274,35332.346991017082,6999.9669173988459,5576.7050944925013,6001.2904085812561,7580.5275042138373,0,0,0,0,2899.73198648572,0,0,0,1543.0794487627079,5422.5895622211629,2773.2720866469017,2745.9130501809354,2745.8669222555018,6778.7859905187233,0,6429.534195514897,1211.553328182204,0,0,0,0,1747.0543189003529,21193.318222080405,2345.4165949672683,0,0,0,0,0,0,0,0,14656.752691631889,81724.046971465432,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ36:JZ36),0)","v":1374360.9709949051},null,3791905.2673030961,null,{"$f":"SUM($AJ98:JZ98)","v":600.82139179944022},{"$f":"SUM($AJ160:JZ160)","v":331817.34785110835},{"$f":"SUM($AJ222:JZ222)","v":172.25611180732943},{"$f":"SUM($AJ284:JZ284)","v":4.7799521789722554},{"$f":"SUM($AJ346:JZ346)","v":2.5638728633036094},{"$f":"SUM($AJ408:JZ408)","v":9.2188443936587436},{"$f":"SUM($AJ470:JZ470)","v":4.3476527658680331},{"$f":"SUM($AJ532:JZ532)","v":0},{"$f":"SUM($AJ594:JZ594)","v":149509.9016435052},{"$f":"SUM($AJ656:JZ656)","v":518198.39929417742},{"$f":"SUM($AJ718:JZ718)","v":654528.91950177238},{"$f":"SUM($AJ780:JZ780)","v":45441.083643081845},{"$f":"SUM($AJ842:JZ842)","v":6682.6669123677948}]
[null,2030,{"$f":"MAX(TREND(C24:C25,B24:B25,B37)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B37)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B37)","v":1},{"$f":"TREND(J24:J25,B24:B25,B37)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B37)","v":0},{"$f":"TREND(L24:L25,B24:B25,B37)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2033,516.25545657211217,{"$f":"OFFSET($R22,MATCH(AK$20,$A:$A),0)","v":29665.454904393686},0,402.84604380381575,0,6742.4922983034903,6742.4922983034903,14345.807010231256,3408.83955988876,1332.9016496985146,4360.3324634156861,0,7082.634301960743,0,16362.638910411928,16362.638910411928,0,0,0,2596.9773402217579,5434.8985054661398,0,7363.5746247021416,5163.797937276493,4379.772125254005,4904.6796790468898,4904.6796790468898,7839.969663023302,949.13524662091731,0,0,2627.9395302925086,2117.0175226382748,3014.7267185724027,4643.6136062805963,3385.319082963721,5004.6649696380837,2766.5194685802612,0,4310.2883853574431,4106.8203763148758,9678.2563077996219,4210.5645792435243,0,0,4555.434076400561,5532.5439061762245,12586.767644251291,5846.8936152841843,1401.1056037243236,11528.14399379916,12637.508565182521,1796.0320717307568,1501.2067910313551,1999.8601101118788,90866.407857450686,0,382.30180090867998,723.36751816089816,723.36751816089816,723.36751816089816,2242.4173467777855,0,8341.9705359400523,3890.4170274658568,5142.836475365898,4729.5398046474575,3285.2102632173792,4964.7164009623702,876.62729039595501,291.99160201129314,6525.6673674386593,1477.9318867706456,16671.184237871927,4410.4938273884572,21672.770485427707,4656.3678605843243,3385.5873178039133,19186.743807554834,6038.292056356725,2593.2147073639153,640.19773880470166,4584.5991559608565,78335.069157340302,38024.391717156643,3901.5710061127643,1228.9854758435565,0,23730.562358987816,2356.3862419045408,1922.4323299183095,3308.1552936346511,7963.8489686938792,0,0,0,0,0,31288.650100872077,0,0,1546.4533979098624,214.57682210900538,235.12761198941885,5312.1135022844546,5524.259459130757,2195.098877130491,9015.8478246291561,1635.6148113165459,0,0,0,336.55810782407957,15968.792714745061,2443.4967414463281,2454.6603967413876,1531.2174536081775,0,8198.7218610414493,8348.4706131529492,1054.5211224918605,0,1475.8244576851803,5618.1735209256394,2171.8769847941362,10553.033496453276,10553.033496453276,66659.876772041331,2631.4351295956844,1490.6648682656939,2945.9339148837089,39907.180006787537,5524.259459130757,1710.1565023598282,18324.648792692708,21392.705373733581,290.67342925911089,2720.0420992758645,4643.6136062805963,11530.136223046655,11258.477748364878,164.04466449947256,375.49098810431383,301.08197017054056,2204.4219739234554,2204.4219739234554,13848.757485823317,217.38787218030194,0,0,0,1531.6400901674465,11544.646699520043,953.72703136968028,20019.244760730748,7839.969663023302,13171.313321460178,57.801390848947158,473.59559114274009,7590.7603545374468,1035.8652401403076,0,2130.0574652337141,943.36704374178748,4904.6796790468898,8185.1423749350215,2410.0884075041827,1497.5163173113574,821.56678508508605,38024.391717156643,2622.1005586716633,34329.179718797925,14751.536502015713,1062.7707194478176,0,14014.389752738743,0,4737.9288655102482,12406.350489891149,3041.9217639438561,1411.6529782818459,15660.860997512322,2030.8397774812745,3170.861871353793,2030.8397774812745,2030.8397774812745,2269.9272405314032,2890.1097988171409,23364.532515854975,1932.9975186671502,6637.1408561425123,1474.5823250696656,4669.8205405337267,0,5441.1489606828236,4122.542345738404,543.40501401249242,0,7116.4948243911731,7732.4359769196863,1023.7266241705646,8027.1691411602214,22267.790685940072,2352.6717176352458,877.85235495257484,0,0,0,2845.6718918877536,38081.009228990049,2171.8769847941362,33714.397253193092,6650.7097429131982,5278.4025411454768,5768.8743265720059,7218.6911034237364,0,0,0,0,2752.679557463206,4827.9445475725306,0,0,1471.7414582052106,5163.797937276493,2640.870149862651,2615.5523037105663,2614.1721820034163,6473.6703921872459,3725.1809729778665,6084.5534009852281,1152.5715022533459,15322.919009291712,15322.919009291712,0,0,1667.8079048573213,20425.531622077728,2240.556932960505,0,0,0,0,0,0,0,0,13869.403998669128,78335.069157340302,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ37:JZ37),0)","v":1601552.9427577413},null,4728046.5390176531,null,{"$f":"SUM($AJ99:JZ99)","v":677.13281911412344},{"$f":"SUM($AJ161:JZ161)","v":404425.81719551643},{"$f":"SUM($AJ223:JZ223)","v":218.30127645920408},{"$f":"SUM($AJ285:JZ285)","v":5.8922395180680986},{"$f":"SUM($AJ347:JZ347)","v":3.1466805760631891},{"$f":"SUM($AJ409:JZ409)","v":11.373280932751433},{"$f":"SUM($AJ471:JZ471)","v":5.365402364970298},{"$f":"SUM($AJ533:JZ533)","v":0},{"$f":"SUM($AJ595:JZ595)","v":173919.42187984541},{"$f":"SUM($AJ657:JZ657)","v":613753.41916310752},{"$f":"SUM($AJ719:JZ719)","v":754053.05380092398},{"$f":"SUM($AJ781:JZ781)","v":52122.00042909669},{"$f":"SUM($AJ843:JZ843)","v":7705.0474847665482}]
[null,2031,{"$f":"MAX(TREND(C24:C25,B24:B25,B38)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B38)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B38)","v":1},{"$f":"TREND(J24:J25,B24:B25,B38)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B38)","v":0},{"$f":"TREND(L24:L25,B24:B25,B38)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2034,489.19984921582954,28279.733657751578,0,381.61744468430328,0,6434.7216577591662,6434.7216577591662,13699.732021926204,3235.4981882898028,1269.0364335261133,4145.8212661592897,0,6743.0949001437539,0,15613.626679476174,15613.626679476174,0,0,0,2457.8632306564459,5194.418457403619,0,7010.3571200926935,4916.2725389295838,4152.2184653476397,4675.4201877421374,4675.4201877421374,7434.418189825883,903.15913247651133,0,0,2491.8956963146493,2027.6878163290316,2868.7975145972036,4403.4251407291704,3213.0252417265833,4758.4239854840052,2625.3347402195227,0,4113.6026867726559,3919.3917884958473,9207.880444706816,4033.8388430359751,0,0,4342.4092081794843,5263.473896901407,11935.205558719241,5600.1802937020857,1326.0531255730073,11102.493771407444,12170.899715242103,1699.9074986452445,1426.6258086799553,1901.4101392159434,87252.919546082456,0,362.95253802712602,686.80503077350454,686.80503077350454,686.80503077350454,2121.9501845870059,0,8010.1879478289129,3703.9320464859497,4911.2246871055941,4530.6029637023476,3112.9093970935141,4698.442857442129,829.13631772868939,278.52914505637813,6221.8347125905611,1408.905411048815,15871.922602217546,4224.8533314191445,20680.879078434336,4438.7667905307608,3218.9830006233692,18290.631261727551,5724.3389228283277,2488.0217306264499,607.63059428264933,4381.5656525831109,75050.319685302777,36639.674304409869,3735.0096038578981,1174.2495168397202,0,22832.147599434091,2237.1988008299063,1818.5538998609666,3145.4070723231689,7582.1270971319673,0,0,0,0,0,29823.030567286743,0,0,1484.1685911471072,203.30284260366469,225.34555320406355,5059.3329698313328,5228.8079323037582,2080.8448196284953,8594.1173446514658,1556.5355674646023,0,0,0,318.95829099353813,15222.363277125804,2312.7286858424636,2344.0069219127377,1449.1294729513234,0,7896.3241980064513,8040.4971881485444,1004.0999649795538,0,1405.1049145298055,5349.0335430438072,2070.3569171661634,10070.105632187129,10070.105632187129,63313.99652499723,2501.9923034074568,1423.5086364832723,2813.2152098920787,38223.245040627458,5228.8079323037582,1632.0332631078791,17484.380659255214,20500.759913096066,276.35832034217674,2613.0700941201794,4403.4251407291704,10918.210488712206,10757.622345339061,157.81924427095785,355.797447268751,284.85809453598551,2092.189302552636,2092.189302552636,13141.823593941692,205.93500024526537,0,0,0,1450.1362693044782,11040.548103304724,904.01970603940515,19104.0138116866,7434.418189825883,12570.160659341545,54.698976331149588,451.45830768804274,7278.2378776830437,984.84203239366445,0,2025.5501154094675,898.07820659050947,4675.4201877421374,7802.9738882011579,2293.3595343410866,1419.6733146282093,779.01298383882943,36639.674304409869,2498.3069456483495,32754.92301694677,14174.75629013555,1005.8239176380335,0,13310.940625884481,0,4540.3901877356866,11803.377643147252,2896.8989376990999,1343.6524459337147,14843.414084169512,1930.9304527317179,3014.8006010709478,1930.9304527317179,1930.9304527317179,2169.5618503796718,2735.2706599516187,22378.651498774245,1837.8081579741138,6310.5693054866188,1401.310592052379,4477.3225017227869,0,5174.7169193277759,3922.9575764523497,517.73638598449168,0,6784.4333336052077,7419.0959444381406,974.06908158032832,7628.466355200213,21202.282567995851,2230.582514355156,837.7503704504478,0,0,0,2712.6566221767598,36669.245700121544,2070.3569171661634,32160.400825127545,6318.0142615141704,4995.7237816364104,5542.1043045605711,6872.6116619453569,0,0,0,0,2612.6916641770563,4587.8380535732658,0,0,1403.3376948333037,4916.2725389295838,2514.2409854328898,2490.8145611567738,2488.2452702476103,6180.3137327918448,3569.5114959735865,5757.7081619499786,1096.2717504431139,14715.563122424588,14715.563122424588,0,0,1591.6692366325308,19671.367656138973,2139.6190030510611,0,0,0,0,0,0,0,0,13123.483020580132,75050.319685302777,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ38:JZ38),0)","v":1529822.5859074087},null,4832426.8544421121,null,{"$f":"SUM($AJ100:JZ100)","v":689.99242191464396},{"$f":"SUM($AJ162:JZ162)","v":412344.57084278308},{"$f":"SUM($AJ224:JZ224)","v":222.63605324802487},{"$f":"SUM($AJ286:JZ286)","v":6.0080905818961448},{"$f":"SUM($AJ348:JZ348)","v":3.2084507986373487},{"$f":"SUM($AJ410:JZ410)","v":11.596964187350085},{"$f":"SUM($AJ472:JZ472)","v":5.4709382534255395},{"$f":"SUM($AJ534:JZ534)","v":0},{"$f":"SUM($AJ596:JZ596)","v":169241.87789122463},{"$f":"SUM($AJ658:JZ658)","v":584991.24467432802},{"$f":"SUM($AJ720:JZ720)","v":718578.47650003701},{"$f":"SUM($AJ782:JZ782)","v":49668.383104131353},{"$f":"SUM($AJ844:JZ844)","v":7342.6037376889353}]
[null,2032,{"$f":"MAX(TREND(C24:C25,B24:B25,B39)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B39)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B39)","v":1},{"$f":"TREND(J24:J25,B24:B25,B39)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B39)","v":0},{"$f":"TREND(L24:L25,B24:B25,B39)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2035,463.51403645002193,26951.963407296502,0,361.47254579592334,0,6139.2031427787315,6139.2031427787315,13078.268579009464,3070.5264763908485,1207.9773414145272,3941.1878528656116,0,6418.4766975090251,0,14894.504632956834,14894.504632956834,0,0,0,2326.0658260529067,4962.8446619681336,0,6672.6679503460091,4679.6226426495659,3936.1261865865017,4455.7523868695507,4455.7523868695507,7049.2120025918866,859.22236544949772,0,0,2362.6846228449954,1941.2252797026626,2729.3326129898346,4175.2847160828851,3049.0622012408285,4523.5243745045354,2491.0069232830538,0,3924.7414091522501,3739.4217378128833,8758.9503944252283,3862.8570872215255,0,0,4138.3044243616887,5006.6289308972355,11316.280144903696,5361.3853842771023,1254.9479189030833,10685.297257554135,11713.557817205483,1608.8323530046546,1355.5073047874937,1807.4987723529498,83734.418960118113,0,344.53673764691297,652.00443965623435,652.00443965623435,652.00443965623435,2007.8288771076982,0,7687.131677253733,3525.6405401387792,4688.4359056826115,4338.0284523556211,2949.3420002756588,4446.1785977239506,784.16839838998817,265.60736402837682,5930.6729907131958,1342.7647764508415,15107.788963385778,4045.1543344600382,19728.553233315812,4230.2738016362891,3060.054207678334,17431.98315848289,5426.197895424365,2385.8027179526439,576.63693542861904,4186.0601537515286,71870.256057936014,35280.081810605618,3574.1804615351084,1121.5771730721206,0,21953.519591379176,2123.7582396153553,1720.1743171460605,2990.1530601298509,7217.1749887313135,0,0,0,0,0,28418.856155861031,0,0,1423.7001181245175,192.60183941488887,215.87252450490055,4817.5910969437628,4948.868264767475,1972.3544332163967,8190.042173767567,1480.965801298308,0,0,0,302.25175607724117,14507.162732384028,2188.8324034687689,2237.578108651001,1371.3589245126448,0,7599.5686520880763,7738.2723823614178,955.89008009935708,0,1337.4931775447974,5091.7148547659326,1973.0842159429415,9606.43696816394,9606.43696816394,60128.463808906788,2378.518219918732,1358.9126945949424,2685.5564007247044,36593.359510373106,4948.868264767475,1557.025302954203,16677.682402371047,19636.421114421915,262.70407993907793,2508.8646910937737,4175.2847160828851,10338.229372876929,10275.62523854455,151.73151657807168,337.10211925871516,269.48968984822903,1985.3864835893874,1985.3864835893874,12469.237915562315,195.06657959021612,0,0,0,1372.8975977691143,10554.483496228991,856.82629084068344,18225.250733690151,7049.2120025918866,11992.93333941828,51.759878818406378,430.24719731650868,6975.0856376483125,936.17505883586227,0,1925.8445822497895,854.78344630229367,4455.7523868695507,7436.6626796802293,2181.8070543318272,1345.7494418567526,738.59415370728414,35280.081810605618,2379.7375406681986,31243.569454487726,13612.765928228244,951.87115025629964,0,12641.205090522271,0,4348.9651491122486,11227.896734048654,2758.2194656401944,1278.657224555802,14067.252190323559,1835.6217396908246,2865.9362141912466,1835.6217396908246,1835.6217396908246,2072.9527137939963,2588.5769486728036,21424.412924756656,1747.0095649167527,5999.0397180851569,{"$f":"OFFSET($R24,MATCH(HS$20,$A:$A),0)","v":1331.4416429513726},4290.7011141412859,0,4920.4621517755613,3732.2165092982655,493.15215433470667,0,6466.2431274867404,7114.966250756811,926.61983436169021,7248.2661765529483,20183.516931592927,2114.6244472236781,799.24751157745425,0,0,0,2585.2064057709085,35285.6629559012,1973.0842159429415,30668.778444543001,6001.1754292383594,4727.8825581780893,5321.2008631240205,6541.7422664934938,0,0,0,0,2479.463978611032,4358.8989535456112,0,0,1337.7815201555381,4679.6226426495659,2393.1833634246973,2371.5094570036736,2367.8837491774052,5898.4500783560243,3418.7892533888139,5448.0811355936057,1042.5496219363397,14124.096995018042,14124.096995018042,0,0,1518.5623895185397,18932.181713978418,2042.5291059978927,0,0,0,0,0,0,0,0,12416.892783223289,71870.256057936014,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ39:JZ39),0)","v":1460820.5013071976},null,4937474.3614199795,null,{"$f":"SUM($AJ101:JZ101)","v":702.85202471516516},{"$f":"SUM($AJ163:JZ163)","v":420263.3244900484},{"$f":"SUM($AJ225:JZ225)","v":226.9708300368454},{"$f":"SUM($AJ287:JZ287)","v":6.1239416457241873},{"$f":"SUM($AJ349:JZ349)","v":3.2702210212115084},{"$f":"SUM($AJ411:JZ411)","v":11.820647441948729},{"$f":"SUM($AJ473:JZ473)","v":5.5764741418807757},{"$f":"SUM($AJ535:JZ535)","v":0},{"$f":"SUM($AJ597:JZ597)","v":164629.39791236652},{"$f":"SUM($AJ659:JZ659)","v":557365.57292335876},{"$f":"SUM($AJ721:JZ721)","v":684518.19888999511},{"$f":"SUM($AJ783:JZ783)","v":47312.725490212542},{"$f":"SUM($AJ845:JZ845)","v":6994.6060912636731}]
[null,2033,{"$f":"MAX(TREND(C24:C25,B24:B25,B40)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":90331.718400000129},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B40)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1642.3948800000071},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B40)","v":1},{"$f":"TREND(J24:J25,B24:B25,B40)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B40)","v":0},{"$f":"TREND(L24:L25,B24:B25,B40)","v":0},1524.0706438912728,0,0,0,1524.0706438912728,516.25545657211217,null,2.8551954848571353E-2,107.80975506840541,8.1201367067153474E-2,1.7534611958237721E-3,8.9882339522735202E-4,3.4096839339382385E-3,1.613180189003098E-3,0,46.362545310603068,228.29741303641697,224.39732216891417,14.888220224225719,2.3099558319521818,null,null,2036,439.13300403334773,25680.350570897805,0,342.35918985798276,0,5855.6179542251457,5855.6179542251457,12480.903905006277,2913.5600654817526,1149.6244408849684,3746.0391053464491,0,6108.248620971347,0,14204.492362608942,14204.492362608942,0,0,0,2201.2138563480066,4740.0136308209812,0,6349.9543598676546,4453.4613630096883,3730.9521283922181,4245.379407587061,4245.379407587061,6683.3911122701857,817.25148838052064,0,0,2239.9832776281023,1857.6277965082666,2596.0999671380373,3958.6239664984937,2893.0662999573597,4299.5145504612401,2363.2341273614893,0,3743.5015205242385,3566.7164445757026,8330.6207394028825,3697.5992268241134,0,0,3942.8429060036651,4761.5333357762065,10728.459259821826,5130.503070346912,1187.5896968025927,10277.189512640154,11266.17906925356,1522.5508933366557,1287.7123076593787,1717.9449246481927,80313.515642337952,0,327.01355802260804,618.88874275443663,618.88874275443663,618.88874275443663,1899.7313503237945,0,7373.0407165692832,{"$f":"OFFSET($R25,MATCH(CV$20,$A:$A),0)","v":3355.2510427233747},4474.2863055682337,4151.8129517597163,2794.0927430345023,4207.2132535478313,741.59418061172494,253.21200006710816,5651.791386372287,1279.4207487268211,14377.532671938861,3871.3934791357478,18814.761655498241,4030.6062268660262,2908.4951370767158,16609.641044777654,5143.1205269173988,2286.6068347431506,547.14817796006707,3997.9438361037883,68794.845187251703,33947.997056631495,3419.0216246247551,1070.9263797442318,0,21095.788488786795,2015.8132492420789,1627.0132020248336,2842.095000895089,6868.396252163122,0,0,0,0,0,27074.218565276442,0,0,1365.0658544732948,182.446440476117,206.70858388686901,4586.497779793508,4683.6551295313502,1869.3541523744468,7803.075417394587,1408.7783354569394,0,0,0,286.39570254488757,13822.224526674685,2071.4595188701119,2135.2849223524308,1297.6869378504516,0,7308.9665628751336,7442.3167793075791,909.81290491667119,0,1272.8785232410366,4845.7968635398865,1879.9274224670785,9161.5259436364831,9161.5259436364831,57096.304068453515,{"$f":"OFFSET($R25,MATCH(FH$20,$A:$A),0)","v":2260.774214245213},1296.8234796475306,2562.8516227383607,35017.483389444016,4683.6551295313502,1485.0510287415159,15903.677362291479,18799.799013076386,249.6842376503084,2407.5058661537078,3958.6239664984937,9788.5822918987033,9812.1035606761234,145.78913982966131,319.35753296643634,254.93339566613915,1883.7762229693794,1883.7762229693794,11829.48696509786,184.75449785563376,0,0,0,1299.7084890431693,10086.192849651752,812.02689552246022,17382.007096308418,6683.3911122701857,11439.009447799088,48.975813532727862,409.93359438961653,6681.3777794369616,889.76988104141731,0,1830.7501597624484,813.41149805567898,4245.379407587061,7085.7347931856539,2075.2446351484532,1275.5593039731505,700.20971977273041,33947.997056631495,2266.2288172078665,29793.475390479827,13066.004120549145,900.76067735891752,0,12003.716590808146,0,4163.6781696084054,10678.823944179956,2625.6587391068183,1216.5592081529692,13330.41749301163,1744.7305422161533,2723.9811313435152,1744.7305422161533,1744.7305422161533,1980.0246512767208,2449.6152150571984,20501.793550076058,1660.426335344365,5701.9530955458104,1264.8388059548456,4109.985159627734,0,4677.9076664396616,3550.0014456043236,469.61826340817021,0,6161.49575407677,6820.1323303188647,881.29881776345405,6885.8266349975338,19209.834072208458,2004.5087395449957,762.30189518128032,0,0,0,2463.1490007757689,33932.368666584131,1879.9274224670785,29237.888958052914,5699.5108545207349,4474.1293684545099,5106.3328232239683,6225.5414305321365,0,0,0,0,2352.7021222590997,4140.6772389250373,0,0,1274.985381417707,4453.4613630096883,2277.4981613541499,2257.4479518072335,2252.8874225054851,5627.7992279628997,3273.0129326526153,5154.7982253918653,991.30308486343256,13548.963819488099,13548.963819488099,0,0,1448.4083948614016,18209.09901588369,1949.2067559789787,0,0,0,0,0,0,0,0,11747.63522954638,68794.845187251703,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ40:JZ40),0)","v":1394488.9950761215},null,5043207.8479944244,null,{"$f":"SUM($AJ102:JZ102)","v":715.71162751568534},{"$f":"SUM($AJ164:JZ164)","v":428182.07813731494},{"$f":"SUM($AJ226:JZ226)","v":231.30560682566588},{"$f":"SUM($AJ288:JZ288)","v":6.2397927095522308},{"$f":"SUM($AJ350:JZ350)","v":3.3319912437856729},{"$f":"SUM($AJ412:JZ412)","v":12.044330696547387},{"$f":"SUM($AJ474:JZ474)","v":5.6820100303360164},{"$f":"SUM($AJ536:JZ536)","v":0},{"$f":"SUM($AJ598:JZ598)","v":160085.76924962769},{"$f":"SUM($AJ660:JZ660)","v":530850.80040323234},{"$f":"SUM($AJ722:JZ722)","v":651838.9982745687},{"$f":"SUM($AJ784:JZ784)","v":45052.711542426041},{"$f":"SUM($AJ846:JZ846)","v":6660.7156062672029}]
[null,2034,{"$f":"MAX(TREND(C24:C25,B24:B25,B41)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":91415.242800000124},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B41)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1662.0953236363712},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B41)","v":1},{"$f":"TREND(J24:J25,B24:B25,B41)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B41)","v":0},{"$f":"TREND(L24:L25,B24:B25,B41)","v":0},1545.29192490474,0,0,0,1545.29192490474,489.19984921582954,null,2.8894434104962043E-2,109.10292763551379,8.2175373364044846E-2,1.7744938743090319E-3,9.0960473645798319E-4,3.4505829205195683E-3,1.6325302038964432E-3,0,44.779986598889721,215.92133549123034,212.23266982722637,14.081124928864481,2.1847323696187027,null,null,2037,415.99444436866025,{"$f":"OFFSET($R26,MATCH(AK$20,$A:$A),0)","v":24463.093663240903},0,324.22745420242444,0,5583.6378245842971,5583.6378245842971,11907.089172864244,2764.2468851873264,1093.8791008164715,3559.9917958238525,0,5811.8864563235247,0,13542.786514430572,13542.786514430572,0,0,0,2082.9536882806447,4525.74618852192,0,6041.6707207033805,4237.4067888068903,3536.1758352994648,4044.0030581399119,4044.0030581399119,6336.0353945108627,777.17405840929541,0,0,2123.4820974617824,1776.8816052653085,2468.8706425388659,3752.8981178569079,2744.6862361131039,4085.9543112882789,2241.7249669610828,0,3569.6738703067776,3401.0763277419833,7922.0669359213016,3538.0241580219335,0,0,3755.7466987391113,4527.7224313446495,10170.273545017253,4907.4953704059571,1123.7876860780063,9878.6893061789233,10829.332185731664,1440.819487854028,1223.1054094715107,1632.5721144141321,76992.087084367362,0,310.34356562612976,587.3835882414802,587.3835882414802,587.3835882414802,1797.3508060196971,0,7068.0869018805643,3192.4758348749488,4268.5791374418777,3971.927184472047,2646.7636578548759,3980.8701246752989,701.29053860123008,241.32838920748517,5384.797266666912,1218.783689448476,13679.919274647986,3703.5431877797719,17938.44245420357,3839.4802564387128,2764.0077147153488,15822.441220461476,4874.3895444199889,2190.4645308741806,519.09805880770841,3817.0646862786984,65823.625077336445,32645.393025850964,3269.4556480158731,1022.2519840034601,0,20259.839921758208,1913.1211782466735,1538.8035455697343,2700.942142247799,6535.2021434787148,0,0,0,0,0,25787.201627426766,0,0,1308.2739768233359,172.81042876704558,197.85251075915835,4365.6677799790659,4432.4203741500924,1771.581871383112,7432.667778841771,1339.8478613760269,0,0,0,271.34915626947247,13166.577798976808,1960.2781860535072,2037.0322713081866,1227.9050139222516,0,7024.9398680094364,7153.0599205525732,865.79088612714509,0,1211.1516754984802,4610.8644087418315,1790.7544922725626,8734.8560480375581,8734.8560480375581,54210.781365492701,2148.5277585455119,1237.1837068250295,2444.9876568504314,33495.357142492314,4432.4203741500924,1416.0265085846713,15161.462982912662,17990.874666698634,237.27300739959583,2309.0518813220801,3752.8981178569079,9267.7346713577936,9366.6460701493306,139.99821705193895,302.51820174006122,241.14789821577421,1787.1293169435066,1787.1293169435066,11221.110038116407,174.9718456843222,0,0,0,1230.3635644987794,9635.3751651132388,769.50670416451851,16573.306072665877,6336.0353945108627,10907.748501228092,46.338888484464356,390.48870552847279,6397.1400437691218,845.53450841404185,0,1740.0809204315151,773.8920487123338,4044.0030581399119,6749.7117518434079,1973.4885033776525,1208.9252182467158,663.76326190169095,32645.393025850964,2157.6166620437116,28402.948783082848,12534.792400100041,852.34794780338859,0,11397.058757993496,0,3984.5250996757004,10155.102221000732,2498.9949800232603,1157.2518017812315,12631.033800095909,1658.0783706576819,2588.6551373803986,1658.0783706576819,1658.0783706576819,1890.6967472232188,2317.9916601075079,19610.641598390859,1577.8875463932761,5418.7255463861275,1201.3689240894819,3935.1754842452488,0,4446.5876966168107,3375.9989752886122,447.10055026809471,0,5869.7607845416724,6534.6309122058083,838.02713282368256,6540.4247195432872,18279.595409856331,1899.9585179035878,726.87043760090592,0,0,0,2346.3113977492435,32611.083273100518,1790.7544922725626,27866.043988025493,5412.3608029241714,4233.7499922390189,4897.6230803606268,5923.4746762849982,0,0,0,0,2232.1216528731461,3932.7346266820282,0,0,1214.8612906536137,4237.4067888068903,2166.9889315999872,2148.442955415348,2143.0588921874573,5368.0696723861201,3132.1609802710695,4877.026815942364,942.43264812540599,12990.483668904231,12990.483668904231,0,0,1381.1259514560575,17503.038736398135,1859.5658710635246,0,0,0,0,0,0,0,0,11113.807179264782,65823.625077336445,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ41:JZ41),0)","v":1330766.5390105736},null,5149646.5992057249,null,{"$f":"SUM($AJ103:JZ103)","v":728.57123031620665},{"$f":"SUM($AJ165:JZ165)","v":436100.83178458165},{"$f":"SUM($AJ227:JZ227)","v":235.64038361448692},{"$f":"SUM($AJ289:JZ289)","v":6.3556437733802831},{"$f":"SUM($AJ351:JZ351)","v":3.3937614663598366},{"$f":"SUM($AJ413:JZ413)","v":12.268013951146058},{"$f":"SUM($AJ475:JZ475)","v":5.7875459187912632},{"$f":"SUM($AJ537:JZ537)","v":0},{"$f":"SUM($AJ599:JZ599)","v":155614.29875040482},{"$f":"SUM($AJ661:JZ661)","v":505419.80953756516},{"$f":"SUM($AJ723:JZ723)","v":620505.94586215459},{"$f":"SUM($AJ785:JZ785)","v":42885.908996924743},{"$f":"SUM($AJ847:JZ847)","v":6340.575863523587}]
[null,2035,{"$f":"MAX(TREND(C24:C25,B24:B25,B42)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":92498.767200000118},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B42)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1681.7957672727352},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B42)","v":1},{"$f":"TREND(J24:J25,B24:B25,B42)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B42)","v":0},{"$f":"TREND(L24:L25,B24:B25,B42)","v":0},1566.6460520524959,0,0,0,1566.6460520524959,463.51403645002193,null,2.9236913361352732E-2,110.39610020262218,8.314937966093619E-2,1.7955265527942914E-3,9.2038607768861415E-4,3.4914819071008981E-3,1.651880218789788E-3,0,43.245371292591408,204.18747918142705,200.69926741318037,13.315911541221297,2.0660070216017492,null,null,2038,394.03867819331788,23298.391804650761,0,307.02957974506029,0,5322.9275750698371,5322.9275750698371,11356.246336567225,2622.2470884318591,1040.6442400620615,3382.6729478178181,0,5528.8741776766847,0,12908.567025529106,12908.567025529106,7078.0152614257095,6928.4435777187018,5254.8925828874135,1970.9485920636157,4319.8501869392339,0,5747.2799184844534,4031.0829544628546,3351.298884130269,3851.3252347355983,3851.3252347355983,6006.2634307670296,738.91882374834233,264.95426800794928,0,2012.8845911535234,1698.9628194883312,2347.4193871557381,3557.5853029706682,2603.5829904954699,3882.4152507060453,2126.1984656493478,13547.000360360145,3403.0448293016525,3242.2975651996144,7532.4861241319295,3384.0725605808811,0,0,3576.738015658902,4304.7430866631576,9640.3146919750943,4692.2963369397294,1063.3602317412438,9490.2115100308147,10403.471983172374,1363.4061143733559,1161.5548872200532,1551.208623264979,73771.362777419228,0,294.48872341956854,557.41725289712417,557.41725289712417,557.41725289712417,1700.3950899357646,2008.8519084546188,6772.3826252914023,3037.0316755220238,4071.1071772599262,3798.3192951094211,2506.973629905739,3766.5047872785813,663.14030760867126,229.94157482089872,5129.2980443756906,1160.7639807612302,13013.733639571405,3541.5548182436219,17098.511419827824,3656.6122655038489,2626.3018705874342,15069.220252475208,4619.3179381587533,2097.3897632111325,492.4226228166724,3643.2597893832844,62955.760554154003,31373.875959077603,3125.3918541219864,975.50632026103347,0,19446.359431969006,1815.4479613359713,1455.2911515644828,2566.4115094086651,6217.0130661948324,0,0,0,0,0,24555.890303168599,2100.8550760490516,2677.4160932148047,1253.3241405739523,163.66870733176489,189.30197113871054,4154.7217176476825,4194.4514860357449,1678.7866028125482,7078.2701548785371,1274.0512297717951,0,0,0,257.07291182186992,12539.251974659172,1854.9724026917763,1942.7201666203066,1161.8145964810642,47480.884021647296,6747.8305545687581,6870.849931228181,823.74767693772139,0,1152.2050803182728,4386.5088138925548,1705.4334198445749,8325.899855629892,8325.899855629892,51465.396538022585,2041.5526633142504,1179.9330773640957,2331.8453284864886,32026.530381709817,4194.4514860357449,1349.8661153798546,14450.117839153154,17209.516432184817,225.4453093238462,2213.5417625709106,3557.5853029706682,8774.2248155470534,8938.8184204956287,134.36346535638313,286.5405651457001,228.0938468198149,1695.2245983857629,1695.2245983857629,10642.698715705503,165.69287862385357,0,0,0,1164.667230463863,9201.6948683763549,729.15581866815501,15798.150082286866,6006.2634307670296,10398.496448234609,43.841588231829746,371.8837458478032,6122.3557330705416,803.37947545882355,3902.6879303556502,1653.6558919567324,736.15591126202219,3851.3252347355983,6428.1131288087126,1876.3578947400947,1145.6769897904185,629.16239644126642,31373.875959077603,2053.7371379642505,27070.262345424813,12019.348457043166,806.4953022298082,0,10819.865021690972,3902.6879303556502,3811.4768255260055,9655.7023155581865,2378.009809758551,1100.6301779753146,11967.304165232523,1575.4915099425405,2459.6856283072375,1575.4915099425405,1575.4915099425405,1804.8834038363354,2193.3313177631508,18750.69353953459,1499.2269086646836,5148.7888311588704,1140.9024728775807,3766.2484951731149,0,4226.0482381780294,3209.9007541422748,425.56490160247091,0,5590.6078562781231,6258.4559596597855,796.72723122487969,6211.3570330427701,17391.187678392718,1800.7084767476645,692.90918499081636,0,0,0,2234.5206382845381,31323.181311640648,1705.4334198445749,26551.520951848968,5139.0881060876463,4006.0640546022191,4695.1538459967578,5635.0158882510459,0,0,10738.475032255268,0,2117.4480108711255,3734.6449269305117,9190.8831598447578,8628.9095085322351,1157.3212453661258,4031.0829544628546,2061.4623861974769,2044.3098636059408,2038.2040332876243,5118.9612282572625,2996.1942285160208,4613.9740549202461,895.84145723990957,12448.867607568687,12448.867607568687,0,0,1316.6320572971374,16814.735962769952,1773.5158374067225,0,0,0,0,0,12617.939729585863,0,0,10513.596396605195,62955.760554154003,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ42:JZ42),0)","v":1405911.4049105153},null,5821263.8655593405,null,{"$f":"SUM($AJ104:JZ104)","v":759.20093972380619},{"$f":"SUM($AJ166:JZ166)","v":484414.33064545074},{"$f":"SUM($AJ228:JZ228)","v":269.32932947780091},{"$f":"SUM($AJ290:JZ290)","v":7.1199864084573532},{"$f":"SUM($AJ352:JZ352)","v":3.789515389856434},{"$f":"SUM($AJ414:JZ414)","v":13.751670495262411},{"$f":"SUM($AJ476:JZ476)","v":6.4890046567808453},{"$f":"SUM($AJ538:JZ538)","v":0},{"$f":"SUM($AJ600:JZ600)","v":164974.91412551483},{"$f":"SUM($AJ662:JZ662)","v":539886.42901224631},{"$f":"SUM($AJ724:JZ724)","v":649653.50635636831},{"$f":"SUM($AJ786:JZ786)","v":44754.138638048113},{"$f":"SUM($AJ848:JZ848)","v":6642.4167783375906}]
[null,2036,{"$f":"MAX(TREND(C24:C25,B24:B25,B43)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":93582.291600000113},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B43)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1701.4962109090993},0,{"$f":"IF(E43=0,55,MAX(5,ROUND(C43/E43,1)))","v":55},55,{"$f":"TREND(I24:I25,B24:B25,B43)","v":1},{"$f":"TREND(J24:J25,B24:B25,B43)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B43)","v":0},{"$f":"TREND(L24:L25,B24:B25,B43)","v":0},1588.1366006287165,0,0,0,1588.1366006287165,439.13300403334773,null,2.9579392617743425E-2,111.68927276973058,8.4123385957827548E-2,1.8165592312795512E-3,9.3116741891924521E-4,3.5323808936822279E-3,1.6712302336831333E-3,0,41.757616820524326,193.06478291293877,189.76658436280863,12.590554432133024,1.9534655049428247,null,null,2039,373.20857502214119,22184.452157493979,0,290.71989975690394,0,5073.1473802737755,5073.1473802737755,10827.774225914749,2487.2329429295019,989.82453827897666,3213.720108478647,0,5258.7050752361929,0,12301.002646799128,12301.002646799128,6793.802740833009,6650.2403839985218,5010.283046693442,1864.8780290846244,4122.1229329292528,0,5466.2545282051578,3834.1206642296788,3175.8442030277074,3667.0491546278822,3667.0491546278822,5693.2313323433082,702.41587316059542,252.62025451913459,0,1907.9069374277792,1623.8387992586952,2231.5251143834334,3372.1858665649279,2469.429707018558,3688.4810683960554,2016.3839282758172,12947.964137357923,3243.3977423167153,3090.1734757014628,7161.097745549695,3235.6694246946358,0,0,3405.540375646091,4092.1541586334729,9137.2336686651342,4484.8158446867783,1006.1344128322488,9112.0783711265303,9988.9517379633653,1290.0898742265299,1102.9327928647915,1473.6876160359454,70652.000417082541,0,279.41237471883551,528.92061213456714,528.92061213456714,528.92061213456714,1608.5860776596867,1908.5761845383247,6485.9878271697717,2888.6404229383133,3881.6549111769409,3630.9179007687467,2374.3578804458934,3563.5037413379309,627.03202716289013,219.0364071333866,4884.9028067615773,1105.2723966427247,12377.782606776329,3385.3615113705678,16293.869354074275,3481.7199741024228,2495.0957466347991,14348.819794587005,4377.2480373848312,2007.3820079428365,467.06020136751982,3476.3573755575571,60190.09355687588,30134.724575462096,2986.7283629800454,930.63972375209414,0,18655.854677966738,1722.5680208097147,1376.2340945236404,2438.2281118067717,5913.2598442163089,0,0,0,0,0,23378.378541762286,2013.1792831928433,2564.9688432722,1200.2085455598103,154.99726396810726,181.05366676317306,3953.2869152688145,3969.0701006857739,1590.7281321335229,6739.3359040550677,1211.2676954510541,0,0,0,243.52947457091503,11939.280780190158,1755.2413438521248,1852.2447567434974,1099.2266554814864,44903.647466496404,6477.9092582719113,6595.962277634686,783.60830412425673,0,1095.9331387780896,4172.3287792725969,1623.8327846504351,7934.1225985924802,7934.1225985924802,48853.884596053183,1939.6292266924941,1125.0089100577138,2223.3007555247955,30610.387721006584,3969.0701006857739,1286.4830965307012,13768.707859598035,16455.494669196312,214.17678593742653,2120.9975471083972,3372.1858665649279,8306.6608642546507,8528.1678645361153,128.88836993153419,271.38292992204111,215.73377255393936,1607.8488558942322,1607.8488558942322,10092.896210257208,156.89297890306926,0,0,0,1102.4332673195142,8784.7875448943469,690.86910122085339,15055.527560028708,5693.2313323433082,9910.590098521503,41.476758095951048,354.09005802249806,5856.9711056734586,763.21789870725945,3737.6677955785631,1571.2991909304233,700.13517258453737,3667.0491546278822,6120.4588026938463,1783.6754348930706,1085.6516838016296,596.31865580460646,30134.724575462096,1954.4271496871347,25793.665194605586,11519.798228734249,763.07168436143604,0,10270.818060837802,3737.6677955785631,3644.4825258976757,9179.6235734341572,2262.4887322259719,1046.5914934615457,11337.508468661008,1496.8011464147125,2336.8077951184482,1496.8011464147125,1496.8011464147125,1722.4952823227707,2075.2772604601882,17921.589227635148,1424.2828797521902,4891.5907731089492,{"$f":"OFFSET($R28,MATCH(HS$20,$A:$A),0)","v":1083.3136478235924},3603.1593207811247,0,4015.8474701295017,3051.4041618142451,404.97739066100246,0,5323.6084588817785,5991.5640431457614,757.32307116080767,5897.9402814644536,16543.026481607918,1706.5045364341649,660.37360577104334,0,0,0,2127.6045304396234,30069.728998764247,1623.8327846504351,25292.574586202441,4879.0779873438523,3790.4236271866489,4498.9714012013828,5359.6484612958147,0,0,10277.882576809221,0,2008.4164307230801,3545.9943131275304,8770.73643574175,8234.4518943889198,1102.2775964129296,3834.1206642296788,1960.7288073730235,1944.8670167837656,1938.1323952991572,4880.1673775128056,2865.058265968813,4364.8851835013629,851.43536707551368,11924.230485583401,11924.230485583401,0,0,1254.8425690486995,16144.761668070478,1690.9624585810989,0,0,0,0,0,12060.008994115731,0,0,9945.2777691652554,60190.09355687588,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ43:JZ43),0)","v":1340751.5383268262},null,5940067.9497862468,null,{"$f":"SUM($AJ105:JZ105)","v":772.38910597412314},{"$f":"SUM($AJ167:JZ167)","v":493027.61394166306},{"$f":"SUM($AJ229:JZ229)","v":274.16532174476782},{"$f":"SUM($AJ291:JZ291)","v":7.2469596559087472},{"$f":"SUM($AJ353:JZ353)","v":3.8570188887642649},{"$f":"SUM($AJ415:JZ415)","v":13.996959909879385},{"$f":"SUM($AJ477:JZ477)","v":6.6047588608306214},{"$f":"SUM($AJ539:JZ539)","v":0},{"$f":"SUM($AJ601:JZ601)","v":160254.60428012308},{"$f":"SUM($AJ663:JZ663)","v":513626.59719350049},{"$f":"SUM($AJ725:JZ725)","v":617980.38146361941},{"$f":"SUM($AJ787:JZ787)","v":42571.359141287714},{"$f":"SUM($AJ849:JZ849)","v":6318.5962482954474}]
[null,2037,{"$f":"MAX(TREND(C24:C25,B24:B25,B44)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":94665.816000000108},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B44)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1721.1966545454634},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B44)","v":1},{"$f":"TREND(J24:J25,B24:B25,B44)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B44)","v":0},{"$f":"TREND(L24:L25,B24:B25,B44)","v":0},1609.767237853976,0,0,0,1609.767237853976,415.99444436866025,null,2.9921871874134115E-2,112.98244533683896,8.5097392254718907E-2,1.837591909764811E-3,9.4194876014987627E-4,3.5732798802635573E-3,1.6905802485764785E-3,0,40.31563968876555,182.52350096275828,179.40538311051634,11.90311375975489,1.8468068468651373,null,null,2040,353.44947283815043,21119.496393835074,0,275.25476876321602,0,4833.9547676338198,4833.9547676338198,10321.053971554546,2358.888685145921,941.32661284275014,3052.7815423727666,0,5000.8827020556637,0,11719.255818051448,11719.255818051448,6517.4179795423088,6379.6991049716607,4775.7475135223976,1764.436961002589,3932.3533551461778,0,5198.0778013442296,3646.1581842630471,3009.3553862578638,3490.8804285977149,3490.8804285977149,5396.1315545138586,667.59676094994904,240.7942635225707,0,1808.2775801209552,1551.4693870753529,2120.971307596049,3196.221664259765,2341.9115369407818,3503.7477902094029,1912.0207858383205,12370.894924672837,3090.5142108827258,2944.495739079829,6807.1439896363772,3092.7263262631782,0,0,3241.8795930850579,3889.5268251800003,8659.7389196206805,4284.9430040444568,951.94566977543877,8744.5297571588617,9586.0344181417604,1220.660520460048,1047.1150161700641,1399.8472250660398,67634.154928507618,0,265.07922327231245,501.82710285579736,501.82710285579736,501.82710285579736,1521.6590786209199,1813.0557451178643,6208.9163295804756,{"$f":"OFFSET($R29,MATCH(CV$20,$A:$A),0)","v":2747.029556238303},3700.0004803685929,3469.6348399247677,2248.5674462499319,3371.2830978614834,592.85969253521489,208.59763102853313,4651.2237326703389,1052.2204258378711,11770.897213269647,3234.8807569449823,15523.408541205177,3314.5234556380697,2370.1158438932603,13660.090779785955,4147.5505789563022,1920.4280807104478,442.95138402734244,3316.1786464608731,57525.188463296225,28928.925741476563,2853.3539144680467,887.60098794546593,0,17888.675597382986,1634.2641446364407,1301.4021941076221,2316.1250901036719,5623.3847908373018,0,0,0,0,0,22252.776113950295,1928.3850067377205,2456.2439270715586,1148.9128992255728,146.77313577961661,173.1034695185881,3760.9981073034824,3755.6305537353296,1507.1766704013592,6415.3228194182611,1151.3791211684706,0,0,0,230.68300285881915,11365.705734950272,1660.7987156102197,1765.4992480785806,1039.9612827467188,42463.994944014165,6215.3830815083675,6328.6077292431155,745.29930831675347,0,1042.2324024719887,3967.9311312711661,1545.8222260526932,7558.9853215948433,7558.9853215948433,46370.211461495885,{"$f":"OFFSET($R29,MATCH(FH$20,$A:$A),0)","v":1842.5443377145741},1072.3467033066895,2119.2264589906385,29246.172071820751,3755.6305537353296,1225.7900767782228,13116.291819505866,15728.495006284082,203.44381322399252,2031.4263196149191,3196.221664259765,7863.7178387058239,8134.2274446508263,123.57532385723063,257.00541048008824,204.03200919451834,1524.7967294612358,1524.7967294612358,9570.3965754594883,148.5486172608214,0,0,0,1043.484430850945,8384.2650754279493,654.54601653140901,14344.418932595805,5396.1315545138586,9443.3610338988328,39.237588840918249,337.07921584628923,5600.9002474616182,724.96551561870228,3578.0179183141586,1492.8401183126525,665.76331726625483,3490.8804285977149,5826.2709279029559,1695.2674579575548,1028.6933958748755,565.14736672115214,28928.925741476563,1859.5250223655084,24571.393134460486,11036.18685625376,721.95236079889423,0,9748.6491168690063,3578.0179183141586,3483.472610453699,8725.8945066531487,2152.2215399827132,995.03507024504597,10740.000978380998,1421.8434580914243,2219.7647517152095,1421.8434580914243,1421.8434580914243,1643.4401415900563,1963.489828637443,17122.885541285064,1352.8987435098827,4646.5955495717626,1028.4804251651171,3445.8446629568143,0,3815.556071025223,2900.2128527549976,385.30439616047556,0,5068.3374878250534,5733.8791955881834,719.74024721048136,5599.5116166080443,15733.55928085019,1617.103497007962,629.21884873835313,0,0,0,2025.3922709855669,28851.518389190911,1545.8222260526932,24087.447116017142,4631.7378152395258,3586.211868677477,4309.0904038632025,5096.8662643483103,0,0,9832.8949978639976,0,1904.7718221096795,3366.3815060065249,8367.235239348498,7855.6221021942974,1049.6433681920582,3646.1581842630471,1864.602391440784,1849.9360886169466,1842.6575374908273,4651.3773393598667,2738.685574165519,4129.0419162198941,809.12299407784531,11416.602529112026,11416.602529112026,0,0,1195.6726959741629,15493.540864610619,1611.8088005056375,0,0,0,0,0,11522.535809195191,0,0,9407.2096000816873,57525.188463296225,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ44:JZ44),0)","v":1278276.1768145759},null,6059706.3893221496,null,{"$f":"SUM($AJ106:JZ106)","v":785.57727222443816},{"$f":"SUM($AJ168:JZ168)","v":501640.89723787503},{"$f":"SUM($AJ230:JZ230)","v":279.00131401173434},{"$f":"SUM($AJ292:JZ292)","v":7.3739329033601342},{"$f":"SUM($AJ354:JZ354)","v":3.9245223876720967},{"$f":"SUM($AJ416:JZ416)","v":14.242249324496349},{"$f":"SUM($AJ478:JZ478)","v":6.7205130648803886},{"$f":"SUM($AJ540:JZ540)","v":0},{"$f":"SUM($AJ602:JZ602)","v":155621.84187270986},{"$f":"SUM($AJ664:JZ664)","v":488491.99841195229},{"$f":"SUM($AJ726:JZ726)","v":587670.98434428906},{"$f":"SUM($AJ788:JZ788)","v":40482.635971969197},{"$f":"SUM($AJ850:JZ850)","v":6008.7162136559145}]
[null,2038,{"$f":"MAX(TREND(C24:C25,B24:B25,B45)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":95749.340400000103},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B45)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1740.8970981818275},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B45)","v":1},{"$f":"TREND(J24:J25,B24:B25,B45)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B45)","v":0},{"$f":"TREND(L24:L25,B24:B25,B45)","v":0},1631.5417251669032,0,0,0,1631.5417251669032,394.03867819331788,null,3.0264351130524801E-2,114.27561790394735,8.6071398551610251E-2,1.8586245882500707E-3,9.5273010138050734E-4,3.6141788668448871E-3,1.7099302634698236E-3,0,38.918357814113357,172.53516389847488,169.5876805779512,11.251732914440073,1.7457429883383433,null,null,2041,334.70909746687749,{"$f":"OFFSET($R30,MATCH(AK$20,$A:$A),0)","v":20101.766289053245},0,260.59249185597804,0,4605.006376673975,4605.006376673975,9835.4538217333138,2236.9103420857377,895.05916537046335,2899.5163558012173,0,4754.9216585755912,0,11162.486956572227,11162.486956572227,6249.0171358863681,6116.9726402699389,4550.9928136294129,1669.3351804684778,3750.3239336856836,0,4942.2444839293039,3466.8418162855874,2851.3960082136914,3322.5279885311325,3322.5279885311325,5114.1917069753654,634.39461002350527,229.4615049720461,0,1713.7368227175593,1481.8080198606142,2015.546354453754,3029.2353592741592,2220.7254519720586,3327.8239088156952,1812.858417104185,11815.421191006377,2944.1752220470635,2805.0554699562808,6469.8900891027552,2955.1434726788084,0,0,3085.4846334862527,3696.4448248932908,8206.5945505067739,4092.549232419879,900.63744339441882,8387.7324612925859,9194.9028836405996,1154.9180005193464,993.98132342088593,1329.5306029788151,64717.540924749628,0,251.4553101160393,476.07268019644539,476.07268019644539,476.07268019644539,1439.3622584321968,1722.0882819033704,5941.1415671169379,2611.9326076560228,3525.9174077911698,3314.3676461737073,2129.2686577662571,3189.2873064697874,560.5225144482298,198.60996324035096,4427.8773185997388,1001.5205511932986,11191.934536382065,3090.0167027392736,14786.01844127032,3154.74600868064,2251.0971159593732,13001.897046645769,3929.6237734602037,1836.5037810525384,420.03898423056984,3162.539401684498,54959.372883345961,27757.206884608742,2725.149501119844,846.33777094292338,0,17145.032698186023,1550.3273446417522,1230.5765060958222,2199.8438105130404,5346.8425949969806,0,0,0,0,0,21177.214519112389,1846.4548762374977,2351.2173647242175,1099.4172861451791,138.97437375792583,165.44654246330444,3577.4980296598342,3553.5184774409563,1427.9125067267623,6105.6948345271803,1094.2701448313533,0,0,0,218.49925048738322,10817.57917126666,1571.3721287803212,1682.3747220848677,983.84730006391544,40154.808774444195,5960.4026955525587,6068.9395916675921,708.74886029202287,0,991.00173533553721,3772.9314433526752,1471.2728540566784,7199.947657253615,7199.947657253615,44008.570148472609,1750.091538859147,1021.8806340947708,2019.4923491006721,27933.005604432008,3553.5184774409563,1167.6995004369171,12491.926172892867,15028.130294654611,193.22350724816187,1944.822055406715,3029.2353592741592,7444.1347779155449,7756.5197161673823,118.42575493618865,243.36986925798359,192.95461650414393,1445.8705861114447,1445.8705861114447,9073.943800978288,140.63731498237939,0,0,0,987.65206599376984,7999.720225672304,620.09047453233416,13663.801877208289,5114.1917069753654,8996.1390495481155,37.117601825135935,320.82311379863307,5354.0294662004699,688.540707564885,3423.7232235950778,1418.1132211140371,632.9753299650348,3322.5279885311325,5545.0756474703103,1610.9642692740299,974.65302160230306,535.56752783507966,27757.206884608742,1768.8710012555991,23401.677700770164,10568.488603892805,683.01864942429734,0,9252.1371893574142,3423.7232235950778,3328.3613675030774,8293.5731717092513,2047.0026513119055,945.86254479539605,10173.207904529689,1350.4596725649478,2108.3076134099288,1350.4596725649478,1350.4596725649478,1567.6235838083644,1857.6458844332319,16354.068656842548,1284.9226590434146,4413.2838779105195,976.28459900329926,3294.2253683949511,0,3624.7574430174118,2756.0372112848258,366.51270492862028,0,4824.3745885397902,5485.2972944767471,683.90609694721775,5315.4288492964779,14961.267873172206,1532.2726897190219,599.39997007350621,0,0,0,1927.7149835829198,27669.098393580982,1471.2728540566784,22934.377195946945,4396.4967950806576,3392.8417052885907,4125.4977875008417,4846.174438863567,0,0,9403.3913172164303,0,1806.2686251712639,3195.4178813466037,7979.9603000822681,7492.0264898760488,999.3325357819291,3466.8418162855874,1772.9015330033346,1759.3424117975464,1751.5973051766628,4432.2778997003634,2616.9974507762527,3905.7608708946882,768.81575034968716,10925.939829063624,10925.939829063624,0,0,1139.0374344953057,14861.369090117567,1535.9559415572689,0,0,0,0,0,11005.174406507311,0,0,8897.8300149399402,54959.372883345961,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ45:JZ45),0)","v":1218406.0302048842},null,6180202.4834173322,null,{"$f":"SUM($AJ107:JZ107)","v":798.76543847475466},{"$f":"SUM($AJ169:JZ169)","v":510254.18053408765},{"$f":"SUM($AJ231:JZ231)","v":283.83730627870096},{"$f":"SUM($AJ293:JZ293)","v":7.5009061508115318},{"$f":"SUM($AJ355:JZ355)","v":3.9920258865799267},{"$f":"SUM($AJ417:JZ417)","v":14.487538739113312},{"$f":"SUM($AJ479:JZ479)","v":6.8362672689301673},{"$f":"SUM($AJ541:JZ541)","v":0},{"$f":"SUM($AJ603:JZ603)","v":151078.4533607139},{"$f":"SUM($AJ665:JZ665)","v":464447.79405020276},{"$f":"SUM($AJ727:JZ727)","v":558682.43954333104},{"$f":"SUM($AJ789:JZ789)","v":38485.004663050422},{"$f":"SUM($AJ851:JZ851)","v":5712.3385875868717}]
[null,2039,{"$f":"MAX(TREND(C24:C25,B24:B25,B46)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":96832.864800000098},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B46)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1760.5975418181915},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B46)","v":1},{"$f":"TREND(J24:J25,B24:B25,B46)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B46)","v":0},{"$f":"TREND(L24:L25,B24:B25,B46)","v":0},1653.4639205717037,0,0,0,1653.4639205717037,373.20857502214119,null,3.0606830386915491E-2,115.56879047105575,8.7045404848501609E-2,1.8796572667353305E-3,9.6351144261113829E-4,3.6550778534262165E-3,1.7292802783631686E-3,0,37.564692646734585,163.07253889420736,160.28670916787425,10.634635930777243,1.6499983825477482,null,null,2042,316.93748201634747,19129.528527885512,0,246.69325466763328,0,4385.9595008447095,4385.9595008447095,9370.3334070553519,2121.0055257207409,850.93310106271144,2753.5945598792105,0,4520.3482320683524,0,10629.858214887357,10629.858214887357,5988.7037793725458,5862.1624084607165,4335.7218615975935,1579.2966635788823,3575.8124142834081,0,4698.2614833869038,3295.8263653348613,2701.5489396242683,3161.7048844290011,3161.7048844290011,4846.6733661253575,602.74419535420429,218.60699210250337,0,1624.0364240246149,1414.8027280241279,1915.0438184101188,2870.7897201115948,2105.5800309882384,3160.3304542233041,1718.6559506757235,11281.128316835126,2804.1621378637983,2671.644158864568,6148.6244817233737,2822.8115393770727,0,0,2936.088348302239,3512.5046139019923,7776.6185068146669,3907.4910136405892,852.06082564395012,8041.7886450749284,8815.6691417960665,1092.672013528688,943.41537489322366,1262.5859477079105,61901.489161580925,0,238.50798770972415,451.59576911335023,451.59576911335023,451.59576911335023,1361.4560797131244,1635.4779680992067,5682.601766826826,2483.0895150205752,3359.1761270575594,3165.0017710317143,2016.1426183817473,3016.9879236470551,529.92468700922518,189.05815994695985,4214.485432619229,953.08648970321167,10639.779195885136,2950.6622292652496,14080.59067927097,3002.1149056345316,2137.783015147756,12373.118455637617,3722.892373138227,1755.5753763495863,398.2679998882673,3015.2514834206122,52490.77431918947,26620.065424767363,2601.9898284873912,806.79695557593232,0,16425.01363732509,1470.5566979160405,1163.5488299893616,2089.1339126586131,5083.1010440674063,0,0,0,0,0,20149.852058185446,1767.3620489857981,2249.8530688023602,1051.6969520042237,131.58000754203329,158.07744862489722,3402.4379015823388,3362.1494419374699,1352.7256620315059,5809.9234891579781,1039.828313964774,0,0,0,206.94550971939429,10293.966829339384,1486.7024928773842,1602.7608584977052,930.72187980131639,37969.319601979449,5713.0687871161172,5817.0602718719565,673.88685580458264,0,942.14244540704101,3586.9545421898961,1400.057602240186,6856.4702585051446,6856.4702585051446,41763.376470654206,1662.0710527675842,973.54399972687122,1923.9665981970768,26669.908580307194,3362.1494419374699,1112.1240188009772,11894.669286546337,14353.951364394032,183.49372682363295,1861.1672870563664,2870.7897201115948,7046.7119661624547,7394.5600469413366,113.44024064215394,230.43985720231154,182.46930588565075,1370.8803785627742,1370.8803785627742,8602.3308102182127,133.13760627843817,0,0,0,934.77573304670489,7630.730739274627,587.41067415653174,13012.65593063463,4846.6733661253575,8568.255170237011,35.110634627474887,305.29404400391439,5116.2212501101194,653.86450880612961,3274.7483275023469,1346.9583242829212,601.7077785937862,3161.7048844290011,5276.4045736085209,1530.6003583074387,923.38802652707159,507.50168725195124,26620.065424767363,1682.3076803701376,22282.754086612706,10116.615830282641,646.15765648034142,0,8780.1081323204471,3274.7483275023469,3179.0493464765459,7881.7473765191426,1946.6313855551123,898.97798872030648,9635.6249581819229,1282.496096382094,2002.1955319122635,1282.496096382094,1282.496096382094,1494.9497154152673,1757.4380896838752,15614.565075198336,1220.2076830322701,4191.153108495655,926.61179763477742,3148.2087433814104,0,3443.0478542354394,2618.5947209495898,348.56959990221065,0,4591.3053116266447,5245.6900119071661,649.74978676508442,5045.0705484793461,14224.670413708845,1451.78962803792,570.8721322034562,0,0,0,1834.4061812028901,26522.802920703001,1400.057602240186,21831.607741243646,4172.8056076102994,3209.7545518101761,3948.156286633724,4607.0900494945736,0,0,8989.2015014780591,0,1712.6706437300372,3032.7275107281216,7608.4774715496997,7143.2574497854457,951.26026328605406,3295.8263653348613,1685.4490557762795,1672.9152474705668,1664.7740531857517,4222.5550208341301,2499.9057380792033,3694.3920489658844,730.42786172625279,10452.133822637121,10452.133822637121,0,0,1084.8519490228539,14248.427366969721,1463.3036366421175,0,0,0,0,0,10507.538860210047,0,0,8415.6534841897901,52490.77431918947,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ46:JZ46),0)","v":1161060.9587174773},null,6301580.1445156131,null,{"$f":"SUM($AJ108:JZ108)","v":811.9536047250707},{"$f":"SUM($AJ170:JZ170)","v":518867.46383029944},{"$f":"SUM($AJ232:JZ232)","v":288.67329854566799},{"$f":"SUM($AJ294:JZ294)","v":7.6278793982629169},{"$f":"SUM($AJ356:JZ356)","v":4.0595293854877559},{"$f":"SUM($AJ418:JZ418)","v":14.732828153730278},{"$f":"SUM($AJ480:JZ480)","v":6.9520214729799399},{"$f":"SUM($AJ542:JZ542)","v":0},{"$f":"SUM($AJ604:JZ604)","v":146625.91678834887},{"$f":"SUM($AJ666:JZ666)","v":441458.88798627118},{"$f":"SUM($AJ728:JZ728)","v":530971.64492832497},{"$f":"SUM($AJ790:JZ790)","v":36575.486074730274},{"$f":"SUM($AJ852:JZ852)","v":5429.0229398026004}]
[null,2040,{"$f":"MAX(TREND(C24:C25,B24:B25,B47)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":97916.389200000092},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B47)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1780.2979854545483},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B47)","v":1},{"$f":"TREND(J24:J25,B24:B25,B47)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B47)","v":0},{"$f":"TREND(L24:L25,B24:B25,B47)","v":0},1675.5377810428918,0,0,0,1675.5377810428918,353.44947283815043,null,3.094930964330618E-2,116.86196303816413,8.8019411145392953E-2,1.9006899452205903E-3,9.7429278384176935E-4,3.6959768400075458E-3,1.7486302932565138E-3,0,36.253571096369001,154.10958977651222,151.4768774926192,10.050124882018716,1.5593095906313548,null,null,2043,300.08688671628738,18201.078801797325,0,233.51905421982028,0,4176.4734328327031,4176.4734328327031,8925.0475047809359,2010.893204382254,808.86162378422057,2614.6970798267889,0,4296.7009065674056,0,10120.536758721433,10120.536758721433,5736.5350554101478,5615.3243817884249,4129.6353923760071,1494.058944064531,3408.5933269622956,0,4465.6484004120102,3132.7755129627049,2559.4156685847342,3008.1289639285242,3008.1289639285242,4592.8708939563439,572.58200996206392,208.2156289043981,0,1538.939196549906,1350.3970315924068,1819.2626541895625,2720.4669220721016,1996.1952245869418,3000.9010027099416,1629.1820508066423,10767.565738118221,2670.2575589463208,2544.0544935110847,5842.6588547812253,2695.6133157436184,0,0,2793.4281010485088,3337.315449732906,7368.6807551282618,3729.6123730633512,806.07422206099443,7706.7434924019017,8448.3827379773575,1033.7415822013049,895.30472368426319,1198.8665031588457,59184.997506492837,0,226.20589180582166,428.33721166965194,428.33721166965194,428.33721166965194,1287.7127614352878,1553.0354623954852,5433.204624741933,2360.2469029928925,3199.545331902586,3021.4125780077261,1908.8846868632481,2853.8824217500492,500.97516381560609,179.92707568907642,4010.6762133681805,906.83339720137155,10113.344551488963,2816.7008109778794,13406.023397874376,2856.3620306190919,2029.9254971053363,11772.653546473868,3526.806745333814,1677.6009392162441,377.58556973280611,2874.124056175905,50117.35305766575,25517.795474625858,2483.7446185947861,768.9249675103606,0,15728.598232408174,1394.7591742277286,1100.1212332352729,1983.7533166230612,4831.6416007145153,0,21196.47246150603,21989.526341643159,0,0,19168.878156014762,1691.071502557091,2152.1045064214927,1005.7230095029249,124.57001048168968,150.99024865023711,3235.4778114839628,3180.96764137635,1281.4155453927835,5527.4891787784018,987.94419099522395,875.78908765076403,3869.1022158395454,0,195.99055497163133,9793.9500696465548,1406.5434303264681,1526.5465734260556,880.43017807545414,35901.091050224582,5473.4379045830519,5573.0272319801297,640.6449912584502,1774.0816039943688,895.55838975563313,3409.6349112921966,1332.0515286573357,6528.0169208372836,6528.0169208372836,39629.264353314575,1578.2897775312606,927.2696076755559,1832.5164111346044,25455.816244112459,3180.96764137635,1058.9768279904233,11323.585133427006,13705.456688565813,174.23307272335458,1780.4346096632071,2720.4669220721016,6670.3082518181845,7047.8595325651413,108.61861219564466,218.1805546125089,172.54536842133737,1299.6434896512067,1299.6434896512067,8154.398377640844,126.02900112313701,0,0,0,884.70284636004919,7276.8629795030783,556.41894871393833,12389.966510950795,4592.8708939563439,8159.0442822819405,33.210827149266159,290.46476184601181,4887.3178288450426,620.86060318627233,3131.0402337097089,1279.2205364155318,571.89888038776576,3008.1289639285242,5019.7960589787226,1454.0145670859156,874.76221737885908,480.87582055798674,25517.795474625858,1599.680367256472,21212.868055457209,9680.4270926941808,611.2620223442558,0,8331.433667519188,3131.0402337097089,3035.4254985047969,7489.5347369574501,1850.9121833084587,854.28800401025728,9125.8149243615808,1217.8041193713816,1901.1956921320425,1217.8041193713816,1217.8041193713816,1425.3217314185317,1662.5742082174227,14903.751512458186,1158.6117686494531,3979.7172360473373,{"$f":"OFFSET($R32,MATCH(HS$20,$A:$A),0)","v":879.35148163933718},3007.6906345972097,0,3270.0365091817607,2487.6102574085417,331.4429349533703,9750.226029559597,4368.7220981007913,5014.9083702746957,617.20237918009855,4787.8360402178405,13522.323031154976,1375.4416597101786,543.59077722349764,0,0,0,1745.3021603825298,25412.776387231843,1332.0515286573357,20777.39275489666,3960.1360030026426,3036.4190735224206,3777.0076208503128,4379.1426028426849,6392.2036650533009,4797.2602259222649,8590.1133297418583,502.58446010540808,1623.7508599716102,2877.9471435549221,7252.3414170749338,6808.8968688218602,905.34310726102944,3132.7755129627049,1602.0723957854439,1590.4880042892889,1582.0148222412176,4021.8952523166149,2387.3143739495049,3494.3173663255238,693.87637178448642,9995.0198545273597,9995.0198545273597,0,0,1033.0319042173001,13654.795763572816,1393.7509032617143,5004.8588634162288,3540.4514092836625,2223.5567811513602,0,0,10029.209742691415,0,0,7959.267461243262,50117.35305766575,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ47:JZ47),0)","v":1188076.5268183227},null,6899579.6930608358,null,{"$f":"SUM($AJ109:JZ109)","v":863.53066154212445},{"$f":"SUM($AJ171:JZ171)","v":563896.11027400126},{"$f":"SUM($AJ233:JZ233)","v":316.58472456790872},{"$f":"SUM($AJ295:JZ295)","v":8.3125587316387328},{"$f":"SUM($AJ357:JZ357)","v":4.4192827860742847},{"$f":"SUM($AJ419:JZ419)","v":16.058343843886881},{"$f":"SUM($AJ481:JZ481)","v":7.5780680784160284},{"$f":"SUM($AJ543:JZ543)","v":0},{"$f":"SUM($AJ605:JZ605)","v":152086.87776069532},{"$f":"SUM($AJ667:JZ667)","v":452470.04063295142},{"$f":"SUM($AJ729:JZ729)","v":540777.30928504909},{"$f":"SUM($AJ791:JZ791)","v":37211.950269335757},{"$f":"SUM($AJ853:JZ853)","v":5530.348870290617}]
[null,2041,{"$f":"MAX(TREND(C24:C25,B24:B25,B48)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":98999.913600000087},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B48)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1799.9984290909124},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B48)","v":1},{"$f":"TREND(J24:J25,B24:B25,B48)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B48)","v":0},{"$f":"TREND(L24:L25,B24:B25,B48)","v":0},1697.7673649886028,0,0,0,1697.7673649886028,334.70909746687749,null,3.1291788899696873E-2,118.15513560527252,8.8993417442284325E-2,1.92172262370585E-3,9.8507412507240042E-4,3.7368758265888757E-3,1.7679803081498589E-3,0,34.983927275589423,145.62143700544047,143.13373103880755,9.4965772702793352,1.4734248767607225,null,null,2044,284.11171944629206,17314.745269631163,0,221.03363083012542,0,3976.2106324104216,3976.2106324104216,8498.9493498166685,1906.3034549930278,768.76030953760483,2482.5157172088684,0,4083.5307574417147,0,9633.6976117456234,9633.6976117456234,5492.5272700664818,5376.4745531783256,3932.4334880113479,1413.3725091234103,3248.4393273428268,0,4243.9379406150001,2977.3621062204488,2424.6156286712649,2861.5234462648004,2861.5234462648004,4352.1102677227127,543.84631533892264,198.27228704922692,0,1458.2186089404918,1288.5307425847811,1728.0073733875579,2577.8678550603131,1892.3021012786151,2849.1816318861884,1544.214689927546,10274.253342582257,2542.2460742966214,2422.0810718006132,5551.3280867232352,2573.4251774304698,0,0,2657.2462957754842,3170.4994109977315,6981.7014743312757,3558.7470937397825,762.54302588660266,7382.5921415484472,8093.0383548009368,977.95463934790371,849.54079825862777,1138.2305385743659,56566.776897580297,0,214.51891145641775,406.24021078261836,406.24021078261836,406.24021078261836,1217.9157567445209,1474.5778852020637,5192.831522665876,{"$f":"OFFSET($R33,MATCH(CV$20,$A:$A),0)","v":2243.1583008499515},3046.7931631418091,2883.467128338405,1807.2039647708466,2699.4930386809669,473.58744215141019,171.20171445755037,3816.0848298447445,862.67804128753232,9611.5736290355308,2688.0081829689057,12761.225035464102,2717.2244178208571,1927.2849890976067,11199.421783066009,3340.8419546859259,1602.5315511522531,357.94092612098524,2738.9647369007052,47836.931630668958,24450.512040017205,2370.2797707333302,732.66805530393844,0,15055.672040331328,1322.749451936111,1040.1055919941227,1883.4681942996692,4591.9598497776069,0,20294.863802812873,21054.189025429325,0,0,18232.517009428189,1617.541199478854,2057.916196500265,961.46307302761068,117.92526511476864,144.17858829993062,3076.2870171853328,3009.444624849602,1213.7906141042308,5257.8822097507882,938.51143258570073,829.12260282076841,3706.3401125238279,0,185.60458735067698,9316.6277416643024,1330.660710846804,1453.6205803591424,832.82498043993473,33944.004903521956,5241.5277548400563,5336.8583835427453,608.95682231321189,1679.5713794673063,851.15605551300916,3240.6170033353528,1267.1320699987107,6214.0564244832112,6214.0564244832112,37601.080819670518,{"$f":"OFFSET($R33,MATCH(FH$20,$A:$A),0)","v":1498.561254527483},882.99011842714674,1745.0087027866859,24289.593948461177,3009.444624849602,1008.1719620520387,10777.746497962504,13082.101051931346,165.42088387076905,1702.5880387347411,2577.8678550603131,6313.8384573490493,6715.9275632984227,103.96004869686178,206.55871255353418,163.15360530185117,1231.9845649752822,1231.9845649752822,7729.0339803794159,119.29194865086673,0,0,0,837.28832545506009,6937.6751610304063,527.03161332075365,11794.728409010935,4352.1102677227127,7767.8474185365176,31.412608191020187,276.30854138999337,4667.1443719178023,589.45531010773186,2992.5307649678721,1214.7502325624541,543.48855273288382,2861.5234462648004,4774.7962796797628,1381.05021906715,828.64551539807746,455.61920976825127,24450.512040017205,1520.8373904083078,20190.281940321664,9259.7344594250808,578.22967597710715,0,7905.0303293674606,2992.5307649678721,2897.3690965283968,7116.0826016634946,1759.6547774952562,811.70179565596618,8642.4052577541388,1156.2401970561839,1805.0832756235736,1156.2401970561839,1156.2401970561839,1358.6424301861521,1572.7764323339964,14220.963755870544,1099.9977440319597,3778.5068395792937,834.39692603254366,2872.5572966195709,0,3105.3455559163604,2362.8163132562672,315.10119788800819,9291.4107532408088,4156.2251119185139,4792.7859382534534,586.19688365717309,4543.1453191835972,12852.82108076992,1303.025621190819,517.51177735096348,0,0,0,1660.2423342345301,24338.996818900287,1267.1320699987107,19770.003248676036,3757.9803575136539,2872.3299890675312,3611.9753671051944,4161.8744487146087,6049.8435544863041,4540.3093138822242,8205.8785749195613,477.38250188572971,1539.2912337105472,2730.7261378273465,6911.0988785820255,6488.5191973913606,861.49918876527306,2977.3621062204488,1522.6037421624658,1511.8984125168793,1503.1514734369707,3829.9869620552386,2279.1207811637523,3304.9492345007998,659.08113354048169,9554.38489754695,9554.38489754695,0,0,983.49375339388644,13080.465676604281,1327.1965369265231,4748.7174595492988,3358.6058120217594,2111.9828820383859,0,0,9569.7400840061364,0,0,7527.3291359167861,47836.931630668958,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ48:JZ48),0)","v":1131766.1637219854},null,7032645.1291154241,null,{"$f":"SUM($AJ110:JZ110)","v":877.18720157162522},{"$f":"SUM($AJ172:JZ172)","v":573142.67201641132},{"$f":"SUM($AJ234:JZ234)","v":321.85217336208046},{"$f":"SUM($AJ296:JZ296)","v":8.4494703070114756},{"$f":"SUM($AJ358:JZ358)","v":4.4919472950681758},{"$f":"SUM($AJ420:JZ420)","v":16.322914243619167},{"$f":"SUM($AJ482:JZ482)","v":7.7029362769885825},{"$f":"SUM($AJ544:JZ544)","v":0},{"$f":"SUM($AJ606:JZ606)","v":147534.54879321979},{"$f":"SUM($AJ668:JZ668)","v":429905.04434743756},{"$f":"SUM($AJ730:JZ730)","v":513723.50880847871},{"$f":"SUM($AJ792:JZ792)","v":35349.356603571941},{"$f":"SUM($AJ854:JZ854)","v":5253.7051692774576}]
[null,2042,{"$f":"MAX(TREND(C24:C25,B24:B25,B49)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":100083.43800000008},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B49)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1819.6988727272765},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B49)","v":1},{"$f":"TREND(J24:J25,B24:B25,B49)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B49)","v":0},{"$f":"TREND(L24:L25,B24:B25,B49)","v":0},1720.156834773886,0,0,0,1720.156834773886,316.93748201634747,null,3.163426815608756E-2,119.44830817238091,8.996742373917567E-2,1.9427553021911098E-3,9.9585546630303148E-4,3.777774813170205E-3,1.7873303230432041E-3,0,33.754704072793359,137.5843177702248,135.23391294473666,8.9724434242109012,1.3921038043816851,null,null,2045,268.96845720315395,{"$f":"OFFSET($R34,MATCH(AK$20,$A:$A),0)","v":16468.891447111706},0,209.20240123224406,0,3784.8377342435365,3784.8377342435365,8091.3935355256453,1806.9771996061745,730.54716074151327,2356.7530712123894,0,3880.4017434802267,0,9168.5261096665199,9168.5261096665199,5256.6609443088946,5145.5938839160108,3743.8169149951168,1337.0002167273938,3095.1223772854714,0,4032.6762193526433,2829.2683718174253,2296.7855360899807,2721.6174015440483,2721.6174015440483,4123.7479239681352,516.47717806488879,188.76187327032949,0,1381.6583936497175,1229.1406820568643,1641.0881657818925,2442.6114398206059,1793.642578705472,2704.8308288689186,1463.54091052166,9800.6871857153856,2419.9149085672911,2305.5210172474185,5273.9900992054454,2456.1184007216493,0,0,2527.2908179588262,3011.6913609020239,6614.649263151905,3394.7206968961309,721.33930376690876,7069.2859568849199,7749.5826874779086,925.14762889358133,806.01887083838847,1080.5413093736383,54045.29272923954,0,203.41815751953783,385.25027111784033,385.25027111784033,385.25027111784033,1151.8592491430436,1399.928770722503,4961.3413253151921,2131.5843038895514,2900.6882485846495,2751.0257770839603,1710.8227903901898,2553.3656679694373,447.67935516986302,162.8672737208926,3630.3541163060513,820.53894575872914,9133.4398056520495,2564.4538306104864,12145.117585954447,2584.444700579128,1829.6303266779521,10652.365428554391,3164.4968568504337,1530.31238421375,339.28534494248294,2609.5805895993658,45647.221151294609,23418.17293295584,2261.4583926543837,697.97253602520721,0,14406.038625964446,1254.3497246317393,983.32314831252518,1788.0529096658761,4363.5658296540296,0,19423.337920894515,20150.059445019459,0,0,17339.030630560846,1546.7231352129363,1967.2250566257289,918.88182837727516,111.62752915283453,137.63577669640051,2924.5441700690312,2847.0780718248948,1149.6680384234858,5000.6036802771305,891.42684595747892,784.88952255986032,3548.8398867621167,0,175.75918016007307,8861.1177442979606,1258.8317058613368,1383.8718814252936,787.76636001759232,32092.246810676406,5017.3219975215561,5108.5369699454986,578.75780732615169,1589.9877284778565,808.84461967650475,3079.5554713743677,1205.1792538218147,5914.0641240706327,5914.0641240706327,35673.880713676452,1422.705612398021,840.63834580071625,1661.3106915108697,23170.05067013091,2847.0780718248948,959.62454571278522,10256.237741183353,12483.303313060529,157.03723090856474,1627.5842335043517,2442.6114398206059,5976.2708799434513,6398.2740757368083,99.463162170286282,195.54259501364646,154.26626063844833,1167.7353359557976,1167.7353359557976,7325.170597308218,112.90780119664073,0,0,0,792.39425848234691,6612.7202098055022,499.16881476800637,11225.94880167561,4123.7479239681352,7394.0137304559412,29.710682500879688,262.79922166070946,4455.5118567206664,559.57756119645774,2859.1387526444801,1153.4030170889505,516.41845046009053,2721.6174015440483,4540.9601491026997,1311.5552128768052,784.9137324445727,431.66432359846942,23418.17293295584,1445.6303552421582,19213.279818787119,8854.3100991038355,546.96359799448464,0,7499.8583545157471,2859.1387526444801,2764.7514546000471,6760.5678620100116,1672.6743207778875,771.1312241829263,8184.0857084443523,1097.6658139893298,1713.6413950283081,1097.6658139893298,1097.6658139893298,1294.8146653012891,1487.78073327473,13565.504577941649,1044.2332729695579,3587.0689601940439,791.64518856879101,2742.6870650936844,0,2948.6100379627578,2243.9531624098172,299.51356284089292,8852.00766288458,3953.4229355017678,4579.141698852919,556.66829282500703,4310.4388840806332,12214.800075271434,1234.3474956213147,492.59156466781246,0,0,0,1579.0695105192879,23301.296748733825,1205.1792538218147,18807.732347238063,3565.8511993613729,2717.0069141868935,3452.9675473734155,3954.8410769909719,5725.6667329660777,4297.0065009263162,7836.2185590907411,453.39650090393269,1459.0824890357778,2590.726346423316,6584.2915675135018,6181.6941635158291,819.64833725287554,2829.2683718174253,1446.8801402848776,1436.9886581012152,1428.020785523936,3646.5214050851405,2175.2171095137146,3125.729191852156,625.96479041999339,9129.9745059239995,9129.9745059239995,0,0,936.15498737705877,12525.350943307933,1263.5395626412901,4505.3292124935324,3185.8396373010441,2005.713590406237,0,0,9128.6606975358063,0,0,7118.5623024319366,45647.221151294609,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ49:JZ49),0)","v":1077893.0116539744},null,7166736.4079073537,null,{"$f":"SUM($AJ111:JZ111)","v":890.84374160112691},{"$f":"SUM($AJ173:JZ173)","v":582389.23375882185},{"$f":"SUM($AJ235:JZ235)","v":327.11962215625249},{"$f":"SUM($AJ297:JZ297)","v":8.5863818823842344},{"$f":"SUM($AJ359:JZ359)","v":4.5646118040620722},{"$f":"SUM($AJ421:JZ421)","v":16.587484643351445},{"$f":"SUM($AJ483:JZ483)","v":7.8278044755611447},{"$f":"SUM($AJ545:JZ545)","v":0},{"$f":"SUM($AJ607:JZ607)","v":143081.23168198392},{"$f":"SUM($AJ669:JZ669)","v":408355.97368378518},{"$f":"SUM($AJ731:JZ731)","v":487895.01228499919},{"$f":"SUM($AJ793:JZ793)","v":33571.205225179641},{"$f":"SUM($AJ855:JZ855)","v":4989.5887780270323}]
[null,2043,{"$f":"MAX(TREND(C24:C25,B24:B25,B50)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":101166.96240000008},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B50)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1839.3993163636405},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B50)","v":1},{"$f":"TREND(J24:J25,B24:B25,B50)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B50)","v":0},{"$f":"TREND(L24:L25,B24:B25,B50)","v":0},1742.7104593054171,0,0,0,1742.7104593054171,300.08688671628738,null,3.1976747412478246E-2,120.7414807394893,9.0941430036067042E-2,1.9637879806763698E-3,1.0066368075336625E-3,3.8186737997515353E-3,1.8066803379365491E-3,0,32.56485456682659,129.97554635587449,127.75512504404658,8.4762439143436055,1.3151168351961604,null,null,2046,254.61556872196877,15661.918584933719,0,197.99239304015185,0,3602.0264115550772,3602.0264115550772,7701.7385437827279,1712.665929347474,694.14264350174165,2237.1224244540363,0,3686.8909081623924,0,8724.2200024981594,8724.2200024981594,5028.8853832018322,4922.6327765132428,3563.488290438303,1264.716734161844,2948.414780112812,0,3831.4229719107338,2688.1860639736469,2175.5787375241302,2588.1461452299754,2588.1461452299754,3907.1696199869839,490.41649420249763,179.66938811691085,0,1309.0521608312215,1172.1613195318535,1558.3209814257671,2314.3339544259848,1699.9691429164295,2567.5193578601397,1386.9565787037534,9346.3445880226554,2303.0544769397598,2194.1745064661368,5010.0256314246453,2343.5603332842052,0,0,2403.3153969767004,2860.5388618016991,6266.5393695647517,3237.3522080508651,682.34149290389507,6766.7381969268399,7417.9206573974707,875.16512126297232,764.63801355615067,1025.6670019650132,51618.80206589197,0,192.87592998717983,365.31513773931624,365.31513773931624,365.31513773931624,1089.3476668508831,1328.9179981140346,4738.5737946331874,2025.292684875611,2761.0006100353003,2623.943596729413,1619.4762405079055,2415.0687888692833,423.1728719361783,154.90918209642254,3453.1350953236015,780.33650952415076,8677.9472813314587,2445.9023181583211,11556.639391878089,2457.7714805506157,1736.7386629911766,10130.451089079779,2997.293206130179,1460.8836715008299,321.57209321111594,2485.7789972888618,43545.84480799795,22420.598592743136,2157.1417141200163,664.78500973338316,0,13779.430634026861,1189.389500490609,929.60408350975672,1697.2899321463703,4145.9842613367055,0,18581.707486836254,19276.943317358102,0,0,16486.72134875524,1478.5642797089572,1879.9616127699464,877.94154331413654,105.65940205508103,131.35485615936705,2779.9374717796982,2693.3906116633007,1088.8733718340063,4755.1662053141254,846.59042486091482,742.96811033795791,3396.5893007900258,0,166.42722548699871,8426.5583102616056,1190.8448627163102,1317.1901956154945,745.12134795483257,30340.292505827339,4800.7745797156022,4888.0159808005983,549.98533735655474,1505.0843144286871,768.53599010487346,2926.115328179098,1146.0758732364313,5627.5233108225902,5627.5233108225902,33842.92121472337,1350.5494904120085,800.14751882965209,1581.290416655125,22095.951063280885,2693.3906116633007,913.25101079941965,9758.1571694704598,11908.453341247843,149.06290750248792,1555.3735974636181,2314.3339544259848,5656.6248819028815,6094.4115194089763,95.126074306237513,185.10192195863587,145.85695664298891,1106.7344352698735,1106.7344352698735,6941.7854672860121,106.85877905138176,0,0,0,749.8895778865176,6301.5482857730067,472.75438415705412,10682.649834307858,3907.1696199869839,7036.9021783167736,28.100018290185666,249.91124473437367,4252.2196356460945,531.15886892829053,2730.7720055460927,1095.0396692580073,490.63199115312898,2588.1461452299754,4317.8520800988763,1245.382084951304,743.44835048702805,408.94669939982015,22420.598592743136,1373.9143540395871,18280.171945828395,8463.8922101243825,517.37159227479765,0,7114.9205277604879,2730.7720055460927,2637.4374644122659,6422.1966624817569,1589.7914742678413,732.49084041162507,7749.6059839483232,1041.9474305676299,1626.6610034465198,1041.9474305676299,1041.9474305676299,1233.7417404968321,1407.3362354046992,12936.650793945217,991.19080021828847,3404.9669250754146,750.99706607579014,2617.9518529793813,0,2799.4777981022758,2130.768970985298,284.64993318236304,8431.3967975986288,3759.9331425767878,4373.7826187231967,528.55360576805811,4089.1775072824571,11606.936330254801,1169.2220753492886,468.78724221252912,0,0,0,1501.6301205239542,22299.382101483334,1146.0758732364313,17888.899656674839,3383.2807097102682,2569.9932460678256,3299.878956576651,3757.6113220018433,5418.7288199759978,4066.6428728534197,7480.8291382482566,430.57243585777036,1382.9238908321327,2457.6219649806571,6271.45871319054,5887.9891653325121,779.71220924963359,2688.1860639736469,1374.7435615680783,1365.6054811979234,1356.4645192807875,3471.1936459521294,2075.4913440189102,2956.1265842786884,594.45274793262104,8721.4990685490502,8721.4990685490502,0,0,890.93434773436888,11989.297884207881,1202.6796286095789,4274.0951648572382,3021.7255016772606,1904.523482840179,0,0,8705.4849292124472,0,0,6731.7543408008678,43545.84480799795,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ50:JZ50),0)","v":1026373.0868975538},null,7301881.9685873818,null,{"$f":"SUM($AJ112:JZ112)","v":904.50028163062757},{"$f":"SUM($AJ174:JZ174)","v":591635.7955012318},{"$f":"SUM($AJ236:JZ236)","v":332.38707095042412},{"$f":"SUM($AJ298:JZ298)","v":8.7232934577569861},{"$f":"SUM($AJ360:JZ360)","v":4.6372763130559704},{"$f":"SUM($AJ422:JZ422)","v":16.85205504308373},{"$f":"SUM($AJ484:JZ484)","v":7.9526726741337015},{"$f":"SUM($AJ546:JZ546)","v":0},{"$f":"SUM($AJ608:JZ608)","v":138727.35870182095},{"$f":"SUM($AJ670:JZ670)","v":387786.47858840262},{"$f":"SUM($AJ732:JZ732)","v":463247.28577292291},{"$f":"SUM($AJ794:JZ794)","v":31874.419231646858},{"$f":"SUM($AJ856:JZ856)","v":4737.5446027604075}]
[null,2044,{"$f":"MAX(TREND(C24:C25,B24:B25,B51)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":102250.48680000007},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B51)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1859.0997600000046},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B51)","v":1},{"$f":"TREND(J24:J25,B24:B25,B51)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B51)","v":0},{"$f":"TREND(L24:L25,B24:B25,B51)","v":0},1765.432616679102,0,0,0,1765.432616679102,284.11171944629206,null,3.2319226668868939E-2,122.03465330659769,9.1915436332958386E-2,1.9848206591616293E-3,1.0174181487642936E-3,3.8595727863328646E-3,1.8260303528298942E-3,0,31.413343294408122,122.77347491601577,120.67608930869329,8.0065669949204388,1.2422449322544304,null,null,2047,241.01343843362162,14892.267589795341,0,187.37218066469711,0,3427.4541101518803,3427.4541101518803,7329.3489403007125,1623.1314185201184,659.46970985978555,2123.3475982693726,0,3502.5885007032243,0,8299.9912404520001,8299.9912404520001,4809.1228018499869,4707.5151136688391,3391.1530937137541,1196.3079974976783,2808.0900843523455,0,3639.7516800732815,2553.8165536939196,2060.6645700885078,2460.8515568554735,2460.8515568554735,3701.78931533172,465.60800290647978,170.97997692001761,0,1240.2030193061535,1117.5253418953505,1479.5275781200962,2192.6883725734342,1611.0445583944738,2436.9300928049315,1314.2661315932835,8910.688669954412,2191.4588569098273,2087.8452175869743,4758.8379474620933,2235.6154344426745,0,0,2285.0798985187207,2716.7020473290681,5936.4319467811429,3086.455728313073,645.43410949423503,6474.8291307842228,7097.9210210198116,827.85944295012553,725.3010441002433,973.48066478436624,49285.387052042708,0,182.86568442175044,346.38473305751802,346.38473305751802,346.38473305751802,1030.1952151116041,1261.3817046588217,4524.3526550743873,1924.0584613459803,2627.5024502964698,2502.071644005423,1532.9116411536627,2284.1924359554741,399.99390518725852,147.31313130685629,3284.087400867184,741.99310271480351,8244.1313618499426,2332.2144709865574,10994.747517736363,2336.9596254589483,1648.3953545418171,9632.6709614939864,2838.7747790350531,1394.1815763667416,304.75637485332464,2367.3684230690997,41530.358775463275,21457.489994841188,2057.1898937619885,633.05254583459873,0,13175.519768092863,1127.7053961086733,878.78710754269991,1610.9697268218583,3938.7546870289771,0,17769.685075410689,18434.542513344419,0,0,15673.933828664874,1413.0074219501942,1796.0510840153711,838.60252423068812,100.00429225816694,125.3286643930677,2642.1647712990098,2547.9286866578718,1031.2402275207266,4521.094502048044,803.90536760819748,703.24226588375927,3249.5559636013982,0,157.58288195842701,8012.109043748831,1126.4991984385326,1253.4663301049432,704.76361603989926,28682.894539681343,4591.8136506959254,4675.2221386187493,522.57875429762692,1424.6261953915291,730.14482990220608,2779.9720420730227,1089.7076280357289,5353.926370205063,5353.926370205063,32103.65619358002,1281.9259441336058,761.45150894225355,1504.8171874894874,21066.026183051992,2547.9286866578718,868.96927998618287,9282.6190468414406,11356.918202877929,141.4794197022525,1485.9012669227213,2192.6883725734342,5353.9685696625911,5803.8565658927764,90.946485620843447,175.20781341090938,137.90063115195048,1048.8272064036109,1048.8272064036109,6577.8988169868062,101.1279359914046,0,0,0,709.64974810941374,6003.7090002466994,447.71569257647957,10163.870815879673,3701.78931533172,6695.8829679492928,26.57583521013547,237.61968651334664,4057.0577293609376,504.13328836180938,2607.3290775067931,1039.5260739418588,466.07436987273701,2460.8515568554735,4105.0466113525436,1182.3880447407287,704.1363049796995,387.4048270461239,21457.489994841188,1305.5481347699777,17389.298519234046,8088.1903482506304,489.36606599571553,0,6749.260994645716,2607.3290775067931,2515.2869655833069,6100.204025210779,1510.8324620314713,695.69790453603173,7337.7734528658575,988.9564156323105,1543.9407822788901,988.9564156323105,988.9564156323105,1175.3277531671331,1331.2046137688462,12333.659540924069,940.7474836066599,3231.7801252003351,{"$f":"OFFSET($R36,MATCH(HS$20,$A:$A),0)","v":712.35704051486857},2498.2184858328128,0,2657.6093405232527,2023.0198609415409,270.48097595124602,8028.9579105060047,3575.3827613567632,4176.5059454685806,501.79183992643385,3878.8419479567378,11027.947357362431,1107.4726298457756,446.05667830090169,0,0,0,1427.7744039775171,21332.849238068145,1089.7076280357289,17011.854971737092,3209.8202039988091,2430.8550879044979,3152.59325365421,3569.767485196237,5128.1324079744045,3848.5447824554881,7139.3851672574792,408.85825901911858,1310.6230134022901,2331.0993468678894,5972.1393010060974,5606.9713723955856,741.61438448485922,2553.8165536939196,1306.0409438143884,1297.6002432032581,1288.3294528445006,3303.7033492437504,1979.8282914193869,2795.6372947767086,564.47313733923761,8328.6394239290221,8328.6394239290221,0,0,847.75200797516368,11472.094368491136,1144.5173477743347,4054.4411978498511,2865.8537830629652,1808.1942747972569,0,0,8299.712882858712,0,0,6365.7533100889332,41530.358775463275,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ51:JZ51),0)","v":977123.1985450784},null,7438110.9954268252,null,{"$f":"SUM($AJ113:JZ113)","v":918.1568216601288},{"$f":"SUM($AJ175:JZ175)","v":600882.35724364279},{"$f":"SUM($AJ237:JZ237)","v":337.65451974459654},{"$f":"SUM($AJ299:JZ299)","v":8.8602050331297377},{"$f":"SUM($AJ361:JZ361)","v":4.7099408220498615},{"$f":"SUM($AJ423:JZ423)","v":17.116625442816023},{"$f":"SUM($AJ485:JZ485)","v":8.0775408727062583},{"$f":"SUM($AJ547:JZ547)","v":0},{"$f":"SUM($AJ609:JZ609)","v":134473.11699483148},{"$f":"SUM($AJ671:JZ671)","v":368160.61708044057},{"$f":"SUM($AJ733:JZ733)","v":439736.37808459735},{"$f":"SUM($AJ795:JZ795)","v":30255.962905532931},{"$f":"SUM($AJ857:JZ857)","v":4497.1234796752897}]
[null,2045,{"$f":"MAX(TREND(C24:C25,B24:B25,B52)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":103334.01120000007},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B52)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1878.8002036363687},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B52)","v":1},{"$f":"TREND(J24:J25,B24:B25,B52)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B52)","v":0},{"$f":"TREND(L24:L25,B24:B25,B52)","v":0},1788.3277968920736,0,0,0,1788.3277968920736,268.96845720315395,null,3.2661705925259632E-2,123.32782587370608,9.2889442629849744E-2,2.0058533376468889E-3,1.0281994899949247E-3,3.9004717729141944E-3,1.8453803677232394E-3,0,30.299147380836718,115.95745476845084,113.97650980570977,7.5620660798201929,1.1732791683363801,null,null,2048,228.12429191250922,14158.42053781996,3829.3890220529647,177.31182277113518,15481.538525704727,3260.8046660383879,3260.8046660383879,6973.5972681269495,1538.1454313242079,626.45380681685276,2015.1627819391242,156609.53407737496,3327.0980264660893,909.73054524053589,7895.0674757505385,7895.0674757505385,4597.2720464872536,4500.1419009146384,3226.52053876321,1131.5706916445265,2673.9238687407897,2225.0773843552588,3457.2496250751656,2425.8708664639576,1951.7277345710154,2339.4823311566065,2339.4823311566065,3507.0480755640097,441.99729055118837,162.67897373640162,261.65087324077342,1174.9232053130281,1065.1641582362902,1404.5355384292907,2077.343714992267,1526.6415712317821,2312.7578202341801,1245.2823203352639,8493.1723761858775,2084.9261854517376,1986.3407076594224,4519.8524862970435,2132.1461970103414,49733.420529708274,11398.23246374372,2172.3505545157827,2579.853457967401,5623.4303398484353,2941.8418287653139,610.50746826705677,6193.4106508458708,6789.421426521325,783.09032005241909,687.91446240738821,923.86012758565039,47042.984856647134,640.581582795043,173.36199775514521,328.41109255637474,328.41109255637474,328.41109255637474,974.22542616062435,1197.1621835790338,4318.4883408747746,{"$f":"OFFSET($R37,MATCH(CV$20,$A:$A),0)","v":1827.6639240575246},2499.9688319700253,2385.258084324917,1450.8880882522701,2160.3472076036428,378.07212665021387,140.06510300742116,3122.8796122164881,705.43314245390877,7831.0585755877173,2223.2484248974629,10458.419746455946,2221.7705031648161,1564.3938268745585,9158.0438170232628,2688.5065154709691,1330.1389694344016,288.79527515103047,2254.1590710555292,39598.270779207676,20528.444812639122,1961.4627292706352,602.722844068771,0,12593.925772192229,1069.1409263837074,830.71906407519486,1528.8906248642443,3741.4315291393341,4967.5441578569144,16986.896914407251,17622.469321964298,4025.1449942207637,3394.3676780246265,14899.056656976994,1349.9919261351026,1715.4143534427474,800.82352378663848,94.646385118176397,119.54988972552229,2510.9336094892387,2410.2614579173119,976.60996164473704,4297.9258510184927,763.27807935247779,665.60130394087548,3107.6899927150157,2894.3614637671685,149.2015237403705,7616.9517380813277,1065.6038127093454,1192.5925002731558,666.57317129513888,27115.069513001315,4390.3450930369409,4470.0594947888494,496.47935855431052,1348.3893777659609,693.58856717920412,2640.8115768665007,1035.9632359026859,5092.7757558960147,5092.7757558960147,30451.730453361455,{"$f":"OFFSET($R37,MATCH(FH$20,$A:$A),0)","v":1216.6743360213088},724.48502585393135,1431.7619703065009,20078.98300173986,2410.2614579173119,826.69892120877989,8828.7552871796688,10828.047665654702,134.26897364921996,1419.1079975233954,2077.343714992267,5067.4165600751921,5526.1315856531228,86.921737697015644,165.8327346612746,130.37347746374328,993.8655088722146,993.8655088722146,6232.5725675462281,95.699125630613594,3241.5437571756452,2454.1006348097867,2870.1401979858406,671.55646513425165,5718.7533570253909,423.98351004737253,9668.6700662082421,3507.0480755640097,6370.3387598351774,25.133592782309684,225.90028097562072,3869.8088710389948,478.43737300765753,2488.7008516243686,986.73313962706311,442.69256456811001,2339.4823311566065,3902.1289124197906,1122.4349857824711,666.8697725525742,366.98003501807733,20528.444812639122,1240.3942332630236,16539.032845782687,7726.8902056633597,462.86381796728404,6145.6215775334231,6401.9640499574434,2488.7008516243686,2398.1559648541497,5793.8534010463554,1435.6290954668273,660.67239141555899,6947.450894627641,938.56896693055,1465.2870107237168,938.56896693055,938.56896693055,1119.4778914793621,1259.1595146239683,11755.773849726274,892.78511488515755,3067.1037535386545,675.63321629127893,2383.3498907521371,7470.8414613251616,2522.6776571527294,1920.4699321768487,256.97814873648787,7644.0730972655456,3399.4086399205312,3987.101257508245,476.32403298973168,3678.9326170193904,10476.592035309226,1048.9305797441561,424.35858578935137,1794.9625328003376,2046.8259174184352,2074.869936590309,1357.3565547575336,20401.200319714251,1035.9632359026859,16174.981389404476,3045.0395982717396,2299.1802131561822,3010.9848367719492,3390.9053858777925,4853.0249093776456,3642.0722325499928,6811.5444916423567,388.20386501751943,1241.9955031660004,2210.8567901775882,5685.8740300729105,5338.2095635886908,705.28044191092783,2425.8708664639576,1240.6242056569045,1232.8289659793159,1223.4673915102931,3143.7554515331922,1888.1104561097727,2643.7825210724404,535.95677247354467,7951.0518935216896,7951.0518935216896,228.94381661784172,735.38296076529298,806.52972598301074,10973.477986815531,1088.954592324128,3845.8173041185655,2717.8320988419846,1716.514838134412,36312.907204082185,17596.834472937036,7910.8351697891003,3098.5241029255885,1960.7448247879263,6019.4651517615066,39598.270779207676,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ52:JZ52),0)","v":1274464.0121255342},null,10380653.260203455,null,{"$f":"SUM($AJ114:JZ114)","v":982.67438961068615},{"$f":"SUM($AJ176:JZ176)","v":802175.83807715285},{"$f":"SUM($AJ238:JZ238)","v":487.5700327268159},{"$f":"SUM($AJ300:JZ300)","v":12.120644903229493},{"$f":"SUM($AJ362:JZ362)","v":6.3837244853437634},{"$f":"SUM($AJ424:JZ424)","v":23.455036694628735},{"$f":"SUM($AJ486:JZ486)","v":11.076047779021645},{"$f":"SUM($AJ548:JZ548)","v":0},{"$f":"SUM($AJ610:JZ610)","v":171338.09700216763},{"$f":"SUM($AJ672:JZ672)","v":496841.64277141471},{"$f":"SUM($AJ734:JZ734)","v":562199.65310567792},{"$f":"SUM($AJ796:JZ796)","v":38325.328492388056},{"$f":"SUM($AJ858:JZ858)","v":5759.2907538850295}]
[null,2046,{"$f":"MAX(TREND(C24:C25,B24:B25,B53)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":104417.53560000006},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B53)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1898.5006472727327},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B53)","v":1},{"$f":"TREND(J24:J25,B24:B25,B53)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B53)","v":0},{"$f":"TREND(L24:L25,B24:B25,B53)","v":0},1811.4006046206239,0,0,0,1811.4006046206239,254.61556872196877,null,3.3004185181650318E-2,124.62099844081447,9.3863448926741089E-2,2.0268860161321489E-3,1.0389808312255557E-3,3.9413707594955234E-3,1.8647303826165847E-3,0,29.221257543809227,109.50779831292601,107.63703526554774,7.1414572590573604,1.1080203406283713,null,null,2049,215.91212294259208,{"$f":"OFFSET($R38,MATCH(AK$20,$A:$A),0)","v":13458.901825302235},3624.2664351636636,167.78280134839773,14667.843691004708,3101.7688186689688,3101.7688186689688,6633.8656693407356,1457.4894233652658,595.02287376053562,1912.3123398567491,149235.19139807345,3160.0362354254157,860.95104242703951,7508.6933098015506,7508.6933098015506,4393.2119459846936,4300.3945474750817,3069.3043209391817,1070.3117505904058,2545.6944201261927,2123.2157462422006,3283.5178759868018,2304.0696747052548,1848.4676829357481,2223.7941690780949,2223.7941690780949,3322.4130000751984,419.53178655381458,154.75193896940104,248.90407039682697,1113.0337196271485,1015.0083465700355,1333.1782600082377,1967.9844150519268,1446.5426075746025,2194.7090168804893,1179.8259504067687,8093.2420365770467,1983.2589892803278,1889.4727263927366,4292.5164631731377,2033.0139616961485,47456.695537163083,10876.432058181637,2064.9001374877316,2449.6778453666329,5326.6794062421332,2803.3187843271671,577.45741290813771,5922.3104256406277,6492.2329663598548,740.72453551651574,652.38837979992365,876.68791080417293,44889.414461827757,606.25809325911871,164.34053367537823,311.34829972460443,311.34829972460443,311.34829972460443,921.27072653502773,1136.1077688613202,4120.7804537595603,1735.8986313426929,2378.1782588202495,2273.3491870198045,1373.17597896811,2043.1633126475367,357.34078974942935,133.15139101652554,2969.1895085162118,670.58315052918431,7437.8266446784528,2118.8605548162664,9946.6562379888419,2111.9721590868285,1484.5354232643506,8705.6157499787805,2546.0736789671078,1268.686121750565,273.64770424397796,2145.9634569927121,37747.056530996393,19632.971983826465,1869.8202800818658,573.74437264170263,0,12034.224502660298,1013.5462918305959,785.25455094560971,1450.8586772358913,3553.584079434685,4729.6198208856104,16232.89526836649,16840.259297703909,3846.4792624607007,3243.7009877689707,14160.523545382832,1289.4544074229475,1637.968835411594,764.56210396516019,89.570611610784837,114.01112004134916,2385.9612175279881,2279.9797533224005,924.83136389919866,4085.2104466041505,724.61816058918191,629.93973803236668,2970.9264148400075,2766.9858116950177,141.25969083928007,7240.2909975902003,1007.9774196932348,1134.4626035345716,630.43606232636819,25632.08580313775,4196.2557035084437,4272.4126688806755,471.63040755077697,1276.1603799411137,658.78739199186612,2508.3303827564423,984.7345169906514,4843.5847990963457,4843.5847990963457,28882.97389428088,1154.6402133183728,689.18378528550454,1361.9977198454937,19133.512829444393,2279.9797533224005,786.36127578649985,8395.7168595752082,10321.179083368732,127.41446189097209,1354.9309578099162,1967.9844150519268,4796.1278323929428,5260.7659156106456,83.048869114817521,156.95044270282847,123.2528864526526,941.70752047948906,941.70752047948906,5904.9090281757399,90.556968634290953,3093.1514115363475,2345.1703553904363,2742.7423495787352,635.49736764780152,5446.2354438427119,401.49186792139568,9196.1264513306724,3322.4130000751984,6059.6656741301094,23.76897927483159,214.72943861829901,3690.2503242828202,454.01012575914763,2374.7719575465571,936.53670565924881,420.43533332577641,2223.7941690780949,3708.6951805858062,1065.3894756409459,631.54596336909435,347.61637888895899,19632.971983826465,1178.3190727916106,15727.783970285805,7379.6578903277868,437.78583511160718,5838.0355195564771,6072.1529102532286,2374.7719575465571,2285.8977180786469,5502.4361582880047,1364.0187712406946,627.33698379507427,6577.5542990530203,890.66602130314141,1390.5134197911254,890.66602130314141,890.66602130314141,1066.0986896700006,1190.9859985020735,11202.227575597046,847.19003107121262,2910.5485098239401,640.7372501834061,2273.2061523920906,7119.0589323311979,2394.3680234149138,1822.8912482233077,244.11371984563991,7276.1290840836791,3231.6577245586764,3805.3522889762926,452.09323603834031,3488.969201411609,9951.6705860114762,993.4351776073521,403.65258784218827,1711.2795166333622,1951.4019735290433,1978.1370819473918,1290.2348317105873,19503.857138466668,984.7345169906514,15376.69789045349,2888.5268646546524,2174.5770688829766,2874.9205219293781,3220.6343488521561,4592.5964861027614,3446.6173210618676,6496.9515089382267,368.56105541645024,1176.8648371892068,2096.6043011727684,5412.2070174001465,5081.2757270677403,670.63801782112216,2304.0696747052548,1178.3502382992333,1171.1523466077106,1161.7351551760635,2991.0607268316826,1800.2188157368373,2500.1076004436982,508.83710076125919,7588.372785443903,7588.372785443903,217.48639141028937,697.41363788328852,767.19097066047698,10493.143409398841,1035.8947458469513,3647.6968509472649,2577.2847772675382,1629.2811862713625,34603.034698659088,16768.249108546974,7538.336226762146,2932.5354117953643,1859.5083062001488,5691.8510010805248,37747.056530996393,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ53:JZ53),0)","v":1213249.9263160559},null,10573801.65391504,null,{"$f":"SUM($AJ115:JZ115)","v":997.19124175100114},{"$f":"SUM($AJ177:JZ177)","v":814670.86523782159},{"$f":"SUM($AJ239:JZ239)","v":495.28419733687701},{"$f":"SUM($AJ301:JZ301)","v":12.310390826043982},{"$f":"SUM($AJ363:JZ363)","v":6.4834718563167559},{"$f":"SUM($AJ425:JZ425)","v":23.822345852459115},{"$f":"SUM($AJ487:JZ487)","v":11.249523453365502},{"$f":"SUM($AJ549:JZ549)","v":0},{"$f":"SUM($AJ611:JZ611)","v":166075.24079869082},{"$f":"SUM($AJ673:JZ673)","v":471684.57905832399},{"$f":"SUM($AJ735:JZ735)","v":533645.57013687503},{"$f":"SUM($AJ797:JZ797)","v":36377.730664908246},{"$f":"SUM($AJ859:JZ859)","v":5466.8056572576697}]
[null,2047,{"$f":"MAX(TREND(C24:C25,B24:B25,B54)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":105501.06000000006},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B54)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1918.2010909090968},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B54)","v":1},{"$f":"TREND(J24:J25,B24:B25,B54)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B54)","v":0},{"$f":"TREND(L24:L25,B24:B25,B54)","v":0},1834.6557620656511,0,0,0,1834.6557620656511,241.01343843362162,null,3.3346664438041011E-2,125.91417100792286,9.4837455223632461E-2,2.0479186946174084E-3,1.0497621724561868E-3,3.982269746076854E-3,1.8840803975099295E-3,0,28.178678979569582,103.40574165535055,101.63922234480076,6.7435168613525711,1.0462785925481135,null,null,2050,204.34262230681068,12792.278997583935,3429.9475794600876,158.75796244510789,13895.863001280632,2950.0446308118303,2950.0446308118303,6309.5472623450078,1380.9542398735696,565.10732976531301,1814.5506002298966,142174.83093338105,3001.0330565295385,814.74436651441238,7140.1313125351317,7140.1313125351317,4196.8043261690445,4108.1378170492317,2919.2232510346148,1012.3478773975635,2423.1833148916626,2025.448167967992,3118.1712217111995,2188.1432507175323,1750.5980208787896,2113.5499154153063,2113.5499154153063,3147.3761754699894,398.16075195796031,147.18469130455134,236.73557383245887,1054.3639735270235,966.98804787783308,1265.2949226463002,1864.3096994581415,1370.5394692121004,2082.5016061836113,1117.7256206517384,7710.3405071329289,1886.2644552404972,1797.0574729245088,4076.2984301117094,1938.0796341712332,45271.476018774862,10375.604184291868,1962.5080855715385,2325.8719501581822,5045.363873263349,2670.6936621075693,546.18505713867182,5661.3356332229441,6206.144269993094,700.63559981780679,618.63644182039707,831.85112662578945,42822.400580265348,573.74318019882423,155.77800779900457,295.15242056652329,295.15242056652329,295.15242056652329,871.17202137054448,1078.0727092129323,3931.0199571794769,1648.5593736941128,2261.9131695198985,2166.1902034474042,1299.5565543797877,1932.2896544363246,337.73655952197754,126.5586194352625,2822.7042528886695,637.37179500223442,7063.5643289526961,2018.9062941408295,9458.4808856015643,2007.3394433566539,1408.6292391951029,8274.4607179362938,2411.0810370923209,1209.7513217131664,259.27434004956177,2042.5968975126095,35974.174233795835,18770.504820713581,1782.1234109448246,546.06648579662635,0,11495.955170694799,960.77816455213429,742.25555569967378,1376.6874943788443,3374.7964271925916,4502.160826659001,15507.169576407774,16087.382815414601,3674.5137613754941,3098.6844804595075,13456.814193047348,1231.3293345127411,1563.6292486124519,729.77495862564479,84.762617826682842,108.70488599542378,2266.9744750416094,2156.6950567016488,875.76035573717786,3882.5116493225323,687.83838366432849,596.15706951853576,2839.1873281849289,2644.2897756253142,133.73504075166534,6881.3546857544688,953.44789832467256,1078.9724516424076,596.24409718996014,24229.451773452329,4009.4160544209353,4082.1497625072916,447.97710622829061,1207.7358065482115,625.66424208518458,2382.2353444045752,935.91645487358778,4605.8783705023106,4605.8783705023106,27393.39563637161,1095.6751753501703,655.48465134891387,1295.3996606555934,18228.298741626397,2156.6950567016488,747.87956302189775,7982.6749369778227,9835.6417186004219,120.8994485360051,1293.3044382093294,1864.3096994581415,4539.3036642185552,5007.2969384355019,79.324665629620199,148.53593395985786,116.51739091769431,892.2175378278265,892.2175378278265,5594.0495839239547,85.68682082479296,2950.7231310003604,2240.3250461179955,2620.1220904621691,601.36575957648085,5185.7138984467992,380.17792487815439,8745.3406398076932,3147.3761754699894,5763.2741130627419,22.477901015065772,204.08425974829714,3518.1554955594406,430.79294571334134,2265.4220368492984,888.81744047360917,399.25320449544398,2113.5499154153063,3524.3529414925561,1011.1227274204433,598.06691844096849,329.26053238030664,18770.504820713581,1119.1930347517987,14953.998824052875,7046.143750516283,414.05709692333062,5545.0649115603237,5758.9884776102072,2265.4220368492984,2178.3636877197268,5225.2710190712687,1295.8444461218176,595.61705500237167,6227.0507187519397,845.13315627145948,1319.4410334006461,845.13315627145948,845.13315627145948,1015.0982457112884,1126.480005321104,10672.249747298849,803.8530178611411,2761.7402773520294,607.58427511835816,2167.6454483252219,6782.254453223828,2272.3777681288598,1730.0637901887278,231.8607825210747,6924.5192084499004,3071.7872608694488,3631.038550271895,429.04449906474554,3308.4902544201914,9452.0243804589754,940.83319592493478,383.89927162440375,1631.0896643782091,1859.961191285438,1885.4421504120587,1226.2716385115332,18640.173548752242,935.91645487358778,14615.461445155463,2739.8874796323262,2056.6738174510392,2744.2610426303463,3058.5771369824411,4346.0780600110011,3261.602746903422,6195.2403387848399,349.88349976102751,1115.0620790919722,1988.0633381571556,5150.6872733329492,4835.7464454551528,637.61684807343352,2188.1432507175323,1119.0808774449099,1112.4357506907356,1102.9945463006854,2845.3362565700409,1716.0335058189703,2364.1808807568032,483.050149373453,7240.2224162339107,7240.2224162339107,206.5732958417008,661.33985046737905,729.66102549854213,10030.749000877551,985.24291740251329,3459.5758381362602,2443.8523252201239,1546.2964311313085,32965.963762689847,15974.942582060185,7181.6972426422126,2775.290394885651,1763.3257434089567,5381.9246043138819,35974.174233795835,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ54:JZ54),0)","v":1154759.1364832316},null,10768521.282004872,null,{"$f":"SUM($AJ116:JZ116)","v":1011.7080938913163},{"$f":"SUM($AJ178:JZ178)","v":827165.8923984908},{"$f":"SUM($AJ240:JZ240)","v":502.99836194693773},{"$f":"SUM($AJ302:JZ302)","v":12.500136748858456},{"$f":"SUM($AJ364:JZ364)","v":6.5832192272897361},{"$f":"SUM($AJ426:JZ426)","v":24.189655010289524},{"$f":"SUM($AJ488:JZ488)","v":11.422999127709344},{"$f":"SUM($AJ550:JZ550)","v":0},{"$f":"SUM($AJ612:JZ612)","v":160936.1721336864},{"$f":"SUM($AJ674:JZ674)","v":447692.68618516717},{"$f":"SUM($AJ736:JZ736)","v":506421.40535176388},{"$f":"SUM($AJ798:JZ798)","v":34520.932073120435},{"$f":"SUM($AJ860:JZ860)","v":5187.9407394937334}]
[null,2048,{"$f":"MAX(TREND(C24:C25,B24:B25,B55)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":106584.58440000005},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B55)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1937.9015345454609},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B55)","v":1},{"$f":"TREND(J24:J25,B24:B25,B55)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B55)","v":0},{"$f":"TREND(L24:L25,B24:B25,B55)","v":0},1858.098111867233,0,0,0,1858.098111867233,228.12429191250922,null,3.3689143694431697E-2,127.20734357503125,9.5811461520523805E-2,2.0689513731026684E-3,1.0605435136868179E-3,4.023168732658183E-3,1.9034304124032747E-3,0,27.170432140029714,97.633408009017487,95.965499652656021,6.367079067374565,0.98787304343138327,null,null,2051,0,0,3245.882354358896,150.21145861330672,13163.560041997467,2805.3378250101041,2805.3378250101041,6000.0472997276747,0,0,0,135418.16799557628,0,0,6788.6628382920753,6788.6628382920753,4007.8967166876728,3923.2224776234852,2776.001788035398,957.50508349448592,2306.1759135930538,1931.6635763236068,2960.8380539815435,0,0,2008.5196492304995,2008.5196492304995,0,377.83526173859804,139.96333454132409,225.12306849652018,998.75144398746863,921.03331243451635,1200.7304351029991,0,1298.4330279588924,0,0,0,0,0,3870.6878025572123,0,43175.27954922284,9895.1798361515812,0,0,4778.7067345431196,0,516.59653620076654,5410.2763121221542,5930.9251773531769,662.70343477300219,0,789.24137322422496,40839.594961895091,0,147.65215280349494,279.78143802191937,279.78143802191937,279.78143802191937,0,1022.9170330501557,0,1565.4501124755554,0,2063.6261390100526,1229.8214539942494,1827.3929514531583,319.19934955327625,0,0,0,6707.4311593519687,1923.2408550576822,8992.9424021977793,1907.6540935000539,0,0,0,0,245.63757091539418,1943.8779262154226,0,17940.41279244396,0,519.6395229173238,0,0,0,0,1306.1980743351928,3204.667334337073,4284.7926147944045,0,0,0,0,0,0,0,0,0,103.62369904488573,0,0,829.25969658008194,0,652.85465890043758,564.15758217441032,2712.383847296876,2526.1905685430024,126.60630149647231,6539.3942195807149,901.851860628439,0,0,0,0,0,425.4665905817406,1142.9219337726004,594.14477891149681,0,0,0,0,0,1039.6367321222435,623.32575619052693,1231.8455235161482,17362.022107294004,0,0,0,9370.7605558996838,114.70815345727085,1234.1604830775555,0,0,0,75.745705110419721,0,110.14661212041723,845.26577614442385,845.26577614442385,5299.1733838822311,0,0,2139.4833207289616,2502.1842274477553,569.06034373489774,4936.7531714972974,359.98183663461612,0,0,0,21.256472129057855,0,3353.2953602187258,408.72957162456515,0,0,0,2008.5196492304995,3348.7212643889698,0,0,311.86168112386349,17940.41279244396,0,14216.163944235834,0,0,0,5461.668100906325,0,0,0,1230.9545917235544,0,0,0,0,0,0,966.38640516409066,1065.4478410263548,10165.068389635928,762.66920651593523,2620.3197766948597,{"$f":"OFFSET($R40,MATCH(HS$20,$A:$A),0)","v":576.09281889261206},2066.5248749907082,6459.937410802544,2156.4160217730578,1641.7753831440484,220.19326389405245,6588.6451229401391,2919.4649264802251,3463.936763136835,407.12484989675642,3137.052758057464,0,0,0,1554.2851772794247,1772.380660458364,1796.6605298462775,1165.3335761225796,0,0,13889.768694171653,0,1945.1174158259589,0,2904.3698358747347,4112.7394024596279,3086.4803753006217,5906.0376376520198,0,0,1884.9665393223293,4900.8699708388049,4601.2040874884578,0,0,0,0,0,2706.3058141454612,1635.4344219514771,2235.5926366714193,458.53446735309154,6906.2086943783079,6906.2086943783079,196.1813446544468,627.07307387821402,0,9585.9227575615223,0,3280.9721543596629,2317.190895028742,0,31399.309809332139,15215.759348983507,6840.398730698279,2626.3437597442826,1671.9611128643146,5088.749839353457,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ55:JZ55),0)","v":687584.54874141619},null,6860796.6936451048,null,{"$f":"SUM($AJ117:JZ117)","v":489.69727028514785},{"$f":"SUM($AJ179:JZ179)","v":507957.77811627946},{"$f":"SUM($AJ241:JZ241)","v":328.81218170139073},{"$f":"SUM($AJ303:JZ303)","v":7.834505740631605},{"$f":"SUM($AJ365:JZ365)","v":4.0946722268674094},{"$f":"SUM($AJ427:JZ427)","v":15.181933039206523},{"$f":"SUM($AJ489:JZ489)","v":7.1731807885561771},{"$f":"SUM($AJ551:JZ551)","v":0},{"$f":"SUM($AJ613:JZ613)","v":94325.042028079042},{"$f":"SUM($AJ675:JZ675)","v":273512.73344355827},{"$f":"SUM($AJ737:JZ737)","v":296636.86004654155},{"$f":"SUM($AJ799:JZ799)","v":20066.866462369409},{"$f":"SUM($AJ861:JZ861)","v":3043.0467608679742}]
[null,2049,{"$f":"MAX(TREND(C24:C25,B24:B25,B56)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":107668.10880000005},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B56)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1957.601978181825},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B56)","v":1},{"$f":"TREND(J24:J25,B24:B25,B56)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B56)","v":0},{"$f":"TREND(L24:L25,B24:B25,B56)","v":0},1881.7326200899804,0,0,0,1881.7326200899804,215.91212294259208,null,3.4031622950822384E-2,128.50051614213965,9.6785467817415163E-2,2.0899840515879284E-3,1.0713248549174489E-3,4.0640677192395128E-3,1.92278042729662E-3,0,26.195553408961079,92.173771931126652,90.599132598378162,6.0110335774556738,0.93263142667049292,null,null,2052,{"$f":"OFFSET($R41,MATCH(AJ$20,$A:$A),0)","v":0},0,0,0,0,2667.3620457198203,2667.3620457198203,5704.7841294476339,0,0,0,0,0,0,6453.5886604384559,6453.5886604384559,0,0,0,0,0,0,2811.1602080232124,0,0,0,0,0,0,0,0,946.04133839208839,877.0744029715122,1139.3353645077975,0,0,0,0,0,0,0,0,0,41165.566574789729,9434.5769205397992,0,0,4525.9676874989227,0,0,0,0,626.81407016765218,0,748.75462347325401,38938.59532873577,0,0,0,0,0,0,970.50640621797368,0,0,0,0,{"$f":"OFFSET($R41,MATCH(CY$20,$A:$A),0)","v":0},0,0,0,0,0,6368.6170758552262,0,8549.1151660836422,1812.7047778934802,0,0,0,0,232.7014382812057,1849.6286440296876,0,17142.012096538518,0,0,0,0,0,0,0,0,4077.1457519706619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6213.6847283391762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,592.64659925191472,0,{"$f":"OFFSET($R41,MATCH(FK$20,$A:$A),0)","v":16533.36830353332},0,0,0,0,0,1177.4294528285823,0,0,0,0,0,0,0,0,0,0,0,2042.5574564094482,2388.8261573974078,538.48496631123544,4698.9246065301086,0,0,0,0,20.101004697340866,0,0,387.76602265301619,0,0,0,0,0,0,0,0,17142.012096538518,0,13512.806810838969,0,0,0,5179.4243401637705,0,0,0,0,0,0,0,0,0,0,919.87491469573831,1007.7056852197179,9679.9138695700185,0,2485.9422006984391,0,0,6151.6186820170733,0,1557.8215987412279,209.08592930200578,0,2774.3689034407912,3303.822127543614,386.28326744360947,2974.231662876336,0,0,0,0,0,0,1107.2914710803329,0,0,13198.157251071656,0,1839.5727316118177,0,2757.6616972075853,3891.8873010602242,2920.7298611325873,0,0,0,1787.0574377442404,0,0,0,0,0,0,0,0,1558.3017474309397,0,0,0,0,0,0,0,0,0,3111.424835324834,2196.9717527220191,0,29900.695486532142,14489.547370722607,6513.9227803116437,2485.2715227007498,1585.1879599450106,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ56:JZ56),0)","v":357385.38601137407},null,{"$f":"$KA56*(1+DiscRate)^($AI56-YearCurrent)","v":3815654.1951611764},null,{"$f":"SUM($AJ118:JZ118)","v":310.48601815748088},{"$f":"SUM($AJ180:JZ180)","v":286121.11422910413},{"$f":"SUM($AJ242:JZ242)","v":179.96593889086978},{"$f":"SUM($AJ304:JZ304)","v":4.3713293644364839},{"$f":"SUM($AJ366:JZ366)","v":2.2927547578611356},{"$f":"SUM($AJ428:JZ428)","v":8.4654761973039498},{"$f":"SUM($AJ490:JZ490)","v":3.9987833872166467},{"$f":"SUM($AJ552:JZ552)","v":0},{"$f":"SUM($AJ614:JZ614)","v":50709.303273615798},{"$f":"SUM($AJ676:JZ676)","v":139905.95163317129},{"$f":"SUM($AJ738:JZ738)","v":154683.24165968652},{"$f":"SUM($AJ800:JZ800)","v":10501.086684063073},{"$f":"SUM($AJ862:JZ862)","v":1585.8027608373322}]
[null,2050,{"$f":"MAX(TREND(C24:C25,B24:B25,B57)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":108751.63320000004},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B57)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":1977.302421818189},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B57)","v":1},{"$f":"TREND(J24:J25,B24:B25,B57)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B57)","v":0},{"$f":"TREND(L24:L25,B24:B25,B57)","v":0},1905.5643792808628,0,0,0,1905.5643792808628,204.34262230681068,null,3.4374102207213077E-2,129.79368870924804,9.7759474114306522E-2,2.1110167300731879E-3,1.0821061961480798E-3,4.1049667058208426E-3,1.942130442189965E-3,0,25.253095684843011,87.010624441954363,85.524189106361433,5.6743233368683503,0.88038973678353694,null,null,2053,0,{"$f":"OFFSET($R42,MATCH(AK$20,$A:$A),0)","v":0},0,0,0,2535.8390553741406,2535.8390553741406,5423.1899800635038,0,0,0,0,0,0,6134.2294448524763,6134.2294448524763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,835.04205883196028,1080.9658508206871,0,0,0,0,0,0,0,0,0,39239.758155707743,8993.2043227800532,0,0,4286.44161318223,0,0,0,0,0,0,710.29110929920751,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R42,MATCH(CW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,8126.0998528958526,0,0,0,0,0,0,1759.6750106468173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1123.0405225754271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,367.85053699905922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4911.5237387735624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2636.1878975760883,0,0,2819.6194100133703,0,0,0,0,0,0,1052.0203825344361,0,0,0,0,0,0,0,3682.8638016543891,2763.85732878627,0,0,0,1694.0901663556483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ57:JZ57),0)","v":108845.85873994957},null,1243448.7977070136,null,{"$f":"SUM($AJ119:JZ119)","v":108.75067628551732},{"$f":"SUM($AJ181:JZ181)","v":93856.780056683216},{"$f":"SUM($AJ243:JZ243)","v":57.989563708128948},{"$f":"SUM($AJ305:JZ305)","v":1.4256348060582549},{"$f":"SUM($AJ367:JZ367)","v":0.74937116751313948},{"$f":"SUM($AJ429:JZ429)","v":2.7597828519339846},{"$f":"SUM($AJ491:JZ491)","v":1.3034206449005741},{"$f":"SUM($AJ553:JZ553)","v":0},{"$f":"SUM($AJ615:JZ615)","v":15876.023391245486},{"$f":"SUM($AJ677:JZ677)","v":42131.986562428981},{"$f":"SUM($AJ739:JZ739)","v":47147.019902567736},{"$f":"SUM($AJ801:JZ801)","v":3207.6711774817277},{"$f":"SUM($AJ863:JZ863)","v":483.15770622558586}]
[null,2051,{"$f":"MAX(TREND(C24:C25,B24:B25,B58)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B58)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B58)","v":1},{"$f":"TREND(J24:J25,B24:B25,B58)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B58)","v":0},{"$f":"TREND(L24:L25,B24:B25,B58)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ58:JZ58),0)","v":0},null,0,null,{"$f":"SUM($AJ120:JZ120)","v":0},{"$f":"SUM($AJ182:JZ182)","v":0},{"$f":"SUM($AJ244:JZ244)","v":0},{"$f":"SUM($AJ306:JZ306)","v":0},{"$f":"SUM($AJ368:JZ368)","v":0},{"$f":"SUM($AJ430:JZ430)","v":0},{"$f":"SUM($AJ492:JZ492)","v":0},{"$f":"SUM($AJ554:JZ554)","v":0},{"$f":"SUM($AJ616:JZ616)","v":0},{"$f":"SUM($AJ678:JZ678)","v":0},{"$f":"SUM($AJ740:JZ740)","v":0},{"$f":"SUM($AJ802:JZ802)","v":0},{"$f":"SUM($AJ864:JZ864)","v":0}]
[null,2052,{"$f":"MAX(TREND(C24:C25,B24:B25,B59)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B59)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B59)","v":1},{"$f":"TREND(J24:J25,B24:B25,B59)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B59)","v":0},{"$f":"TREND(L24:L25,B24:B25,B59)","v":0},0,0,0,0,0,{"$f":"Q59/(1+DiscRate)^(B59-YearCurrent)","v":0},null,0,0,0,0,0,0,0,{"$f":"T59*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B59-YearCurrent)","v":0},0,{"$f":"V59*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B59-YearCurrent)","v":0},{"$f":"W59*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B59-YearCurrent)","v":0},{"$f":"X59*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B59-YearCurrent)","v":0},{"$f":"Y59*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B59-YearCurrent)","v":0},null,null,2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R44,MATCH(HV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ59:JZ59),0)","v":0},null,0,null,{"$f":"SUM($AJ121:JZ121)","v":0},{"$f":"SUM($AJ183:JZ183)","v":0},{"$f":"SUM($AJ245:JZ245)","v":0},{"$f":"SUM($AJ307:JZ307)","v":0},{"$f":"SUM($AJ369:JZ369)","v":0},{"$f":"SUM($AJ431:JZ431)","v":0},{"$f":"SUM($AJ493:JZ493)","v":0},{"$f":"SUM($AJ555:JZ555)","v":0},{"$f":"SUM($AJ617:JZ617)","v":0},{"$f":"SUM($AJ679:JZ679)","v":0},{"$f":"SUM($AJ741:JZ741)","v":0},{"$f":"SUM($AJ803:JZ803)","v":0},{"$f":"SUM($AJ865:JZ865)","v":0}]
[null,2053,{"$f":"MAX(TREND(C24:C25,B24:B25,B60)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B60)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B60)","v":1},{"$f":"TREND(J24:J25,B24:B25,B60)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B60)","v":0},{"$f":"TREND(L24:L25,B24:B25,B60)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R45,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R45,MATCH(FK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ60:JZ60),0)","v":0},null,0,null,{"$f":"SUM($AJ122:JZ122)","v":0},{"$f":"SUM($AJ184:JZ184)","v":0},{"$f":"SUM($AJ246:JZ246)","v":0},{"$f":"SUM($AJ308:JZ308)","v":0},{"$f":"SUM($AJ370:JZ370)","v":0},{"$f":"SUM($AJ432:JZ432)","v":0},{"$f":"SUM($AJ494:JZ494)","v":0},{"$f":"SUM($AJ556:JZ556)","v":0},{"$f":"SUM($AJ618:JZ618)","v":0},{"$f":"SUM($AJ680:JZ680)","v":0},{"$f":"SUM($AJ742:JZ742)","v":0},{"$f":"SUM($AJ804:JZ804)","v":0},{"$f":"SUM($AJ866:JZ866)","v":0}]
[null,2054,{"$f":"MAX(TREND(C24:C25,B24:B25,B61)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B61)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B61)","v":1},{"$f":"TREND(J24:J25,B24:B25,B61)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B61)","v":0},{"$f":"TREND(L24:L25,B24:B25,B61)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2057,0,{"$f":"OFFSET($R46,MATCH(AK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ61:JZ61),0)","v":0},null,0,null,{"$f":"SUM($AJ123:JZ123)","v":0},{"$f":"SUM($AJ185:JZ185)","v":0},{"$f":"SUM($AJ247:JZ247)","v":0},{"$f":"SUM($AJ309:JZ309)","v":0},{"$f":"SUM($AJ371:JZ371)","v":0},{"$f":"SUM($AJ433:JZ433)","v":0},{"$f":"SUM($AJ495:JZ495)","v":0},{"$f":"SUM($AJ557:JZ557)","v":0},{"$f":"SUM($AJ619:JZ619)","v":0},{"$f":"SUM($AJ681:JZ681)","v":0},{"$f":"SUM($AJ743:JZ743)","v":0},{"$f":"SUM($AJ805:JZ805)","v":0},{"$f":"SUM($AJ867:JZ867)","v":0}]
[null,2055,{"$f":"MAX(TREND(C24:C25,B24:B25,B62)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B62)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B62)","v":1},{"$f":"TREND(J24:J25,B24:B25,B62)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B62)","v":0},{"$f":"TREND(L24:L25,B24:B25,B62)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ62:JZ62),0)","v":0},null,0,null,{"$f":"SUM($AJ124:JZ124)","v":0},{"$f":"SUM($AJ186:JZ186)","v":0},{"$f":"SUM($AJ248:JZ248)","v":0},{"$f":"SUM($AJ310:JZ310)","v":0},{"$f":"SUM($AJ372:JZ372)","v":0},{"$f":"SUM($AJ434:JZ434)","v":0},{"$f":"SUM($AJ496:JZ496)","v":0},{"$f":"SUM($AJ558:JZ558)","v":0},{"$f":"SUM($AJ620:JZ620)","v":0},{"$f":"SUM($AJ682:JZ682)","v":0},{"$f":"SUM($AJ744:JZ744)","v":0},{"$f":"SUM($AJ806:JZ806)","v":0},{"$f":"SUM($AJ868:JZ868)","v":0}]
[null,2056,{"$f":"MAX(TREND(C24:C25,B24:B25,B63)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B63)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B63)","v":1},{"$f":"TREND(J24:J25,B24:B25,B63)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B63)","v":0},{"$f":"TREND(L24:L25,B24:B25,B63)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R48,MATCH(HV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ63:JZ63),0)","v":0},null,0,null,{"$f":"SUM($AJ125:JZ125)","v":0},{"$f":"SUM($AJ187:JZ187)","v":0},{"$f":"SUM($AJ249:JZ249)","v":0},{"$f":"SUM($AJ311:JZ311)","v":0},{"$f":"SUM($AJ373:JZ373)","v":0},{"$f":"SUM($AJ435:JZ435)","v":0},{"$f":"SUM($AJ497:JZ497)","v":0},{"$f":"SUM($AJ559:JZ559)","v":0},{"$f":"SUM($AJ621:JZ621)","v":0},{"$f":"SUM($AJ683:JZ683)","v":0},{"$f":"SUM($AJ745:JZ745)","v":0},{"$f":"SUM($AJ807:JZ807)","v":0},{"$f":"SUM($AJ869:JZ869)","v":0}]
[null,2057,{"$f":"MAX(TREND(C24:C25,B24:B25,B64)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B64)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B64)","v":1},{"$f":"TREND(J24:J25,B24:B25,B64)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B64)","v":0},{"$f":"TREND(L24:L25,B24:B25,B64)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R49,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R49,MATCH(FK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ64:JZ64),0)","v":0},null,0,null,{"$f":"SUM($AJ126:JZ126)","v":0},{"$f":"SUM($AJ188:JZ188)","v":0},{"$f":"SUM($AJ250:JZ250)","v":0},{"$f":"SUM($AJ312:JZ312)","v":0},{"$f":"SUM($AJ374:JZ374)","v":0},{"$f":"SUM($AJ436:JZ436)","v":0},{"$f":"SUM($AJ498:JZ498)","v":0},{"$f":"SUM($AJ560:JZ560)","v":0},{"$f":"SUM($AJ622:JZ622)","v":0},{"$f":"SUM($AJ684:JZ684)","v":0},{"$f":"SUM($AJ746:JZ746)","v":0},{"$f":"SUM($AJ808:JZ808)","v":0},{"$f":"SUM($AJ870:JZ870)","v":0}]
[null,2058,{"$f":"MAX(TREND(C24:C25,B24:B25,B65)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B65)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B65)","v":1},{"$f":"TREND(J24:J25,B24:B25,B65)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B65)","v":0},{"$f":"TREND(L24:L25,B24:B25,B65)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2061,0,{"$f":"OFFSET($R50,MATCH(AK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ65:JZ65),0)","v":0},null,0,null,{"$f":"SUM($AJ127:JZ127)","v":0},{"$f":"SUM($AJ189:JZ189)","v":0},{"$f":"SUM($AJ251:JZ251)","v":0},{"$f":"SUM($AJ313:JZ313)","v":0},{"$f":"SUM($AJ375:JZ375)","v":0},{"$f":"SUM($AJ437:JZ437)","v":0},{"$f":"SUM($AJ499:JZ499)","v":0},{"$f":"SUM($AJ561:JZ561)","v":0},{"$f":"SUM($AJ623:JZ623)","v":0},{"$f":"SUM($AJ685:JZ685)","v":0},{"$f":"SUM($AJ747:JZ747)","v":0},{"$f":"SUM($AJ809:JZ809)","v":0},{"$f":"SUM($AJ871:JZ871)","v":0}]
[null,2059,{"$f":"MAX(TREND(C24:C25,B24:B25,B66)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B66)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B66)","v":1},{"$f":"TREND(J24:J25,B24:B25,B66)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B66)","v":0},{"$f":"TREND(L24:L25,B24:B25,B66)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ66:JZ66),0)","v":0},null,0,null,{"$f":"SUM($AJ128:JZ128)","v":0},{"$f":"SUM($AJ190:JZ190)","v":0},{"$f":"SUM($AJ252:JZ252)","v":0},{"$f":"SUM($AJ314:JZ314)","v":0},{"$f":"SUM($AJ376:JZ376)","v":0},{"$f":"SUM($AJ438:JZ438)","v":0},{"$f":"SUM($AJ500:JZ500)","v":0},{"$f":"SUM($AJ562:JZ562)","v":0},{"$f":"SUM($AJ624:JZ624)","v":0},{"$f":"SUM($AJ686:JZ686)","v":0},{"$f":"SUM($AJ748:JZ748)","v":0},{"$f":"SUM($AJ810:JZ810)","v":0},{"$f":"SUM($AJ872:JZ872)","v":0}]
[null,2060,{"$f":"MAX(TREND(C24:C25,B24:B25,B67)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B67)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B67)","v":1},{"$f":"TREND(J24:J25,B24:B25,B67)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B67)","v":0},{"$f":"TREND(L24:L25,B24:B25,B67)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R52,MATCH(HV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ67:JZ67),0)","v":0},null,0,null,{"$f":"SUM($AJ129:JZ129)","v":0},{"$f":"SUM($AJ191:JZ191)","v":0},{"$f":"SUM($AJ253:JZ253)","v":0},{"$f":"SUM($AJ315:JZ315)","v":0},{"$f":"SUM($AJ377:JZ377)","v":0},{"$f":"SUM($AJ439:JZ439)","v":0},{"$f":"SUM($AJ501:JZ501)","v":0},{"$f":"SUM($AJ563:JZ563)","v":0},{"$f":"SUM($AJ625:JZ625)","v":0},{"$f":"SUM($AJ687:JZ687)","v":0},{"$f":"SUM($AJ749:JZ749)","v":0},{"$f":"SUM($AJ811:JZ811)","v":0},{"$f":"SUM($AJ873:JZ873)","v":0}]
[null,2061,{"$f":"MAX(TREND(C24:C25,B24:B25,B68)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B68)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B68)","v":1},{"$f":"TREND(J24:J25,B24:B25,B68)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B68)","v":0},{"$f":"TREND(L24:L25,B24:B25,B68)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R53,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R53,MATCH(FK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ68:JZ68),0)","v":0},null,0,null,{"$f":"SUM($AJ130:JZ130)","v":0},{"$f":"SUM($AJ192:JZ192)","v":0},{"$f":"SUM($AJ254:JZ254)","v":0},{"$f":"SUM($AJ316:JZ316)","v":0},{"$f":"SUM($AJ378:JZ378)","v":0},{"$f":"SUM($AJ440:JZ440)","v":0},{"$f":"SUM($AJ502:JZ502)","v":0},{"$f":"SUM($AJ564:JZ564)","v":0},{"$f":"SUM($AJ626:JZ626)","v":0},{"$f":"SUM($AJ688:JZ688)","v":0},{"$f":"SUM($AJ750:JZ750)","v":0},{"$f":"SUM($AJ812:JZ812)","v":0},{"$f":"SUM($AJ874:JZ874)","v":0}]
[null,2062,{"$f":"MAX(TREND(C24:C25,B24:B25,B69)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B69)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B69)","v":1},{"$f":"TREND(J24:J25,B24:B25,B69)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B69)","v":0},{"$f":"TREND(L24:L25,B24:B25,B69)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2065,0,{"$f":"OFFSET($R54,MATCH(AK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ69:JZ69),0)","v":0},null,0,null,{"$f":"SUM($AJ131:JZ131)","v":0},{"$f":"SUM($AJ193:JZ193)","v":0},{"$f":"SUM($AJ255:JZ255)","v":0},{"$f":"SUM($AJ317:JZ317)","v":0},{"$f":"SUM($AJ379:JZ379)","v":0},{"$f":"SUM($AJ441:JZ441)","v":0},{"$f":"SUM($AJ503:JZ503)","v":0},{"$f":"SUM($AJ565:JZ565)","v":0},{"$f":"SUM($AJ627:JZ627)","v":0},{"$f":"SUM($AJ689:JZ689)","v":0},{"$f":"SUM($AJ751:JZ751)","v":0},{"$f":"SUM($AJ813:JZ813)","v":0},{"$f":"SUM($AJ875:JZ875)","v":0}]
[null,2063,{"$f":"MAX(TREND(C24:C25,B24:B25,B70)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B70)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B70)","v":1},{"$f":"TREND(J24:J25,B24:B25,B70)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B70)","v":0},{"$f":"TREND(L24:L25,B24:B25,B70)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ70:JZ70),0)","v":0},null,0,null,{"$f":"SUM($AJ132:JZ132)","v":0},{"$f":"SUM($AJ194:JZ194)","v":0},{"$f":"SUM($AJ256:JZ256)","v":0},{"$f":"SUM($AJ318:JZ318)","v":0},{"$f":"SUM($AJ380:JZ380)","v":0},{"$f":"SUM($AJ442:JZ442)","v":0},{"$f":"SUM($AJ504:JZ504)","v":0},{"$f":"SUM($AJ566:JZ566)","v":0},{"$f":"SUM($AJ628:JZ628)","v":0},{"$f":"SUM($AJ690:JZ690)","v":0},{"$f":"SUM($AJ752:JZ752)","v":0},{"$f":"SUM($AJ814:JZ814)","v":0},{"$f":"SUM($AJ876:JZ876)","v":0}]
[null,2064,{"$f":"MAX(TREND(C24:C25,B24:B25,B71)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B71)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B71)","v":1},{"$f":"TREND(J24:J25,B24:B25,B71)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B71)","v":0},{"$f":"TREND(L24:L25,B24:B25,B71)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R56,MATCH(HV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ71:JZ71),0)","v":0},null,0,null,{"$f":"SUM($AJ133:JZ133)","v":0},{"$f":"SUM($AJ195:JZ195)","v":0},{"$f":"SUM($AJ257:JZ257)","v":0},{"$f":"SUM($AJ319:JZ319)","v":0},{"$f":"SUM($AJ381:JZ381)","v":0},{"$f":"SUM($AJ443:JZ443)","v":0},{"$f":"SUM($AJ505:JZ505)","v":0},{"$f":"SUM($AJ567:JZ567)","v":0},{"$f":"SUM($AJ629:JZ629)","v":0},{"$f":"SUM($AJ691:JZ691)","v":0},{"$f":"SUM($AJ753:JZ753)","v":0},{"$f":"SUM($AJ815:JZ815)","v":0},{"$f":"SUM($AJ877:JZ877)","v":0}]
[null,2065,{"$f":"MAX(TREND(C24:C25,B24:B25,B72)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B72)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B72)","v":1},{"$f":"TREND(J24:J25,B24:B25,B72)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B72)","v":0},{"$f":"TREND(L24:L25,B24:B25,B72)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R57,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R57,MATCH(FI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R57,MATCH(HU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(Emissions<>\"N\",SUM($AJ72:JZ72),0)","v":0},null,0,null,{"$f":"SUM($AJ134:JZ134)","v":0},{"$f":"SUM($AJ196:JZ196)","v":0},{"$f":"SUM($AJ258:JZ258)","v":0},{"$f":"SUM($AJ320:JZ320)","v":0},{"$f":"SUM($AJ382:JZ382)","v":0},{"$f":"SUM($AJ444:JZ444)","v":0},{"$f":"SUM($AJ506:JZ506)","v":0},{"$f":"SUM($AJ568:JZ568)","v":0},{"$f":"SUM($AJ630:JZ630)","v":0},{"$f":"SUM($AJ692:JZ692)","v":0},{"$f":"SUM($AJ754:JZ754)","v":0},{"$f":"SUM($AJ816:JZ816)","v":0},{"$f":"SUM($AJ878:JZ878)","v":0}]
[null,2066,{"$f":"MAX(TREND(C24:C25,B24:B25,B73)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B73)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"IF(E73=0,55,MAX(5,ROUND(C73/E73,1)))","v":55},55,{"$f":"TREND(I24:I25,B24:B25,B73)","v":1},{"$f":"TREND(J24:J25,B24:B25,B73)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B73)","v":0},{"$f":"TREND(L24:L25,B24:B25,B73)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Total",{"$f":"SUM(AJ24:AJ72)","v":5170.3258956945165},{"$f":"SUM(AK24:AK72)","v":461140.83386664389},-1983.4600267732085,11021.969751545186,-4153.427081490996,115664.09433313242,115664.09433313242,170584.06416606242,68729.922057447402,26215.679724577018,66753.075141537556,71079.349277054716,139521.67727252474,-2067.1203074919245,350606.67846345197,281500.83277909149,65965.156230882611,64525.742606569758,42505.647271162772,51486.151953137443,180112.73339202764,2871.7451105313894,152654.92857203752,79727.181626578531,65578.294235440917,78861.023487917948,50542.774087181409,150491.43156402724,15655.654502894491,2143.0768246437192,-14.331730760385483,41794.572135472932,25605.035592693908,34638.028067529529,89137.497871107858,71098.695088719658,76614.048114441786,41484.778468303659,104860.81911214377,67576.138339378303,64383.351339087065,190352.72920064515,67189.629080162849,119856.46193485605,10983.836870654084,90109.600411225983,83881.998364526167,133355.45446668883,122245.8853247487,21539.767134767189,368222.82757322199,144104.95311733696,36490.832599803711,30371.103554254158,33556.204274642609,1128184.3985964679,-1333.5074997466149,12917.06939335887,24337.412422549391,24337.412422549391,24337.412422549391,43698.541799446844,15391.206897465561,176510.71380152565,78646.304761716237,{"$f":"SUM(CW24:CW72)","v":83393.87195739655},79099.489934506157,33222.734856459254,169694.27419612597,13989.316165406264,2771.092846712178,128113.96184408676,22975.069126742401,274175.6737088649,92145.303599628445,372876.03112769511,77074.841004042159,51825.699777606453,298265.95477202558,90693.848314700415,41128.656320209564,10535.525000151993,98469.655039515797,1266175.9195519923,814496.15943577909,76856.170789303636,20016.700291054531,-100.98287140258709,484049.7636721413,46057.946614078712,37077.668757877094,52352.119896525968,127069.96148702201,5254.6449129618195,107334.73722225176,111534.26990602104,2767.7094152745967,2047.2213553649563,488197.94788193511,14926.64142270159,19352.522277716231,15914.639414984584,5744.488628856906,7660.557377025083,50370.521406180669,81988.700389310878,43749.435549609894,88390.892472716834,26276.502497183781,3282.4332930111909,22856.283022843541,4755.6443475245214,6720.7719208743238,331987.73190835287,37521.793668502294,39793.665274735977,29689.83726148996,337083.57400892343,137180.11504123409,93188.519864795249,21210.375068202484,6418.7658942956659,23519.410538912834,110502.55428840696,33800.734421846711,166088.45903197012,166088.45903197012,999527.71061792586,26199.070353914107,{"$f":"SUM(FI24:FI72)","v":25606.361956719378},60186.014614338266,464345.22012952715,81988.700389310878,26802.722166729265,289175.58225499612,366367.68031131756,4592.2211956396959,48499.706273956406,151574.32371417174,168540.30453918199,177344.30830309712,5358.2299677016235,10165.699335479661,4688.5327233475864,22821.865598476776,22821.865598476776,229071.92243870549,5819.9897052403749,1089.8098926190896,5811.8126629633898,6893.6265775238562,24049.483384000603,195484.3212932552,18971.720196057689,398927.35884339304,150491.43156402724,261561.51041610027,1181.4067412902486,7370.5273878992748,127491.57398049337,17358.442052331393,32696.446688564145,20072.207562246535,31102.616972385858,50542.774087181409,167762.09708175404,48935.743347736854,29080.305530650687,12717.113729298526,668746.21675905678,41980.9797195391,575892.47265698516,239865.90714273823,20582.556640143601,-11858.272917960832,474111.19032964052,32696.446688564145,80500.267932780669,186350.10541636162,48180.046437054014,27972.415965388132,236985.55471465134,31090.473353592755,48465.045587964793,31090.473353592755,31090.473353592755,37823.238610185486,45840.762784531122,500191.69203377044,38901.004117104778,108286.04418692089,40306.740675885092,77749.897915259877,{"$f":"SUM(HU24:HU72)","v":5481.8050393934755},86121.439892907045,44475.12046870542,7925.5331567251842,43746.172610933601,79967.867653027337,88221.797434107226,21495.691521833432,91021.071215789605,437227.8239067269,45700.863648998027,17430.277112483418,1879.7724101367864,2143.7194897601003,2172.8647856327043,48489.197853610742,629306.86229859467,33800.734421846711,548892.86154675391,214884.83049654539,107841.12790448987,94216.451144408013,118719.61848244749,26136.131809347637,19612.601171276237,97334.82490459118,1059.580589684839,41328.891426658789,54708.164273416565,79414.193998443501,74558.372970624609,22726.192244316539,79727.181626578531,40711.993721227169,40392.039558978322,40529.754777277638,105043.72308192428,42571.487272695864,209039.44802626947,37739.342669043894,173799.01550552036,173799.01550552036,-479.64613843084783,-1859.4734129132062,26144.17904185961,346765.5016008144,36328.764238842814,18273.535469462215,13373.798426171477,7467.3589226644563,50513.718347698596,22936.289180036671,109251.00859007957,188.3513947820079,-333.75177063990463,277880.41727170418,1266175.9195519923,null,{"$f":"SUM(KA24:KA72)","v":28700693.525649693},null,{"$f":"SUM(KC24:KC72)","v":150113746.38565665},null,{"$f":"SUM(KE24:KE72)","v":17748.436037618358},12307185.597283561,6955.7365538535123,179.77733605874107,96.738886502399339,345.98659447208587,163.96531828396257,0,3622351.4035277013,11143387.119368028,12859674.475194767,945853.12404486979,129427.40351432566]
[null,2067,{"$f":"MAX(TREND(C24:C25,B24:B25,B74)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B74)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B74)","v":1},{"$f":"TREND(J24:J25,B24:B25,B74)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B74)","v":0},{"$f":"TREND(L24:L25,B24:B25,B74)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C24:C25,B24:B25,B75)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,{"$f":"MAX(TREND(E24:E25,B24:B25,B75)*INDEX(matBenefit,ROW()-ROW($A26),A18),0)","v":0},0,55,55,{"$f":"TREND(I24:I25,B24:B25,B75)","v":1},{"$f":"TREND(J24:J25,B24:B25,B75)","v":0.21},{"$f":"TREND(K24:K25,B24:B25,B75)","v":0},{"$f":"TREND(L24:L25,B24:B25,B75)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(Emissions<>\"N\",\"\",\"* Emissions Benefits Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R27:R75)","v":5170.3258956945165},null,{"$f":"SUM(T27:T75)","v":0.39499169709492338},2083.5682080143069,1.562771325362859,3.3049841347270729E-2,1.7409175130084248E-2,6.4420747275996865E-2,3.0417768707710388E-2,0,584.96260526562708,2330.9807771689675,2076.3236882854526,156.43388575335507,21.624939221113287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO EMISSIONS SAVED (tons/yr)"]
[]
[]
[{"$f":"MAX($A$1:A79)+1","v":2},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A80,1)),\"Not Used\",INDEX(ModelGroup,A80,1))","v":"9P3058"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AJ82,1)),\"Not Used\",INDEX(ModelGroup,AJ82,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CV82,1)),\"Not Used\",INDEX(ModelGroup,CV82,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,FH82,1)),\"Not Used\",INDEX(ModelGroup,FH82,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HT82,1)),\"Not Used\",INDEX(ModelGroup,HT82,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A80,2)*AnnualFactor","v":17460368.402400058},{"$f":"INDEX(ModelData1B,A80,2)*AnnualFactor","v":16167007.780000053},{"$f":"INDEX(ModelData1NB,A80,3)*AnnualFactor","v":317461.24368000106},{"$f":"INDEX(ModelData1B,A80,3)*AnnualFactor","v":293945.59600000095},{"$f":"IF(E86=0,55,MAX(5,ROUND(C86/E86,1)))","v":55},{"$f":"IF(F86=0,55,MAX(5,ROUND(D86/F86,1)))","v":55},{"$f":"INDEX(ModelData1NB,A80,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData1B,A80,6)","v":0.1},{"$f":"IF(INDEX(ModelData1NB,A80,5)=0,0,INDEX(ModelData1NB,A80,1)*AnnualFactor/INDEX(ModelData1NB,A80,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A80,5)=0,0,INDEX(ModelData1B,A80,1)*AnnualFactor/INDEX(ModelData1B,A80,5))","v":0},{"$f":"C86*(1-I86)*0.00000110231131*(VLOOKUP(G86,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G86,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(G86,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G86,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G86,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G86,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C86*I86*0.00000110231131*(VLOOKUP(G86,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G86,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(G86,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G86,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G86,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G86,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":137437.36541095073},{"$f":"D86*(1-J86)*0.00000110231131*(VLOOKUP(H86,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H86,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(H86,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H86,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H86,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H86,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D86*J86*0.00000110231131*(VLOOKUP(H86,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H86,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(H86,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H86,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H86,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H86,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":90586.58167764821},{"$f":"K86*(1-I86)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K86*I86*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L86*(1-J86)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L86*J86*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M86+O86)-(N86+P86)","v":46850.783733302524},{"$f":"Q86/(1+DiscRate)^(B86-YearCurrent)","v":38244.195292167315},null,{"$f":"0.00000110231131*(C86*(1-I86)*VLOOKUP(G86,EmAuto1,2)-D86*(1-J86)*VLOOKUP(H86,EmAuto1,2)+(K86*(1-I86)-L86*(1-J86))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C86*I86*VLOOKUP(G86,EmTruck1,2)-D86*J86*VLOOKUP(H86,EmTruck1,2)+(K86*I86-L86*J86)*VLOOKUP(0,EmTruck1,2))","v":0.66690564038324651},{"$f":"0.00000110231131*(C86*(1-I86)*VLOOKUP(G86,EmAuto1,3)-D86*(1-J86)*VLOOKUP(H86,EmAuto1,3)+(K86*(1-I86)-L86*(1-J86))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C86*I86*VLOOKUP(G86,EmTruck1,3)-D86*J86*VLOOKUP(H86,EmTruck1,3)+(K86*I86-L86*J86)*VLOOKUP(0,EmTruck1,3))","v":1590.1588026863094},{"$f":"0.00000110231131*(C86*(1-I86)*VLOOKUP(G86,EmAuto1,4)-D86*(1-J86)*VLOOKUP(H86,EmAuto1,4)+(K86*(1-I86)-L86*(1-J86))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C86*I86*VLOOKUP(G86,EmTruck1,4)-D86*J86*VLOOKUP(H86,EmTruck1,4)+(K86*I86-L86*J86)*VLOOKUP(0,EmTruck1,4))","v":2.1309197800642115},{"$f":"0.00000110231131*(C86*(1-I86)*VLOOKUP(G86,EmAuto1,5)-D86*(1-J86)*VLOOKUP(H86,EmAuto1,5)+(K86*(1-I86)-L86*(1-J86))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C86*I86*VLOOKUP(G86,EmTruck1,5)-D86*J86*VLOOKUP(H86,EmTruck1,5)+(K86*I86-L86*J86)*VLOOKUP(0,EmTruck1,5))","v":7.0813160293966795E-2},{"$f":"0.00000110231131*(C86*(1-I86)*VLOOKUP(G86,EmAuto1,6)-D86*(1-J86)*VLOOKUP(H86,EmAuto1,6)+(K86*(1-I86)-L86*(1-J86))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C86*I86*VLOOKUP(G86,EmTruck1,6)-D86*J86*VLOOKUP(H86,EmTruck1,6)+(K86*I86-L86*J86)*VLOOKUP(0,EmTruck1,6))","v":1.3327753743589179E-2},{"$f":"0.00000110231131*(C86*(1-I86)*VLOOKUP(G86,EmAuto1,7)-D86*(1-J86)*VLOOKUP(H86,EmAuto1,7)+(K86*(1-I86)-L86*(1-J86))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C86*I86*VLOOKUP(G86,EmTruck1,7)-D86*J86*VLOOKUP(H86,EmTruck1,7)+(K86*I86-L86*J86)*VLOOKUP(0,EmTruck1,7))","v":0.11140826405789667},{"$f":"0.00000110231131*(C86*(1-I86)*VLOOKUP(G86,EmAuto1,8)-D86*(1-J86)*VLOOKUP(H86,EmAuto1,8)+(K86*(1-I86)-L86*(1-J86))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C86*I86*VLOOKUP(G86,EmTruck1,8)-D86*J86*VLOOKUP(H86,EmTruck1,8)+(K86*I86-L86*J86)*VLOOKUP(0,EmTruck1,8))","v":6.5147896891366269E-2},{"$f":"T86*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B86-YearCurrent)","v":0},{"$f":"U86*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B86-YearCurrent)/(1+DiscRate)^($B86-YearCurrent)","v":1254.1550896838817},{"$f":"V86*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B86-YearCurrent)","v":14437.561926016437},{"$f":"W86*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B86-YearCurrent)","v":21838.590122192163},{"$f":"X86*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B86-YearCurrent)","v":532.00349543771995},{"$f":"Y86*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B86-YearCurrent)","v":181.88465883711294},null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($T9,MATCH(AJ$82,$A:$A),0)","v":-0.17134281640713653},{"$f":"OFFSET($T9,MATCH(AK$82,$A:$A),0)","v":-24.914888769913496},0,0,0,0,0,0,-2.2739701536985537,-1.1436549349134451,-3.5479784691976968,0,-5.6384374689041419,-1.5676067114242653,0,0,0,0,0,0,0,0,0,-4.11050676530337,-4.3612122074124331,0,0,-10.278552611712669,0,0,0,0,0,0,-6.0875630887646572,0,-4.0727048638050789,-3.5202349112132283,-9.6159452364452314,-3.2920194401881613,-3.1370039503443703,0,-4.1918723587936082,0,0,-3.5514401817890926,-7.6855612030391223,0,-2.05872105785607,0,0,0,0,-0.98164937859081347,0,0,-0.99448079326299821,0,0,0,0,-1.1536638890292203,0,-1.8727816148656178,0,{"$f":"OFFSET($T9,MATCH(CW$82,$A:$A),0)","v":-3.0939402457070906},0,0,0,0,-0.41181378220127379,-7.0803996316534636,-1.2411062923082494,0,0,0,0,-2.7554886056440404,-16.112236755710416,-5.1499898222548275,-3.2854933174695264,0,0,-32.68572247573988,0,-5.494556690184015,0,0,-15.540320165400598,-1.8284291115778342,-2.5697458719871884,0,0,0,-4.3600886890295127,-4.3544447901965526,-0.68127331540898406,-0.83874542094905191,-19.94995001403959,-3.9121669490475273,-3.8719560685991854,-2.3818086092464728,-0.18262038147283088,0,-7.2457141396919136,-5.2042524720945025,0,-6.5480198804649987,0,0,0,0,0,0,0,-1.4779204956966998,-1.0950908955397916,-20.217690465733568,-1.7325608030964905,-1.7039675643716339,0,0,0,-4.8197210381800417,-1.6926043715745935,-5.8548452975927043,-5.8548452975927043,-95.09506167037101,0,{"$f":"OFFSET($T9,MATCH(FI$82,$A:$A),0)","v":0},0,0,-5.2042524720945025,-1.3073503772755088,-7.4887703501705971,0,0,0,-6.0875630887646572,-19.475595284142766,-9.8365211668226511,0,-0.2144177672578938,0,0,0,0,-0.18544857322130368,-1.0252744909652975,0,0,0,0,0,-12.506492435282516,-10.278552611712669,-10.061433029834962,0,-0.36908626664351951,0,0,-1.1352476185260933,-2.2015823122544975,-0.70031085506303359,0,0,-1.5421237252255762,-1.2769565407228389,0,0,-1.6417056574387365,0,-13.859925859262292,-0.80994318451793179,-11.436846386769533,0,-1.1352476185260933,-0.66441280979661899,-22.303133306153995,0,-0.77324398867194533,-7.4883987432386636,-1.6524831226400274,-2.7830227123499811,-1.6524831226400274,-1.6524831226400274,0,0,0,0,0,0,0,{"$f":"OFFSET($T9,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,-20.679175939766761,-2.0032757680915205,-0.67108513510651746,0,0,0,0,-28.656854905099486,-1.6926043715745935,0,-9.4606989648424111,0,-3.8950453515547245,0,0,0,0,-1.1639085621186482,-3.492120236808955,0,0,0,-1.7631455580435249,-4.11050676530337,-2.2673265112532572,-2.2353636000268153,-1.4319333123554547,0,0,0,0,0,0,0,0,-1.2742759021601904,0,-1.3482908981900357,0,0,-2.3580263049392203,0,0,0,0,0,0,-32.68572247573988]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A80,2)*AnnualFactor","v":25392622.424400058},{"$f":"INDEX(ModelData20B,A80,2)*AnnualFactor","v":23511687.430000052},{"$f":"INDEX(ModelData20NB,A80,3)*AnnualFactor","v":461684.04408000101},{"$f":"INDEX(ModelData20B,A80,3)*AnnualFactor","v":427485.22600000096},{"$f":"IF(E87=0,55,MAX(5,ROUND(C87/E87,1)))","v":55},{"$f":"IF(F87=0,55,MAX(5,ROUND(D87/F87,1)))","v":55},{"$f":"INDEX(ModelData20NB,A80,6)","v":0.16666666666666669},{"$f":"INDEX(ModelData20B,A80,6)","v":0.1},{"$f":"IF(INDEX(ModelData20NB,A80,5)=0,0,INDEX(ModelData20NB,A80,1)*AnnualFactor/INDEX(ModelData20NB,A80,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A80,5)=0,0,INDEX(ModelData20B,A80,1)*AnnualFactor/INDEX(ModelData20B,A80,5))","v":0},{"$f":"C87*(1-I87)*0.00000110231131*(VLOOKUP(G87,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G87,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(G87,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G87,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G87,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G87,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C87*I87*0.00000110231131*(VLOOKUP(G87,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G87,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(G87,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G87,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G87,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G87,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":100117.60334602022},{"$f":"D87*(1-J87)*0.00000110231131*(VLOOKUP(H87,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H87,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(H87,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H87,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H87,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H87,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D87*J87*0.00000110231131*(VLOOKUP(H87,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H87,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(H87,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H87,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H87,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H87,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":67931.187235785357},{"$f":"K87*(1-I87)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K87*I87*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L87*(1-J87)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L87*J87*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B87-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M87+O87)-(N87+P87)","v":32186.416110234859},{"$f":"Q87/(1+DiscRate)^(B87-YearCurrent)","v":6789.6241645061682},null,{"$f":"0.00000110231131*(C87*(1-I87)*VLOOKUP(G87,EmAuto20,2)-D87*(1-J87)*VLOOKUP(H87,EmAuto20,2)+(K87*(1-I87)-L87*(1-J87))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C87*I87*VLOOKUP(G87,EmTruck20,2)-D87*J87*VLOOKUP(H87,EmTruck20,2)+(K87*I87-L87*J87)*VLOOKUP(0,EmTruck20,2))","v":0.59452396106755201},{"$f":"0.00000110231131*(C87*(1-I87)*VLOOKUP(G87,EmAuto20,3)-D87*(1-J87)*VLOOKUP(H87,EmAuto20,3)+(K87*(1-I87)-L87*(1-J87))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C87*I87*VLOOKUP(G87,EmTruck20,3)-D87*J87*VLOOKUP(H87,EmTruck20,3)+(K87*I87-L87*J87)*VLOOKUP(0,EmTruck20,3))","v":2244.8719523734503},{"$f":"0.00000110231131*(C87*(1-I87)*VLOOKUP(G87,EmAuto20,4)-D87*(1-J87)*VLOOKUP(H87,EmAuto20,4)+(K87*(1-I87)-L87*(1-J87))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C87*I87*VLOOKUP(G87,EmTruck20,4)-D87*J87*VLOOKUP(H87,EmTruck20,4)+(K87*I87-L87*J87)*VLOOKUP(0,EmTruck20,4))","v":1.6908179719708381},{"$f":"0.00000110231131*(C87*(1-I87)*VLOOKUP(G87,EmAuto20,5)-D87*(1-J87)*VLOOKUP(H87,EmAuto20,5)+(K87*(1-I87)-L87*(1-J87))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C87*I87*VLOOKUP(G87,EmTruck20,5)-D87*J87*VLOOKUP(H87,EmTruck20,5)+(K87*I87-L87*J87)*VLOOKUP(0,EmTruck20,5))","v":3.6511499869213253E-2},{"$f":"0.00000110231131*(C87*(1-I87)*VLOOKUP(G87,EmAuto20,6)-D87*(1-J87)*VLOOKUP(H87,EmAuto20,6)+(K87*(1-I87)-L87*(1-J87))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C87*I87*VLOOKUP(G87,EmTruck20,6)-D87*J87*VLOOKUP(H87,EmTruck20,6)+(K87*I87-L87*J87)*VLOOKUP(0,EmTruck20,6))","v":1.8715777888584376E-2},{"$f":"0.00000110231131*(C87*(1-I87)*VLOOKUP(G87,EmAuto20,7)-D87*(1-J87)*VLOOKUP(H87,EmAuto20,7)+(K87*(1-I87)-L87*(1-J87))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C87*I87*VLOOKUP(G87,EmTruck20,7)-D87*J87*VLOOKUP(H87,EmTruck20,7)+(K87*I87-L87*J87)*VLOOKUP(0,EmTruck20,7))","v":7.0998248951587503E-2},{"$f":"0.00000110231131*(C87*(1-I87)*VLOOKUP(G87,EmAuto20,8)-D87*(1-J87)*VLOOKUP(H87,EmAuto20,8)+(K87*(1-I87)-L87*(1-J87))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C87*I87*VLOOKUP(G87,EmTruck20,8)-D87*J87*VLOOKUP(H87,EmTruck20,8)+(K87*I87-L87*J87)*VLOOKUP(0,EmTruck20,8))","v":3.3590494275029054E-2},{"$f":"T87*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B87-YearCurrent)","v":0},696.41671945077144,{"$f":"V87*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B87-YearCurrent)","v":2960.3840863779601},{"$f":"W87*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B87-YearCurrent)","v":2909.8107277663958},{"$f":"X87*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B87-YearCurrent)","v":193.05891223242952},{"$f":"Y87*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B87-YearCurrent)","v":29.953718678609714},null,null,{"$f":"AI86+1","v":2021},0,{"$f":"OFFSET($T10,MATCH(AK$82,$A:$A),0)","v":0},-4.2866604898512195,-0.31131724409662859,-15.478753782224119,0,0,0,0,0,0,-152.60949187141165,0,0,0,0,-1.1871881859281332,-1.2071116430497124,-4.1019667203403456,-2.2990964175912749,-3.8712944927292523,-0.70161132562426909,0,0,0,-3.9092254866753189,-3.9092254866753189,0,-0.51670144385725758,-0.2068370905335053,-0.33249057098066293,0,0,0,0,-1.1137283066463932,0,0,0,0,0,-17.720788100395175,0,0,0,0,0,0,0,-1.2403748929130052,-11.935361505326561,-13.083871089188538,0,0,0,0,0,-0.28201886808821786,-0.61211732897775817,-0.61211732897775817,-0.61211732897775817,0,0,0,-3.1607599530029504,{"$f":"OFFSET($T10,MATCH(CW$82,$A:$A),0)","v":0},-1.110323720944796,-2.282422501942603,-3.3814966944589622,-0.52078574935355681,0,0,0,0,-0.84959813095674375,0,0,0,0,0,0,0,0,0,0,0,-1.0183927566292104,-6.723894472945767E-2,0,0,0,-2.7416763724042581,-6.4699408333630588,0,0,0,0,0,0,0,0,0,0,-0.21871429220892843,0,0,-1.9002205842449755,0,-0.57476664525959997,-1.0477450110029747,-0.61149814725389307,-0.5508927192712505,-0.25465246643878908,0,-2.3305199593081141,0,0,0,0,0,-1.0884840533577378,-2.3511543173466394,-1.2924664375900994,0,0,0,0,0,-2.5473927105888996,{"$f":"OFFSET($T10,MATCH(FI$82,$A:$A),0)","v":0},-3.4613724298508095,0,0,0,0,-10.395595140375718,-0.25994439570020883,0,0,0,0,-9.1538994993614398E-2,0,-0.30037329047287048,-1.3614521303609886,-1.3614521303609886,-3.8993876962610909,0,0,0,0,0,0,-0.89105551755065193,0,0,0,0,0,-2.1834451664715493,0,0,0,0,-3.9092254866753189,-3.320504715246102,0,0,-0.90175407208469716,0,0,0,0,0,0,0,0,0,0,-3.7993858604681296,0,0,0,0,0,0,0,0,0,-1.6032056439011817,0,-1.0884769177698783,-3.3886012214887926,{"$f":"OFFSET($T10,MATCH(HU$82,$A:$A),0)","v":0},-4.8445520177689332,0,0,-10.456737029542081,0,0,0,0,0,0,0,-0.80642209610640125,-0.91954702599053006,-0.93218249668795017,0,0,0,0,0,0,0,0,0,0,-1.7528159356431849,0,0,0,-2.9048697911270676,-2.727257767357715,0,0,0,0,0,-5.0402535331068385,0,-3.3299857468869369,-1.6367464154793463,-3.3270291860502046,-3.3270291860502046,-0.71225388798554312,-2.4552477047551271,0,-21.147001720385116,0,0,0,0,0,0,0,0,0,-6.0053681403400718,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI87+1","v":2022},0,{"$f":"OFFSET($T11,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1044008362468283,0,-5.6880414489385043,0,0,0,0,0,0,0,0,-3.5446392624734759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.625599913642615,0,-1.6076193274552351,0,0,-19.030823458604544,0,0.29675193641641301,0.64041552659022571,0.64041552659022571,0.64041552659022571,0,-2.3546078770077923,0,0,{"$f":"OFFSET($T11,MATCH(CW$82,$A:$A),0)","v":0},0,0,3.5639199092084768,0,0,0,0,-13.819970167405765,0,0,-4.0895786383585104,0,0,0,0,-0.54748639437314406,0,0,-33.516850475159288,0,0,0,0,0,0,0,0,-6.2320057879128257,0,0,0,0,0,0,0,0,0,0.23037637586803605,0,0,0,0,0,0,0,0,0,-13.010604454968963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T11,MATCH(FI$82,$A:$A),0)","v":-0.94504753745753212},0,-30.036590884553146,0,0,0,0,0,0,6.3573802034656337,0,0,9.8876850113401055E-2,0,0,0,0,0,0,0,-0.77344855139942048,-0.80311232935108989,-2.3503835840546676,-7.3396592892739934,0,0,0,0,-3.5550307408362639E-2,0,0,0,0,0,0.75289258816018489,0,0,0,0,0,-33.516850475159288,0,-14.725105596956107,0,0,0,20.913344127470559,0,0,0,0,0,0,0,0,0,0,-3.0686045647803901,-2.5888071443671739,-19.928764993071859,0,-5.6012240585463822,0,0,{"$f":"OFFSET($T11,MATCH(HU$82,$A:$A),0)","v":-12.664949551608805},0,-3.8596348349063341,-4.205580256561678,0,0,-9.873386161043376,-0.95972397671871545,0,0,0,0,0,0,0,0,0,0,-49.893815810085343,9.9013468045528619,-3.4277743938055969,0,-5.984054854031494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6232108083637717,3.5526767791733382,1.6880092962412068,0,0,0,0,0,0,0,-12.40242143944776,-7.1402891244017166,0,-36.502346613781029,-19.307579207500886,-13.41070158484926,-4.9439486888135526,-4.0767211566554309,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C86:C87,B86:B87,B89)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B89)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":16167007.779999971},{"$f":"MAX(TREND(E86:E87,B86:B87,B89)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B89)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":293945.59599999897},{"$f":"IF(E89=0,55,MAX(5,ROUND(C89/E89,1)))","v":55},{"$f":"IF(F89=0,55,MAX(5,ROUND(D89/F89,1)))","v":55},{"$f":"TREND(I86:I87,B86:B87,B89)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B89)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B89)","v":0},{"$f":"TREND(L86:L87,B86:B87,B89)","v":0},{"$f":"C89*(1-I89)*0.00000110231131*(VLOOKUP(G89,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G89,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(G89,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G89,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G89,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G89,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C89*I89*0.00000110231131*(VLOOKUP(G89,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G89,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(G89,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G89,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G89,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G89,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D89*(1-J89)*0.00000110231131*(VLOOKUP(H89,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H89,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(H89,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H89,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H89,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H89,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D89*J89*0.00000110231131*(VLOOKUP(H89,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H89,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(H89,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H89,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H89,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H89,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":90586.581677647744},{"$f":"K89*(1-I89)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K89*I89*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L89*(1-J89)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L89*J89*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M89+O89)-(N89+P89)","v":-90586.581677647744},{"$f":"Q89/(1+DiscRate)^(B89-YearCurrent)","v":-73945.634298263598},null,{"$f":"0.00000110231131*(C89*(1-I89)*VLOOKUP(G89,EmAuto1,2)-D89*(1-J89)*VLOOKUP(H89,EmAuto1,2)+(K89*(1-I89)-L89*(1-J89))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C89*I89*VLOOKUP(G89,EmTruck1,2)-D89*J89*VLOOKUP(H89,EmTruck1,2)+(K89*I89-L89*J89)*VLOOKUP(0,EmTruck1,2))","v":-24.914888769913496},{"$f":"0.00000110231131*(C89*(1-I89)*VLOOKUP(G89,EmAuto1,3)-D89*(1-J89)*VLOOKUP(H89,EmAuto1,3)+(K89*(1-I89)-L89*(1-J89))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C89*I89*VLOOKUP(G89,EmTruck1,3)-D89*J89*VLOOKUP(H89,EmTruck1,3)+(K89*I89-L89*J89)*VLOOKUP(0,EmTruck1,3))","v":-5581.5590307349376},{"$f":"0.00000110231131*(C89*(1-I89)*VLOOKUP(G89,EmAuto1,4)-D89*(1-J89)*VLOOKUP(H89,EmAuto1,4)+(K89*(1-I89)-L89*(1-J89))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C89*I89*VLOOKUP(G89,EmTruck1,4)-D89*J89*VLOOKUP(H89,EmTruck1,4)+(K89*I89-L89*J89)*VLOOKUP(0,EmTruck1,4))","v":-3.5771211260810345},{"$f":"0.00000110231131*(C89*(1-I89)*VLOOKUP(G89,EmAuto1,5)-D89*(1-J89)*VLOOKUP(H89,EmAuto1,5)+(K89*(1-I89)-L89*(1-J89))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C89*I89*VLOOKUP(G89,EmTruck1,5)-D89*J89*VLOOKUP(H89,EmTruck1,5)+(K89*I89-L89*J89)*VLOOKUP(0,EmTruck1,5))","v":-0.14009764036560182},{"$f":"0.00000110231131*(C89*(1-I89)*VLOOKUP(G89,EmAuto1,6)-D89*(1-J89)*VLOOKUP(H89,EmAuto1,6)+(K89*(1-I89)-L89*(1-J89))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C89*I89*VLOOKUP(G89,EmTruck1,6)-D89*J89*VLOOKUP(H89,EmTruck1,6)+(K89*I89-L89*J89)*VLOOKUP(0,EmTruck1,6))","v":-4.0597170000074997E-2},{"$f":"0.00000110231131*(C89*(1-I89)*VLOOKUP(G89,EmAuto1,7)-D89*(1-J89)*VLOOKUP(H89,EmAuto1,7)+(K89*(1-I89)-L89*(1-J89))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C89*I89*VLOOKUP(G89,EmTruck1,7)-D89*J89*VLOOKUP(H89,EmTruck1,7)+(K89*I89-L89*J89)*VLOOKUP(0,EmTruck1,7))","v":-0.29477267728539547},{"$f":"0.00000110231131*(C89*(1-I89)*VLOOKUP(G89,EmAuto1,8)-D89*(1-J89)*VLOOKUP(H89,EmAuto1,8)+(K89*(1-I89)-L89*(1-J89))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C89*I89*VLOOKUP(G89,EmTruck1,8)-D89*J89*VLOOKUP(H89,EmTruck1,8)+(K89*I89-L89*J89)*VLOOKUP(0,EmTruck1,8))","v":-0.12706456333671443},{"$f":"T89*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B89-YearCurrent)","v":0},{"$f":"U89*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B89-YearCurrent)/(1+DiscRate)^($B89-YearCurrent)","v":-4402.1645227770205},{"$f":"V89*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B89-YearCurrent)","v":-24235.969958991303},{"$f":"W89*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B89-YearCurrent)","v":-43205.739333333091},{"$f":"X89*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B89-YearCurrent)","v":-1620.5158618951882},{"$f":"Y89*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B89-YearCurrent)","v":-481.24462126700109},null,null,2023,0,{"$f":"OFFSET($T12,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,-5.5332014061249613,-5.5332014061249613,-9.3239843964847893,0,0,0,0,0,0,-9.7543094434208975,-9.7543094434208975,0,0,0,0,4.2112916797698325,0,0,0,0,0,0,0,0,0,0,0,-1.642166409646499,-2.0474010645901544,0,0,0,0,0,0,0,0,0,-52.817022985952249,-30.578746471076229,0,0,-13.032307576963712,0,0,13.129657549013716,0,0,0,-1.7183768218176954,0,0,0.30144883128055544,0.65055624108429388,0.65055624108429388,0.65055624108429388,0,0,0,0,{"$f":"OFFSET($T12,MATCH(CW$82,$A:$A),0)","v":0},0,0,3.6053608383853213,0,0,0,0,0,0,-12.918318513977479,0,0,0,0,0,0,-3.2182888339730993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23742318265929238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T12,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,-1.9066995525469808,6.4448085399316746,0,0,0.10267980588699362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.95988104847593025,0,0,0.76776736573781545,0,0,0,0,0,0,0,0,0,0,0,0.27069943085350417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T12,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,-6.9116840940593898,0,0,-5.5393863326216195,0,0,0,0,0,0,-2.3689191605602202,0,0,0,10.060618191553177,0,0,0,-17.162986109653268,-12.88159706858249,0,0,0,-3.3343215680553069,0,0,0,0,0,0,0,0,0,3.5939390746992297,1.718147413457062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B89+1","v":2021},{"$f":"MAX(TREND(C86:C87,B86:B87,B90)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B90)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B90)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B90)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B90)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B90)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B90)","v":0},{"$f":"TREND(L86:L87,B86:B87,B90)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2024,0,{"$f":"OFFSET($T13,MATCH(AK$82,$A:$A),0)","v":0},0,3.2523512555818986E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3181825232927968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.633715184384632,0,0,0,0,0,0,0.30614572614469654,0.66069695557836217,0.66069695557836217,0.66069695557836217,0,0,0,0,{"$f":"OFFSET($T13,MATCH(CW$82,$A:$A),0)","v":0},0,0,3.6468017675621662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7294685860085583E-2,0.24446998945055151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T13,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,6.5322368763977394,0,0,0.10648276166058615,3.0233901116778511E-2,0,0,0,0,1.7548309046581216E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78264214331545134,0,0,0,0,0,0,0,0,0,0,0,21.575631771667076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11520455466456966,0,{"$f":"OFFSET($T13,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.219889578553538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6352013702251318,1.7482855306729286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B90+1","v":2022},{"$f":"MAX(TREND(C86:C87,B86:B87,B91)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B91)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B91)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B91)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B91)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B91)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B91)","v":0},{"$f":"TREND(L86:L87,B86:B87,B91)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2025,0,{"$f":"OFFSET($T14,MATCH(AK$82,$A:$A),0)","v":0},0,3.2948259921286804E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4250733668158011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.137772819755552,0,0,0,0,0,0,0.31084262100883903,0.67083767007243034,0.67083767007243034,0.67083767007243034,0,0,0,0,{"$f":"OFFSET($T14,MATCH(CW$82,$A:$A),0)","v":0},0,0,3.6882426967390001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.752415445739116E-2,0.25151679624180784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T14,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,6.6196652128637794,0,0,0.11028571743417868,3.0638819435306875E-2,0,0,0,0,1.7777777643886789E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79751692089308202,0,0,0,0,0,0,0,0,0,0,0,21.906775593765335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11718651455535831,0,{"$f":"OFFSET($T14,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.379160965553897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6764636657510334,1.7784236478887836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C86:C87,B86:B87,B92)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B92)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B92)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B92)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B92)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B92)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B92)","v":0},{"$f":"TREND(L86:L87,B86:B87,B92)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2026,0,{"$f":"OFFSET($T15,MATCH(AK$82,$A:$A),0)","v":0},0,3.3373007286754512E-2,0,0,0,0,0.27815438890607286,1.3194530414545975,0,0,6.5242755043732892,0,10.895652334802495,0,0,0,0,2.505772333683578,4.5319642103387645,0,6.3391210728578331,0,0,0,0,11.324203142993127,0,0,0,0,0,0,6.7070935493298443,0.27633532663127247,0,0,0,0,0,19.479368079539388,0,0,0,4.1546632036153417,0,0,0.44296249287149886,0,14.641830455126648,0,1.73229780109562,0.12131088148735245,0,0,0,0.31553951587298013,0.68097838456649873,0.68097838456649873,0.68097838456649873,1.3075240285526959,0,0.61835748326562379,3.5835574110627673,{"$f":"OFFSET($T15,MATCH(CW$82,$A:$A),0)","v":0},0,0,3.7296836259158446,0,0,8.1926274778044288,0,0,1.1238016077902035,0,0,0,0,0,0,0,3.5864500362615126,0,39.88501678219405,6.5368585405073931,0,0,20.001623684872612,2.0732441926033873,0.16099558794942381,0,0,0,0,0,0,0,0,0,0,0,1.7753623054696792E-2,0.25856360303306697,0,0,2.0921238566935729,0,0,0,0,0,0.28163711685361348,14.561460065691179,0,0,1.2186206557064077,0,0,0,1.223705102404921,0,0,5.5610572586443787,0,0,0,0,0,{"$f":"OFFSET($T15,MATCH(FI$82,$A:$A),0)","v":0},0.22885948157820268,0,0,0,0,0,0,0,6.7070935493298443,0,0,0.11408867320777123,3.1043737753835118E-2,0,0,0,0,1.8007246241192421E-2,0,0,0,0,0,0.97757155931095241,14.91963168991977,11.324203142993127,11.897784866599082,3.8989149279523759E-2,0,0,0,0,0,0.81239169847071779,0,3.9496995289267138,0.19272911708100787,1.4264723868281184,0,0,0,0,0,0.89867843650561785,0,22.237919415863594,0,0,0,0,0.91000674418408978,0,0,0,0,0,0,0,1.7701043064894657,1.8001995976200442,0,0.11916847444614692,0,{"$f":"OFFSET($T15,MATCH(HU$82,$A:$A),0)","v":0},0,0,4.301617274891336E-2,0,0,0,8.1915563340215852E-2,0,23.796123872207978,2.2394582797558948,0.79325185785683527,0,0,0,0,0,0,0,10.538432352554262,3.7499290506068568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7177259612769347,1.8085617651046386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8137746768361422,0]
[null,2024,{"$f":"MAX(TREND(C86:C87,B86:B87,B93)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B93)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B93)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B93)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B93)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B93)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B93)","v":0},{"$f":"TREND(L86:L87,B86:B87,B93)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2027,0,{"$f":"OFFSET($T16,MATCH(AK$82,$A:$A),0)","v":0},0,2.071756303696742E-2,0,0,0,0,0.17307970314744417,0.65728840323753501,0,0,3.2555237563734143,0,5.5001859505751609,0,0,0,0,1.2413780151918086,2.2767953989624656,0,3.1684368698186987,0,0,0,0,5.5754076829628127,0,0,0,0,0,0,3.3022172887469186,0.17193810562614256,0,0,0,0,0,9.5793806266542489,0,0,0,2.0764093795478735,0,0,0.27893533471153342,0,7.361079167384057,0,0.85824268985080598,7.5599577758908867E-2,0,0,0,0.15743959511506062,0.33864258516203066,0.33864258516203066,0.33864258516203066,0.65790389855872167,0,0.3908040236458164,1.788158424847621,{"$f":"OFFSET($T16,MATCH(CW$82,$A:$A),0)","v":0},0,0,1.8603346415184141,0,0,4.0678235429624845,0,0,0.59840660589309236,0,0,0,0,0,0,0,1.8047911239755938,0,20.137252377317278,3.246521203929682,0,0,10.127316136008121,1.0327184163021745,9.9778627565825007E-2,0,0,0,0,0,0,0,0,0,0,0,1.1023390125575218E-2,0.12950684232170478,0,0,1.0384055402202788,0,0,0,0,0,0.14022506505809432,7.2776936664372815,0,0,0.60680103883921366,0,0,0,0.60760293522600017,0,0,2.7702867148239179,0,0,0,0,0,{"$f":"OFFSET($T16,MATCH(FI$82,$A:$A),0)","v":0},0.14352198371572555,0,0,0,0,0,0,0,3.3022172887469186,0,0,5.805797261929755E-2,1.9277597618877835E-2,0,0,0,0,1.1178857682752548E-2,0,0,0,0,0,0.48434035829832922,7.5058821028805696,5.5754076829628127,5.9554078518817457,1.9514735600381691E-2,0,0,0,0,0,0.40603047185420826,0,2.016510109541187,0.12030485141924126,0.70807641701121937,0,0,0,0,0,0.4467313787173906,0,10.951348712729539,0,0,0,0,0.45869064357231359,0,0,0,0,0,0,0,1.1146420862955544,0.89672738189570111,0,7.4263565321384339E-2,0,{"$f":"OFFSET($T16,MATCH(HU$82,$A:$A),0)","v":0},0,0,2.6894778697347608E-2,0,0,0,5.1128118762325724E-2,0,11.834955646079662,1.1117508836478038,0.39703787914394373,0,0,0,0,0,0,0,5.1909236480970309,1.8738842952488495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8673007353463649,0.89220555487995268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4533326820531096,0]
[null,2025,{"$f":"MAX(TREND(C86:C87,B86:B87,B94)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B94)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B94)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B94)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B94)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B94)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B94)","v":0},{"$f":"TREND(L86:L87,B86:B87,B94)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2028,0,{"$f":"OFFSET($T17,MATCH(AK$82,$A:$A),0)","v":14.78819862587646},0,2.0977927383931127E-2,0,3.1130072657510826,3.1130072657510826,0,0.17565455632871474,0.6691254013250606,2.0552414890289685,0,3.3142070172179094,0,5.6161809371157787,5.6161809371157787,0,0,0,1.2549485192620979,2.3292584696768217,0,3.2255711607534785,2.4162483347598438,2.4262844941762558,2.2791111430482611,0,5.6471198846807473,4.8232437688937875E-2,0,0,1.8933261872412375,0,0,3.3447084851927045,0.17448642167204956,2.3590321554364788,0.14270569857079465,0,1.9898865003146586,1.8960282134758555,9.736419653320695,2.6043097304059799,0,0,2.117068495990134,4.3475940769910553,0,0.28634069757998176,0.6770581219934132,7.6060570872472679,0,0.8676739282008139,7.6837238279654066E-2,0.94280946038921754,0,0,0.15974875547570247,0.34361145055198916,0.34361145055198916,0.34361145055198916,0.66513361172969643,0,0.40256333645923076,1.8204036541137387,{"$f":"OFFSET($T17,MATCH(CW$82,$A:$A),0)","v":0.25617448378023405},0.7738721724047084,0,1.8807778793372989,4.603241654317914E-2,0,4.1475310812428736,0.73671804652114747,7.8011535927470979,0.61429280259677066,7.4383914533139102,2.3214704884108923,1.5959227161273326,9.564189353739204,2.8920717747740086,0.12574882671678395,3.2992597537637079E-2,1.846356010467147,21.693440788485663,20.827290382176304,3.3261333481024713,0.60485615088756717,1.3172656399289273E-2,10.454003753298707,1.0478683197198106,0.10086915361906913,1.5592980738681252,3.7263870636257233,0,0,0,0,0,12.058085123717262,0,0,0,1.1164051248735696E-2,0.13294273813840246,0,2.8629157135465757,1.05168786756321,0,0.35757847222356326,0,0,0,0.14198731901753167,7.4203935422497871,1.2665719329880298,0.12230257555285151,0.61346918212316059,0,1.3377798999687145,0,0.61854934689843055,0,0.74089185513872913,2.8202096812307875,1.0092298297319742,3.6218449424478494,3.6218449424478494,52.854281777922481,0,{"$f":"OFFSET($T17,MATCH(FI$82,$A:$A),0)","v":7.4259631244712715E-2},0.14675622391141555,0,2.8629157135465757,0.78974395501982109,4.7708632585966884,1.0444980714781966,0.14705045667296895,1.1316803716153019,3.3447084851927045,10.439066642989317,5.9726074761495758,5.9930810445725957E-2,1.952580703027967E-2,1.5784328170326302E-2,0,0,0.71441687889498839,1.1319518805913028E-2,0,0,0,1.2354128107017326,4.3664090609144193,0.49047124890970084,7.6643081087697702,5.6471198846807473,6.081000509242676,1.972918324434186E-2,0.22007084248194947,1.485610937640063,0.52406559115299411,0,0,0.41333115807012216,0,2.0568403117320138,0.12246938040371011,0.71719328074956024,0.49305104969620051,20.827290382176304,0.13229670392825385,8.9378448016631307,8.966581163628506,0.45164051474725214,0,11.112032008780712,0,0.23132799998389195,12.48095553876345,2.1406878676557883,0.46691256624175059,4.4100943231712968,0.95723576201349181,1.6038409839347161,0.95723576201349181,0.95723576201349181,1.7382590988974214,1.3966616080990892,1.1442343540733177,0.91137199922252132,3.1285513437724011,7.5478479726103651E-2,2.0998826838856739,{"$f":"OFFSET($T17,MATCH(HU$82,$A:$A),0)","v":0},2.7481804749623389,0,2.7421229684614822E-2,0,0,0,5.2043113467369471E-2,0,12.048411759936794,1.1261859179001774,0.40538897449856748,0,0,0,1.3223294776960652,19.314422738825353,1.0092298297319742,1.6899040926944655,5.2682080475694324,1.8947052318627235,2.5641015992110754,3.3779202718491197,0,0,0,0,0.14184692539781529,0,0,0,1.0285084930728277,2.4162483347598438,1.3260065382576989,1.3113186760358815,0.86465290044768284,2.9830657595953896,0,1.8877980366183642,0.90682969003771097,0,0,0,0,0.7700515856845308,13.476382030546908,0.11161604968332987,0,0,0,0,0,0,0,0,3.4912343305136666,21.693440788485663]
[null,2026,{"$f":"MAX(TREND(C86:C87,B86:B87,B95)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B95)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B95)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B95)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B95)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B95)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B95)","v":0},{"$f":"TREND(L86:L87,B86:B87,B95)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2029,0,{"$f":"OFFSET($T18,MATCH(AK$82,$A:$A),0)","v":15.072457369072682},0,2.1238291730894761E-2,0,3.1772794085807678,3.1772794085807678,0,0.17822940950998534,0.68096239941258607,2.0883905453036293,0,3.372890278062405,0,5.7321759236563974,5.7321759236563974,0,0,0,1.2685190233323926,2.381721540391156,0,3.2827054516882583,2.4590469450870556,2.4569633204168344,2.3229402034914899,0,5.7188320863987032,4.9084499410715327E-2,0,0,1.917278993079182,0,0,3.387199681638501,0.17703473771795716,2.3970627508200777,0.14476550958714435,0,2.0310084460463096,1.9351940505126974,9.8934586799871429,2.6701009209653299,0,0,2.1577276124323945,4.4188617402119847,0,0.2937460604484301,0.6843804306568233,7.8510350071103892,0,0.87710516655082449,7.8074898800399264E-2,0.95797803540214577,0,0,0.16205791583634493,0.34858031594194766,0.34858031594194766,0.34858031594194766,0.67236332490067097,0,0.41432264927264506,1.8526488833798567,{"$f":"OFFSET($T18,MATCH(CW$82,$A:$A),0)","v":0.26182539151067979},0.7938847089774661,0,1.9012211171561835,4.6522459439071497E-2,0,4.227238619523261,0.75088570126193843,7.9392557398639525,0.63017899930044496,7.5921093310047389,2.3660333047404016,1.6216359395732605,9.7481160720803324,2.9287924759423314,0.12928305814081542,3.3475416038187836E-2,1.8879208969587109,22.254374724671791,21.517328387035164,3.4057454922752823,0.6181908379673009,1.0229828905830832E-2,10.780691370589292,1.0630182231374468,0.10195967967231297,1.5844480428014869,3.7924057320757756,0,0,0,0,0,12.289829895771573,0,0,0,1.130471237189614E-2,0.13637863395510152,0,2.894034362606865,1.0649701949061361,0,0.36385177875379948,0,0,0,0.143749572976969,7.5630934180622926,1.2802876111271835,0.12499348399592107,0.62013732540711008,0,1.3821036876325774,0,0.62949575857085815,0,0.75399444421674766,2.8701326476376789,1.0286380956883574,3.6967142773296477,3.6967142773296477,53.618665015022678,0,{"$f":"OFFSET($T18,MATCH(FI$82,$A:$A),0)","v":7.5896207139913283E-2},0.14999046410710545,0,2.894034362606865,0.80601284117358385,4.8694965398891474,1.0722268744298302,0.1494057216475361,1.1647489539027625,3.387199681638501,10.552441752021782,6.104330980484753,6.1803648272154989E-2,1.9774016441681502E-2,1.5957782326044199E-2,0,0,0.72471700690673946,1.146017992907347E-2,0,0,0,1.2487793857714784,4.4684546580207103,0.49660213952107257,7.8227341146589264,5.7188320863987032,6.206593166603648,1.9943630888302113E-2,0.22430297406814051,1.5257625846033041,0.53245383613334052,0,0,0.42063184428603351,0,2.0971705139228312,0.12463390938817955,0.7263101444879011,0.4993501920268148,21.517328387035164,0.13484087131148909,9.1225899900082954,9.2285796033901715,0.45654965077711362,0,11.27271530483193,0,0.23746945131089819,12.682251180925448,2.1785932050482528,0.47513448891118526,4.4661548442285497,0.9726750484975788,1.6295907245024834,0.9726750484975788,0.9726750484975788,1.7765991287184844,1.4117515894591004,1.1738266218510713,0.92601661654934131,3.1789822710606375,7.6693394130822976E-2,2.1556317816879513,{"$f":"OFFSET($T18,MATCH(HU$82,$A:$A),0)","v":0},2.7931636952194863,0,2.7947680671882042E-2,0,0,0,5.2958108172413219E-2,0,12.261867873793925,1.140620952152551,0.41374006985319112,0,0,0,1.3477588907286848,19.937468633626263,1.0286380956883574,1.724844058184319,5.345492447041857,1.9155261684766021,2.6389701158018979,3.4377213090906493,0,0,0,0,0.1439254053961859,0,0,0,1.0482875025549969,2.4590469450870556,1.349404644355237,1.3348875712290205,0.87987868316885964,3.0459406819287933,0,1.9082953378903635,0.92145382519546926,0,0,0,0,0.78594479417735397,13.910434697639465,0.11407602782580289,0,0,0,0,0,0,0,0,3.5291359789742232,22.254374724671791]
[null,2027,{"$f":"MAX(TREND(C86:C87,B86:B87,B96)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(D86:D87,B86:B87,B96)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(E86:E87,B86:B87,B96)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},{"$f":"MAX(TREND(F86:F87,B86:B87,B96)*INDEX(matCost,ROW()-ROW($A88),A80),0)","v":0},55,55,{"$f":"TREND(I86:I87,B86:B87,B96)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B96)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B96)","v":0},{"$f":"TREND(L86:L87,B86:B87,B96)","v":0},{"$f":"C96*(1-I96)*0.00000110231131*(VLOOKUP(G96,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G96,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(G96,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G96,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G96,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G96,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C96*I96*0.00000110231131*(VLOOKUP(G96,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G96,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(G96,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G96,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G96,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G96,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D96*(1-J96)*0.00000110231131*(VLOOKUP(H96,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H96,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(H96,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H96,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H96,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H96,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D96*J96*0.00000110231131*(VLOOKUP(H96,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H96,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(H96,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H96,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H96,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H96,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K96*(1-I96)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K96*I96*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L96*(1-J96)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L96*J96*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B96-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C96*(1-I96)*VLOOKUP(G96,EmAuto20,2)-D96*(1-J96)*VLOOKUP(H96,EmAuto20,2)+(K96*(1-I96)-L96*(1-J96))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C96*I96*VLOOKUP(G96,EmTruck20,2)-D96*J96*VLOOKUP(H96,EmTruck20,2)+(K96*I96-L96*J96)*VLOOKUP(0,EmTruck20,2))","v":0},{"$f":"0.00000110231131*(C96*(1-I96)*VLOOKUP(G96,EmAuto20,3)-D96*(1-J96)*VLOOKUP(H96,EmAuto20,3)+(K96*(1-I96)-L96*(1-J96))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C96*I96*VLOOKUP(G96,EmTruck20,3)-D96*J96*VLOOKUP(H96,EmTruck20,3)+(K96*I96-L96*J96)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"0.00000110231131*(C96*(1-I96)*VLOOKUP(G96,EmAuto20,4)-D96*(1-J96)*VLOOKUP(H96,EmAuto20,4)+(K96*(1-I96)-L96*(1-J96))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C96*I96*VLOOKUP(G96,EmTruck20,4)-D96*J96*VLOOKUP(H96,EmTruck20,4)+(K96*I96-L96*J96)*VLOOKUP(0,EmTruck20,4))","v":0},{"$f":"0.00000110231131*(C96*(1-I96)*VLOOKUP(G96,EmAuto20,5)-D96*(1-J96)*VLOOKUP(H96,EmAuto20,5)+(K96*(1-I96)-L96*(1-J96))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C96*I96*VLOOKUP(G96,EmTruck20,5)-D96*J96*VLOOKUP(H96,EmTruck20,5)+(K96*I96-L96*J96)*VLOOKUP(0,EmTruck20,5))","v":0},{"$f":"0.00000110231131*(C96*(1-I96)*VLOOKUP(G96,EmAuto20,6)-D96*(1-J96)*VLOOKUP(H96,EmAuto20,6)+(K96*(1-I96)-L96*(1-J96))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C96*I96*VLOOKUP(G96,EmTruck20,6)-D96*J96*VLOOKUP(H96,EmTruck20,6)+(K96*I96-L96*J96)*VLOOKUP(0,EmTruck20,6))","v":0},{"$f":"0.00000110231131*(C96*(1-I96)*VLOOKUP(G96,EmAuto20,7)-D96*(1-J96)*VLOOKUP(H96,EmAuto20,7)+(K96*(1-I96)-L96*(1-J96))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C96*I96*VLOOKUP(G96,EmTruck20,7)-D96*J96*VLOOKUP(H96,EmTruck20,7)+(K96*I96-L96*J96)*VLOOKUP(0,EmTruck20,7))","v":0},{"$f":"0.00000110231131*(C96*(1-I96)*VLOOKUP(G96,EmAuto20,8)-D96*(1-J96)*VLOOKUP(H96,EmAuto20,8)+(K96*(1-I96)-L96*(1-J96))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C96*I96*VLOOKUP(G96,EmTruck20,8)-D96*J96*VLOOKUP(H96,EmTruck20,8)+(K96*I96-L96*J96)*VLOOKUP(0,EmTruck20,8))","v":0},0,0,0,0,0,0,null,null,2030,0,{"$f":"OFFSET($T19,MATCH(AK$82,$A:$A),0)","v":15.356716112268904},0,2.1498656077858468E-2,0,3.2415515514104518,3.2415515514104518,0,0.18080426269125649,0.69279939750011421,2.1215396015782897,0,3.431573538906922,0,5.8481709101969761,5.8481709101969761,0,0,0,1.282089527402682,2.4341846111055117,0,3.3398397426230386,2.501845555414278,2.4876421466574228,2.3667692639347298,0,5.7905442881166369,4.9936561132493069E-2,0,0,1.9412317989171328,0,0,3.4296908780842874,0.17958305376386416,2.4350933462036766,0.14682532060349404,0,2.0721303917779705,1.9743598875495394,10.050497706653635,2.7358921115246577,0,0,2.1983867288746546,4.4901294034329391,0,0.30115142331687839,0.69170273932023341,8.0960129269736001,0,0.88653640490083241,7.9312559321144477E-2,0.97314661041507944,0,0,0.16436707619698682,0.3535491813319061,0.3535491813319061,0.3535491813319061,0.67959303807164806,0,0.42608196208606419,1.8848941126459751,{"$f":"OFFSET($T19,MATCH(CW$82,$A:$A),0)","v":0.26747629924112781},0.81389724555021548,0,1.9216643549750627,4.7012502334963867E-2,0,4.3069461578036492,0.76505335600272961,8.0773578869808063,0.64606519600412327,7.7458272086955668,2.4105961210699109,1.6473491630191885,9.9320427904214625,2.9655131771106547,0.13281728956484806,3.3958234538738599E-2,1.9294857834502639,22.815308660857919,22.207366391894194,3.4853576364480716,0.63152552504703463,7.2870014123730589E-3,11.107378987879876,1.0781681265550831,0.10305020572555708,1.6095980117348372,3.8584244005258497,0,0,0,0,0,12.521574667825968,0,0,0,1.1445373495056619E-2,0.13981452977179923,0,2.9251530116671534,1.0782525222490675,0,0.37012508528403792,0,0,0,0.14551182693640635,7.7057932938747564,1.2940032892663373,0.12768439243899182,0.62680546869105713,0,1.4264274752964237,0,0.64044217024328853,0,0.76709703329476631,2.9200556140445491,1.0480463616447409,3.7715836122114466,3.7715836122114466,54.383048252123061,0,{"$f":"OFFSET($T19,MATCH(FI$82,$A:$A),0)","v":7.753278303511385E-2},0.15322470430279425,0,2.9251530116671534,0.82228172732735194,4.9681298211816065,1.0999556773814638,0.15176098662210327,1.197817536190223,3.4296908780842874,10.665816861054246,6.2360544848199329,6.367648609858402E-2,2.0022225853083414E-2,1.6131236481762092E-2,0,0,0.73501713491848808,1.160084105223395E-2,0,0,0,1.2621459608412242,4.5705002551270031,0.5027330301324443,7.9811601205481262,5.7905442881166369,6.3321858239645801,2.0158078532262366E-2,0.22853510565433158,1.5659142315665453,0.54084208111368437,0,0,0.42793253050194491,0,2.1375007161136579,0.1267984383726484,0.73542700822624452,0.50564933435742898,22.207366391894194,0.1373850386947249,9.3073351783534619,9.4905780431519293,0.46145878680697522,0,11.433398600883152,0,0.24361090263790441,12.883546823087446,2.2164985424407178,0.48335641158061987,4.5222153652858221,0.98811433498166601,1.6553404650702404,0.98811433498166601,0.98811433498166601,1.8149391585395589,1.4268415708191176,1.2034188896288347,0.94066123387616141,3.2294131983488734,7.7908308535542301E-2,2.2113808794902283,{"$f":"OFFSET($T19,MATCH(HU$82,$A:$A),0)","v":0},2.8381469154766328,0,2.8474131659149263E-2,0,0,0,5.3873102877457252E-2,0,12.475323987651146,1.1550559864049299,0.42209116520781736,0,0,0,1.373188303761294,20.560514528427003,1.0480463616447409,1.7597840236741817,5.4227768465142825,1.9363471050904761,2.7138386323927204,3.4975223463321994,0,0,0,0,0.14600388539455711,0,0,0,1.0680665120371664,2.501845555414278,1.3728027504527802,1.3584564664221643,0.89510446589003634,3.1088156042621748,0,1.9287926391623631,0.93607796035322721,0,0,0,0,0.80183800267017713,14.344487364732196,0.11653600596827533,0,0,0,0,0,0,0,0,3.5670376274347788,22.815308660857919]
[null,2028,{"$f":"MAX(TREND(C86:C87,B86:B87,B97)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":20633270.01120007},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B97)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":375150.3638400007},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B97)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B97)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B97)","v":0},{"$f":"TREND(L86:L87,B86:B87,B97)","v":0},78982.910199603808,0,0,0,78982.910199603808,37524.211673559417,null,14.78819862587646,7232.0470643483441,3.4980065639475368,0.10214418456079741,5.5211773861564936E-2,0.19671697172341587,9.2720315526931357E-2,0,3927.1612891637342,13793.58507805814,18333.865659722236,1282.6820142293466,186.91763238595092,null,null,2031,0,{"$f":"OFFSET($T20,MATCH(AK$82,$A:$A),0)","v":15.64097485546513},0,2.1759020424822174E-2,0,3.305823694240158,3.305823694240158,0,0.18337911587252706,0.70463639558763957,2.1546886578529501,0,3.4902567997514176,0,5.964165896737593,5.964165896737593,0,0,0,1.2956600314729712,2.486647681819846,0,3.3969740335578393,2.5446441657414898,2.5183209728980001,2.4105983243779692,0,5.8622564898345919,5.0788622854270521E-2,0,0,1.9651846047550832,0,0,3.4721820745300729,0.18213136980977118,2.4731239415872754,0.14888513161984376,0,2.1132523375096324,2.0135257245863922,10.207536733320079,2.8016833020840073,0,0,2.2390458453169146,4.5613970666538917,0,0.30855678618532673,0.69902504798364073,8.3409908468367231,0,0.89596764325084011,8.0550219841889661E-2,0.98831518542800756,0,0,0.16667623655762931,0.35851804672186466,0.35851804672186466,0.35851804672186466,0.68682275124262249,0,0.43784127489947844,1.9171393419120926,{"$f":"OFFSET($T20,MATCH(CW$82,$A:$A),0)","v":0.27312720697157356},0.83390978212297318,0,1.9421075927939473,4.750254523085623E-2,0,4.3866536960840596,0.77922101074352079,8.21546003409766,0.66195139270779757,7.8995450863863965,2.4551589373994211,1.6730623864651055,10.115969508762635,3.0022338782789784,0.13635152098887954,3.4441053039289501E-2,1.9710506699418273,23.376242597044055,22.89740439675305,3.564969780620884,0.64486021212676825,4.3441739189146178E-3,11.434066605170459,1.0933180299727192,0.10414073177880122,1.6347479806681986,3.9244430689759016,0,0,0,0,0,12.753319439880279,0,0,0,1.1586034618217063E-2,0.14325042558849826,0,2.9562716607274422,1.0915348495919934,0,0.37639839181427637,0,0,0,0.14727408089584368,7.8484931696872602,1.3077189674054908,0.13037530088206137,0.63347361197500407,0,1.4707512629602701,0,0.65138858191571902,0,0.78019962237277951,2.9699785804514405,1.0674546276011292,3.846452947093244,3.846452947093244,55.147431489223266,0,{"$f":"OFFSET($T20,MATCH(FI$82,$A:$A),0)","v":7.9169358930313835E-2},0.15645894449848421,0,2.9562716607274422,0.83855061348111481,5.0667631024741038,1.1276844803330881,0.15411625159667039,1.2308861184776834,3.4721820745300729,10.779191970086709,6.3677779891551118,6.5549323925013059E-2,2.0270435264485246E-2,1.6304690637479916E-2,0,0,0.74531726293023914,1.1741502175394394E-2,0,0,0,1.2755125359109754,4.672545852233295,0.50886392074381592,8.1395861264373242,5.8622564898345919,6.457778481325553,2.0372526176222615E-2,0.23276723724052262,1.6060658785297863,0.54923032609403077,0,0,0.43523321671785881,0,2.1778309183044846,0.12896296735711785,0.74454387196458538,0.51194847668804333,22.89740439675305,0.13992920607796072,9.492080366698552,9.7525764829135966,0.4663679228368367,0,11.59408189693437,0,0.24975235396491066,13.084842465249443,2.2544038798331711,0.49157833425005693,4.578275886343075,1.0035536214657532,1.681090205637997,1.0035536214657532,1.0035536214657532,1.853279188360633,1.4419315521791287,1.2330111574065883,0.95530585120297629,3.2798441256371316,7.9123222940261626E-2,2.2671299772925058,{"$f":"OFFSET($T20,MATCH(HU$82,$A:$A),0)","v":0},2.8831301357337802,0,2.900058264641648E-2,0,0,0,5.4788097582501E-2,0,12.688780101508279,1.1694910206573037,0.43044226056244106,0,0,0,1.3986177167939138,21.183560423227746,1.0674546276011292,1.794723989164035,5.5000612459867071,1.9571680417043551,2.788707148983522,3.557323383573729,0,0,0,0,0.14808236539292832,0,0,0,1.0878455215193357,2.5446441657414898,1.3962008565503179,1.3820253616153089,0.91033024861121281,3.1716905265955786,0,1.9492899404343575,0.9507020955109855,0,0,0,0,0.81773121116300052,14.778540031824932,0.11899598411074835,0,0,0,0,0,0,0,0,3.6049392758953354,23.376242597044055]
[null,2029,{"$f":"MAX(TREND(C86:C87,B86:B87,B98)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":21029882.712300062},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B98)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":382361.50386000052},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B98)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B98)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B98)","v":0},{"$f":"TREND(L86:L87,B86:B87,B98)","v":0},80679.953459183191,0,0,0,80679.953459183191,35822.864206863269,null,15.072457369072682,7371.0614677423036,3.5652452435673769,0.1041076000018944,5.6273054538446041E-2,0.20049826521034664,9.4502585364335603E-2,0,3820.1979803491809,13138.995663891526,17463.812347715801,1221.810959785925,178.04725512082913,null,null,2032,0,{"$f":"OFFSET($T21,MATCH(AK$82,$A:$A),0)","v":15.92523359866135},0,2.2019384771785812E-2,0,3.3700958370698424,3.3700958370698424,0,0.18595396905379763,0.71647339367516505,2.1878377141276109,0,3.5489400605959132,0,6.0801608832782117,6.0801608832782117,0,0,0,1.3092305355432607,2.539110752534202,0,3.4541083244926192,2.5874427760687015,2.5489997991385787,2.4544273848211979,0,5.9339686915525496,5.1640684576048264E-2,0,0,1.9891374105930337,0,0,3.5146732709758699,0.18467968585567818,2.5111545369708748,0.15094494263619346,0,2.1543742832412938,2.052691561623234,10.364575759986526,2.8674744926433351,0,0,2.2797049617591756,4.6326647298748238,0,0.31596214905377268,0.70634735664705084,8.5859687666999349,0,0.90539888160085058,8.1787880362634874E-2,1.0034837604409412,0,0,0.16898539691827111,0.36348691211182321,0.36348691211182321,0.36348691211182321,0.69405246441359725,0,0.4496005877128928,1.9493845711782212,{"$f":"OFFSET($T21,MATCH(CW$82,$A:$A),0)","v":0.2787781147020193},0.85392231869572244,0,1.9625508306128316,4.7992588126748593E-2,0,4.466361234364447,0.79338866548431175,8.3535621812145582,0.67783758941147587,8.0532629640772253,2.49972175372893,1.6987756099110334,10.299896227103766,3.0389545794472905,0.13988575241291101,3.4923871539840258E-2,2.012615556433381,23.93717653323019,23.587442401612076,3.6445819247936719,0.65819489920650209,1.4013464254568452E-3,11.760754222461046,1.1084679333903555,0.10523125783204534,1.6598979496015598,3.9904617374259748,0,0,0,0,0,12.985064211934674,0,0,0,1.1726695741377545E-2,0.14668632140519594,0,2.987390309787731,1.1048171769349251,0,0.38267169834451487,0,0,0,0.14903633485528101,7.9911930454997666,1.3214346455446391,0.13306620932513091,0.64014175525895101,0,1.5150750506241164,0,0.6623349935881494,0,0.79330221145079804,3.0199015468583106,1.0868628935575122,3.9213222819750424,3.9213222819750424,55.911814726323641,0,{"$f":"OFFSET($T21,MATCH(FI$82,$A:$A),0)","v":8.0805934825514403E-2},0.15969318469417418,0,2.987390309787731,0.85481949963487747,5.1653963837665637,1.1554132832847217,0.1564715165712369,1.2639547007651437,3.5146732709758699,10.892567079119175,6.4995014934903326,6.7422161751442097E-2,2.0518644675887081E-2,1.647814479319781E-2,0,0,0.75561739094198788,1.1882163298554875E-2,0,0,0,1.2888791109807212,4.774591449339586,0.51499481135518765,8.298012132326523,5.9339686915525496,6.5833711386864833,2.0586973820182868E-2,0.23699936882671499,1.6462175254930276,0.55761857107437451,0,0,0.44253390293377021,0,2.218161120495302,0.13112749634158732,0.7536607357029288,0.5182476190186549,23.587442401612076,0.14247337346119654,9.6768255550437186,10.014574922675262,0.47127705886669818,0,11.754765192985587,0,0.25589380529191685,13.286138107411441,2.2923092172256361,0.49980025691949159,4.6343364074003484,1.0189929079498454,1.706839946205754,1.0189929079498454,1.0189929079498454,1.891619218181696,1.4570215335391457,1.2626034251843516,0.96995046852979627,3.330275052925368,8.033813734498095E-2,2.3228790750947828,{"$f":"OFFSET($T21,MATCH(HU$82,$A:$A),0)","v":0},2.9281133559909276,0,2.9527033633683697E-2,0,0,0,5.5703092287544748E-2,0,12.902236215365408,1.1839260549096771,0.43879335591706475,0,0,0,1.4240471298265336,21.806606318028656,1.0868628935575122,1.8296639546538975,5.5773456454591308,1.9779889783182287,2.8635756655743445,3.6171244208152786,0,0,0,0,0.15016084539129956,0,0,0,1.1076245310015054,2.5874427760687015,1.4195989626478609,1.4055942568084532,0.92555603133238962,3.2345654489289601,0,1.9697872417063569,0.96532623066874379,0,0,0,0,0.83362441965582368,15.212592698917668,0.12145596225322139,0,0,0,0,0,0,0,0,3.6428409243558915,23.93717653323019]
[null,2030,{"$f":"MAX(TREND(C86:C87,B86:B87,B99)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":21426495.413400054},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B99)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":389572.64388000034},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B99)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B99)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B99)","v":0},{"$f":"TREND(L86:L87,B86:B87,B99)","v":0},82387.609771486474,0,0,0,82387.609771486474,34187.929001681172,null,15.356716112268904,7510.0758711362632,3.6324839231872166,0.10607101544299141,5.7334335215327159E-2,0.2042795586972774,9.6284855201739877E-2,0,3714.8262500483129,12511.018990889792,16629.131596112831,1163.4146560507756,169.53750857945965,null,null,2033,2.8551954848571353E-2,{"$f":"OFFSET($T22,MATCH(AK$82,$A:$A),0)","v":16.209492341857572},0,2.2279749118749519E-2,0,3.4343679798995268,3.4343679798995268,0.79340727310109671,0.18852882223506823,0.72831039176269063,2.2209867704022712,0,3.6076233214404088,0,6.1961558698188304,6.1961558698188304,0,0,0,1.3228010396135552,2.5915738232485572,0,3.5112426154273995,2.630241386395924,2.5796786253791559,2.4982564452644374,2.4982564452644374,6.0056808932704833,5.2492746297825715E-2,0,0,2.0130902164309838,0.11708348638356575,0.16673207043853785,3.5571644674216558,0.1872280019015852,2.5491851323544839,0.15300475365254318,0,2.1954962289729441,2.0918573986600761,10.52161478665302,2.9332656832026847,0,0,2.3203640782014361,4.7039323930957764,7.4135855761230749,0.32336751192222107,0.71366966531046083,8.8309466865630561,9.680757323133685,0.9148301199508585,8.3025540883380086E-2,1.0186523354538695,5.0254453320928834,0,0.1712945572789136,0.36845577750178038,0.36845577750178038,0.36845577750178038,0.7012821775845719,0,0.46135990052630715,1.9816298004443391,{"$f":"OFFSET($T22,MATCH(CW$82,$A:$A),0)","v":0.28442902243246732},0.87393485526848025,0.18169139698060249,1.9829940684317164,4.8482631022640957E-2,1.6148848270088802E-2,4.5460687726448343,0.80755632022510293,8.4916643283314119,0.69372378611515007,8.2069808417680541,2.5442845700584398,1.7244888333569612,10.483822945444894,3.0756752806156138,0.14341998383694246,3.5406690040391015E-2,2.0541804429249444,24.498110469416318,24.277480406470925,3.7241940689664612,0.67152958628623038,0,12.08744183975163,1.1236178368079917,0.10632178388528918,1.6850479185349108,4.0564804058760267,0,0,0,0,0,13.216808983988987,0,0,1.6812105838946845,1.1867356864537989E-2,0.150122217221895,4.5165159469050549,3.0185089588480203,1.1180995042778512,4.299111601293351,0.38894500487475109,0,0,0,0.150798588814719,8.1338929213122722,1.3351503236837923,0.13575711776820046,0.64680989854289794,0,1.5593988382879629,1.5426489168881901,0.673281405260577,0,0.80640480052881136,3.069824513265202,1.1062711595138954,3.9961916168568412,3.9961916168568412,56.676197963423846,1.5499109916583003,{"$f":"OFFSET($T22,MATCH(FI$82,$A:$A),0)","v":8.2442510720714401E-2},0.16292742488986295,2.2071011302297947,3.0185089588480203,0.87108838578864567,5.2640296650590228,1.1831420862363553,0.15882678154580404,1.2970232830526045,3.5571644674216558,11.005942188151637,6.6312249978255116,6.9294999577871122E-2,2.076685408728899E-2,1.6651598948915707E-2,0.12191746521108066,0.12191746521108066,0.76591751895373894,1.2022824421715319E-2,0,0,0,1.3022456860504668,4.876637046445877,0.52112570196655672,8.456438138215681,6.0056808932704833,6.7089637960474562,2.080142146414312E-2,0.24123150041290606,1.6863691724562864,0.56600681605472081,0,1.3599804241848246,0.44983458914968411,2.4982564452644374,2.2584913226861287,0.13329202532605616,0.76277759944126966,0.52454676134926903,24.277480406470925,0.14501754084443177,9.8615707433888833,10.276573362436931,0.47618619489655967,0,11.915448489036807,0,0.26203525661892074,13.487433749573439,2.3302145546181006,0.50802217958892604,4.6903969284576013,1.0344321944339328,1.7325896867735215,1.0344321944339328,1.0344321944339328,1.9299592480027701,1.472111514899157,1.2921956929621052,0.98459508585661626,3.3807059802136044,8.1553051749699984E-2,2.3786281728970597,{"$f":"OFFSET($T22,MATCH(HU$82,$A:$A),0)","v":0},2.9730965762480741,0.22800077252143233,3.0053484620950918E-2,0,4.1916038234611603,6.574345669225881,5.6618086992588489E-2,0.44394953692511285,13.11569232922254,1.1983610891620509,0.44714445127169106,0,0,0,1.4494765428591529,22.429652212829396,1.1062711595138954,1.8646039201437603,5.6546300449315563,1.9988099149321026,2.9384441821651675,3.6769254580568083,0,0,0,0,0.15223932538967075,0.26701365182460246,0,0,1.1274035404836746,2.630241386395924,1.4429970687453983,1.4291631520015917,0.94078181405356609,3.2974403712623634,1.7763131154562419,1.9902845429783564,0.97995036582650208,2.7524957565880177,2.7524957565880177,0,0,0.84951762814864706,15.646645366010222,0.12391594039569441,0,0,0,0,0,0,0,0,3.680742572816448,24.498110469416318]
[null,2031,{"$f":"MAX(TREND(C86:C87,B86:B87,B100)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":21823108.114500046},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B100)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":396783.78390000015},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B100)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B100)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B100)","v":0},{"$f":"TREND(L86:L87,B86:B87,B100)","v":0},84106.177526500673,0,0,0,84106.177526500673,32617.825720840825,null,15.64097485546513,7649.0902745302246,3.6997226028070567,0.1080344308840884,5.8395615892208277E-2,0.20806085218420817,9.8067125039144123E-2,0,3611.12324727961,11908.974562505571,15828.918916905979,1107.4298228340772,161.37917131558612,null,null,2034,2.8894434104962043E-2,{"$f":"OFFSET($T23,MATCH(AK$82,$A:$A),0)","v":16.493751085053798},0,2.2540113465713225E-2,0,3.4986401227292117,3.4986401227292117,0.80917033150707751,0.1911036754163388,0.740147389850216,2.254135826676932,0,3.6663065822849044,0,6.3121508563594473,6.3121508563594473,0,0,0,1.3363715436838444,2.644036893962892,0,3.5683769063621797,2.6730399967231353,2.6103574516197341,2.5420855057076666,2.5420855057076666,6.0773930949884383,5.3344808019603167E-2,0,0,2.0370430222689344,0.11976473845662373,0.16944461630329866,3.5996556638674524,0.18977631794749217,2.5872157277380827,0.15506456466889287,0,2.2366181747046063,2.1310232356969183,10.678653813319468,2.999056873762012,0,0,2.3610231946436961,4.7752000563167298,7.5032547123475135,0.33077287479066941,0.72099197397387094,9.0759246064262662,9.9493114323908465,0.92426135830086886,8.4263201404125271E-2,1.033820910466803,5.1535660493990525,0,0.17360371763955548,0.37342464289173888,0.37342464289173888,0.37342464289173888,0.70851189075554655,0,0.47311921333972146,2.0138750297104568,{"$f":"OFFSET($T23,MATCH(CW$82,$A:$A),0)","v":0.29007993016291311},0.89394739184123795,0.18386300730307989,2.0034373062506008,4.897267391853332E-2,1.6451235708767092E-2,4.6257763109252235,0.82172397496589944,8.6297664754482675,0.70960998281882837,8.3606987194588829,2.5888473863879495,1.7502020568028893,10.667749663786022,3.1123959817839371,0.1469542152609751,3.5889508540941771E-2,2.0957453294164976,25.059044405602446,24.967518411329955,3.8038062131392736,0.68486427336596412,0,12.414129457042215,1.1387677402256278,0.1074123099385333,1.7101978874682719,4.1224990743261003,0,0,0,0,0,13.448553756043378,0,0,1.7212346186111536,1.2008017987698467E-2,0.15355811303859268,4.5899965603868944,3.0496276079083087,1.1313818316207827,4.3745346118423498,0.39521831140498948,0,0,0,0.15256084277415632,8.2765927971247368,1.3488660018229461,0.13844802621127003,0.65347804182684499,0,1.6037226259518094,1.586495560974613,0.68422781693300738,0,0.81950738960682989,3.1197474796720717,1.1256794254702789,4.0710609517386391,4.0710609517386391,57.440581200524051,1.5729168172629058,{"$f":"OFFSET($T23,MATCH(FI$82,$A:$A),0)","v":8.4079086615914983E-2},0.16616166508555288,2.2576438583834499,3.0496276079083087,0.88735727194240843,5.3626629463515201,1.2108708891879889,0.16118204652037119,1.3300918653400648,3.5996556638674524,11.119317297184104,6.7629485021606897,7.1167837404299522E-2,2.1015063498690822E-2,1.68250531046336E-2,0.12357449830497107,0.12357449830497107,0.77621764696549,1.2163485544875799E-2,0,0,0,1.3156122611202126,4.9786826435521689,0.52725659257792845,8.6148641441048799,6.0773930949884383,6.8345564534083856,2.1015869108103293E-2,0.24546363199909715,1.7265208194195276,0.57439506103506466,0,1.3802786394711628,0.45713527536559545,2.5420855057076666,2.2988215248769555,0.13545655431052561,0.77189446317961052,0.53084590367988338,24.967518411329955,0.14756170822766757,10.046315931733973,10.538571802198598,0.48109533092642126,0,12.076131785088025,0,0.26817670794592696,13.688729391735439,2.3681198920105651,0.51624410225836326,4.746457449514855,1.0498714809180196,1.7583394273412787,1.0498714809180196,1.0498714809180196,1.9682992778238333,1.4872014962591737,1.3217879607398684,0.99923970318343647,3.4311369075018403,8.2767966154419309E-2,2.4343772706993372,{"$f":"OFFSET($T23,MATCH(HU$82,$A:$A),0)","v":0},3.0180797965052215,0.23170824637632817,3.0579935608218135E-2,0,4.2651407326446957,6.730852677460109,5.7533081697632237E-2,0.45057294840866879,13.329148443079673,1.2127961234144247,0.45549554662631464,0,0,0,1.4749059558917621,23.052698107630313,1.1256794254702789,1.8995438856336138,5.7319144444039587,2.0196308515459815,3.0133126987559904,3.7367264952983374,0,0,0,0,0.15431780538804138,0.27097920110912527,0,0,1.1471825499658441,2.6730399967231353,1.4663951748429416,1.4527320471947363,0.9560075967747429,3.3603152935957454,1.8169348823499087,2.010781844250356,0.99457450098426015,2.8226708692598512,2.8226708692598512,0,0,0.86541083664147012,16.080698033102955,0.12637591853816743,0,0,0,0,0,0,0,0,3.7186442212770046,25.059044405602446]
[null,2032,{"$f":"MAX(TREND(C86:C87,B86:B87,B101)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":22219720.815600038},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B101)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":403994.92391999997},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B101)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B101)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B101)","v":0},{"$f":"TREND(L86:L87,B86:B87,B101)","v":0},85835.962999915748,0,0,0,85835.962999915748,31110.903131488321,null,15.92523359866135,7788.1046779241824,3.7669612824268963,0.10999784632518542,5.9456896569089382E-2,0.2118421456711389,9.984939487654837E-2,0,3509.1557808130387,11332.157020588811,15062.236777068707,1053.7908680357666,153.56268498200245,null,null,2035,2.9236913361352732E-2,{"$f":"OFFSET($T24,MATCH(AK$82,$A:$A),0)","v":16.778009828250021},0,2.2800477812676856E-2,0,3.5629122655589178,3.5629122655589178,0.82493338991305831,0.19367852859760937,0.75198438793774147,2.2872848829515924,0,3.7249898431294213,0,6.4281458429000269,6.4281458429000269,0,0,0,1.349942047754134,2.6964999646772476,0,3.6255111972969805,2.7158386070503586,2.6410362778603225,2.5859145661509064,2.5859145661509064,6.149105296706372,5.419686974138091E-2,0,0,2.060995828106885,0.12244599052968289,0.17215716216805949,3.6421468603132383,0.19232463399339919,2.6252463231216816,0.1571243756852426,0,2.2777401204362673,2.17018907273376,10.835692839985912,3.0648480643213625,0,0,2.4016823110859571,4.8464677195376593,7.5929238485719281,0.3381782376591177,0.72831428263728093,9.3209025262893892,10.217865541647921,0.93369259665087678,8.5500861924870483E-2,1.0489894854797313,5.2816867667051834,0,0.17591287800019798,0.37839350828169738,0.37839350828169738,0.37839350828169738,0.7157416039265212,0,0.48487852615313581,2.0461202589765755,{"$f":"OFFSET($T24,MATCH(CW$82,$A:$A),0)","v":0.2957308378933588},0.91395992841398743,0.18603461762555673,2.0238805440694807,4.9462716814425683E-2,1.6753623147445381E-2,4.7054838492056108,0.8358916297066904,8.7678686225651212,0.72549617952250267,8.5144165971497099,2.6334102027174588,1.775915280248817,10.851676382127154,3.1491166829522603,0.15048844668500658,3.6372327041492528E-2,2.1373102159080615,25.619978341788574,25.657556416188811,3.883418357312062,0.69819896044569774,0,12.740817074332799,1.1539176436432639,0.10850283599177743,1.7353478564016225,4.1885177427761526,0,0,0,0,0,13.68029852809777,0,0,1.7612586533276349,1.2148679110858911E-2,0.15699400885529036,4.6634771738687126,3.0807462569685971,1.1446641589637143,4.4499576223913699,0.40149161793522797,0,0,0,0.15432309673359365,8.4192926729372406,1.3625816799620998,0.14113893465433958,0.66014618511079448,0,1.6480464136156723,1.6303422050610359,0.69517422860543776,0,0.83260997868484843,3.1696704460789635,1.1450876914266619,4.1459302866204375,4.1459302866204375,58.204964437624426,1.595922642867506,{"$f":"OFFSET($T24,MATCH(FI$82,$A:$A),0)","v":8.5715662511114954E-2},0.16939590528124285,2.3081865865371052,3.0807462569685971,0.90362615809617652,5.4612962276439792,1.2385996921396227,0.16353731149493833,1.3631604476275252,3.6421468603132383,11.232692406216565,6.8946720064958686,7.3040675230728574E-2,2.1263272910092661E-2,1.6998507260351424E-2,0.1252315313988609,0.1252315313988609,0.78651777497723874,1.2304146668036241E-2,0,0,0,1.3289788361899637,5.0807282406584608,0.53338748318930007,8.7732901499940787,6.149105296706372,6.9601491107693594,2.1230316752063542E-2,0.24969576358528817,1.7666724663827686,0.58278330601541106,0,1.4005768547575066,0.4644359615815094,2.5859145661509064,2.3391517270677729,0.13762108329499506,0.78101132691795394,0.53714504601049762,25.657556416188811,0.15010587561090341,10.23106112007914,10.800570241960266,0.48600446695628274,0,12.236815081139245,0,0.27431815927293324,13.890025033897434,2.4060252294030304,0.52446602492779781,4.8025179705721266,1.065310767402107,1.7840891679090352,1.065310767402107,1.065310767402107,2.0066393076449076,1.5022914776191854,1.351380228517622,1.0138843205102566,3.481567834790098,8.3982880559138634E-2,2.4901263685016137,{"$f":"OFFSET($T24,MATCH(HU$82,$A:$A),0)","v":0},3.0630630167623689,0.23541572023122398,3.1106386595485355E-2,0,4.338677641828232,6.8873596856943831,5.8448076402676283E-2,0.45719635989222474,13.54260455693689,1.2272311576667982,0.46384664198094105,0,0,0,1.5003353689243821,23.675744002431049,1.1450876914266619,1.9344838511234765,5.8091988438763833,2.0404517881598556,3.088181215346792,3.7965275325398875,0,0,0,0,0.15639628538641262,0.27494475039364924,0,0,1.1669615594480192,2.7158386070503586,1.4897932809404797,1.4763009423878803,0.97123337949591959,3.4231902159291492,1.8575566492435753,2.0312791455223498,1.0091986361420184,2.8928459819316852,2.8928459819316852,0,0,0.88130404513429339,16.514750700195691,0.12883589668064047,0,0,0,0,0,0,0,0,3.7565458697375607,25.619978341788574]
[null,2033,{"$f":"MAX(TREND(C86:C87,B86:B87,B102)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":22616333.516700029},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B102)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":411206.06394000165},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B102)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B102)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B102)","v":0},{"$f":"TREND(L86:L87,B86:B87,B102)","v":0},87577.280553452918,0,0,0,87577.280553452918,29665.454904393686,null,16.209492341857572,7927.1190813181429,3.8341999620467364,0.11196126176628241,6.05181772459705E-2,0.2156234391580697,0.10163166471395266,0,3408.9811015428591,10779.842310729746,14328.122793275443,1002.4304609681751,146.07823787745585,null,null,2036,2.9579392617743425E-2,{"$f":"OFFSET($T25,MATCH(AK$82,$A:$A),0)","v":17.062268571446243},0,2.3060842159640566E-2,0,3.6271844083886022,3.6271844083886022,0.84069644831904378,0.19625338177887997,0.76382138602527228,2.3204339392262536,0,3.783673103973916,0,6.5441408294406438,6.5441408294406438,0,0,0,1.3635125518244231,2.7489630353916028,0,3.6826454882317607,2.75863721737757,2.6717151041009006,2.6297436265941458,2.6297436265941458,6.2208174984243287,5.5048931463158361E-2,0,0,2.0849486339448355,0.12512724260274205,0.17486970803282029,3.6846380567590238,0.19487295003930619,2.6632769185052805,0.15918418670159287,0,2.3188620661679287,2.2093549097706022,10.992731866652406,3.1306392548806898,0,0,2.4423414275282167,4.9177353827586137,7.6825929847963668,0.34558360052756365,0.73563659130069103,9.5658804461525104,10.486419650905082,0.94312383500088459,8.6738522445615682E-2,1.0641580604926646,5.4098074840113526,0,0.17822203836083983,0.38336237367165588,0.38336237367165588,0.38336237367165588,0.72297131709749585,0,0.49663783896655017,2.0783654882426927,{"$f":"OFFSET($T25,MATCH(CW$82,$A:$A),0)","v":0.30138174562380454},0.93397246498674502,0.18820622794803418,2.0443237818883651,4.9952759710318054E-2,1.705601058612367E-2,4.7851913874859981,0.85005928444748158,8.9059707696820176,0.74138237622618097,8.6681344748405795,2.6779730190469686,1.8016285036947448,11.035603100468325,3.1858373841205831,0.15402267810903805,3.685514554204343E-2,2.1788751023996147,26.180912277974702,26.347594421047841,3.9630305014848504,0.71153364752543147,0,13.067504691623382,1.1690675470609002,0.10959336204502126,1.7604978253349839,4.254536411226205,0,0,0,0,0,13.912043300152083,0,0,1.801282688044116,1.228934023401939E-2,0.16042990467198942,4.736957787350554,3.1118649060288859,1.1579464863066402,4.5253806329403679,0.40776492446546647,0,0,0,0.15608535069303103,8.5619925487497479,1.3762973581012532,0.14382984309740915,0.66681432839474131,0,1.6923702012795188,1.6741888491474586,0.70612064027786814,0,0.84571256776286163,3.2195934124858336,1.1644959573830453,4.2207996215022359,4.2207996215022359,58.969347674724631,1.6189284684721117,{"$f":"OFFSET($T25,MATCH(FI$82,$A:$A),0)","v":8.7352238406315535E-2},0.17263014547693162,2.3587293146907609,3.1118649060288859,0.91989504424993929,5.5599295089364382,1.2663284950912563,0.16589257646950545,1.3962290299149855,3.6846380567590238,11.346067515249077,7.0263955108310476,7.4913513057157599E-2,2.1511482321494566E-2,1.7171961416069321E-2,0.12688856449275132,0.12688856449275132,0.79681790298898969,1.2444807791196721E-2,0,0,0,1.3423454112597097,5.1827738377647519,0.5395183738006718,8.9317161558832385,6.2208174984243287,7.0857417681302906,2.1444764396023792E-2,0.25392789517147923,1.8068241133460099,0.59117155099575747,0,1.4208750700438448,0.47173664779742075,2.6297436265941458,2.3794819292586,0.13978561227946393,0.7901281906562948,0.54344418834110908,26.347594421047841,0.15265004299413865,10.415806308424305,11.062568681722022,0.49091360298614428,0,12.397498377190464,0,0.28045961059993946,14.091320676059476,2.4439305667954954,0.53268794759723492,4.8585784916293804,1.0807500538861992,1.8098389084767921,1.0807500538861992,1.0807500538861992,2.0449793374659819,1.5173814589792021,1.380972496295376,1.0285289378370766,3.5319987620783344,8.5197794963857959E-2,2.5458754663038698,{"$f":"OFFSET($T25,MATCH(HU$82,$A:$A),0)","v":0},3.1080462370195154,0.23912319408611976,3.1632837582752572E-2,0,4.4122145510117683,7.0438666939286563,5.9363071107720024E-2,0.46381977137578068,13.756060670794023,1.2416661919191769,0.47219773733556475,0,0,0,1.5257647819570015,24.298789897231959,1.1644959573830453,1.9694238166133298,5.8864832433488088,2.0612727247737341,3.1630497319376145,3.8563285697814171,0,0,0,0,0.15847476538478381,0.27891029967817327,0,0,1.1867405689301886,2.75863721737757,1.5131913870380227,1.4998698375810244,0.98645916221709617,3.4860651382625312,1.8981784161372421,2.0517764467943493,1.0238227712997767,2.9630210946035187,2.9630210946035187,0,0,0.89719725362711689,16.94880336728842,0.1312958748231135,0,0,0,0,0,0,0,0,3.7944475181981168,26.180912277974702]
[null,2034,{"$f":"MAX(TREND(C86:C87,B86:B87,B103)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":23012946.217800021},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B103)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":418417.20396000147},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B103)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B103)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B103)","v":0},{"$f":"TREND(L86:L87,B86:B87,B103)","v":0},89330.452840144164,0,0,0,89330.452840144164,28279.733657751578,null,16.493751085053798,8066.1334847121034,3.9014386416665765,0.11392467720737941,6.1579457922851619E-2,0.21940473264500046,0.10341393455135692,0,3310.6476350199237,10251.293147325396,13625.59699584308,953.28004055911276,138.91583900406414,null,null,2037,2.9921871874134115E-2,{"$f":"OFFSET($T26,MATCH(AK$82,$A:$A),0)","v":17.346527314642469},0,2.3321206506604273E-2,0,3.6914565512182862,3.6914565512182862,0.85645950672502458,0.19882823496015115,0.77565838411279775,2.3535829955009135,0,3.842356364818412,0,6.6601358159812616,6.6601358159812616,0,0,0,1.3770830558947178,2.8014261061059376,0,3.7397797791665406,2.8014358277047817,2.7023939303414779,2.6735726870373751,2.6735726870373751,6.2925297001422624,5.5900993184936104E-2,0,0,2.1089014397827857,0.12780849467580005,0.17758225389758228,3.7271292532048208,0.19742126608521321,2.7013075138888794,0.16124399771794257,0,2.3599840118995794,2.248520746807444,11.149770893318854,3.1964304454400403,0,0,2.4830005439704776,4.9890030459795671,7.7722621210208045,0.35298896339601199,0.74295889996410103,9.8108583660157223,10.754973760162157,0.95255507335089507,8.797618296636088E-2,1.079326635505593,5.5379282013175217,0,0.18053119872148235,0.38833123906161432,0.38833123906161432,0.38833123906161432,0.73020103026847294,0,0.50839715177996447,2.1106107175088109,{"$f":"OFFSET($T26,MATCH(CW$82,$A:$A),0)","v":0.30703265335425262},0.95398500155950283,0.19037783827051161,2.0647670197072499,5.044280260621041E-2,1.735839802480196E-2,4.8648989257663864,0.86422693918827254,9.0440729167988714,0.75726857292985528,8.8218523525314065,2.7225358353764784,1.8273417271406727,11.219529818809455,3.2225580852889069,0.1575569095330695,3.7337964042594193E-2,2.2204399888911786,26.741846214160837,27.037632425906693,4.0426426456576623,0.72486833460515976,0,13.394192308913969,1.1842174504785365,0.11068388809826539,1.7856477942683346,4.3205550796762786,0,0,0,0,0,14.143788072206478,0,0,1.8413067227605966,1.2430001357179834E-2,0.16386580048868715,4.8104384008323713,3.1429835550891747,1.1712288136495719,4.6008036434893684,0.41403823099570491,0,0,0,0.15784760465246833,8.7046924245622534,1.3900130362404068,0.14652075154047869,0.67348247167868835,0,1.7366939889433652,1.7180354932338981,0.71706705195029863,0,0.85881515684088028,3.2695163788927251,1.1839042233394284,4.2956689563840138,4.2956689563840138,59.733730911825006,1.641934294076717,{"$f":"OFFSET($T26,MATCH(FI$82,$A:$A),0)","v":8.8988814301515506E-2},0.17586438567262158,2.4092720428444352,3.1429835550891747,0.93616393040370738,5.6585627902288973,1.2940572980428897,0.16824784144407262,1.4292976122024461,3.7271292532048208,11.459442624281538,7.1581190151662257,7.6786350883586624E-2,2.1759691732896401E-2,1.7345415571787214E-2,0.12854559758664172,0.12854559758664172,0.80711803100073842,1.2585468914357165E-2,0,0,0,1.3557119863294556,5.2848194348710438,0.54564926441204353,9.0901421617724374,6.2925297001422624,7.2113344254912635,2.1659212039984044E-2,0.25816002675767163,1.8469757603092687,0.59955979597610132,0,1.4411732853301835,0.47903733401333209,2.6735726870373751,2.4198121314494263,0.14195014126393338,0.79924505439463822,0.54974333067172332,27.037632425906693,0.15519421037737444,10.600551496769471,11.324567121483689,0.49582273901600582,0,12.55818167324168,0,0.28660106192694568,14.292616318221475,2.481835904187959,0.54090987026666959,4.9146390126866519,1.0961893403702865,1.8355886490445488,1.0961893403702865,1.0961893403702865,2.0833193672870451,1.5324714403392135,1.4105647640731389,1.0431735551638968,3.5824296893665712,8.6412709368577284E-2,2.6016245641061468,{"$f":"OFFSET($T26,MATCH(HU$82,$A:$A),0)","v":0},3.1530294572766628,0.24283066794101679,3.2159288570019789E-2,0,4.4857514601952824,7.2003737021628833,6.0278065812763765E-2,0.47044318285933662,13.969516784651155,1.2561012261715507,0.48054883269018839,0,0,0,1.5511941949896106,24.921835792032702,1.1839042233394284,2.0043637821031925,5.9637676428212325,2.0820936613876082,3.2379182485284375,3.9161296070229672,0,0,0,0,0.16055324538315502,0.28287584896269724,0,0,1.2065195784123581,2.8014358277047817,1.5365894931355604,1.523438732774169,1.0016849449382728,3.5489400605959345,1.9388001830309087,2.0722737480663485,1.038446906457535,3.0331962072753527,3.0331962072753527,0,0,0.91309046211994005,17.382856034381156,0.13375585296558651,0,0,0,0,0,0,0,0,3.8323491666586733,26.741846214160837]
[null,2035,{"$f":"MAX(TREND(C86:C87,B86:B87,B104)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":23409558.918900013},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B104)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":425628.34398000129},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B104)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B104)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B104)","v":0},{"$f":"TREND(L86:L87,B86:B87,B104)","v":0},91095.811014683684,0,0,0,91095.811014683684,26951.963407296502,null,16.778009828250021,8205.147888106063,3.9686773212864161,0.11588809264847641,6.2640738599732737E-2,0.22318602613193123,0.10519620438876118,0,3214.1956670616223,9745.7638436078232,12953.668248605771,906.27026450198798,132.06538351929549,null,null,2038,3.0264351130524801E-2,{"$f":"OFFSET($T27,MATCH(AK$82,$A:$A),0)","v":17.630786057838687},0,2.3581570853567907E-2,0,3.7557286940479711,3.7557286940479711,0.87222256513100527,0.20140308814142169,0.78749538220032322,2.3867320517755748,0,3.9010396256629081,0,6.7761308025218803,6.7761308025218803,0.54363074244683007,0.53214280939506042,0.40360483141117187,1.3906535599650072,2.8538891768202936,0,3.7969140701013209,2.8442344380320042,2.7330727565820556,2.7174017474806149,2.7174017474806149,6.3642419018602174,5.6753054906713549E-2,2.0349954063620477E-2,0,2.1328542456207362,0.13048974674885919,0.18029479976234311,3.7696204496506063,0.1999695821311202,2.7393381092724778,0.16330380873429229,1.040484597986955,2.4011059576312408,2.2876865838442866,11.3068099199853,3.2622216359993677,0,0,2.5236596604127377,5.0602707092004975,7.8619312572452422,0.36039432626446039,0.75028120862750847,10.055836285878843,11.02352786941932,0.96198631170090287,8.9213843487106079E-2,1.0944952105185264,5.6660489186236527,0,0.18284035908212418,0.39330010445157282,0.39330010445157282,0.39330010445157282,0.73743074343944759,1.5201752342740826,0.52015646459337883,2.1428559467749286,{"$f":"OFFSET($T27,MATCH(CW$82,$A:$A),0)","v":0.3126835610846983},0.97399753813225209,0.19254944859298903,2.0852102575261342,5.0932845502102773E-2,1.7660785463480249E-2,4.9446064640467968,0.87839459392906372,9.1821750639157269,0.77315476963353347,8.9755702302222371,2.7670986517059979,1.8530549505866005,11.403456537150584,3.2592787864572301,0.16109114095710217,3.7820782543144943E-2,2.262004875382742,27.302780150346965,27.727670430765549,4.1222547898304516,0.73820302168489349,0,13.720879926204551,1.1993673538961727,0.11177441415150952,1.8107977632016958,4.3865737481263309,0,0,0,0,0,14.375532844260789,3.1535363786760877,3.1473307373005279,1.8813307574770661,1.2570662480340316E-2,0.16730169630538619,4.8839190143141895,3.1741022041494635,1.1845111409924978,4.6762266540383886,0.42031153752594108,0,0,0,0.15960985861190569,8.8473923003747164,1.4037287143795609,0.14921165998354946,0.6801506149626354,3.6467946563201794,1.7810177766072115,1.7618821373203213,0.72801346362272612,0,0.87191774591889337,3.3194393452995952,1.2033124892958169,4.3705382912658122,4.3705382912658122,60.498114148925211,1.6649401196813172,{"$f":"OFFSET($T27,MATCH(FI$82,$A:$A),0)","v":9.0625390196716088E-2},0.17909862586831155,2.4598147709980904,3.1741022041494635,0.95243281655747014,5.7571960715213963,1.321786100994514,0.17060310641863979,1.4623661944899067,3.7696204496506063,11.572817733314004,7.2898425195014038,7.8659188710015662E-2,2.2007901144298233E-2,1.7518869727505038E-2,0.13020263068053214,0.13020263068053214,0.8174181590124896,1.2726130037517646E-2,0,0,0,1.3690785613992009,5.3868650319773357,0.55178015502341515,9.2485681676616363,6.3642419018602174,7.3369270828521946,2.1873659683944294E-2,0.26239215834386265,1.8871274072725097,0.60794804095644772,0.29974803087527829,1.4614715006165271,0.48633802022924605,2.7174017474806149,2.4601423336402437,0.14411467024840283,0.80836191813297908,0.55604247300233756,27.727670430765549,0.15773837776061028,10.78529668511456,11.586565561245354,0.50073187504586736,0,12.7188649692929,0.29974803087527829,0.2927425132539519,14.493911960383473,2.5197412415804243,0.54913179293610426,4.9706995337439066,1.1116286268543736,1.8613383896123163,1.1116286268543736,1.1116286268543736,2.121659397108119,1.5475614216992304,1.4401570318508929,1.0578181724907114,3.6328606166548072,8.7627623773296609E-2,2.6573736619084243,{"$f":"OFFSET($T27,MATCH(HU$82,$A:$A),0)","v":0},3.1980126775338094,0.24653814179591257,3.2685739557287007E-2,0,4.5592883693788187,7.3568807103971583,6.1193060517807513E-2,0.47706659434289256,14.182972898508288,1.2705362604239243,0.48889992804481464,0,0,0,1.5766236080222302,25.544881686833616,1.2033124892958169,2.039303747593046,6.041052042293658,2.1029145980014867,3.31278676511926,3.9759306442644964,0,0,0.82477431015821101,0,0.16263172538152565,0.28684139824722121,0.70591068984528449,0.66274800341204765,1.2262985878945276,2.8442344380320042,1.5599875992331036,1.5470076279673075,1.0169107276594547,3.6118149829293165,1.979421949924576,2.092771049338348,1.0530710416152933,3.1033713199471862,3.1033713199471862,0,0,0.92898367061276321,17.816908701473718,0.13621583110805896,0,0,0,0,0,0.96912760003888765,0,0,3.8702508151192392,27.302780150346965]
[null,2036,{"$f":"MAX(TREND(C86:C87,B86:B87,B105)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":23806171.620000005},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B105)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":432839.4840000011},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B105)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B105)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B105)","v":0},{"$f":"TREND(L86:L87,B86:B87,B105)","v":0},92873.694948973207,0,0,0,92873.694948973207,25680.350570897805,null,17.062268571446243,8344.1622915000225,4.0359160009062567,0.11785150808957343,6.3702019276613842E-2,0.22696731961886196,0.10697847422616542,0,3119.6579851951224,9262.5045663336114,12311.339904073082,861.33140490448181,125.51671039149984,null,null,2039,3.0606830386915491E-2,{"$f":"OFFSET($T28,MATCH(AK$82,$A:$A),0)","v":17.915044801034913},0,2.3841935200531617E-2,0,3.8200008368776768,3.8200008368776768,0.88798562353699073,0.20397794132269226,0.7993323802878487,2.4198811080502347,0,3.9597228865074037,0,6.8921257890624981,6.8921257890624981,0.55715967447559667,0.54538612745750281,0.41089324753989565,1.4042240640352965,2.906352247534628,0,3.8540483610361216,2.8870330483592155,2.7637515828226338,2.7612308079238437,2.7612308079238437,6.4359541035781742,5.7605116628491299E-2,2.0717383789769211E-2,0,2.1568070514586868,0.13317099882191835,0.18300734562710394,3.8121116460964037,0.20251789817702723,2.7773687046560878,0.16536361975064198,1.0618623706180053,2.4422279033629017,2.3268524208811288,11.46384894665179,3.3280128265587172,0,0,2.5643187768549986,5.1315383724214509,7.9516003934696808,0.36779968913290872,0.75760351729091835,10.300814205742055,11.292081978676393,0.97141755005091357,9.0451504007851291E-2,1.1096637855314546,5.7941696359298218,0,0.18514951944276667,0.39826896984153132,0.39826896984153132,0.39826896984153132,0.74466045661042213,1.5412698771847797,0.53191577740679319,2.1751011760410468,{"$f":"OFFSET($T28,MATCH(CW$82,$A:$A),0)","v":0.31833446881514404},0.99401007470500979,0.19472105891546643,2.1056534953450186,5.1422888397995144E-2,1.7963172902158538E-2,5.0243140023271851,0.89256224866985479,9.3202772110326233,0.78904096633720799,9.1292881079130659,2.8116614680355076,1.8787681740325279,11.587383255491714,3.2959994876255423,0.16462537238113362,3.8303601043695699E-2,2.3035697618742947,27.863714086533093,28.417708435624576,4.2018669340032631,0.75153770876462733,0,14.047567543495138,1.214517257313809,0.11286494020475366,1.835947732135057,4.4525924165764046,0,0,0,0,0,14.607277616315184,3.2227996356276423,3.2164565490641559,1.9213547921935468,1.271132360350076E-2,0.17073759212208389,4.9573996277960291,3.2052208532097524,1.1977934683354292,4.7516496645873874,0.42658484405617958,0,0,0,0.16137211257134365,8.9900921761872219,1.4174443925187141,0.15190256842661901,0.68681875824658223,3.6825475451076302,1.8253415642710578,1.805728781406744,0.73895987529515661,0,0.88502033499691191,3.3693623117064866,1.2227207552522001,4.4454076261476105,4.4454076261476105,61.262497386025416,1.6879459452859229,{"$f":"OFFSET($T28,MATCH(FI$82,$A:$A),0)","v":9.2261966091916073E-2},0.18233286606400029,2.5103574991517457,3.2052208532097524,0.96870170271123823,5.8558293528138554,1.3495149039461478,0.17295837139320624,1.4954347767773672,3.8121116460964037,11.686192842346466,7.4215660238365828,8.0532026536444701E-2,2.2256110555700141E-2,1.7692323883222935E-2,0.13185966377442254,0.13185966377442254,0.82771828702424055,1.286679116067809E-2,0,0,0,1.3824451364689523,5.4889106290836267,0.55791104563478422,9.4069941735508351,6.4359541035781742,7.4625197402131667,2.2088107327904546E-2,0.26662428993005372,1.9272790542357507,0.61633628593679146,0.30652608733634418,1.4817697159028653,0.49363870644515739,2.7612308079238437,2.5004725358310704,0.14627919923287169,0.81747878187131995,0.56234161533294913,28.417708435624576,0.1602825451438461,10.970041873459726,11.848564001007025,0.5056410110757289,0,12.879548265344118,0.30652608733634418,0.29888396458095812,14.695207602545468,2.5576465789728893,0.55735371560554126,5.0267600548011782,1.127067913338466,1.8870881301800733,1.127067913338466,1.127067913338466,2.1599994269291933,1.562651403059242,1.4697492996286559,1.0724627898175316,3.6832915439430649,8.8842538178015643E-2,2.7131227597107017,{"$f":"OFFSET($T28,MATCH(HU$82,$A:$A),0)","v":0},3.2429958977909572,0.25024561565080838,3.3212190544554231E-2,0,4.632825278562354,7.5133877186313862,6.2108055222851254E-2,0.48369000582644611,14.39642901236542,1.2849712946762979,0.49725102339943833,0,0,0,1.6020530210548503,26.167927581634356,1.2227207552522001,2.0742437130829083,6.1183364417660835,2.1237355346153612,3.3876552817100611,4.0357316815060251,0,0,0.84288901654087434,0,0.16471020537989689,0.29080694753174519,0.71928798110054559,0.67530729283437418,1.2460775973766971,2.8870330483592155,1.583385705330641,1.570576523160452,1.0321365103806313,3.6746899052627198,2.0200437168182428,2.1132683506103427,1.0676951767730514,3.173546432619037,3.173546432619037,0,0,0.94487687910558649,18.250961368566443,0.138675809250532,0,0,0,0,0,0.98904118086160508,0,0,3.9081524635797953,27.863714086533093]
[null,2037,{"$f":"MAX(TREND(C86:C87,B86:B87,B106)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":24202784.321099997},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B106)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":440050.62402000092},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B106)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B106)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B106)","v":0},{"$f":"TREND(L86:L87,B86:B87,B106)","v":0},94664.453452987436,0,0,0,94664.453452987436,24463.093663240903,null,17.346527314642469,8483.1766948939821,4.1031546805260968,0.11981492353067043,6.476329995349496E-2,0.23074861310579275,0.10876074406356968,0,3027.0604785358191,8800.7650697406789,11697.614766451765,818.39369551367247,119.25965299896431,null,null,2040,3.094930964330618E-2,{"$f":"OFFSET($T29,MATCH(AK$82,$A:$A),0)","v":18.199303544231132},0,2.4102299547495324E-2,0,3.8842729797073621,3.8842729797073621,0.90374868194297164,0.20655279450396286,0.81116937837537417,2.4530301643248955,0,4.0184061473518993,0,7.0081207756031159,7.0081207756031159,0.57068860650436326,0.55862944551994043,0.41818166366861942,1.4177945681055857,2.9588153182489831,0,3.9111826519709014,2.9298316586864388,2.7944304090632119,2.805059868367084,2.805059868367084,6.5076663052961088,5.8457178350268743E-2,2.1084813515917941E-2,0,2.1807598572966373,0.13585225089497635,0.18571989149186477,3.8546028425421897,0.20506621422293422,2.8153993000396866,0.1674234307669917,1.0832401432490648,2.4833498490945636,2.3660182579179705,11.620887973318238,3.3938040171180455,0,0,2.6049778932972592,5.2028060356424044,8.0412695296941177,0.37520505200135701,0.76492582595432845,10.545792125605177,11.560636087933556,0.98084878840092116,9.1689164528596503E-2,1.1248323605443882,5.922290353235991,0,0.18745867980340852,0.40323783523148982,0.40323783523148982,0.40323783523148982,0.75189016978139689,1.5623645200954712,0.54367509022020744,2.207346405307165,{"$f":"OFFSET($T29,MATCH(CW$82,$A:$A),0)","v":0.32398537654559212},1.0140226112777677,0.19689266923794327,2.1260967331639034,5.19129312938875E-2,1.8265560340836828E-2,5.1040215406075724,0.90672990341064585,9.4583793581494788,0.80492716304088607,9.2830059856038947,2.856224284365017,1.9044813974784565,11.771309973832844,3.3327201887938656,0.16815960380516509,3.8786419544246463E-2,2.3451346483658586,28.424648022719069,29.107746440483432,4.2814790781760523,0.76487239584436095,0,14.374255160785722,1.2296671607314451,0.11395546625799748,1.8610977010684082,4.518611085026456,0,0,0,0,0,14.839022388369493,3.2920628925792199,3.2855823608277843,1.9613788269100279,1.2851984726661238E-2,0.17417348793878293,5.0308802412778455,3.2363395022700412,1.2110757956783555,4.827072675136387,0.43285815058641802,0,0,0,0.16313436653078098,9.1327920519997274,1.431160070657868,0.15459347686968858,0.69348690153053161,3.7183004338950814,1.8696653519349211,1.8495754254931669,0.74990628696758699,0,0.89812292407492522,3.4192852781133567,1.2421290212085834,4.5202769610294089,4.5202769610294089,62.026880623125791,1.7109517708905282,{"$f":"OFFSET($T29,MATCH(FI$82,$A:$A),0)","v":9.3898541987116654E-2},0.18556710625969025,2.5609002273054009,3.2363395022700412,0.98497058886500111,5.9544626341063136,1.3772437068977814,0.17531363636777339,1.5285033590648278,3.8546028425421897,11.799567951378931,7.5532895281717609,8.2404864362873087E-2,2.250431996710198E-2,1.7865778038940829E-2,0.13351669686831297,0.13351669686831297,0.83801841503598928,1.3007452283838568E-2,0,0,0,1.3958117115386981,5.5909562261898786,0.56404193624615595,9.5654201794399931,6.5076663052961088,7.5881123975740987,2.2302554971864719E-2,0.27085642151624478,1.967430701198992,0.62472453091713775,0.31330414379741006,1.5020679311892091,0.50093939266107146,2.805059868367084,2.5408027380218972,0.14844372821734114,0.82659564560966337,0.56864075766356337,29.107746440483432,0.16282671252708134,11.154787061804893,12.110562440768691,0.51055014710559044,0,13.040231561395339,0.31330414379741006,0.30502541590796434,14.896503244707468,2.5955519163653538,0.56557563827497581,5.0828205758584319,1.1425071998225533,1.91283787074783,1.1425071998225533,1.1425071998225533,2.1983394567502561,1.5777413844192585,1.4993415674064097,1.0871074071443516,3.7337224712313013,9.0057452582734968E-2,2.7688718575129787,{"$f":"OFFSET($T29,MATCH(HU$82,$A:$A),0)","v":0},3.2879791180481046,0.25395308950570422,3.3738641531821593E-2,0,4.706362187745869,7.6698947268656585,6.3023049927895008E-2,0.49031341731000205,14.609885126222553,1.2994063289286713,0.50560211875406202,0,0,0,1.6274824340874594,26.790973476435095,1.2421290212085834,2.1091836785727711,6.1956208412384841,2.1445564712292349,3.4625237983008841,4.0955327187475747,0,0,0.86100372292353766,0,0.16678868537826808,0.29477249681626805,0.7326652723558067,0.68786658225670083,1.2658566068588666,2.9298316586864388,1.6067838114281841,1.5941454183535959,1.0473622931018078,3.7375648275961018,2.0606654837119094,2.1337656518823418,1.0823193119308152,3.243721545290871,3.243721545290871,0,0,0.96077008759840976,18.685014035659183,0.141135787393005,0,0,0,0,0,1.0089547616843226,0,0,3.9460541120403514,28.424648022719069]
[null,2038,{"$f":"MAX(TREND(C86:C87,B86:B87,B107)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":24599397.022199988},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B107)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":447261.76404000074},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B107)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B107)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B107)","v":0},{"$f":"TREND(L86:L87,B86:B87,B107)","v":0},96468.444501088466,0,0,0,96468.444501088466,23298.391804650761,null,17.630786057838687,8622.1910982879417,4.170393360145936,0.12177833897176742,6.5824580630376078E-2,0.23452990659272349,0.11054301390097394,0,2936.4226985574851,8359.7979586963393,11111.499428887841,777.38763516008123,113.28408334901191,null,null,2041,3.1291788899696873E-2,{"$f":"OFFSET($T30,MATCH(AK$82,$A:$A),0)","v":18.483562287427439},0,2.4362663894458954E-2,0,3.9485451225370465,3.9485451225370465,0.91951174034895233,0.20912764768523343,0.82300637646289965,2.4861792205995559,0,4.0770894081964153,0,7.1241157621436955,7.1241157621436955,0.58421753853312974,0.5718727635823827,0.42547007979734319,1.4313650721758751,3.0112783889633392,0,3.9683169429056813,2.9726302690136501,2.8251092353038003,2.848888928810323,2.848888928810323,6.5793785070140647,5.9309240072046486E-2,2.1452243242066529E-2,0,2.2047126631345879,0.13853350296803549,0.18843243735662676,3.8970940389879747,0.20761453026884122,2.8534298954232855,0.1694832417833414,1.1046179158801148,2.524471794826225,2.4051840949548127,11.77792699998473,3.4595952076773946,0,0,2.6456370097395183,5.2740736988633365,8.1309386659185563,0.38261041486980296,0.77224813461773856,10.790770045468387,11.829190197190631,0.99028002675092908,9.2926825049341993E-2,1.1400009355573166,6.0504110705421219,0,0.18976784016405102,0.40820670062144832,0.40820670062144832,0.40820670062144832,0.75911988295237154,1.5834591630061683,0.55543440303362179,2.2395916345732827,{"$f":"OFFSET($T30,MATCH(CW$82,$A:$A),0)","v":0.32963628427603781},1.034035147850517,0.19906427956042069,2.1465399709827828,5.240297418977987E-2,1.8567947779515117E-2,5.1837290788879606,0.92089755815143692,9.5964815052663326,0.82081335974456049,9.4367238632947235,2.9007871006945272,1.9301946209243839,11.955236692174015,3.3694408899621888,0.17169383522919654,3.9269238044797358E-2,2.3866995348574118,28.9855819589052,29.797784445342462,4.3610912223488416,0.77820708292409457,0,14.700942778076303,1.2448170641490761,0.1150459923112416,1.8862476700017692,4.5846297534765297,0,0,0,0,0,15.070767160423889,3.3613261495307745,3.3547081725914127,2.0014028616265089,1.2992645849821682E-2,0.1776093837554806,5.1043608547596859,3.2674581513303296,1.2243581230212868,4.9024956856854072,0.43913145711665652,0,0,0,0.16489662049021833,9.2754919278122347,1.4448757487970216,0.1572843853127581,0.70015504481447877,3.7540533226825326,1.9139891395987676,1.8934220695795898,0.76085269864001726,0,0.91122551315294387,3.4692082445202481,1.2615372871649666,4.5951462959112073,4.5951462959112073,62.791263860225982,1.7339575964951284,{"$f":"OFFSET($T30,MATCH(FI$82,$A:$A),0)","v":9.5535117882316625E-2},0.18880134645537902,2.611442955459057,3.2674581513303296,1.0012394750187692,6.0530959153988118,1.404972509849415,0.17766890134234056,1.5615719413522879,3.8970940389879747,11.912943060411395,7.6850130325069399,8.4277702189302139E-2,2.2752529378503882E-2,1.8039232194658653E-2,0.13517372996220278,0.13517372996220278,0.84831854304774024,1.3148113406999012E-2,0,0,0,1.4091782866084439,5.6930018232961705,0.57017282685752757,9.723846185329192,6.5793785070140647,7.7137050549350716,2.2517002615824972E-2,0.27508855310243718,2.007582348162233,0.63311277589748161,0.32008220025847595,1.5223661464755474,0.50824007887698275,2.848888928810323,2.581132940212715,0.15060825720181056,0.83571250934800423,0.57493989999417761,29.797784445342462,0.16537087991031715,11.339532250149983,12.372560880530447,0.51545928313545064,0,13.200914857446556,0.32008220025847595,0.31116686723497061,15.097798886869466,2.6334572537578191,0.57379756094441037,5.1388810969157035,1.1579464863066402,1.9385876113155867,1.1579464863066402,1.1579464863066402,2.2366794865713304,1.5928313657792703,1.5289338351841728,1.1017520244711716,3.7841533985195372,9.1272366987454279E-2,2.8246209553152557,{"$f":"OFFSET($T30,MATCH(HU$82,$A:$A),0)","v":0},3.3329623383052511,0.25766056336060117,3.4265092519088811E-2,0,4.7798990969294044,7.8264017350999326,6.3938044632939048E-2,0.49693682879355799,14.82334124007977,1.3138413631810504,0.51395321410868833,0,0,0,1.652911847120079,27.414019371236009,1.2615372871649666,2.1441236440626246,6.2729052407109096,2.1653774078431138,3.537392314891707,4.1553337559891039,0,0,0.87911842930620554,0,0.16886716537663929,0.29873804610079208,0.7460425636110678,0.70042587167902748,1.2856356163410358,2.9726302690136501,1.6301819175257222,1.6177143135467402,1.0625880758229846,3.8004397499295051,2.101287250605576,2.1542629531543414,1.0969434470885735,3.3138966579627045,3.3138966579627045,0,0,0.97666329609123304,19.119066702751912,0.14359576553547801,0,0,0,0,0,1.02886834250704,0,0,3.9839557605009079,28.9855819589052]
[null,2039,{"$f":"MAX(TREND(C86:C87,B86:B87,B108)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":24996009.72329998},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B108)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":454472.90406000055},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B108)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B108)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B108)","v":0},{"$f":"TREND(L86:L87,B86:B87,B108)","v":0},98286.035463920445,0,0,0,98286.035463920445,22184.452157493979,null,17.915044801034913,8761.2055016819031,4.237632039765777,0.12374175441286443,6.6885861307257183E-2,0.23831120007965428,0.11232528373837822,0,2847.7583830730418,7938.861526656905,10552.008045565743,738.24425166294111,107.57995053534911,null,null,2042,3.163426815608756E-2,{"$f":"OFFSET($T31,MATCH(AK$82,$A:$A),0)","v":18.767821030623669},0,2.4623028241422661E-2,0,4.0128172653667304,4.0128172653667304,0.93527479875493313,0.211702500866504,0.83484337455042501,2.5193282768742167,0,4.1357726690409118,0,7.2401107486843124,7.2401107486843124,0.59774647056189634,0.58511608164482498,0.43275849592606702,1.4449355762461698,3.0637414596776735,0,4.025451233840462,3.0154288793408721,2.855788061544378,2.8927179892535522,2.8927179892535522,6.6510907087319975,6.0161301793823938E-2,2.1819672968215263E-2,0,2.2286654689725327,0.14121475504109349,0.19114498322138759,3.9395852354337726,0.21016284631474882,2.8914604908068839,0.17154305279969112,1.1259956885111744,2.5655937405578761,2.4443499319916544,11.934966026651175,3.5253863982367224,0,0,2.6862961261817797,5.3453413620842873,8.2206078021429914,0.3900157777382513,0.77957044328114855,11.03574796533151,12.097744306447794,0.99971126510093955,9.4164485570087192E-2,1.15516951057025,6.178531787848291,0,0.19207700052469284,0.41317556601140681,0.41317556601140681,0.41317556601140681,0.76634959612334608,1.6045538059168654,0.56719371584704081,2.2718368638394004,{"$f":"OFFSET($T31,MATCH(CW$82,$A:$A),0)","v":0.33528719200648355},1.0540476844232747,0.20123588988289814,2.1669832088016676,5.2893017085672234E-2,1.8870335218193406E-2,5.263436617168348,0.9350652128922281,9.7345836523831863,0.83669955644823868,9.5904417409855505,2.9453499170240365,1.9559078443703117,12.139163410515145,3.4061615911305121,0.17522806665322918,3.9752056545348122E-2,2.4282644213489757,29.546515895091328,30.487822450201318,4.4407033665216531,0.79154177000382298,0,15.02763039536689,1.2599669675667122,0.11613651836448573,1.9113976389351199,4.650648421926582,0,0,0,0,0,15.302511932478284,3.4305894064823295,3.4238339843550407,2.0414268963429785,1.3133306972982161E-2,0.18104527957217831,5.1778414682415042,3.2985768003906184,1.2376404503642184,4.9779186962344051,0.44540476364689269,0,0,0,0.16665887444965566,9.4181918036246959,1.4585914269361751,0.15997529375582764,0.7068231880984257,3.7898062114699842,1.9583129272626136,1.9372687136660125,0.77179911031244508,0,0.9243281022309624,3.5191312109271182,1.2809455531213498,4.6700156307930056,4.6700156307930056,63.555647097326371,1.7569634220997341,{"$f":"OFFSET($T31,MATCH(FI$82,$A:$A),0)","v":9.7171693777517207E-2},0.19203558665106898,2.6619856836127123,3.2985768003906184,1.017508361172532,6.1517291966912708,1.4327013128010486,0.18002416631690771,1.5946405236397483,3.9395852354337726,12.026318169443858,7.8167365368421198,8.6150540015731178E-2,2.300073878990572E-2,1.8212686350376546E-2,0.13683076305609318,0.13683076305609318,0.85861867105948897,1.3288774530159492E-2,0,0,0,1.4225448616781897,5.7950474204024616,0.5763037174688993,9.8822721912183908,6.6510907087319975,7.8392977122960001,2.2731450259785225E-2,0.2793206846886282,2.0477339951254923,0.64150102087782801,0.32686025671954183,1.5426643617618858,0.51554076509289415,2.8927179892535522,2.6214631424035413,0.15277278618627943,0.84482937308634765,0.58123904232479184,30.487822450201318,0.167915047293553,11.524277438495147,12.634559320292114,0.52036841916531207,0,13.361598153497731,0.32686025671954183,0.31730831856197683,15.299094529031466,2.6713625911502832,0.58201948361384748,5.1949416179729564,1.1733857727907275,1.9643373518833545,1.1733857727907275,1.1733857727907275,2.2750195163923941,1.607921347139287,1.5585261029619266,1.116396641797992,3.8345843258077741,9.2487281392173604E-2,2.8803700531175336,{"$f":"OFFSET($T31,MATCH(HU$82,$A:$A),0)","v":0},3.3779455585623985,0.26136803721549701,3.4791543506356028E-2,0,4.8534360061129398,7.9829087433341632,6.4853039337982796E-2,0.50356024027711388,15.036797353936901,1.3282763974334242,0.52230430946331197,0,0,0,1.6783412601526986,28.037065266036748,1.2809455531213498,2.1790636095524873,6.3501896401833342,2.1861983444569875,3.6122608314825291,4.2151347932306544,0,0,0.89723313568886887,0,0.17094564537500989,0.30270359538531605,0.7594198548663289,0.7129851611013539,1.3054146258232053,3.0154288793408721,1.6535800236232654,1.6412832087398843,1.0778138585441612,3.8633146722628871,2.141909017499243,2.1747602544263405,1.1115675822463316,3.3840717706345385,3.3840717706345385,0,0,0.9925565045840562,19.553119369844474,0.14605574367795107,0,0,0,0,0,1.0487819233297575,0,0,4.0218574089614645,29.546515895091328]
[null,2040,{"$f":"MAX(TREND(C86:C87,B86:B87,B109)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":25392622.424399972},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B109)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":461684.04408000037},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B109)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B109)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B109)","v":0},{"$f":"TREND(L86:L87,B86:B87,B109)","v":0},100117.60334601988,0,0,0,100117.60334601988,21119.496393835074,null,18.199303544231132,8900.2199050758627,4.3048707193856171,0.12570516985396143,6.7947141984138301E-2,0.24209249356658508,0.11410755357578248,0,2761.0759456146766,7537.222210105193,10018.165594045635,700.89533007128387,102.13731399828387,null,null,2043,3.1976747412478246E-2,{"$f":"OFFSET($T32,MATCH(AK$82,$A:$A),0)","v":19.052079773819887},0,2.4883392588386372E-2,0,4.0770894081964366,4.0770894081964366,0.9510378571609186,0.21427735404777457,0.8466803726379506,2.5524773331488775,0,4.1944559298854074,0,7.3561057352249302,7.3561057352249302,0.61127540259066282,0.59835939970726271,0.4400469120547908,1.4585060803164589,3.1162045303920287,0,4.0825855247752623,3.0582274896680843,2.8864668877849562,2.936547049696792,2.936547049696792,6.7228029104499543,6.101336351560168E-2,2.2187102694364001E-2,0,2.2526182748104833,0.14389600711415265,0.19385752908614839,3.9820764318795572,0.21271116236065579,2.9294910861904833,0.17360286381604081,1.1473734611422248,2.6067156862895371,2.4835157690284966,12.092005053317623,3.591177588796072,0,0,2.7269552426240398,5.4166090253052408,8.31027693836743,0.39742114060669964,0.78689275194455854,11.280725885194721,12.366298415704867,1.0091425034509476,9.540214609083239E-2,1.1703380855831782,6.3066525051544602,0,0.19438616088533534,0.41814443140136398,0.41814443140136398,0.41814443140136398,0.77357930929432084,1.6256484488275624,0.57895302866045517,2.3040820931055181,{"$f":"OFFSET($T32,MATCH(CW$82,$A:$A),0)","v":0.34093809973693157},1.0740602209960324,0.20340750020537554,2.187426446620552,5.3383059981564597E-2,1.9172722656871699E-2,5.3431441554487362,0.94923286763301906,9.8726857995000827,0.85258575315191298,9.7441596186763793,2.9899127333535462,1.9816210678162289,12.323090128856276,3.4428822922988349,0.17876229807726066,4.0234875045898878E-2,2.4698293078405289,30.107449831277457,31.17786045506034,4.5203155106944415,0.80487645708355671,0,15.354318012657474,1.2751168709843486,0.11722704441772956,1.9365476078684816,4.7166670903766557,0,2.2586599946232901,2.3431664650229989,0,0,15.534256704532595,3.4998526634339071,3.4929597961186696,2.0814509310594591,1.3273968096142605E-2,0.1844811753888774,5.2513220817233437,3.3296954494509072,1.2509227777071443,5.0533417067834048,0.45167807017713119,9.3322593162459833E-2,0.41228494061432114,0,0.16842112840909301,9.5608916794372032,1.4723071050753287,0.16266620219889721,0.71349133138237253,3.8255591002574354,2.0026367149264601,1.9811153577524356,0.78274552198487535,0.18904311334898857,0.93743069130897561,3.5690541773340096,1.3003538190777328,4.744884965674804,4.744884965674804,64.320030334426562,1.7799692477043392,{"$f":"OFFSET($T32,MATCH(FI$82,$A:$A),0)","v":9.8808269672717178E-2},0.19526982684675895,2.7125284117663675,3.3296954494509072,1.0337772473263001,6.2503624779837308,1.4604301157526822,0.18237943129147485,1.6277091059272091,3.9820764318795572,12.139693278476322,7.948460041177297,8.8023377842160203E-2,2.3248948201307552E-2,1.8386140506094443E-2,0.13848779614998361,0.13848779614998361,0.86891879907124003,1.3429435653319935E-2,0,0,0,1.4359114367479409,5.8970930175087526,0.58243460808027103,10.040698197107547,6.7228029104499543,7.9648903696569739,2.2945897903745474E-2,0.28355281627481926,2.0878856420887333,0.64988926585817175,0.33363831318060772,1.5629625770482294,0.5228414513088081,2.936547049696792,2.6617933445943684,0.15493731517074888,0.85394623682468851,0.58753818465540342,31.17786045506034,0.17045921467678821,11.709022626840316,12.89655776005378,0.52527755519517361,0,13.522281449548947,0.33363831318060772,0.32344976988898066,15.500390171193461,2.7092679285427481,0.59024140628328214,5.2510021390302297,1.1888250592748197,1.9900870924511114,1.1888250592748197,1.1888250592748197,2.313359546213468,1.6230113284992984,1.5881183707396898,1.1310412591248118,3.8850152530960322,9.3702195796892943E-2,2.9361191509198101,{"$f":"OFFSET($T32,MATCH(HU$82,$A:$A),0)","v":0},3.4229287788195455,0.26507551107039279,3.5317994493623252E-2,1.0389674749652293,4.9269729152964548,8.1394157515684338,6.5768034043026544E-2,0.51018365176066982,15.250253467794032,1.3427114316857978,0.53065540481793561,0,0,0,1.7037706731853184,28.660111160837658,1.3003538190777328,2.2140035750423408,6.4274740396557588,2.2070192810708669,3.6871293480733311,4.2749358304721836,10.374826289342232,7.7861632883843921,0.91534784207153197,0.81571657327238534,0.17302412537338113,0.30666914466984002,0.77279714612159001,0.72554445052368055,1.3251936353053746,3.0582274896680843,1.6769781297208031,1.6648521039330286,1.093039641265338,3.9261895945962895,2.1825307843929096,2.1952575556983351,1.1261917174040899,3.454246883306372,3.454246883306372,0,0,1.0084497130768795,19.987172036937203,0.14851572182042408,8.1231049621422216,4.7166964493694596,0.23693842248895947,0,0,1.0686955041524748,0,0,4.0597590574220206,30.107449831277457]
[null,2041,{"$f":"MAX(TREND(C86:C87,B86:B87,B110)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":25789235.125500083},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B110)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":468895.18410000019},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B110)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B110)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B110)","v":0},{"$f":"TREND(L86:L87,B86:B87,B110)","v":0},101963.53502927997,0,0,0,101963.53502927997,20101.766289053245,null,18.483562287427439,9039.2343084698641,4.3721093990054776,0.12766858529505903,6.9008422661019739E-2,0.24587378705351695,0.11588982341318727,0,2676.3789322790244,7154.1566975004343,9509.0106783928441,665.27360877771844,96.946372103221989,null,null,2044,3.2319226668868939E-2,{"$f":"OFFSET($T33,MATCH(AK$82,$A:$A),0)","v":19.33633851701611},0,2.5143756935350006E-2,0,4.1413615510261215,4.1413615510261215,0.9668009155668994,0.21685220722904516,0.8585173707254814,2.5856263894235378,0,4.2531391907299021,0,7.4721007217655488,7.4721007217655488,0.62480433461942941,0.61160271776970498,0.44733532818351457,1.4720765843867485,3.1686676011063843,0,4.1397198157100421,3.1010260999952957,2.9171457140255335,2.9803761101400315,2.9803761101400315,6.794515112167911,6.1865425237379139E-2,2.2554532420512731E-2,0,2.2765710806484338,0.14657725918721182,0.19657007495090925,4.0245676283253431,0.21525947840656282,2.9675216815740821,0.17566267483239109,1.1687512337732751,2.6478376320211985,2.5226816060653388,12.249044079984115,3.6569687793553998,0,0,2.7676143590662998,5.4878766885261721,8.3999460745918473,0.40482650347514793,0.79421506060796854,11.525703805057844,12.63485252496203,1.0185737418009553,9.6639806611577603E-2,1.1855066605961118,6.434773222460592,0,0.19669532124597719,0.42311329679132248,0.42311329679132248,0.42311329679132248,0.78080902246529538,1.6467430917382595,0.59071234147386953,2.3363273223716368,{"$f":"OFFSET($T33,MATCH(CW$82,$A:$A),0)","v":0.34658900746737731},1.0940727575687819,0.20557911052785297,2.2078696844394368,5.387310287745696E-2,1.9475110095549985E-2,5.4228516937291245,0.96340052237381013,10.010787946616936,0.86847194985559129,9.8978774963672471,3.0344755496830551,2.0073342912621568,12.507016847197406,3.4796029934671582,0.1822965295012921,4.0717693546449635E-2,2.5113941943320923,30.668383767463588,31.867898459919196,4.5999276548672299,0.81821114416329044,0,15.681005629948061,1.2902667744019847,0.1183175704709737,1.9616975768018423,4.7826857588267071,0,2.3086492339536369,2.3950265366321686,0,0,15.76600147658699,3.5691159203854617,3.5620856078822749,2.1214749657759402,1.3414629219303087E-2,0.18791707120557508,5.324802695205161,3.3608140985111965,1.2642051050500758,5.1287647173324249,0.45795137670736963,9.4317127744927759E-2,0.42161599824896673,0,0.17018338236853037,9.7035915552497087,1.4860227832144821,0.16535711064196676,0.72015947466631958,3.8613119890448866,2.0469605025903066,2.0249620018388583,0.79369193365730573,0.19106022175128967,0.95053328038699414,3.6189771437408793,1.3197620850341163,4.8197543005566024,4.8197543005566024,65.084413571526781,1.8029750733089394,{"$f":"OFFSET($T33,MATCH(FI$82,$A:$A),0)","v":0.10044484556791776},0.19850406704244769,2.7630711399200227,3.3608140985111965,1.0500461334800628,6.3489957592762272,1.488158918704316,0.18473469626604197,1.6607776882146694,4.0245676283253431,12.253068387508787,8.080183545512476,8.9896215668589241E-2,2.3497157612709461E-2,1.8559594661812263E-2,0.140144829243874,0.140144829243874,0.8792189270829911,1.3570096776480415E-2,0,0,0,1.4492780118176865,5.9991386146150436,0.58856549869164265,10.199124202996746,6.794515112167911,8.0904830270179033,2.3160345547705723E-2,0.28778494786101028,2.1280372890519743,0.65827751083851826,0.3404163696416736,1.5832607923345678,0.53014213752471939,2.9803761101400315,2.7021235467851854,0.15710184415521775,0.86306310056302937,0.59383732698601766,31.867898459919196,0.17300338206002402,11.893767815185402,13.158556199815449,0.53018669122503514,0,13.682964745600167,0.3404163696416736,0.32959122121598694,15.701685813355507,2.747173265935213,0.59846332895271936,5.3070626600874826,1.2042643457589071,2.0158368330188683,1.2042643457589071,1.2042643457589071,2.3516995760345427,1.6381013098593153,1.6177106385174436,1.145685876451632,3.9354461803842682,9.4917110201612268E-2,2.9918682487220662,{"$f":"OFFSET($T33,MATCH(HU$82,$A:$A),0)","v":0},3.4679119990766925,0.26878298492528863,3.5844445480890469E-2,1.0569476359257417,5.0005098244799902,8.2959227598027088,6.6683028748070278E-2,0.51680706324422576,15.463709581651166,1.3571464659381713,0.53900650017256202,0,0,0,1.7292000862179275,29.283157055638398,1.3197620850341163,2.2489435405322036,6.5047584391281834,2.2278402176847405,3.7619978646641532,4.3347368677137128,10.471787282700573,7.8589062517792545,0.93346254845420007,0.82631029500319675,0.17510260537175235,0.31063469395436399,0.78617443737685111,0.7381037399460072,1.3449726447875441,3.1010260999952957,1.7003762358183461,1.6884209991261623,1.1082654239865146,3.9890645169296719,2.2231525512865762,2.2157548569703347,1.1408158525618481,3.5244219959782059,3.5244219959782059,0,0,1.0243429215697029,20.421224704029942,0.15097569996289709,8.2196438063544139,4.7727506144122263,0.24024934141540394,0,0,1.0886090849751877,0,0,4.0976607058825767,30.668383767463588]
[null,2042,{"$f":"MAX(TREND(C86:C87,B86:B87,B111)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":26185847.826600075},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B111)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":476106.32412},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B111)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B111)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B111)","v":0},{"$f":"TREND(L86:L87,B86:B87,B111)","v":0},103824.22752240783,0,0,0,103824.22752240783,19129.528527885512,null,18.767821030623669,9178.2487118638237,4.4393480786253168,0.12963200073615602,7.0069703337900843E-2,0.24965508054044766,0.11767209325059153,0,2593.6664479865353,6788.953727439688,9023.5979192200211,631.31294673161869,91.997486507651928,null,null,2045,3.2661705925259632E-2,{"$f":"OFFSET($T34,MATCH(AK$82,$A:$A),0)","v":19.620597260212335},0,2.5404121282313712E-2,0,4.2056336938558063,4.2056336938558063,0.9825639739728802,0.21942706041031634,0.87035436881300687,2.6187754456981986,0,4.3118224515743977,0,7.5880957083061666,7.5880957083061666,0.6383332666481959,0.62484603583214726,0.45462374431223601,1.4856470884570379,3.2211306718207191,0,4.1968541066448228,3.1438247103225176,2.9478245402661116,3.0242051705832607,3.0242051705832607,6.8662273138858447,6.2717486959156882E-2,2.2921962146661465E-2,0,2.300523886486384,0.14925851126026982,0.19928262081567005,4.0670588247711406,0.21780779445246984,3.0055522769576917,0.17772248584874081,1.1901290064043344,2.6889595777528603,2.5618474431021809,12.406083106650563,3.7227599699147498,0,0,2.8082734755085608,5.5591443517471264,8.4896152108162823,0.41223186634359632,0.80153736927137598,11.770681724921054,12.903406634219103,1.0280049801509659,9.7877467132322787E-2,1.20067523560904,6.5628939397667612,0,0.19900448160661971,0.42808216218128092,0.42808216218128092,0.42808216218128092,0.78803873563627247,1.6678377346489563,0.60247165428728389,2.3685725516377545,{"$f":"OFFSET($T34,MATCH(CW$82,$A:$A),0)","v":0.35223991519782305},1.1140852941415396,0.20775072085033039,2.2283129222583211,5.4363145773349324E-2,1.9777497534228274E-2,5.502559232009534,0.97756817711460142,10.14889009373379,0.88435814655926559,10.051595374058078,3.0790383660125649,2.0330475147080849,12.690943565538536,3.5163236946354708,0.18583076092532358,4.1200512047000398E-2,2.552959080823646,31.229317703649723,32.557936464778223,4.6795397990400431,0.83154583124302406,0,16.007693247238642,1.305416677819621,0.11940809652421781,1.9868475457351933,4.8487044272767807,0,2.3586384732840022,2.4468866082413192,0,0,15.997746248641301,3.6383791773370397,3.6312114196459029,2.1614990004924208,1.3555290342463529E-2,0.19135296702227411,5.3982833086870015,3.3919327475714849,1.2774874323930019,5.2041877278814237,0.46422468323760813,9.5311662327395713E-2,0.43094705588360999,0,0.1719456363279683,9.8462914310622143,1.4997384613536358,0.16804801908503753,0.72682761795026651,3.8970648778323476,2.0912842902541526,2.0688086459252979,0.80463834532973622,0.1930773301535908,0.96363586946500757,3.6689001101477716,1.3391703509905046,4.8946236354384016,4.8946236354384016,65.848796808627156,1.8259808989135453,{"$f":"OFFSET($T34,MATCH(FI$82,$A:$A),0)","v":0.10208142146311776},0.20173830723813765,2.8136138680736971,3.3919327475714849,1.0663150196338309,6.4476290405686871,1.5158877216559401,0.18708996124060848,1.6938462705021298,4.0670588247711406,12.366443496541249,8.211907049847655,9.176905349501828E-2,2.3745367024111293E-2,1.873304881753016E-2,0.14180186233776443,0.14180186233776443,0.88951905509473983,1.3710757899640859E-2,0,0,0,1.4626445868874323,6.1011842117213364,0.59469638930301161,10.357550208885945,6.8662273138858447,8.2160756843788771,2.3374793191665973E-2,0.2920170794472014,2.1681889360152153,0.666665755818862,0.34719442610273715,1.6035590076209116,0.53744282374063335,3.0242051705832607,2.7424537489760121,0.1592663731396872,0.87217996430137279,0.60013646931663189,32.557936464778223,0.17554754944325987,12.078513003530571,13.420554639577116,0.53509582725489668,0,13.843648041651385,0.34719442610273715,0.33573267254299316,15.902981455517503,2.785078603327678,0.60668525162215381,5.3631231811447559,1.2197036322429939,2.041586573586625,1.2197036322429939,1.2197036322429939,2.3900396058556055,1.6531912912193267,1.6473029062952067,1.1603304937784467,3.985877107672505,9.6132024606331287E-2,3.0476173465243428,{"$f":"OFFSET($T34,MATCH(HU$82,$A:$A),0)","v":0},3.5128952193338399,0.27249045878018441,3.6370896468157686E-2,1.0749277968862538,5.0740467336635264,8.4524297680369376,6.7598023453114026E-2,0.52343047472778181,15.677165695508299,1.3715815001905449,0.54735759552718566,0,0,0,1.7546294992505469,29.906202950439308,1.3391703509905046,2.2838835060220566,6.5820428386006089,2.248661154298619,3.8368663812549761,4.3945379049552633,10.568748276058914,7.9316492151741178,0.95157725483686317,0.83690401673400561,0.17718108537012353,0.31460024323888802,0.79955172863210744,0.75066302936833851,1.3647516542697138,3.1438247103225176,1.7237743419158835,1.7119898943193066,1.123491206707691,4.0519394392630748,2.2637743181802432,2.2362521582423343,1.1554399877196062,3.5945971086500563,3.5945971086500563,0,0,1.0402361300625258,20.855277371122671,0.15343567810536954,8.3161826505666063,4.8288047794549929,0.24356026034184725,0,0,1.108522665797905,0,0,4.1355623543431328,31.229317703649723]
[null,2043,{"$f":"MAX(TREND(C86:C87,B86:B87,B112)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":26582460.527700067},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B112)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":483317.46414000168},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B112)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B112)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B112)","v":0},{"$f":"TREND(L86:L87,B86:B87,B112)","v":0},105700.08821652629,0,0,0,105700.08821652629,18201.078801797325,null,19.052079773819887,9317.2631152577851,4.506586758245156,0.13159541617725301,7.1130984014781962E-2,0.25343637402737851,0.1194543630879958,0,2512.9335539943681,6440.9156076692279,8560.9999726945607,598.9484646938123,87.281202745351735,null,null,2046,3.3004185181650318E-2,{"$f":"OFFSET($T35,MATCH(AK$82,$A:$A),0)","v":19.904856003408558},0,2.5664485629277423E-2,0,4.2699058366854912,4.2699058366854912,0.998327032378861,0.22200191359158691,0.88219136690053235,2.6519245019728594,0,4.3705057124189146,0,7.7040906948467445,7.7040906948467445,0.6518621986769626,0.63808935389458965,0.46191216044095978,1.4992175925273323,3.2735937425350747,0,4.2539883975796027,3.1866233206497299,2.9785033665067,3.0680342310265001,3.0680342310265001,6.9379395156037997,6.3569548680934326E-2,2.3289391872810053E-2,0,2.3244766923243345,0.15193976333332895,0.20199516668043205,4.1095500212169265,0.22035611049837683,3.0435828723412901,0.17978229686509051,1.2115067790353846,2.7300815234845106,2.6010132801390227,12.563122133317009,3.7885511604740776,0,0,2.8489325919508208,5.6304120149680781,8.579284347040721,0.41963722921204227,0.80885967793478608,12.015659644784176,13.171960743476264,1.0374362185009738,9.9115127653068E-2,1.2158438106219738,6.6910146570729303,0,0.20131364196726156,0.43305102757123942,0.43305102757123942,0.43305102757123942,0.79526844880724701,1.6889323775596534,0.61423096710069824,2.4008177809038722,{"$f":"OFFSET($T35,MATCH(CW$82,$A:$A),0)","v":0.35789082292826874},1.1340978307142973,0.20992233117280723,2.2487561600772006,5.4853188669241687E-2,2.0079884972906567E-2,5.5822667702899222,0.99173583185539238,10.286992240850646,0.90024434326294389,10.205313251748905,3.1236011823420742,2.0587607381540125,12.874870283879705,3.5530443958037941,0.18936499234935622,4.1683330547551294E-2,2.5945239673152094,31.790251639835851,33.247974469637079,4.7591519432128315,0.84488051832275257,0,16.33438086452923,1.3205665812372573,0.12049862257746195,2.0119975146685549,4.9147230957268331,0,2.4086277126143676,2.4987466798504889,0,0,16.229491020695693,3.7076424342885943,3.7003372314095313,2.2015230352088904,1.3695951465624009E-2,0.19478886283897179,5.4717639221688197,3.4230513966317737,1.2907697597359333,5.2796107384304243,0.47049798976784435,9.6306196909863362E-2,0.44027811351825563,0,0.17370789028740563,9.9889913068746772,1.5134541394927894,0.17073892752810707,0.733495761234216,3.9328177666197983,2.135608077918016,2.1126552900117206,0.81558475700216382,0.1950944385558919,0.9767384585430261,3.7188230765546413,1.3585786169468876,4.9694929703201991,4.9694929703201991,66.613180045727347,1.8489867245181508,{"$f":"OFFSET($T35,MATCH(FI$82,$A:$A),0)","v":0.10371799735831833},0.20497254743382762,2.8641565962273527,3.4230513966317737,1.0825839057875937,6.5462623218611453,1.5436165246075739,0.18944522621517562,1.7269148527895903,4.1095500212169265,12.479818605573715,8.3436305541828339,9.364189132144668E-2,2.3993576435513132E-2,1.8906502973248057E-2,0.14345889543165424,0.14345889543165424,0.89981918310649089,1.3851419022801339E-2,0,0,0,1.4760111619571783,6.2032298088276274,0.60082727991438334,10.515976214775144,6.9379395156037997,8.3416683417398083,2.3589240835626149E-2,0.2962492110333938,2.2083405829784741,0.67505400079920841,0.35397248256380304,1.6238572229072499,0.54474350995654475,3.0680342310265001,2.7827839511668389,0.16143090212415664,0.88129682803971365,0.60643561164724613,33.247974469637079,0.17809171682649566,12.263258191875735,13.682553079338872,0.54000496328475822,0,14.004331337702606,0.35397248256380304,0.34187412386999938,16.1042770976795,2.822983940720142,0.61490717429158848,5.419183702202008,1.2351429187270813,2.0673363141543923,1.2351429187270813,1.2351429187270813,2.4283796356766794,1.6682812725793434,1.6768951740729605,1.1749751111052669,4.036308034960741,9.7346939011050612E-2,3.1033664443266207,{"$f":"OFFSET($T35,MATCH(HU$82,$A:$A),0)","v":0},3.5578784395909868,0.27619793263508141,3.6897347455424903E-2,1.0929079578467615,5.1475836428470627,8.6089367762712108,6.8513018158158065E-2,0.53005388621133775,15.890621809365518,1.3860165344429241,0.5557086908818093,0,0,0,1.7800589122831667,30.529248845240055,1.3585786169468876,2.3188234715119194,6.6593272380730113,2.2694820909124931,3.9117348978458,4.4543389421967925,10.665709269417253,8.0043921785690042,0.9696919612195265,0.84749773846481724,0.17925956536849416,0.31856579252341083,0.81292901988736854,0.76322231879066516,1.3845306637518831,3.1866233206497299,1.7471724480134267,1.7355587895124505,1.1387169894288678,4.1148143615964576,2.3043960850739098,2.2567494595143334,1.1700641228773645,3.6647722213218903,3.6647722213218903,0,0,1.0561293385553494,21.289330038215226,0.15589565624784257,8.4127214947787756,4.8848589444977604,0.24687117926829052,0,0,1.1284362466206226,0,0,4.1734640028036889,31.790251639835851]
[null,2044,{"$f":"MAX(TREND(C86:C87,B86:B87,B113)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":26979073.228800058},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B113)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":490528.6041600015},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B113)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B113)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B113)","v":0},{"$f":"TREND(L86:L87,B86:B87,B113)","v":0},107591.53514705884,0,0,0,107591.53514705884,17314.745269631163,null,19.33633851701611,9456.2775186517429,4.573825437864997,0.13355883161835003,7.2192264691663066E-2,0.25721766751430919,0.12123663292540005,0,2434.1716383975759,6109.3594837736573,8120.3092168279654,568.11666321350276,82.788267418465097,null,null,2047,3.3346664438041011E-2,{"$f":"OFFSET($T36,MATCH(AK$82,$A:$A),0)","v":20.18911474660478},0,2.5924849976241057E-2,0,4.3341779795151965,4.3341779795151965,1.0140900907848465,0.22457676677285751,0.89402836498805771,2.6850735582475198,0,4.4291889732634111,0,7.8200856813873614,7.8200856813873614,0.66539113070572908,0.65133267195702726,0.46920057656968361,1.5127880965976219,3.3260568132494086,0,4.3111226885144038,3.2294219309769523,3.0091821927472777,3.1118632914697293,3.1118632914697293,7.0096517173217343,6.4421610402712076E-2,2.3656821598958787E-2,0,2.3484294981622851,0.15462101540638695,0.20470771254519288,4.152041217662723,0.22290442654428386,3.0816134677248894,0.18184210788144023,1.2328845516664442,2.7712034692161724,2.6401791171758648,12.720161159983499,3.8543423510334271,0,0,2.8895917083930813,5.7016796781890102,8.6689534832651578,0.42704259208049061,0.81618198659819619,12.260637564647386,13.44051485273334,1.0468674568509841,0.1003527881738132,1.2310123856349018,6.8191353743790613,0,0.20362280232790406,0.43801989296119792,0.43801989296119792,0.43801989296119792,0.80249816197822177,1.7100270204703505,0.6259902799141126,2.4330630101699908,{"$f":"OFFSET($T36,MATCH(CW$82,$A:$A),0)","v":0.36354173065871676},1.1541103672870465,0.21209394149528468,2.2691993978960854,5.5343231565134057E-2,2.0382272411584853E-2,5.6619743085703096,1.0059034865961833,10.425094387967542,0.9161305399666182,10.359031129439735,3.1681639986715839,2.0844739615999406,13.058797002220837,3.5897650969721169,0.19289922377338767,4.2166149048102057E-2,2.6360888538067626,32.351185576021983,33.938012474496112,4.838764087385643,0.85821520540248619,0,16.661068481819814,1.3357164846548935,0.12158914863070577,2.0371474836019052,4.9807417641769058,0,2.4586169519447139,2.55060675145964,0,0,16.461235792750006,3.7769056912401719,3.7694630431731597,2.241547069925371,1.3836612588784453E-2,0.19822475865567085,5.545244535650661,3.4541700456920621,1.3040520870788597,5.3550337489794426,0.47677129629808279,9.7300731492331302E-2,0.44960917115289889,0,0.17547014424684301,10.131691182687181,1.527169817631943,0.17342983597117662,0.74016390451816305,3.9685706554072495,2.1799318655818625,2.1565019340981437,0.82653116867459431,0.19711154695819302,0.98984104762103919,3.7687460429615327,1.3779868829032711,5.0443623052019966,5.0443623052019966,67.377563282827737,1.8719925501227508,{"$f":"OFFSET($T36,MATCH(FI$82,$A:$A),0)","v":0.10535457325351831},0.20820678762951642,2.914699324381008,3.4541700456920621,1.0988527919413618,6.6448956031536426,1.5713453275592073,0.19180049118974274,1.7599834350770509,4.152041217662723,12.593193714606178,8.4753540585180129,9.5514729147875718E-2,2.424178584691504E-2,1.9079957128965878E-2,0.14511592852554464,0.14511592852554464,0.91011931111823952,1.3992080145961783E-2,0,0,0,1.4893777370269292,6.3052754059339193,0.60695817052575507,10.674402220664303,7.0096517173217343,8.4672609991007803,2.3803688479586402E-2,0.30048134261958481,2.2484922299417152,0.68344224577955226,0.36075053902486892,1.6441554381935937,0.55204419617245859,3.1118632914697293,2.8231141533576563,0.16359543110862551,0.89041369177805707,0.6127347539778577,33.938012474496112,0.1806358842097309,12.448003380220825,13.944551519100537,0.54491409931461976,0,14.165014633753822,0.36075053902486892,0.3480155751970056,16.305572739841502,2.860889278112607,0.62312909696102547,5.4752442232592813,1.2505822052111737,2.0930860547221499,1.2505822052111737,1.2505822052111737,2.4667196654977426,1.6833712539393548,1.7064874418507237,1.1896197284320869,4.0867389622489991,9.8561853415769937E-2,3.1591155421288977,{"$f":"OFFSET($T36,MATCH(HU$82,$A:$A),0)","v":0},3.6028616598481338,0.27990540648997719,3.742379844269212E-2,1.1108881188072739,5.2211205520305768,8.7654437845054396,6.9428012863201813E-2,0.53667729769489358,16.104077923222651,1.4004515686952976,0.5640597862364356,0,0,0,1.8054883253157756,31.152294740040961,1.3779868829032711,2.3537634370017728,6.736611637545435,2.290303027526372,3.9866034144366007,4.5141399794383421,10.762670262775593,8.0771351419638666,0.98780666760219438,0.85809146019562588,0.1813380453668654,0.3225313418079348,0.82630631114262965,0.7757816082129918,1.4043096732340525,3.2294219309769523,1.7705705541109646,1.7591276847055948,1.1539427721500444,4.1776892839298609,2.3450178519675764,2.277246760786328,1.1846882580351228,3.7349473339937242,3.7349473339937242,0,0,1.0720225470481726,21.723382705307966,0.15835563439031558,8.5092603389909662,4.9409131095405261,0.25018209819473497,0,0,1.1483498274433399,0,0,4.211365651264245,32.351185576021983]
[null,2045,{"$f":"MAX(TREND(C86:C87,B86:B87,B114)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":27375685.92990005},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B114)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":497739.74418000132},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B114)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B114)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B114)","v":0},{"$f":"TREND(L86:L87,B86:B87,B114)","v":0},109498.99726205754,0,0,0,109498.99726205754,16468.891447111706,null,19.620597260212335,9595.2919220457043,4.641064117484837,0.13552224705944704,7.3253545368544185E-2,0.26099896100123998,0.12301890276280431,0,2357.3687612553567,5793.6183837945664,7700.6391399399845,538.75551976861209,78.509642353186877,null,null,2048,3.3689143694431697E-2,{"$f":"OFFSET($T37,MATCH(AK$82,$A:$A),0)","v":20.473373489801006},0.56551994504513092,2.618521432320476E-2,2.2862965255948136,4.3984501223448813,4.3984501223448813,1.0298531491908272,0.22715161995412808,0.90586536307558319,2.7182226145221806,23.127923173890505,4.4878722341079058,0.13434800303326014,7.9360806679279809,7.9360806679279809,0.67892006273449568,0.66457599001946965,0.47648899269840739,1.5263586006679111,3.3785198839637647,0.32859697274818833,4.3682569794491837,3.2722205413041641,3.0398610189878559,3.1556923519129696,3.1556923519129696,7.0813639190396902,6.5273672124489521E-2,2.4024251325107524E-2,3.8640312228399677E-2,2.3723823040002352,0.15730226747944612,0.20742025840995368,4.194532414108509,0.22545274259019085,3.1196440631084879,0.18390191889778992,1.2542623242974944,2.8123254149478338,2.6793449542127066,12.877200186649949,3.9201335415927554,7.344576662986527,1.6832783922935739,2.9302508248353414,5.7729473414099619,8.7586226194895964,0.43444795494893895,0.82350429526160607,12.505615484510509,13.709068961990502,1.0562986952009918,0.1015904486945584,1.2461809606478353,6.9472560916852304,9.460038126525061E-2,0.20593196268854588,0.44298875835115642,0.44298875835115642,0.44298875835115642,0.80972787514919642,1.7311216633810473,0.63774959272752696,2.4653082394361081,{"$f":"OFFSET($T37,MATCH(CW$82,$A:$A),0)","v":0.36919263838916255},1.1741229038598044,0.21426555181776208,2.2896426357149702,5.5833274461026414E-2,2.0684659850263146E-2,5.7416818468506987,1.0200711413369747,10.563196535084398,0.93201673667029661,10.512749007130562,3.2127268150010937,2.1101871850458682,13.242723720561964,3.6264857981404397,0.19643345519741917,4.2648967548652814E-2,2.677653740298326,32.912119512208108,34.628050479354961,4.9183762315584314,0.87154989248221981,0,16.987756099110399,1.3508663880725296,0.12267967468394991,2.0622974525352666,5.0467604326269582,0.73360143954620871,2.5086061912750797,2.6024668230688097,0.59442897099811187,0.5012764730051773,16.692980564804401,3.8461689481917269,3.8385888549367877,2.2815711046418525,1.3977273711944932E-2,0.20166065447236856,5.6187251491324783,3.4852886947523514,1.3173344144217909,5.4304567595284423,0.48304460282832129,9.8295266074799229E-2,0.45894022878754459,0.42743610704060631,0.17723239820628034,10.27439105849969,1.5408854957710965,0.17612074441424619,0.74683204780210988,4.0043235441947012,2.2242556532457085,2.2003485781845664,0.83747758034702469,0.19912865536049412,1.0029436366990578,3.8186690093684028,1.3973951488596543,5.1192316400837958,5.1192316400837958,68.141946519927941,1.8949983757273563,{"$f":"OFFSET($T37,MATCH(FI$82,$A:$A),0)","v":0.10699114914871888},0.21144102782520635,2.9652420525346637,3.4852886947523514,1.1151216780951247,6.7435288844461017,1.5990741305108411,0.19415575616430991,1.7930520173645113,4.194532414108509,12.706568823638644,8.6070775628531901,9.7387566974304743E-2,2.4489995258316872E-2,1.9253411284683771E-2,0.14677296161943507,0.14677296161943507,0.92041943912999058,1.4132741269122263E-2,0.47870760501543103,0.36241887364810443,0.42385913723819207,1.502744312096675,6.4073210030402112,0.61308906113712669,10.832828226553501,7.0813639190396902,8.5928536564617133,2.4018136123546651E-2,0.30471347420577588,2.2886438769049562,0.69183049075989855,0.36752859548593481,1.6644536534799321,0.55934488238836988,3.1556923519129696,2.8634443555484834,0.16575996009309493,0.89953055551639793,0.61903389630847194,34.628050479354961,0.18318005159296674,12.63274856856599,14.206549958862205,0.5498232353444813,0.90757861287533681,14.325697929805042,0.36752859548593481,0.35415702652401188,16.506868382003496,2.8987946155050723,0.63135101963046014,5.5313047443165342,1.2660214916952606,2.1188357952899066,1.2660214916952606,1.2660214916952606,2.5050596953188169,1.6984612352993715,1.7360797096284775,1.2042643457589071,4.1371698895372351,9.9776767820489276E-2,3.2148646399311747,{"$f":"OFFSET($T37,MATCH(HU$82,$A:$A),0)","v":1.1032856229332595},3.6478448801052812,0.28361288034487303,3.7950249429959344E-2,1.1288682797677863,5.2946574612141122,8.921950792739711,7.0343007568245561E-2,0.54330070917844953,16.317534037079781,1.4148866029476712,0.57241088159105935,0.26507808610239347,0.30227299281149222,0.30641450261621311,1.8309177383483954,31.775340634841701,1.3973951488596543,2.3887034024916356,6.8138960370178596,2.3111239641402461,4.0614719310274241,4.5739410166798722,10.859631256133936,8.1498781053587273,1.0059213739848578,0.86868518192643762,0.18341652536523659,0.32649689109245877,0.83968360239789075,0.78834089763531845,1.4240886827162218,3.2722205413041641,1.7939686602085079,1.7826965798987393,1.1691685548712212,4.2405642062632429,2.3856396188612434,2.2977440620583276,1.1993123931928809,3.8051224466655578,3.8051224466655578,3.3810170198569509E-2,0.10860054415055513,1.0879157555409957,22.157435372400695,0.16081561253278862,8.6057991832031568,4.9969672745832927,0.25349301712117828,5.3626500645975526,2.5986810968525251,1.1682634082660575,0.45758662029800334,0.28956063204232391,4.249267299724802,32.912119512208108]
[null,2046,{"$f":"MAX(TREND(C86:C87,B86:B87,B115)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":27772298.631000042},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B115)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":504950.88420000114},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B115)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B115)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B115)","v":0},{"$f":"TREND(L86:L87,B86:B87,B115)","v":0},111422.91469712512,0,0,0,111422.91469712512,15661.918584933719,null,19.904856003408558,9734.3063254396639,4.7083027971046763,0.13748566250054403,7.4314826045425303E-2,0.26478025448817077,0.12480117260020857,0,2282.5099758857673,5493.042062666359,7301.1254630479516,510.80456729087871,74.43651604275901,null,null,2049,3.4031622950822384E-2,{"$f":"OFFSET($T38,MATCH(AK$82,$A:$A),0)","v":20.757632232997224},0.57124939125166774,2.6445578670168467E-2,2.3119152328773751,4.4627222651745653,4.4627222651745653,1.0456162075968078,0.22972647313539865,0.91770236116310877,2.751371670796841,23.522142691373588,4.5465554949524023,0.13570132540813756,8.0520756544685987,8.0520756544685987,0.69244899476326216,0.67781930808191182,0.48377740882713116,1.5399291047382004,3.4309829546781203,0.33465688139510125,4.4253912703839635,3.3150191516313754,3.0705398452284332,3.1995214123562086,3.1995214123562086,7.1530761207576452,6.6125733846266979E-2,2.4391681051256255E-2,3.9231745578834319E-2,2.3963351098381858,0.15998351955250528,0.21013280427471451,4.237023610554294,0.22800105863609788,3.1576746584920867,0.18596172991413965,1.2756400969285444,2.8534473606794952,2.7185107912495492,13.034239213316393,3.9859247321520823,7.4800263505450433,1.7143207607323199,2.9709099412776019,5.8442150046309163,8.8482917557140333,0.44185331781738724,0.83082660392501606,12.750593404373634,13.977623071247665,1.065729933551,0.10282810921530361,1.2613495356607689,7.0753768089913995,9.5557148711675532E-2,0.20824112304918774,0.44795762374111492,0.44795762374111492,0.44795762374111492,0.81695758832017107,1.7522163062917444,0.64950890554094132,2.4975534687022263,{"$f":"OFFSET($T38,MATCH(CW$82,$A:$A),0)","v":0.37484354611960824},1.1941354404325621,0.2164371621402395,2.3100858735338545,5.6323317356918777E-2,2.0987047288941435E-2,5.8213893851310861,1.0342387960777657,10.70129868220125,0.94790293337397469,10.666466884821389,3.2572896313306035,2.1359004084917963,13.426650438903094,3.6632064993087634,0.19996768662145062,4.3131786049203563E-2,2.7192186267898895,33.473053448394239,35.318088484213817,4.9979883757312216,0.88488457956195377,0,17.31444371640098,1.3660162914901655,0.12377020073719402,2.0874474214686276,5.1127791010770114,0.74547290930908627,2.5585954306054455,2.6543268946779786,0.60627411821162491,0.51126545131657308,16.924725336858792,3.9154322051432811,3.9077146667004166,2.3215951393583332,1.4117934835105414E-2,0.20509655028906626,5.6922057626142957,3.5164073438126398,1.3306167417647226,5.5058797700774411,0.48931790935855979,9.9289800657267183E-2,0.46827128642219018,0.43612658970018647,0.17899465216571764,10.417090934312194,1.5546011739102503,0.17881165285731573,0.75350019108605693,4.0400764329821524,2.268579440909555,2.2441952222709896,0.84842399201945495,0.20114576376279522,1.0160462257770764,3.8685919757752725,1.4168034148160376,5.1941009749655942,5.1941009749655942,68.906329757028146,1.918004201331962,{"$f":"OFFSET($T38,MATCH(FI$82,$A:$A),0)","v":0.10862772504391945},0.21467526802089629,3.0157847806883189,3.5164073438126398,1.1313905642488873,6.8421621657385625,1.6268029334624747,0.19651102113887708,1.8261205996519718,4.237023610554294,12.819943932671105,8.7388010671883691,9.9260404800733795E-2,2.4738204669718707E-2,1.9426865440401671E-2,0.14842999471332546,0.14842999471332546,0.93071956714174175,1.4273402392282742E-2,0.48753613800183643,0.36964090854367532,0.4323053852651616,1.5161108871664208,6.5093666001465031,0.61921995174849842,10.991254232442699,7.1530761207576452,8.7184463138226445,2.42325837675069E-2,0.30894560579196695,2.3287955238681972,0.70021873574024496,0.37430665194700069,1.6847518687662704,0.56664556860428128,3.1995214123562086,2.9037745577393101,0.16792448907756438,0.90864741925473869,0.62533303863908607,35.318088484213817,0.18572421897620253,12.817493756911155,14.468548398623875,0.55473237137434273,0.92017910280971149,14.48638122585626,0.37430665194700069,0.3602984778510181,16.708164024165495,2.9366999528975368,0.6395729422998947,5.5873652653737871,1.2814607781793479,2.1445855358576629,1.2814607781793479,1.2814607781793479,2.5433997251398908,1.7135512166593887,1.7656719774062311,1.218908963085727,4.187600816825471,0.1009916822252086,3.2706137377334521,{"$f":"OFFSET($T38,MATCH(HU$82,$A:$A),0)","v":1.1220913677653777},3.6928281003624277,0.28732035419976881,3.8476700417226561E-2,1.1468484407282984,5.3681943703976485,9.078457800973986,7.1258002273289309E-2,0.54992412066200547,16.530990150936915,1.4293216372000448,0.58076197694568299,0.26972834354936481,0.30757594934254062,0.3117898819223453,1.8563471513810155,32.398386529642444,1.4168034148160376,2.4236433679814984,6.8911804364902851,2.3319449007541202,4.1363404476182462,4.6337420539214014,10.956592249492275,8.2226210687535914,1.024036080367521,0.87927890365724926,0.18549500536360783,0.3304624403769828,0.85306089365315185,0.80090018705764487,1.4438676921983915,3.3150191516313754,1.8173667663060509,1.806265475091883,1.1843943375923978,4.3034391285966249,2.4262613857549109,2.3182413633303267,1.2139365283506391,3.8752975593373913,3.8752975593373913,3.4279755895771882E-2,0.10992489741539901,1.1038089640338191,22.591488039493431,0.16327559067526165,8.702338027415351,5.0530214396260593,0.25680393604762158,5.4540588725168355,2.6429767973670564,1.1881769890887748,0.46222017580128932,0.29309185926235204,4.2871689481853572,33.473053448394239]
[null,2047,{"$f":"MAX(TREND(C86:C87,B86:B87,B116)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":28168911.332100034},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B116)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":512162.02422000095},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B116)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B116)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B116)","v":0},{"$f":"TREND(L86:L87,B86:B87,B116)","v":0},113363.73905709191,0,0,0,113363.73905709191,14892.267589795341,null,20.18911474660478,9873.3207288336234,4.7755414767245163,0.13944907794164105,7.5376106722306407E-2,0.26856154797510151,0.12658344243761283,0,2209.5776277844575,5206.997668190621,6920.9270250525224,484.2049560956138,70.560312672126301,null,null,2050,3.4374102207213077E-2,{"$f":"OFFSET($T39,MATCH(AK$82,$A:$A),0)","v":21.041890976193447},0.57697883745820222,2.6705943017132104E-2,2.3375339401599273,4.5269944080042714,4.5269944080042714,1.0613792660027934,0.23230132631666919,0.92953935925063425,2.7845207270715018,23.916362208856672,4.605238755796897,0.13705464778301443,8.1680706410092174,8.1680706410092174,0.70597792679202875,0.69106262614434943,0.49106582495585499,1.5534996088084896,3.4834460253924551,0.34071679004201422,4.4825255613187647,3.3578177619585978,3.1012186714690113,3.2433504727994378,3.2433504727994378,7.2247883224755789,6.6977795568044715E-2,2.4759110777404992E-2,3.9823178929269107E-2,2.4202879156761363,0.16266477162556328,0.21284535013947536,4.2795148070000915,0.23054937468200484,3.195705253875686,0.18802154093048934,1.2970178695596042,2.8945693064111562,2.7576766282863909,13.191278239982886,4.0517159227114323,7.6154760381035596,1.7453631291710656,3.0115690577198624,5.9154826678518457,8.9379608919384719,0.44925868068583558,0.83814891258842616,12.995571324236844,14.246177180504739,1.0751611719010103,0.10406576973604881,1.2765181106736969,7.2034975262975314,9.6513916158100149E-2,0.21055028340983023,0.45292648913107342,0.45292648913107342,0.45292648913107342,0.82418730149114572,1.7733109492024417,0.66126821835435545,2.5297986979683444,{"$f":"OFFSET($T39,MATCH(CW$82,$A:$A),0)","v":0.38049445385005626},1.2141479770053114,0.21860877246271693,2.3305291113527389,5.6813360252811147E-2,2.1289434727619721E-2,5.9010969234114743,1.0484064508185567,10.839400829318148,0.9637891300776491,10.82018476251222,3.3018524476601123,2.1616136319377239,13.610577157244224,3.6999272004770867,0.20350191804548209,4.3614604549754327E-2,2.7607835132814431,34.033987384580364,36.008126489072851,5.0776005199040322,0.89821926664168739,0,17.641131333691568,1.381166194907802,0.12486072679043786,2.1125973904019784,5.178797769527085,0.75734437907195917,2.6085846699357917,2.7061869662871296,0.61811926542513784,0.52125442962796886,17.156470108913105,3.9846954620948596,3.9768404784640445,2.3616191740748143,1.4258595958265858E-2,0.20853244610576532,5.7656863760961352,3.547525992872929,1.3438990691076487,5.5813027806264621,0.49559121588879823,0.10028433523973512,0.47760234405683344,0.4448170723597667,0.18075690612515499,10.559790810124699,1.5683168520494037,0.18150256130038531,0.76016833437000386,4.0758293217696036,2.3129032285734015,2.2880418663574122,0.85937040369188544,0.20316287216509635,1.0291488148550894,3.9185149421821639,1.4362116807724208,5.2689703098473926,5.2689703098473926,69.670712994128507,1.941010026936562,{"$f":"OFFSET($T39,MATCH(FI$82,$A:$A),0)","v":0.11026430093911944},0.21790950821658508,3.0663275088419746,3.547525992872929,1.1476594504026556,6.9407954470310589,1.6545317364141086,0.19886628611344423,1.8591891819394322,4.2795148070000915,12.933319041703569,8.8705245715235481,0.10113324262716282,2.4986414081120612E-2,1.9600319596119492E-2,0.15008702780721589,0.15008702780721589,0.94101969515349038,1.4414063515443186E-2,0.49636467098823944,0.37686294343924864,0.44075163329212874,1.5294774622361722,6.6114121972527942,0.62535084235987026,11.149680238331857,7.2247883224755789,8.8440389711836165,2.4447031411467153E-2,0.31317773737815791,2.3689471708314387,0.70860698072058881,0.38108470840806652,1.7050500840526142,0.57394625482019523,3.2433504727994378,2.9441047599301271,0.17008901806203328,0.91776428299308221,0.63163218096969764,36.008126489072851,0.18826838635943777,13.002238945256245,14.730546838385543,0.55964150740420437,0.93277959274408628,14.647064521907481,0.38108470840806652,0.36643992917802432,16.909459666327489,2.9746052902900018,0.64779486496933181,5.6434257864310595,1.2969000646634401,2.17033527642542,1.2969000646634401,1.2969000646634401,2.5817397549609544,1.7286411980194001,1.7952642451839944,1.233553580412547,4.2380317441137283,0.10220659662992793,3.3263628355357295,{"$f":"OFFSET($T39,MATCH(HU$82,$A:$A),0)","v":1.1408971125975003},3.7378113206195756,0.29102782805466459,3.9003151404493779E-2,1.164828601688811,5.4417312795811625,9.2349648092082148,7.2172996978333057E-2,0.55654753214556141,16.744446264794046,1.4437566714524184,0.58911307230030918,0.27437860099633621,0.3128789058735913,0.31716526122847749,1.8817765644136244,33.021432424443354,1.4362116807724208,2.4585833334713514,6.9684648359627106,2.3527658373679983,4.2112089642090478,4.693543091162951,11.053553242850617,8.2953640321484539,1.0421507867501889,0.88987262538805778,0.18757348536197904,0.33442798966150677,0.86643818490841296,0.81345947647997152,1.4636467016805608,3.3578177619585978,1.8407648724035888,1.8298343702850275,1.1996201203135746,4.3663140509300282,2.4668831526485775,2.3387386646023214,1.2285606635083974,3.9454726720092257,3.9454726720092257,3.4749341592974263E-2,0.11124925068024351,1.1197021725266423,23.025540706586163,0.16573556881773469,8.7988768716275416,5.1090756046688268,0.26011485497406606,5.5454676804361185,2.6872724978815885,1.2080905699114923,0.4668537313045753,0.29662308648238023,4.3250705966459142,34.033987384580364]
[null,2048,{"$f":"MAX(TREND(C86:C87,B86:B87,B117)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":28565524.033200026},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B117)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":519373.16424000077},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B117)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B117)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B117)","v":0},{"$f":"TREND(L86:L87,B86:B87,B117)","v":0},115321.93370461016,0,0,0,115321.93370461016,14158.42053781996,null,20.473373489801006,10012.335132227585,4.8427801563443564,0.14141249338273804,7.6437387399187526E-2,0.27234284146203225,0.12836571227501709,0,2138.5516325397271,4934.8702482850622,6559.2264569520858,458.8995010513886,66.872698991694691,null,null,2051,0,{"$f":"OFFSET($T40,MATCH(AK$82,$A:$A),0)","v":0},0.58270828366473904,2.6966307364095811E-2,2.3631526474424889,4.5912665508339563,4.5912665508339563,1.0771423244087743,0,0,0,24.310581726339606,0,0,8.2840656275497953,8.2840656275497953,0.71950685882079524,0.70430594420679182,0.49835424108457876,1.5670701128787845,3.5359090961068103,0.34677669868892724,4.5396598522535445,0,0,3.2871795332426772,3.2871795332426772,0,6.782985728982216E-2,2.5126540503553577E-2,4.0414612279703756E-2,2.4442407215140869,0.16534602369862242,0.21555789600423736,0,0.23309769072791184,0,0,0,0,0,13.348317266649332,0,7.7509257256620749,1.7764054976098116,0,0,9.0276300281629105,0,0.84547122125183616,13.240549244099963,14.514731289761897,1.084592410251018,0,1.2916866856866305,7.3316182436037005,0,0.21285944377047206,0.45789535452103197,0.45789535452103197,0.45789535452103197,0,1.7944055921131388,0,2.5620439272344617,{"$f":"OFFSET($T40,MATCH(CW$82,$A:$A),0)","v":0},1.2341605135780691,0.22078038278519377,2.3509723491716183,5.7303403148703511E-2,0,0,0,10.977502976435003,0.9796753267813274,10.973902640203047,3.3464152639896221,0,0,0,0,4.4097423050305229E-2,2.8023483997730065,0,36.698164493931692,0,0.91155395372141546,0,0,0,0,2.1377473593353402,5.2448164379771383,0.76921584883483674,0,0,0,0,0,0,0,0,0,0.211968341922463,0,0,1.3571813964505799,0,0.50186452241903434,0.10127886982220276,0.48693340169147908,0.45350755501934692,0.18251916008459235,10.702490685937162,1.5820325301885574,0,0,0,0,0,0.87031681536431293,0.20517998056739745,1.0422514039331081,0,0,0,0,0,1.9640158525411677,{"$f":"OFFSET($T40,MATCH(FI$82,$A:$A),0)","v":0.11190087683432001},0.22114374841227505,3.1168702369956298,0,0,0,1.6822605393657419,0.20122155108801137,1.8922577642268925,0,0,0,0.10300608045359122,0,1.9773773751837385E-2,0.1517440609011057,0.1517440609011057,0.95131982316524144,0,0,0.38408497833481953,0.44919788131909827,1.5428440373059178,6.713457794359087,0.63148173297124177,0,0,0,2.4661479055427333E-2,0,2.409098817794697,0.71699522570093521,0,0,0,3.2871795332426772,2.9844349621209543,0,0,0.63793132330031199,36.698164493931692,0,13.186984133601413,0,0,0,14.807747817958699,0,0,0,3.0125106276824658,0,0,0,0,0,0,2.6200797847820287,1.7437311793794168,1.824856512961748,1.2481981977393672,4.2884626714019651,0.10342151103464724,3.3821119333380061,{"$f":"OFFSET($T40,MATCH(HU$82,$A:$A),0)","v":1.1597028574296184},3.7827945408767225,0.2947353019095616,3.9529602391761003E-2,1.1828087626493182,5.5152681887646988,9.3914718174424863,7.3087991683377082E-2,0.56317094362911735,0,0,0,0.27902885844330755,0.31818186240463964,0.32254064053460968,1.907205977446244,0,0,2.4935232989612142,0,2.3735867739818728,0,4.7533441284044811,11.150514236208956,8.3681069955433394,1.0602654931328523,0,0,0.33839353894602958,0.87981547616367406,0.82601876590229817,0,0,0,0,0,4.4291889732634111,2.5075049195422441,2.3592359658743205,1.2431847986661557,4.0156477846810592,4.0156477846810592,3.5218927290176644E-2,0.11257360394508739,0,23.459593373678722,0,8.8954157158397109,5.1651297697115934,0,5.6368764883554006,2.7315681983961202,1.2280041507342097,0.47148728680786128,0.3001543137024083,4.3629722451064712,0]
[null,2049,{"$f":"MAX(TREND(C86:C87,B86:B87,B118)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":28962136.734300017},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B118)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":526584.30426000059},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B118)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B118)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B118)","v":0},{"$f":"TREND(L86:L87,B86:B87,B118)","v":0},117297.97405583209,0,0,0,117297.97405583209,13458.901825302235,null,20.757632232997224,10151.349535621543,4.9100188359641965,0.14337590882383505,7.7498668076068644E-2,0.27612413494896304,0.13014798211242135,0,2069.4097340376529,4676.0631174245918,6215.2306689011657,434.83271565582845,63.365589282994485,null,null,2052,{"$f":"OFFSET($T41,MATCH(AJ$82,$A:$A),0)","v":0},{"$f":"OFFSET($T41,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,4.6555386936636411,4.6555386936636411,1.092905382814755,0,0,0,0,0,0,8.4000606140904122,8.4000606140904122,0,0,0,0,0,0,4.5967941431883252,0,0,0,0,0,0,0,0,2.4681935273520375,0.16802727577168039,0.21827044186899816,0,0,0,0,0,0,0,0,0,7.8863754132205912,1.8074478660485573,0,0,9.1172991643873473,0,0,0,0,1.0940236486010284,0,1.3068552606995589,7.4597389609098688,0,0,0,0,0,0,1.8155002350238358,0,0,{"$f":"OFFSET($T41,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,11.115605123551855,0,11.127620517893877,3.3909780803191314,0,0,0,0,4.4580241550855992E-2,2.8439132862645602,0,37.388202498790733,0,0,0,0,0,0,0,0,0.78108731859771441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.84519056174967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T41,MATCH(FI$82,$A:$A),0)","v":0.11353745272952},0,3.1674129651493041,0,0,0,0,0,1.9253263465143531,0,0,0,0,0,0,0,0,0,0,0,0.3913070132303928,0.45764412934606546,1.5562106123756636,6.815503391465378,0,0,0,0,2.4875926699387579E-2,0,0,0.72538347068127895,0,0,0,0,0,0,0,0,37.388202498790733,0,13.371729321946578,0,0,0,14.968431114009917,0,0,0,0,0,0,0,0,0,0,2.6584198146030915,1.7588211607394282,1.8544487807395114,0,4.338893598690202,0,0,{"$f":"OFFSET($T41,MATCH(HU$82,$A:$A),0)","v":1.1785086022617366},0,0.29844277576445744,4.005605337902822E-2,0,5.5888050979482351,9.5479788256767151,7.400298638842083E-2,0.56979435511267329,0,0,0,0,0,0,1.9326353904788636,0,0,2.5284632644510676,0,2.3944077105957517,0,4.8131451656460316,11.247475229567295,8.4408499589382018,0,0,0,0.34235908823055355,0,0,0,0,0,0,0,0,2.5481266864359116,0,0,0,0,0,0,0,0,0,8.9919545600519015,5.2211839347543592,0,5.7282852962746453,2.7758638989106519,1.2479177315569272,0.47612084231114721,0.30368554092243766,0,0]
[null,2050,{"$f":"MAX(TREND(C86:C87,B86:B87,B119)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":29358749.435400009},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B119)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":533795.4442800004},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B119)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B119)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B119)","v":0},{"$f":"TREND(L86:L87,B86:B87,B119)","v":0},119292.34788334311,0,0,0,119292.34788334311,12792.278997583935,null,21.041890976193447,10290.363939015504,4.9772575155840366,0.14533932426493207,7.8559948752949749E-2,0.27990542843589383,0.13193025194982561,0,2002.1277441766763,4429.9980985270013,5888.1711717149165,411.95083452885325,60.031148636486584,null,null,2053,0,{"$f":"OFFSET($T42,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,4.7198108364933251,4.7198108364933251,1.1086684412207357,0,0,0,0,0,0,8.5160556006310326,8.5160556006310326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17070852784473958,0.22098298773375899,0,0,0,0,0,0,0,0,0,8.0218251007791075,1.8384902344873031,0,0,9.2069683006117629,0,0,0,0,0,0,1.3220238357124923,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T42,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,11.281338395584747,0,0,0,0,0,0,2.8854781727561236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T42,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,1.9583949288018137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73377171566162536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.129114410061137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T42,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,5.6623420071317714,0,0,0.57641776659622923,0,0,0,0,0,0,1.9580648035114727,0,0,0,0,0,0,0,11.344436222925637,8.5135929223330642,0,0,0,0.34632463751507758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C86:C87,B86:B87,B120)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B120)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B120)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B120)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B120)","v":0},{"$f":"TREND(L86:L87,B86:B87,B120)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2054,0,{"$f":"OFFSET($T43,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T43,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T43,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T43,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C86:C87,B86:B87,B121)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B121)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B121)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B121)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B121)","v":0},{"$f":"TREND(L86:L87,B86:B87,B121)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2055,0,{"$f":"OFFSET($T44,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T44,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T44,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T44,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C86:C87,B86:B87,B122)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B122)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B122)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B122)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B122)","v":0},{"$f":"TREND(L86:L87,B86:B87,B122)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2056,0,{"$f":"OFFSET($T45,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T45,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T45,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T45,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C86:C87,B86:B87,B123)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B123)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B123)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B123)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B123)","v":0},{"$f":"TREND(L86:L87,B86:B87,B123)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2057,0,{"$f":"OFFSET($T46,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T46,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T46,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T46,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C86:C87,B86:B87,B124)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B124)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B124)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B124)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B124)","v":0},{"$f":"TREND(L86:L87,B86:B87,B124)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2058,0,{"$f":"OFFSET($T47,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T47,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T47,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T47,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C86:C87,B86:B87,B125)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B125)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B125)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B125)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B125)","v":0},{"$f":"TREND(L86:L87,B86:B87,B125)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2059,0,{"$f":"OFFSET($T48,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T48,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T48,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T48,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C86:C87,B86:B87,B126)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B126)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B126)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B126)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B126)","v":0},{"$f":"TREND(L86:L87,B86:B87,B126)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2060,0,{"$f":"OFFSET($T49,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T49,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T49,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T49,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C86:C87,B86:B87,B127)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B127)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B127)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B127)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B127)","v":0},{"$f":"TREND(L86:L87,B86:B87,B127)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2061,0,{"$f":"OFFSET($T50,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T50,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T50,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T50,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C86:C87,B86:B87,B128)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B128)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B128)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B128)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B128)","v":0},{"$f":"TREND(L86:L87,B86:B87,B128)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2062,0,{"$f":"OFFSET($T51,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T51,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T51,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T51,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C86:C87,B86:B87,B129)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B129)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B129)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B129)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B129)","v":0},{"$f":"TREND(L86:L87,B86:B87,B129)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2063,0,{"$f":"OFFSET($T52,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T52,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T52,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T52,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C86:C87,B86:B87,B130)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B130)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B130)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B130)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B130)","v":0},{"$f":"TREND(L86:L87,B86:B87,B130)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2064,0,{"$f":"OFFSET($T53,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T53,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T53,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T53,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C86:C87,B86:B87,B131)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B131)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B131)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B131)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B131)","v":0},{"$f":"TREND(L86:L87,B86:B87,B131)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2065,0,{"$f":"OFFSET($T54,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T54,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T54,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T54,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C86:C87,B86:B87,B132)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B132)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B132)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B132)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B132)","v":0},{"$f":"TREND(L86:L87,B86:B87,B132)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2066,0,{"$f":"OFFSET($T55,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T55,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T55,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T55,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C86:C87,B86:B87,B133)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B133)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B133)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B133)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B133)","v":0},{"$f":"TREND(L86:L87,B86:B87,B133)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2067,0,{"$f":"OFFSET($T56,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T56,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T56,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T56,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C86:C87,B86:B87,B134)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B134)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B134)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B134)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B134)","v":0},{"$f":"TREND(L86:L87,B86:B87,B134)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2068,0,{"$f":"OFFSET($T57,MATCH(AK$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T57,MATCH(CW$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T57,MATCH(FI$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T57,MATCH(HU$82,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C86:C87,B86:B87,B135)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B135)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B135)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B135)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B135)","v":0},{"$f":"TREND(L86:L87,B86:B87,B135)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Total",{"$f":"SUM(AJ86:AJ134)","v":0.39499169709492338},{"$f":"SUM(AK86:AK134)","v":387.13114165389032},-1.9902040324314791,0.38357591568052202,-6.1798554361495146,96.293433923052362,96.293433923052362,10.647810603894463,2.8687565887768831,19.217731256399198,52.109287015957705,-57.732482070951278,95.214988181512979,-1.1605027351998531,190.36060383266525,173.96476554728761,7.6547750229452447,7.4480296321632524,2.2117467871299086,35.312277516974703,90.378424312100677,0.64913601724996195,101.59908279301054,62.291253346958676,59.20507419750821,62.886262628815885,51.052416309142231,154.64800259654112,0.8760460958878632,0.1114983714367135,-0.17438072196445606,50.97435716994238,1.3796497397507055,2.0236070462189613,91.600315609529261,4.225554474410564,59.806775343284833,0.283128343051538,5.5778208026073903,52.879222337158609,50.380601729921551,288.35480364543878,72.352422652056745,-6.717817694655345,-20.013440590733598,61.658964269039075,110.33982136265422,161.48350812875213,7.1225696197838539,17.02997722602997,313.75356956014758,216.77327073331926,25.504140873514221,1.2956456728360304,27.72445602750448,105.82101947142286,-0.70780934712797194,5.8774477487044283,12.648091694952333,12.648091694952333,12.648091694952333,17.938954540121898,22.66295814272657,11.370442772402097,54.800326859085935,{"$f":"SUM(CW86:CW134)","v":4.2277525370412405},22.986068510848501,1.5410594058324625,67.493849526977257,0.71924408694903497,-7.4869235221897118E-2,120.73927344263855,19.28782542709838,222.63951378633098,20.000227635263688,230.43816952170468,67.31602847076681,40.456179397104066,250.39757812059921,70.657998393132743,0.50089024729654208,0.42217409423301888,63.686796708166518,608.17970151451937,754.19907969643941,100.93176253632789,17.178528498678634,-3.0803937667593043E-2,337.68267315586837,29.21143041554528,0.28692196823739191,41.622868826037319,101.18450118587128,-2.4452838925530207,15.108889969206814,15.842968935043981,1.1375490392258905,0.69505093300066734,316.01743516120939,42.48634001596357,42.435156833870522,34.003659212478922,0.17333591490543557,5.2720754580959275,85.294106767318823,68.515827151729809,30.136739980834317,82.375709556813234,9.7385492904515694,-0.17203842757199239,3.4349843931222064,1.210994604848656,4.0612874646984096,237.14835057715263,31.852733598810886,2.0158385781155301,16.527162238677242,29.97936539185001,40.250295175137971,32.772249484838824,18.609217931426102,-0.57715039472290219,20.10525267127197,81.006956104537309,26.429972999225971,96.389530103802528,96.389530103802528,1313.9423782082149,30.834912309306048,{"$f":"SUM(FI86:FI134)","v":1.4024160122203813},1.3258087033274053,23.708550069237745,68.515827151729809,20.972788785082948,127.19530476454817,22.325508189751488,3.9193196974315527,38.264279352875526,117.5544064421881,249.30684008982558,160.85949738141861,2.4541754767204269,0.40866683144800758,0.12632393259309427,1.2383323677047837,1.2383323677047837,16.089452728461662,0.17499981408870563,0.4373339230402094,1.1108661657968202,1.4006458371095563,32.544909204412768,132.43424636547343,14.034292182629937,226.27988734918662,154.64800259654112,179.42971371354841,0.58051745176816161,5.7632724017477184,44.553071898745422,15.392003940114121,3.2901651868156492,25.38369226188243,14.97262058160706,51.052416309142231,63.141008209457389,2.135331825630725,19.659604246156881,12.670034403873473,694.17681053692809,2.0447928808697178,264.14457094816538,258.65704616389968,12.165209885446828,-8.6763090783403971,438.99062249729349,3.2901651868156492,6.2099183755654108,315.68664155239185,58.038996083590817,13.414588858011886,108.12708251718837,24.270078884144635,40.62000428179168,24.270078884144635,24.270078884144635,51.88988185397605,36.854727466114277,20.439520584873481,27.008563699157193,87.741837722236099,1.4841460803465911,62.395334185195352,{"$f":"SUM(HU86:HU134)","v":-6.9604639886213118},73.527148172299803,1.4048006479525605,-3.2922032668198793,-0.45874396027660769,96.554747127166365,151.34985878798267,0.74889595358120498,5.1744703543524633,346.06977086292602,30.902273172867059,11.955978140081337,0.28179179298500079,0.32136268444173371,0.32572778961369536,40.276206495137856,573.20547947249077,26.429972999225971,2.8357761542338,187.55141073664203,55.809950732781026,74.021026127776864,96.40426311465778,102.29295770782001,76.76706209036351,11.442462687394251,5.6584482325231278,0.29621448692867514,3.1057304700113302,8.1952133709356421,7.6941096178427069,26.896639181620461,62.291253346958676,34.150544711351529,33.887896432663588,22.307206426399016,83.906803261198974,40.621187210557757,67.677729869497341,33.797060657211617,60.970334456006036,60.970334456006036,-0.57419569300805084,-2.0128994085638419,20.457892317268307,422.08470313032228,1.8412527145722035,73.172876171522887,42.549112796217372,-0.3698131950871183,-8.7750082116004755,-5.8712167180929455,3.2171384021193439,-2.6096800322906759,-2.5936057242435289,98.512218125990856,608.17970151451937]
[null,2067,{"$f":"MAX(TREND(C86:C87,B86:B87,B136)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B136)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B136)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B136)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B136)","v":0},{"$f":"TREND(L86:L87,B86:B87,B136)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C86:C87,B86:B87,B137)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,{"$f":"MAX(TREND(E86:E87,B86:B87,B137)*INDEX(matBenefit,ROW()-ROW($A88),A80),0)","v":0},0,55,55,{"$f":"TREND(I86:I87,B86:B87,B137)","v":0.16666666666666669},{"$f":"TREND(J86:J87,B86:B87,B137)","v":0.1},{"$f":"TREND(K86:K87,B86:B87,B137)","v":0},{"$f":"TREND(L86:L87,B86:B87,B137)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R89:R137)","v":461140.83386664389},null,{"$f":"SUM(T89:T137)","v":387.13114165389032},195926.1675079492,93.888415788532043,2.7059627111302862,1.4977776400668437,5.1863849245466653,2.45641696264599,0,62082.795967814549,168152.78708540939,212509.47945368479,16269.945320190267,2125.8260395446905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)"]
[]
[]
[{"$f":"MAX($A$1:A141)+1","v":3},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A142,1)),\"Not Used\",INDEX(ModelGroup,A142,1))","v":"1P3252"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AJ144,1)),\"Not Used\",INDEX(ModelGroup,AJ144,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CV144,1)),\"Not Used\",INDEX(ModelGroup,CV144,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,FH144,1)),\"Not Used\",INDEX(ModelGroup,FH144,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HT144,1)),\"Not Used\",INDEX(ModelGroup,HT144,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A142,2)*AnnualFactor","v":1281627.4200000016},{"$f":"INDEX(ModelData1B,A142,2)*AnnualFactor","v":2848060.9333333368},{"$f":"INDEX(ModelData1NB,A142,3)*AnnualFactor","v":23302.316727272759},{"$f":"INDEX(ModelData1B,A142,3)*AnnualFactor","v":51782.926060606122},{"$f":"IF(E148=0,55,MAX(5,ROUND(C148/E148,1)))","v":55},{"$f":"IF(F148=0,55,MAX(5,ROUND(D148/F148,1)))","v":55},{"$f":"INDEX(ModelData1NB,A142,6)","v":1},{"$f":"INDEX(ModelData1B,A142,6)","v":0.15},{"$f":"IF(INDEX(ModelData1NB,A142,5)=0,0,INDEX(ModelData1NB,A142,1)*AnnualFactor/INDEX(ModelData1NB,A142,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A142,5)=0,0,INDEX(ModelData1B,A142,1)*AnnualFactor/INDEX(ModelData1B,A142,5))","v":0},{"$f":"C148*(1-I148)*0.00000110231131*(VLOOKUP(G148,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G148,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(G148,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G148,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G148,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G148,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C148*I148*0.00000110231131*(VLOOKUP(G148,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G148,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(G148,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G148,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G148,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G148,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":46425.759406273348},{"$f":"D148*(1-J148)*0.00000110231131*(VLOOKUP(H148,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H148,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(H148,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H148,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H148,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H148,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D148*J148*0.00000110231131*(VLOOKUP(H148,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H148,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(H148,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H148,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H148,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H148,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":20803.194595410012},{"$f":"K148*(1-I148)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K148*I148*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L148*(1-J148)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L148*J148*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M148+O148)-(N148+P148)","v":25622.564810863336},{"$f":"Q148/(1+DiscRate)^(B148-YearCurrent)","v":20915.645255605996},null,{"$f":"0.00000110231131*(C148*(1-I148)*VLOOKUP(G148,EmAuto1,2)-D148*(1-J148)*VLOOKUP(H148,EmAuto1,2)+(K148*(1-I148)-L148*(1-J148))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C148*I148*VLOOKUP(G148,EmTruck1,2)-D148*J148*VLOOKUP(H148,EmTruck1,2)+(K148*I148-L148*J148)*VLOOKUP(0,EmTruck1,2))","v":-3.5660223075240021},{"$f":"0.00000110231131*(C148*(1-I148)*VLOOKUP(G148,EmAuto1,3)-D148*(1-J148)*VLOOKUP(H148,EmAuto1,3)+(K148*(1-I148)-L148*(1-J148))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C148*I148*VLOOKUP(G148,EmTruck1,3)-D148*J148*VLOOKUP(H148,EmTruck1,3)+(K148*I148-L148*J148)*VLOOKUP(0,EmTruck1,3))","v":452.54919528383709},{"$f":"0.00000110231131*(C148*(1-I148)*VLOOKUP(G148,EmAuto1,4)-D148*(1-J148)*VLOOKUP(H148,EmAuto1,4)+(K148*(1-I148)-L148*(1-J148))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C148*I148*VLOOKUP(G148,EmTruck1,4)-D148*J148*VLOOKUP(H148,EmTruck1,4)+(K148*I148-L148*J148)*VLOOKUP(0,EmTruck1,4))","v":1.2557439693778947},{"$f":"0.00000110231131*(C148*(1-I148)*VLOOKUP(G148,EmAuto1,5)-D148*(1-J148)*VLOOKUP(H148,EmAuto1,5)+(K148*(1-I148)-L148*(1-J148))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C148*I148*VLOOKUP(G148,EmTruck1,5)-D148*J148*VLOOKUP(H148,EmTruck1,5)+(K148*I148-L148*J148)*VLOOKUP(0,EmTruck1,5))","v":3.8198523446024243E-2},{"$f":"0.00000110231131*(C148*(1-I148)*VLOOKUP(G148,EmAuto1,6)-D148*(1-J148)*VLOOKUP(H148,EmAuto1,6)+(K148*(1-I148)-L148*(1-J148))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C148*I148*VLOOKUP(G148,EmTruck1,6)-D148*J148*VLOOKUP(H148,EmTruck1,6)+(K148*I148-L148*J148)*VLOOKUP(0,EmTruck1,6))","v":4.8218930168582377E-3},{"$f":"0.00000110231131*(C148*(1-I148)*VLOOKUP(G148,EmAuto1,7)-D148*(1-J148)*VLOOKUP(H148,EmAuto1,7)+(K148*(1-I148)-L148*(1-J148))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C148*I148*VLOOKUP(G148,EmTruck1,7)-D148*J148*VLOOKUP(H148,EmTruck1,7)+(K148*I148-L148*J148)*VLOOKUP(0,EmTruck1,7))","v":4.7724546327608447E-2},{"$f":"0.00000110231131*(C148*(1-I148)*VLOOKUP(G148,EmAuto1,8)-D148*(1-J148)*VLOOKUP(H148,EmAuto1,8)+(K148*(1-I148)-L148*(1-J148))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C148*I148*VLOOKUP(G148,EmTruck1,8)-D148*J148*VLOOKUP(H148,EmTruck1,8)+(K148*I148-L148*J148)*VLOOKUP(0,EmTruck1,8))","v":3.5446142838622588E-2},{"$f":"T148*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B148-YearCurrent)","v":0},{"$f":"U148*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B148-YearCurrent)/(1+DiscRate)^($B148-YearCurrent)","v":356.9246515748988},{"$f":"V148*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B148-YearCurrent)","v":8508.0074298098316},{"$f":"W148*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B148-YearCurrent)","v":11780.322942058327},{"$f":"X148*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B148-YearCurrent)","v":192.47534047732839},{"$f":"Y148*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B148-YearCurrent)","v":77.914891685611749},null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($U9,MATCH(AJ$144,$A:$A),0)","v":-54.862785984574529},{"$f":"OFFSET($U9,MATCH(AK$144,$A:$A),0)","v":-5581.5590307349376},0,0,0,0,0,0,-527.82577647183609,-256.20734609576505,-823.54400622352455,0,-1308.7738334083465,-351.18316110472381,0,0,0,0,0,0,0,0,0,-954.11605185764518,-942.25057862153494,0,0,-1981.9278508943196,0,0,0,0,0,0,-1173.8141823538876,0,-945.34161039103469,-678.77763297856666,-2232.0186360766943,-764.13171665930304,-728.15007848393805,0,-840.27446100697637,0,0,-824.34752650434439,-1424.1263574006416,0,-583.26504626969268,0,0,0,0,-227.85692443458436,0,0,-230.83530627550795,0,0,0,0,-358.50401024371365,0,-654.44157618243457,0,{"$f":"OFFSET($U9,MATCH(CW$144,$A:$A),0)","v":-718.15428619046565},0,0,0,0,-76.308658025099049,-1419.2891564841984,-278.03889063716326,0,0,0,0,-639.59410833417905,-3609.5445337798756,-1195.3971217838841,-608.79843473522965,0,0,-10157.172029650861,0,-977.38663149918921,0,0,-3607.1632446812096,-439.42491980646491,-495.50273329422464,0,0,0,-1998.5054762426939,-2048.0763930341964,-421.04741208283019,-394.49683695122553,-5129.7354545039125,-667.3012261686473,-717.46936187418419,-406.2668659465491,-39.455580679701512,0,-1342.6231620464321,-1165.8828844109084,0,-1573.680430181656,0,0,0,0,0,0,0,-343.04959189370368,-281.58098585718898,-6667.5275503307466,-794.14261953521918,-801.44677708222707,0,0,0,-1079.7382133514693,-392.88124130956237,-1606.8693604760419,-1606.8693604760419,-17621.014289738843,0,{"$f":"OFFSET($U9,MATCH(FI$144,$A:$A),0)","v":0},0,0,-1165.8828844109084,-303.45746925650701,-2469.6976498126833,0,0,0,-1173.8141823538876,-3464.3716580840846,-2125.2044890887641,0,-53.318452887346588,0,0,0,0,-40.066618433590648,-434.39577457291244,0,0,0,0,0,-3215.7974136078146,-1981.9278508943196,-2335.4236610160988,0,-85.670977237475228,0,0,-385.45909894357897,-458.36069024844153,-168.30515297369817,0,0,-357.95221470208151,-296.40256119085882,0,0,-381.06681478048915,0,-2778.2672596309576,-201.40549954148895,-2381.1059776987763,0,-385.45909894357897,-320.60503498000514,-3804.2620359600996,0,-219.07105341418958,-2397.7335392996856,-383.56844125479313,-623.46678310743312,-383.56844125479313,-383.56844125479313,0,0,0,0,0,0,0,{"$f":"OFFSET($U9,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,-4467.786607940011,-464.99316891222975,-155.76986880860395,0,0,0,0,-6191.3836868360022,-392.88124130956237,0,-1753.0575060591916,0,-904.10392314670935,0,0,0,0,-215.67102481234528,-673.35651404036525,0,0,0,-339.97270030851246,-954.11605185764518,-507.93791942561006,-500.77742686021833,-405.68713595220299,0,0,0,0,0,0,0,0,-295.78034100539639,0,-312.96043577773605,0,0,-547.33658809074723,0,0,0,0,0,0,-10157.172029650861]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A142,2)*AnnualFactor","v":1644160.0200000019},{"$f":"INDEX(ModelData20B,A142,2)*AnnualFactor","v":3653688.9333333368},{"$f":"INDEX(ModelData20NB,A142,3)*AnnualFactor","v":29893.818545454582},{"$f":"INDEX(ModelData20B,A142,3)*AnnualFactor","v":66430.707878787929},{"$f":"IF(E149=0,55,MAX(5,ROUND(C149/E149,1)))","v":55},{"$f":"IF(F149=0,55,MAX(5,ROUND(D149/F149,1)))","v":55},{"$f":"INDEX(ModelData20NB,A142,6)","v":1},{"$f":"INDEX(ModelData20B,A142,6)","v":0.15},{"$f":"IF(INDEX(ModelData20NB,A142,5)=0,0,INDEX(ModelData20NB,A142,1)*AnnualFactor/INDEX(ModelData20NB,A142,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A142,5)=0,0,INDEX(ModelData20B,A142,1)*AnnualFactor/INDEX(ModelData20B,A142,5))","v":0},{"$f":"C149*(1-I149)*0.00000110231131*(VLOOKUP(G149,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G149,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(G149,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G149,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G149,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G149,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C149*I149*0.00000110231131*(VLOOKUP(G149,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G149,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(G149,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G149,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G149,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G149,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":28134.740814056055},{"$f":"D149*(1-J149)*0.00000110231131*(VLOOKUP(H149,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H149,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(H149,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H149,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H149,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H149,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D149*J149*0.00000110231131*(VLOOKUP(H149,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H149,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(H149,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H149,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H149,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H149,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":13443.384228933215},{"$f":"K149*(1-I149)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K149*I149*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L149*(1-J149)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L149*J149*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B149-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M149+O149)-(N149+P149)","v":14691.35658512284},{"$f":"Q149/(1+DiscRate)^(B149-YearCurrent)","v":3099.0958837448215},null,{"$f":"0.00000110231131*(C149*(1-I149)*VLOOKUP(G149,EmAuto20,2)-D149*(1-J149)*VLOOKUP(H149,EmAuto20,2)+(K149*(1-I149)-L149*(1-J149))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C149*I149*VLOOKUP(G149,EmTruck20,2)-D149*J149*VLOOKUP(H149,EmTruck20,2)+(K149*I149-L149*J149)*VLOOKUP(0,EmTruck20,2))","v":-2.1282497053253824},{"$f":"0.00000110231131*(C149*(1-I149)*VLOOKUP(G149,EmAuto20,3)-D149*(1-J149)*VLOOKUP(H149,EmAuto20,3)+(K149*(1-I149)-L149*(1-J149))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C149*I149*VLOOKUP(G149,EmTruck20,3)-D149*J149*VLOOKUP(H149,EmTruck20,3)+(K149*I149-L149*J149)*VLOOKUP(0,EmTruck20,3))","v":743.25081051902714},{"$f":"0.00000110231131*(C149*(1-I149)*VLOOKUP(G149,EmAuto20,4)-D149*(1-J149)*VLOOKUP(H149,EmAuto20,4)+(K149*(1-I149)-L149*(1-J149))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C149*I149*VLOOKUP(G149,EmTruck20,4)-D149*J149*VLOOKUP(H149,EmTruck20,4)+(K149*I149-L149*J149)*VLOOKUP(0,EmTruck20,4))","v":0.91185620042110893},{"$f":"0.00000110231131*(C149*(1-I149)*VLOOKUP(G149,EmAuto20,5)-D149*(1-J149)*VLOOKUP(H149,EmAuto20,5)+(K149*(1-I149)-L149*(1-J149))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C149*I149*VLOOKUP(G149,EmTruck20,5)-D149*J149*VLOOKUP(H149,EmTruck20,5)+(K149*I149-L149*J149)*VLOOKUP(0,EmTruck20,5))","v":1.488464664160489E-2},{"$f":"0.00000110231131*(C149*(1-I149)*VLOOKUP(G149,EmAuto20,6)-D149*(1-J149)*VLOOKUP(H149,EmAuto20,6)+(K149*(1-I149)-L149*(1-J149))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C149*I149*VLOOKUP(G149,EmTruck20,6)-D149*J149*VLOOKUP(H149,EmTruck20,6)+(K149*I149-L149*J149)*VLOOKUP(0,EmTruck20,6))","v":7.1146086327126806E-3},{"$f":"0.00000110231131*(C149*(1-I149)*VLOOKUP(G149,EmAuto20,7)-D149*(1-J149)*VLOOKUP(H149,EmAuto20,7)+(K149*(1-I149)-L149*(1-J149))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C149*I149*VLOOKUP(G149,EmTruck20,7)-D149*J149*VLOOKUP(H149,EmTruck20,7)+(K149*I149-L149*J149)*VLOOKUP(0,EmTruck20,7))","v":2.9288299245328539E-2},{"$f":"0.00000110231131*(C149*(1-I149)*VLOOKUP(G149,EmAuto20,8)-D149*(1-J149)*VLOOKUP(H149,EmAuto20,8)+(K149*(1-I149)-L149*(1-J149))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C149*I149*VLOOKUP(G149,EmTruck20,8)-D149*J149*VLOOKUP(H149,EmTruck20,8)+(K149*I149-L149*J149)*VLOOKUP(0,EmTruck20,8))","v":1.3919992247711649E-2},{"$f":"T149*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B149-YearCurrent)","v":0},230.57541907614311,{"$f":"V149*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B149-YearCurrent)","v":1596.5317553640721},{"$f":"W149*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B149-YearCurrent)","v":1186.2428175204745},{"$f":"X149*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B149-YearCurrent)","v":73.389340895563194},{"$f":"Y149*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B149-YearCurrent)","v":12.356550888567966},null,null,{"$f":"AI148+1","v":2021},0,{"$f":"OFFSET($U10,MATCH(AK$144,$A:$A),0)","v":0},-1139.0695820780938,-69.742859029311376,-4248.1626630229102,0,0,0,0,0,0,-37948.823488685055,0,0,0,0,-558.38395360129266,-553.2959077509347,-952.13376732485074,-533.65799451016051,-930.38513839170253,-305.23033008847574,0,0,0,-907.39536512906352,-907.39536512906352,0,-128.48618817111063,-48.010281813265792,-77.176515932713997,0,0,0,0,-356.60810889973629,0,0,0,0,0,-3022.6480060999093,0,0,0,0,0,0,0,-287.91136062323505,-2301.3965362149497,-2522.8540913070192,0,0,0,0,0,-70.128562216668996,-142.08247365694393,-142.08247365694393,-142.08247365694393,0,0,0,-733.6642364110935,{"$f":"OFFSET($U10,MATCH(CW$144,$A:$A),0)","v":0},-522.23140057088187,-529.78770515751808,-898.54562442604652,-129.50181692691257,0,0,0,0,-464.76032284770764,0,0,0,0,0,0,0,0,0,0,0,-228.14548120571646,-15.063207491618067,0,0,0,-636.3880624136815,-1501.7794048625849,0,0,0,0,0,0,0,0,0,0,-45.535446658555415,0,0,-441.07237015206215,0,-218.52006590483953,-243.19880499647439,-342.85744342508178,-316.5430568230986,-63.323462920553865,0,-522.09483435030347,0,0,0,0,0,-226.61805522527311,-526.71744729940997,-289.54484939801239,0,0,0,0,0,-550.37043403874895,{"$f":"OFFSET($U10,MATCH(FI$144,$A:$A),0)","v":0},-667.42767004195753,0,0,0,0,-2585.0332125760265,-58.234054452673121,0,0,0,0,-23.537443841109571,0,-62.536525655655396,-327.19671187468464,-327.19671187468464,-1362.6369512766789,0,0,0,0,0,0,-199.61875073176583,0,0,0,0,0,-876.79315485376651,0,0,0,0,-907.39536512906352,-1127.4357547108557,0,0,-187.7416150258864,0,0,0,0,0,0,0,0,0,0,-732.6039898433869,0,0,0,0,0,0,0,0,0,-372.13033005724691,0,-243.84608842651028,-786.54993249433687,{"$f":"OFFSET($U10,MATCH(HU$144,$A:$A),0)","v":0},-1085.3009746243083,0,0,-2342.5709638222743,0,0,0,0,0,0,0,-289.92913243542739,-330.60040488255112,-335.14317606268617,0,0,0,0,0,0,0,0,0,0,-889.75730267400968,0,0,0,-1015.1037097010103,-953.03737379621896,0,0,0,0,0,-1169.9255288817224,0,-1003.8627696813384,-303.28737864236001,-1605.4210467429671,-1605.4210467429671,-131.97989167533962,-454.95480133663398,0,-4077.6005392803818,0,0,0,0,0,0,0,0,0,-2098.5696143764972,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI149+1","v":2022},0,{"$f":"OFFSET($U11,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1264.2562996208196,0,-1367.0024950536626,0,0,0,0,0,0,0,0,-683.48332115012647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2859.4833690112073,0,-373.15481841529765,0,0,-7235.3133757776504,0,95.571320934212281,188.35947091462475,188.35947091462475,188.35947091462475,0,-527.49113115137925,0,0,{"$f":"OFFSET($U11,MATCH(CW$144,$A:$A),0)","v":0},0,0,1249.2273589744625,0,0,0,0,-3207.8417883208285,0,0,-916.16803075576763,0,0,0,0,-118.28577637399246,0,0,-6978.0751022730365,0,0,0,0,0,0,0,0,-1446.5507775605226,0,0,0,0,0,0,0,0,0,58.324066937053757,0,0,0,0,0,0,0,0,0,-3019.974729062465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U11,MATCH(FI$144,$A:$A),0)","v":-219.36103666532296},0,-6489.4790243606367,0,0,0,0,0,0,1439.8383511779036,0,0,33.244639484307044,0,0,0,0,0,0,0,-327.70032370660078,-368.1173716224182,-435.52359074707897,-1887.248361708756,0,0,0,0,-10.071909264402194,0,0,0,0,0,231.90941516076026,0,0,0,0,0,-6978.0751022730365,0,-4856.1455333207869,0,0,0,4461.2325042695084,0,0,0,0,0,0,0,0,0,0,-568.6091783922825,-600.90460681243428,-4149.0896920720998,0,-1300.135990389474,0,0,{"$f":"OFFSET($U11,MATCH(HU$144,$A:$A),0)","v":-2636.7921772102445},0,-803.56063781370551,-657.12586083582039,0,0,-1829.5280067741116,-199.81071884897949,0,0,0,0,0,0,0,0,0,0,-9245.2712676776137,2112.1543226792783,-940.75682073021324,0,-1388.9972982459562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-630.43417532659043,1453.3381412416907,360.08597639860977,0,0,0,0,0,0,0,-2298.1555674195902,-1431.2942002764917,0,-9076.9000773317584,-4640.1752144449401,-2792.0547875644475,-1147.5715946691623,-848.75714749065514,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C148:C149,B148:B149,B151)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B151)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B151)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B151)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"IF(E151=0,55,MAX(5,ROUND(C151/E151,1)))","v":55},{"$f":"IF(F151=0,55,MAX(5,ROUND(D151/F151,1)))","v":55},{"$f":"TREND(I148:I149,B148:B149,B151)","v":1},{"$f":"TREND(J148:J149,B148:B149,B151)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B151)","v":0},{"$f":"TREND(L148:L149,B148:B149,B151)","v":0},{"$f":"C151*(1-I151)*0.00000110231131*(VLOOKUP(G151,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G151,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(G151,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G151,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G151,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G151,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C151*I151*0.00000110231131*(VLOOKUP(G151,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G151,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(G151,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G151,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G151,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G151,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D151*(1-J151)*0.00000110231131*(VLOOKUP(H151,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H151,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(H151,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H151,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H151,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H151,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D151*J151*0.00000110231131*(VLOOKUP(H151,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H151,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(H151,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H151,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H151,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H151,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K151*(1-I151)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K151*I151*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L151*(1-J151)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L151*J151*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M151+O151)-(N151+P151)","v":0},{"$f":"Q151/(1+DiscRate)^(B151-YearCurrent)","v":0},null,{"$f":"0.00000110231131*(C151*(1-I151)*VLOOKUP(G151,EmAuto1,2)-D151*(1-J151)*VLOOKUP(H151,EmAuto1,2)+(K151*(1-I151)-L151*(1-J151))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C151*I151*VLOOKUP(G151,EmTruck1,2)-D151*J151*VLOOKUP(H151,EmTruck1,2)+(K151*I151-L151*J151)*VLOOKUP(0,EmTruck1,2))","v":0},{"$f":"0.00000110231131*(C151*(1-I151)*VLOOKUP(G151,EmAuto1,3)-D151*(1-J151)*VLOOKUP(H151,EmAuto1,3)+(K151*(1-I151)-L151*(1-J151))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C151*I151*VLOOKUP(G151,EmTruck1,3)-D151*J151*VLOOKUP(H151,EmTruck1,3)+(K151*I151-L151*J151)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"0.00000110231131*(C151*(1-I151)*VLOOKUP(G151,EmAuto1,4)-D151*(1-J151)*VLOOKUP(H151,EmAuto1,4)+(K151*(1-I151)-L151*(1-J151))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C151*I151*VLOOKUP(G151,EmTruck1,4)-D151*J151*VLOOKUP(H151,EmTruck1,4)+(K151*I151-L151*J151)*VLOOKUP(0,EmTruck1,4))","v":0},{"$f":"0.00000110231131*(C151*(1-I151)*VLOOKUP(G151,EmAuto1,5)-D151*(1-J151)*VLOOKUP(H151,EmAuto1,5)+(K151*(1-I151)-L151*(1-J151))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C151*I151*VLOOKUP(G151,EmTruck1,5)-D151*J151*VLOOKUP(H151,EmTruck1,5)+(K151*I151-L151*J151)*VLOOKUP(0,EmTruck1,5))","v":0},{"$f":"0.00000110231131*(C151*(1-I151)*VLOOKUP(G151,EmAuto1,6)-D151*(1-J151)*VLOOKUP(H151,EmAuto1,6)+(K151*(1-I151)-L151*(1-J151))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C151*I151*VLOOKUP(G151,EmTruck1,6)-D151*J151*VLOOKUP(H151,EmTruck1,6)+(K151*I151-L151*J151)*VLOOKUP(0,EmTruck1,6))","v":0},{"$f":"0.00000110231131*(C151*(1-I151)*VLOOKUP(G151,EmAuto1,7)-D151*(1-J151)*VLOOKUP(H151,EmAuto1,7)+(K151*(1-I151)-L151*(1-J151))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C151*I151*VLOOKUP(G151,EmTruck1,7)-D151*J151*VLOOKUP(H151,EmTruck1,7)+(K151*I151-L151*J151)*VLOOKUP(0,EmTruck1,7))","v":0},{"$f":"0.00000110231131*(C151*(1-I151)*VLOOKUP(G151,EmAuto1,8)-D151*(1-J151)*VLOOKUP(H151,EmAuto1,8)+(K151*(1-I151)-L151*(1-J151))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C151*I151*VLOOKUP(G151,EmTruck1,8)-D151*J151*VLOOKUP(H151,EmTruck1,8)+(K151*I151-L151*J151)*VLOOKUP(0,EmTruck1,8))","v":0},{"$f":"T151*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B151-YearCurrent)","v":0},{"$f":"U151*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B151-YearCurrent)/(1+DiscRate)^($B151-YearCurrent)","v":0},{"$f":"V151*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B151-YearCurrent)","v":0},{"$f":"W151*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B151-YearCurrent)","v":0},{"$f":"X151*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B151-YearCurrent)","v":0},{"$f":"Y151*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B151-YearCurrent)","v":0},null,null,2023,0,{"$f":"OFFSET($U12,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,-1284.3468168712493,-1284.3468168712493,-2164.2497355918563,0,0,0,0,0,0,-2677.0820031196517,-2677.0820031196517,0,0,0,0,1297.1813056539331,0,0,0,0,0,0,0,0,0,0,0,-354.79407469610749,-475.23537409181847,0,0,0,0,0,0,0,0,0,-12693.473289752033,-5666.2093600284143,0,0,-2815.661969921337,0,0,2973.6438394225443,0,0,0,-398.86344980030327,0,0,97.083993275548977,191.34206508589494,191.34206508589494,191.34206508589494,0,0,0,0,{"$f":"OFFSET($U12,MATCH(CW$144,$A:$A),0)","v":0},0,0,1263.7532584974219,0,0,0,0,0,0,-3545.4481124404338,0,0,0,0,0,0,-800.27967722320841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.108097219833908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U12,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,-458.23559287456317,1459.6393805004645,0,0,34.523279464472765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-215.03739326429874,0,0,236.49121211682319,0,0,0,0,0,0,0,0,0,0,0,645.45125545274516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U12,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,-1493.2862761889542,0,0,-1285.7824397729878,0,0,0,0,0,0,-549.86499857441095,0,0,0,2146.1300792275852,0,0,0,-3180.283162769304,-2386.9463043933529,0,0,0,-773.95073449098879,0,0,0,0,0,0,0,0,0,1470.2178270702784,366.51503658723107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B151+1","v":2021},{"$f":"MAX(TREND(C148:C149,B148:B149,B152)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B152)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":2888342.3333333433},{"$f":"MAX(TREND(E148:E149,B148:B149,B152)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B152)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":52515.315151515417},55,55,{"$f":"TREND(I148:I149,B148:B149,B152)","v":1},{"$f":"TREND(J148:J149,B148:B149,B152)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B152)","v":0},{"$f":"TREND(L148:L149,B148:B149,B152)","v":0},0,21120.784563011584,0,0,-21120.784563011584,-16112.94541780882,null,-4.2866604898512195,-1139.0695820780938,-0.867948968517117,-3.2424426438519997E-2,-8.5035451891279402E-3,-6.3559448976594574E-2,-2.9522466880902702E-2,0,-857.43132384505248,-5495.8791327813633,-9345.4269123636204,-317.2296502095366,-96.978398609245957,null,null,2024,0,{"$f":"OFFSET($U13,MATCH(AK$144,$A:$A),0)","v":0},0,77.548526587949894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1330.1063116870334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3087.8043098338399,0,0,0,0,0,0,98.596665616885232,194.32465925716519,194.32465925716519,194.32465925716519,0,0,0,0,{"$f":"OFFSET($U13,MATCH(CW$144,$A:$A),0)","v":0},0,0,1278.2791580203816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.2371635428145,61.89212750261477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U13,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,1479.4404098230307,0,0,35.801919444638486,72.089214859188417,0,0,0,0,41.841898483037248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241.0730090728878,0,0,0,0,0,0,0,0,0,0,0,4602.5116391346282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274.69183886965743,0,{"$f":"OFFSET($U13,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2180.1058357759016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1487.0975128988703,372.9440967758548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B152+1","v":2022},{"$f":"MAX(TREND(C148:C149,B148:B149,B153)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B153)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B153)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B153)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B153)","v":1},{"$f":"TREND(J148:J149,B148:B149,B153)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B153)","v":0},{"$f":"TREND(L148:L149,B148:B149,B153)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2025,0,{"$f":"OFFSET($U14,MATCH(AK$144,$A:$A),0)","v":0},0,78.561287196374707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1363.0313177201469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3201.9647802451354,0,0,0,0,0,0,100.10933795822191,197.30725342843544,197.30725342843544,197.30725342843544,0,0,0,0,{"$f":"OFFSET($U14,MATCH(CW$144,$A:$A),0)","v":0},0,0,1292.8050575433372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.784304679206521,63.676157785394928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U14,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,1499.2414391455918,0,0,37.080559424804214,73.054695415338443,0,0,0,0,42.389039619429262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245.65480602895073,0,0,0,0,0,0,0,0,0,0,0,4673.1512065671886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279.41759132407901,0,{"$f":"OFFSET($U14,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2214.081592324218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1503.9771987274619,379.37315696447604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C148:C149,B148:B149,B154)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B154)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B154)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B154)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B154)","v":1},{"$f":"TREND(J148:J149,B148:B149,B154)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B154)","v":0},{"$f":"TREND(L148:L149,B148:B149,B154)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2026,0,{"$f":"OFFSET($U15,MATCH(AK$144,$A:$A),0)","v":0},0,79.57404780479925,0,0,0,0,663.22673440074789,369.90153059603392,0,0,1918.9245592593588,0,3976.4076871038937,0,0,0,0,736.99954390260541,1395.956323753247,0,1952.6050379007493,0,0,0,0,2564.7391629845279,0,0,0,0,0,0,1519.0424684681579,658.88939233351618,0,0,0,0,0,3649.3673869764621,0,0,0,1221.9725012416484,0,0,1056.1924575936996,0,3316.1252506564724,0,509.50466335229981,289.25166377044479,0,0,0,101.62201029955816,200.28984759970564,200.28984759970564,200.28984759970564,554.48893574874819,0,1474.4013780670962,1053.9984586786363,{"$f":"OFFSET($U15,MATCH(CW$144,$A:$A),0)","v":0},0,0,1307.3309570662968,0,0,1964.3080326761487,0,0,872.10470654069729,0,0,0,0,0,0,0,1155.0447541110252,0,10097.634272720401,1309.1662295835777,0,0,5882.8918074103613,638.61014938003132,383.8752229240614,0,0,0,0,0,0,0,0,0,0,0,42.331445815598677,65.460188068175796,0,0,615.33695916591182,0,0,0,0,0,90.703473098934865,4282.8270081481323,0,0,409.72790213913379,0,0,0,309.80372025976203,0,0,1559.0123536620936,0,0,0,0,0,{"$f":"OFFSET($U15,MATCH(FI$144,$A:$A),0)","v":0},545.68877090418471,0,0,0,0,0,0,0,1519.0424684681579,0,0,38.359199404969935,74.020175971488186,0,0,0,0,42.936180755821418,0,0,0,0,0,274.05690441065667,5016.3185437356624,2564.7391629845279,3499.3849609811073,14.797303487041283,0,0,0,0,0,250.23660298501534,0,1856.0955654137792,459.54012607271704,419.55507463701645,0,0,0,0,0,289.42653688841835,0,4743.7907739997481,0,0,0,0,345.36906338754557,0,0,0,0,0,0,0,4220.6074955665663,529.47598811950343,0,284.14334377850059,0,{"$f":"OFFSET($U15,MATCH(HU$144,$A:$A),0)","v":0},0,0,102.56705238727719,0,0,0,195.31811733905323,0,6346.2946292298111,658.67106463847881,233.31180154781254,0,0,0,0,0,0,0,2248.0573488725345,1368.5501560377757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1520.8568845560537,385.80221715309727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3308.2203872306654,0]
[null,2024,{"$f":"MAX(TREND(C148:C149,B148:B149,B155)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B155)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B155)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B155)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B155)","v":1},{"$f":"TREND(J148:J149,B148:B149,B155)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B155)","v":0},{"$f":"TREND(L148:L149,B148:B149,B155)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2027,0,{"$f":"OFFSET($U16,MATCH(AK$144,$A:$A),0)","v":0},0,78.227757380383579,0,0,0,0,653.5342501976512,321.44149448645214,0,0,1679.7345414794222,0,3591.6136584780552,0,0,0,0,640.50693135586312,1236.4059968576155,0,1720.6088646761148,0,0,0,0,2134.9239683864712,0,0,0,0,0,0,1264.478445246101,649.22367497395919,0,0,0,0,0,2921.0638361213159,0,0,0,1071.3534343744968,0,0,1053.2361190210693,0,2818.6897248179885,0,442.82272193293551,285.45758091483714,0,0,0,89.786169494342857,174.72753697433137,174.72753697433137,174.72753697433137,503.7036984855049,0,1475.642781464785,922.62618756005281,{"$f":"OFFSET($U16,MATCH(CW$144,$A:$A),0)","v":0},0,0,1163.2005905831834,0,0,1664.6211531168078,0,0,840.62211384726459,0,0,0,0,0,0,0,1029.2536743424148,0,8773.1819778868921,1073.8752135744655,0,0,5225.3351531628459,560.81422316786643,376.75561816992325,0,0,0,0,0,0,0,0,0,0,0,41.623384309926081,56.422151035343205,0,0,535.78034887837975,0,0,0,0,0,79.968901402852566,3755.0312480098946,0,0,362.68195167279498,0,0,0,264.71392527415276,0,0,1354.7859621176895,0,0,0,0,0,{"$f":"OFFSET($U16,MATCH(FI$144,$A:$A),0)","v":0},541.92681353649107,0,0,0,0,0,0,0,1264.478445246101,0,0,34.700960400484696,72.790570334713408,0,0,0,0,42.210416593679149,0,0,0,0,0,236.86267374362214,4486.2282624073632,2134.9239683864712,3072.7787680306255,13.287578782022319,0,0,0,0,0,220.49346662253436,0,1717.8535399797518,454.26089505385585,365.34226277177527,0,0,0,0,0,254.76627565414876,0,3907.1341388295277,0,0,0,0,312.32234901119671,0,0,0,0,0,0,0,4208.7937918714169,462.6794550989747,0,280.41291148951154,0,{"$f":"OFFSET($U16,MATCH(HU$144,$A:$A),0)","v":0},0,0,101.55239875370899,0,0,0,193.05543140947094,0,5471.0299880021948,573.62393904438375,204.85743302231276,0,0,0,0,0,0,0,1851.9760012721185,1223.6437985373022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1376.5898058068046,318.31392404415124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3042.4069670061458,0]
[null,2025,{"$f":"MAX(TREND(C148:C149,B148:B149,B156)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B156)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B156)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B156)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B156)","v":1},{"$f":"TREND(J148:J149,B148:B149,B156)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B156)","v":0},{"$f":"TREND(L148:L149,B148:B149,B156)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2028,0,{"$f":"OFFSET($U17,MATCH(AK$144,$A:$A),0)","v":7232.0470643483441},0,79.210871027892978,0,1606.2010980326959,1606.2010980326959,0,663.25667699056737,327.23028116935427,1060.431555274321,0,1710.0130181927834,0,3667.3582208833864,3667.3582208833864,0,0,0,647.50882909582765,1264.8958889552337,0,1751.6354470252188,1246.6982557699109,1121.6159674802116,1175.9403393552443,0,2162.3838613627681,182.12158576093802,0,0,724.98868010439071,0,0,1280.7490892771616,658.84589979895622,1217.1767409743934,538.84459019985036,0,1026.710704125099,978.28316428651783,2968.950128516743,1065.7269226935359,0,0,1092.3320932401839,1551.0996577289168,0,1081.1981398800378,349.33792508042666,2912.496180342242,0,447.6889056904397,290.13088186067591,486.45616962522763,0,0,91.103059717407035,177.29129489842421,177.29129489842421,177.29129489842421,509.23890396336731,0,1520.0449473028411,939.26357971244738,{"$f":"OFFSET($U17,MATCH(CW$144,$A:$A),0)","v":967.293080197069},939.05352008582759,0,1175.9830146555266,173.81449287964514,0,1697.2388055009556,360.28590908109572,4025.1179637285245,862.93852566913756,4857.2591146731993,1135.2960732692532,823.4393948324348,4677.2882410133197,1492.2062377874377,474.8168831303044,124.5772444817769,1052.9576983575701,16608.909571708871,9073.8103295037854,1100.2090962003333,295.79993216518028,6.4419794088682156,5393.8943516519703,569.04132668622162,380.87335187045289,804.54238124078802,1922.6832712985579,0,0,0,0,0,7207.0572826841671,0,0,0,42.154508757131374,57.919065246484706,0,1400.0854130672824,542.63355767020016,0,346.64512253667465,0,0,0,80.973896573085838,3828.6593116963686,619.40659991704729,461.80413160914696,366.66746762524303,0,1581.6148916815691,0,269.48294042118795,0,362.32707590090808,1379.2003787603362,520.72671931003003,2365.059632724794,2365.059632724794,18856.925675081129,0,{"$f":"OFFSET($U17,MATCH(FI$144,$A:$A),0)","v":280.3980567503304},554.13902965896,0,1400.0854130672824,407.47980953120896,3926.2312013572305,3943.9359529920475,71.913817929923766,614.55517638029141,1280.7490892771616,3453.0052990841459,2761.0001748848535,35.820346219854841,73.727787978507891,59.600281766604077,0,0,2697.577421192133,42.741541040884442,0,0,0,440.76064920016654,2609.7808979424549,239.86093543657961,4580.9186952410564,2162.3838613627681,3137.5801150680536,13.433596131275266,113.54873235549715,1529.1220045565506,256.28997255907245,0,0,224.45807943870795,0,1752.2106107793493,462.43397255035967,370.04624040402939,214.80718929884057,9073.8103295037854,499.54111102049677,7355.4917068615296,3669.2743720256267,257.56590505694169,0,3964.4614332121309,0,873.47486891866401,3805.848132088825,819.70792045539292,317.92065418155755,3502.5075199574449,493.89962848393014,784.3452588776122,493.89962848393014,493.89962848393014,620.16210474046807,720.62774577804169,4320.5316801512081,470.23555710021174,1614.2212897811798,285.00032503427701,1083.4648250598423,{"$f":"OFFSET($U17,MATCH(HU$144,$A:$A),0)","v":0},1343.9750870990806,0,103.5402329420794,0,0,0,196.51037365643202,0,5569.7058795693611,581.07190362878623,209.16630138762184,0,0,0,682.27500860778639,8928.6169855708904,520.72671931003003,6380.9342403608589,1879.548907906584,1237.2398407432709,1322.9852848180069,1742.8867929101693,0,0,0,0,535.60193568007219,0,0,0,393.83441685530204,1246.6982557699109,648.47260541477499,641.2896270446455,588.74195218806722,1539.1558995959554,0,1391.7005886836459,323.53140539960464,0,0,0,0,397.3192469147329,5160.3492767112202,421.45271810223767,0,0,0,0,0,0,0,0,3075.798548401327,16608.909571708871]
[null,2026,{"$f":"MAX(TREND(C148:C149,B148:B149,B157)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B157)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B157)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B157)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B157)","v":1},{"$f":"TREND(J148:J149,B148:B149,B157)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B157)","v":0},{"$f":"TREND(L148:L149,B148:B149,B157)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2029,0,{"$f":"OFFSET($U18,MATCH(AK$144,$A:$A),0)","v":7371.0614677423036},0,80.193984675402106,0,1639.3632391949482,1639.3632391949482,0,672.97910378348365,333.0190678522564,1077.53529003681,0,1740.2914949061442,0,3743.1027832887166,3743.1027832887166,0,0,0,654.51072683579503,1293.3857810528402,0,1782.6620293743222,1268.7808174324375,1135.798088932818,1198.5545766505338,0,2189.8437543390737,185.33889841133916,0,0,734.16064064994873,0,0,1297.0197333082258,668.46812462395576,1236.7991764039602,546.62226154801635,0,1047.928166452956,998.49134405726659,3016.8364209121687,1092.6497737801576,0,0,1113.3107521058714,1576.5259615814675,0,1109.1601607390064,353.11597608104512,3006.3026358664606,0,452.55508944794531,294.80418280651475,494.2826151685465,0,0,92.419949940471582,179.85505282251711,179.85505282251711,179.85505282251711,514.77410944122983,0,1564.4471131408975,955.90097186484195,{"$f":"OFFSET($U18,MATCH(CW$144,$A:$A),0)","v":988.63042755435504},963.33768946757198,0,1188.7654387278699,175.66485320906449,0,1729.8564578851031,367.21448425573209,4096.3737628332037,885.25493749100497,4957.6366717281398,1157.089152546062,836.70650416018793,4767.2360918020331,1511.1528143617973,488.16184063674143,126.40032610833937,1076.6617223727312,17038.371228467498,9374.4386811206023,1126.5429788262086,302.3211513473629,5.0028137962486241,5562.4535501410937,577.26843020457682,384.99108557098145,817.51887126080317,1956.7465576010864,0,0,0,0,0,7345.5699760365187,0,0,0,42.68563320433654,59.415979457626804,0,1415.3037327745351,549.48676646201784,0,352.72661591450941,0,0,0,81.97889174331911,3902.2873753828426,626.11413964729172,471.96477320785522,370.65298357769257,0,1634.0175048666956,0,274.251955568222,0,368.73478946185782,1403.6147954029934,530.74069468137623,2413.9492026737003,2413.9492026737003,19129.636180349924,0,{"$f":"OFFSET($U18,MATCH(FI$144,$A:$A),0)","v":286.57762824896139},566.35124578142882,0,1415.3037327745351,415.87397651290343,4007.4024790719914,4048.6375564517934,73.065640919052129,632.51295750828706,1297.0197333082258,3490.5072008979696,2821.8929457488675,36.939732039225362,74.665005622302402,60.255229917885529,0,0,2736.469829225472,43.272665488089608,0,0,0,445.52946837889715,2670.7730419060254,242.85919712953702,4675.609128074726,2189.8437543390737,3202.3814621055035,13.579613480528268,115.73236182387197,1570.4496263013184,260.39217486375333,0,0,228.42269225488019,0,1786.5676815789391,470.60705004686577,374.7502180362834,217.55153201926748,9374.4386811206023,509.14767084781238,7507.5296680154952,3776.4884977871516,260.36553445973453,0,4021.7887275947496,0,896.66446720854105,3867.2297019005673,834.22255650187208,323.51895935191664,3547.0309206348625,501.8657515239928,796.93795798803671,501.8657515239928,501.8657515239928,633.84075230499081,728.41363979004791,4432.2695684309647,477.79165910144866,1640.2418557067235,289.58773857904248,1112.2293779375384,{"$f":"OFFSET($U18,MATCH(HU$144,$A:$A),0)","v":0},1365.9737614634073,0,105.52806713044984,0,0,0,199.9653159033931,0,5668.3817711365282,588.51986821318894,213.47516975293098,0,0,0,695.3956818502453,9216.6368883312862,530.74069468137623,6512.8645807364182,1907.1218145410571,1250.8358829492429,1361.6147781954483,1773.7420025133063,0,0,0,0,543.4500995177973,0,0,0,401.40815564098091,1268.7808174324375,659.91525700439547,652.81580163856916,599.10918398502952,1571.5971246459931,0,1406.8113715604875,328.74888675505798,0,0,0,0,405.51957757675473,5326.5558566084474,430.7413865111161,0,0,0,0,0,0,0,0,3109.1901297965078,17038.371228467498]
[null,2027,{"$f":"MAX(TREND(C148:C149,B148:B149,B158)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(D148:D149,B148:B149,B158)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(E148:E149,B148:B149,B158)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},{"$f":"MAX(TREND(F148:F149,B148:B149,B158)*INDEX(matCost,ROW()-ROW($A150),A142),0)","v":0},55,55,{"$f":"TREND(I148:I149,B148:B149,B158)","v":1},{"$f":"TREND(J148:J149,B148:B149,B158)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B158)","v":0},{"$f":"TREND(L148:L149,B148:B149,B158)","v":0},{"$f":"C158*(1-I158)*0.00000110231131*(VLOOKUP(G158,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G158,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(G158,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G158,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G158,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G158,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C158*I158*0.00000110231131*(VLOOKUP(G158,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G158,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(G158,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G158,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G158,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G158,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D158*(1-J158)*0.00000110231131*(VLOOKUP(H158,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H158,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(H158,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H158,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H158,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H158,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D158*J158*0.00000110231131*(VLOOKUP(H158,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H158,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(H158,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H158,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H158,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H158,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K158*(1-I158)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K158*I158*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L158*(1-J158)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L158*J158*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B158-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C158*(1-I158)*VLOOKUP(G158,EmAuto20,2)-D158*(1-J158)*VLOOKUP(H158,EmAuto20,2)+(K158*(1-I158)-L158*(1-J158))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C158*I158*VLOOKUP(G158,EmTruck20,2)-D158*J158*VLOOKUP(H158,EmTruck20,2)+(K158*I158-L158*J158)*VLOOKUP(0,EmTruck20,2))","v":0},{"$f":"0.00000110231131*(C158*(1-I158)*VLOOKUP(G158,EmAuto20,3)-D158*(1-J158)*VLOOKUP(H158,EmAuto20,3)+(K158*(1-I158)-L158*(1-J158))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C158*I158*VLOOKUP(G158,EmTruck20,3)-D158*J158*VLOOKUP(H158,EmTruck20,3)+(K158*I158-L158*J158)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"0.00000110231131*(C158*(1-I158)*VLOOKUP(G158,EmAuto20,4)-D158*(1-J158)*VLOOKUP(H158,EmAuto20,4)+(K158*(1-I158)-L158*(1-J158))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C158*I158*VLOOKUP(G158,EmTruck20,4)-D158*J158*VLOOKUP(H158,EmTruck20,4)+(K158*I158-L158*J158)*VLOOKUP(0,EmTruck20,4))","v":0},{"$f":"0.00000110231131*(C158*(1-I158)*VLOOKUP(G158,EmAuto20,5)-D158*(1-J158)*VLOOKUP(H158,EmAuto20,5)+(K158*(1-I158)-L158*(1-J158))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C158*I158*VLOOKUP(G158,EmTruck20,5)-D158*J158*VLOOKUP(H158,EmTruck20,5)+(K158*I158-L158*J158)*VLOOKUP(0,EmTruck20,5))","v":0},{"$f":"0.00000110231131*(C158*(1-I158)*VLOOKUP(G158,EmAuto20,6)-D158*(1-J158)*VLOOKUP(H158,EmAuto20,6)+(K158*(1-I158)-L158*(1-J158))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C158*I158*VLOOKUP(G158,EmTruck20,6)-D158*J158*VLOOKUP(H158,EmTruck20,6)+(K158*I158-L158*J158)*VLOOKUP(0,EmTruck20,6))","v":0},{"$f":"0.00000110231131*(C158*(1-I158)*VLOOKUP(G158,EmAuto20,7)-D158*(1-J158)*VLOOKUP(H158,EmAuto20,7)+(K158*(1-I158)-L158*(1-J158))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C158*I158*VLOOKUP(G158,EmTruck20,7)-D158*J158*VLOOKUP(H158,EmTruck20,7)+(K158*I158-L158*J158)*VLOOKUP(0,EmTruck20,7))","v":0},{"$f":"0.00000110231131*(C158*(1-I158)*VLOOKUP(G158,EmAuto20,8)-D158*(1-J158)*VLOOKUP(H158,EmAuto20,8)+(K158*(1-I158)-L158*(1-J158))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C158*I158*VLOOKUP(G158,EmTruck20,8)-D158*J158*VLOOKUP(H158,EmTruck20,8)+(K158*I158-L158*J158)*VLOOKUP(0,EmTruck20,8))","v":0},0,0,0,0,0,0,null,null,2030,0,{"$f":"OFFSET($U19,MATCH(AK$144,$A:$A),0)","v":7510.0758711362632},0,81.177098322911505,0,1672.5253803572,1672.5253803572,0,682.70153057640209,338.80785453515983,1094.639024799299,0,1770.5699716195163,0,3818.847345694021,3818.847345694021,0,0,0,661.51262457575967,1321.8756731504589,0,1813.6886117234264,1290.8633790949693,1149.980210385429,1221.1688139458292,0,2217.3036473153707,188.55621106174141,0,0,743.33260119550891,0,0,1313.2903773392861,678.09034944895291,1256.4216118335275,554.39993289618258,0,1069.1456287808182,1018.6995238280156,3064.7227133076094,1119.5726248667702,0,0,1134.2894109715585,1601.9522654340265,0,1137.1221815979748,356.89402708166369,3100.1090913907137,0,457.42127320544955,299.47748375235352,502.10906071186798,0,0,93.736840163535774,182.41881074660995,182.41881074660995,182.41881074660995,520.30931491909405,0,1608.8492789789716,972.53836401723674,{"$f":"OFFSET($U19,MATCH(CW$144,$A:$A),0)","v":1009.9677749116498},987.62185884930625,0,1201.5478628002099,177.51521353848378,0,1762.4741102692506,374.14305943036845,4167.6295619378825,907.57134931287783,5058.0142287830795,1178.8822318228713,849.97361348794118,4857.1839425907456,1530.0993909361569,501.50679814318289,128.22340773490185,1100.3657463878867,17467.832885226122,9675.0670327374955,1152.8768614520761,308.84237052954552,3.5636481836293576,5731.012748630219,585.49553372293212,389.10881927151115,830.49536128081263,1990.8098439036257,0,0,0,0,0,7484.0826693889203,0,0,0,43.216757651541847,60.912893668768298,0,1430.5220524817883,556.33997525383836,0,358.80810929234633,0,0,0,82.983886913552382,3975.9154390692938,632.82167937753627,482.1254148065679,374.63849953014062,0,1686.4201180518021,0,279.02097071525719,0,375.14250302280755,1428.0292120456402,540.75467005272253,2462.8387726226065,2462.8387726226065,19402.346685618781,0,{"$f":"OFFSET($U19,MATCH(FI$144,$A:$A),0)","v":292.75719974759238},578.5634619038932,0,1430.5220524817883,424.26814349460062,4088.5737567867513,4153.3391599115403,74.217463908180463,650.4707386362827,1313.2903773392861,3528.0091027117924,2882.7857166128815,38.05911785859589,75.60222326609717,60.910178069166989,0,0,2775.362237258802,43.803789935294908,0,0,0,450.29828755762776,2731.7651858695963,245.85745882249452,4770.299560908421,2217.3036473153707,3267.1828091429315,13.72563082978127,117.91599129224676,1611.777248046086,264.49437716843289,0,0,232.38730507105242,0,1820.9247523785368,478.78012754336959,379.45419566853889,220.29587473969434,9675.0670327374955,518.75423067513032,7659.5676291694617,3883.7026235487128,263.16516386252744,0,4079.1160219773701,0,919.85406549841798,3928.6112717123096,848.73719254835135,329.11726452227572,3591.5543213122965,509.8318745640554,809.53065709845589,509.8318745640554,509.8318745640554,647.51939986951766,736.19953380205686,4544.0074567107558,485.34776110268569,1666.262421632267,294.17515212380789,1140.9939308152348,{"$f":"OFFSET($U19,MATCH(HU$144,$A:$A),0)","v":0},1387.9724358277335,0,107.51590131882028,0,0,0,203.42025815035529,0,5767.0576627037335,595.96783279759427,217.78403811824145,0,0,0,708.51635509269886,9504.6567910916019,540.75467005272253,6644.7949211120131,1934.6947211755305,1264.4319251552113,1400.2442715728898,1804.5972121164541,0,0,0,0,551.29826335552457,0,0,0,408.98189442665961,1290.8633790949693,671.35790859401857,664.34197623249543,609.4764157819917,1604.0383496960194,0,1421.9221544373286,333.96636811051127,0,0,0,0,413.7199082387765,5492.7624365057427,440.03005491999232,0,0,0,0,0,0,0,0,3142.5817111916881,17467.832885226122]
[null,2028,{"$f":"MAX(TREND(C148:C149,B148:B149,B159)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B159)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B159)","v":1},{"$f":"TREND(J148:J149,B148:B149,B159)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B159)","v":0},{"$f":"TREND(L148:L149,B148:B149,B159)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2031,0,{"$f":"OFFSET($U20,MATCH(AK$144,$A:$A),0)","v":7649.0902745302246},0,82.160211970420903,0,1705.6875215194632,1705.6875215194632,0,692.42395736931849,344.59664121806202,1111.7427595617878,0,1800.8484483328775,0,3894.5919080993513,3894.5919080993513,0,0,0,668.51452231572421,1350.3655652480656,0,1844.7151940725416,1312.9459407574959,1164.1623318380352,1243.7830512411242,0,2244.7635402916758,191.77352371214252,0,0,752.50456174106898,0,0,1329.5610213703462,687.71257427395005,1276.0440472630944,562.17760424434857,0,1090.3630911086809,1038.9077035987698,3112.6090057030356,1146.4954759533916,0,0,1155.2680698372455,1627.3785692865854,0,1165.0842024569433,360.67207808228073,3193.9155469149327,0,462.28745696295391,304.1507846981923,509.93550625518685,0,0,95.053730386600336,184.98256867070285,184.98256867070285,184.98256867070285,525.84452039695645,0,1653.2514448170277,989.17575616963131,{"$f":"OFFSET($U20,MATCH(CW$144,$A:$A),0)","v":1031.3051222689357},1011.9060282310509,0,1214.3302868725532,179.36557386790309,0,1795.0917626534069,381.07163460500476,4238.8853610425613,929.88776113474535,5158.39178583802,1200.6753110996801,863.24072281568874,4947.1317933794799,1549.0459675105167,514.85175564961992,130.04648936146486,1124.0697704030476,17897.294541984746,9975.6953843543124,1179.2107440779514,315.36358971172808,2.1244825710097657,5899.5719471193415,593.72263724128732,393.22655297204085,843.47185130082755,2024.8731302061544,0,0,0,0,0,7622.5953627412728,0,0,0,43.747882098747006,62.409807879910389,0,1445.7403721890414,563.19318404565604,0,364.88960267018319,0,0,0,83.988882083785654,4049.5435027557678,639.52921910778059,492.2860564052761,378.62401548258867,0,1738.8227312369086,0,283.78998586229238,0,381.55021658375466,1452.4436286882974,550.76864542407145,2511.7283425715123,2511.7283425715123,19675.057190887572,0,{"$f":"OFFSET($U20,MATCH(FI$144,$A:$A),0)","v":298.93677124622116},590.77567802636202,0,1445.7403721890414,432.66231047629503,4169.7450345015432,4258.0407633712503,75.369286897308825,668.42851976427846,1329.5610213703462,3565.5110045256151,2943.678487476896,39.178503677966411,76.539440909891667,61.565126220448164,0,0,2814.2546452921406,44.334914382500074,0,0,0,455.0671067363603,2792.7573298331672,248.85572051545194,4864.9899937421142,2244.7635402916758,3331.9841561803819,13.871648179034272,120.09962076062158,1653.1048697908536,268.59657947311371,0,0,236.35191788722602,0,1855.2818231781343,486.95320503987557,384.15817330079301,223.0402174601212,9975.6953843543124,528.36079050244825,7811.6055903233655,3990.9167493102373,265.96479326532028,0,4136.4433163599897,0,943.04366378829502,3989.992841524052,863.25182859482607,334.71556969263651,3636.0777219897141,517.797997604118,822.12335620887518,517.797997604118,517.797997604118,661.19804743404438,743.98542781406331,4655.7453449905115,492.90386310391989,1692.2829875578218,298.76256566857342,1169.7584836929311,{"$f":"OFFSET($U20,MATCH(HU$144,$A:$A),0)","v":0},1409.97111019206,0,109.5037355071907,0,0,0,206.87520039731632,0,5865.7335542709006,603.41579738199687,222.09290648355056,0,0,0,721.63702833515799,9792.6766938519177,550.76864542407145,6776.7252614875724,1962.2676278100034,1278.0279673611831,1438.8737649503203,1835.4524217195915,0,0,0,0,559.14642719325184,0,0,0,416.55563321233836,1312.9459407574959,682.80056018363916,675.8681508264217,619.84364757895401,1636.4795747460571,0,1437.0329373141667,339.18384946596461,0,0,0,0,421.92023890079832,5658.9690164030371,449.31872332887076,0,0,0,0,0,0,0,0,3175.9732925868693,17897.294541984746]
[null,2029,{"$f":"MAX(TREND(C148:C149,B148:B149,B160)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B160)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B160)","v":1},{"$f":"TREND(J148:J149,B148:B149,B160)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B160)","v":0},{"$f":"TREND(L148:L149,B148:B149,B160)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2032,0,{"$f":"OFFSET($U21,MATCH(AK$144,$A:$A),0)","v":7788.1046779241824},0,83.143325617930017,0,1738.849662681715,1738.849662681715,0,702.14638416223465,350.38542790096415,1128.8464943242768,0,1831.1269250462383,0,3970.336470504682,3970.336470504682,0,0,0,675.51642005568874,1378.855457345684,0,1875.7417764216452,1335.0285024200223,1178.3444532906419,1266.3972885364137,0,2272.2234332679814,194.99083636254477,0,0,761.67652228662928,0,0,1345.8316654014106,697.33479909894731,1295.6664826926617,569.95527559251468,0,1111.5805534365431,1059.1158833695188,3160.4952980984622,1173.4183270400044,0,0,1176.2467287029331,1652.8048731391366,0,1193.046223315903,364.45012908289931,3287.7220024391854,0,467.15364072045946,308.82408564403113,517.76195179850845,0,0,96.370620609664513,187.54632659479569,187.54632659479569,187.54632659479569,531.37972587481897,0,1697.6536106550841,1005.8131483220316,{"$f":"OFFSET($U21,MATCH(CW$144,$A:$A),0)","v":1052.6424696262218},1036.1901976127851,0,1227.1127109448964,181.21593419732238,0,1827.7094150375542,388.00020977964118,4310.1411601472619,952.20417295661821,5258.7693428929597,1222.4683903764892,876.50783214344187,5037.0796441681932,1567.992544084871,528.19671315605706,131.86957098802736,1147.7737944182031,18326.756198743366,10276.323735971207,1205.5446267038192,321.88480889391064,0.68531695839049966,6068.1311456084659,601.94974075964251,397.34428667257049,856.44834132084259,2058.9364165086936,0,0,0,0,0,7761.1080560936734,0,0,0,44.279006545952306,63.90672209105189,0,1460.9586918962943,570.04639283747645,0,370.97109604802006,0,0,0,84.993877254018912,4123.1715664422409,646.23675883802252,502.4466980039843,382.60953143503673,0,1791.2253444220153,0,288.55900100932763,0,387.95793014470439,1476.8580453309446,560.78262079541764,2560.617912520418,2560.617912520418,19947.767696156428,0,{"$f":"OFFSET($U21,MATCH(FI$144,$A:$A),0)","v":305.11634274485209},602.98789414883095,0,1460.9586918962943,441.05647745798956,4250.9163122163027,4362.7423668309975,76.521109886436847,686.38630089227411,1345.8316654014106,3603.0129063394379,3004.5712583409295,40.297889497336932,77.476658553686164,62.220074371729616,0,0,2853.1470533254706,44.866038829705374,0,0,0,459.83592591509091,2853.7494737967381,251.85398220840938,4959.6804265758083,2272.2234332679814,3396.7855032178099,14.017665528287271,122.28325022899705,1694.4324915356215,272.69878177779333,0,0,240.31653070339823,0,1889.6388939777239,495.12628253638167,388.86215093304838,225.78456018054692,10276.323735971207,537.96735032976608,7963.643551477332,4098.1308750717617,268.76442266811318,0,4193.7706107426084,0,966.23326207817195,4051.3744113357939,877.76646464130533,340.31387486299565,3680.6011226671471,525.76412064418344,834.71605531929436,525.76412064418344,525.76412064418344,674.87669499856725,751.77132182607215,4767.4832332703027,500.45996510515693,1718.3035534833655,303.34997921333883,1198.5230365706273,{"$f":"OFFSET($U21,MATCH(HU$144,$A:$A),0)","v":0},1431.9697845563865,0,111.49156969556114,0,0,0,210.3301426442774,0,5964.4094458380669,610.86376196639947,226.4017748488597,0,0,0,734.7577015776169,10080.696596612313,560.78262079541764,6908.6556018631672,1989.8405344444766,1291.6240095671517,1477.5032583277616,1866.3076313227396,0,0,0,0,566.99459103097911,0,0,0,424.12937199801718,1335.0285024200223,694.24321177326215,687.39432542034797,630.21087937591631,1668.9207997960837,0,1452.143720191008,344.40133082141801,0,0,0,0,430.12056956282015,5825.1755963003325,458.60739173774914,0,0,0,0,0,0,0,0,3209.3648739820496,18326.756198743366]
[null,2030,{"$f":"MAX(TREND(C148:C149,B148:B149,B161)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B161)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B161)","v":1},{"$f":"TREND(J148:J149,B148:B149,B161)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B161)","v":0},{"$f":"TREND(L148:L149,B148:B149,B161)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2033,107.80975506840541,{"$f":"OFFSET($U22,MATCH(AK$144,$A:$A),0)","v":7927.1190813181429},0,84.126439265439416,0,1772.0118038439673,1772.0118038439673,2995.83843684877,711.86881095515093,356.17421458386627,1145.9502290867658,0,1861.4054017595995,0,4046.0810329100123,4046.0810329100123,0,0,0,682.51831779565623,1407.345349443302,0,1906.7683587707493,1357.1110640825541,1192.5265747432479,1289.0115258317092,1289.0115258317092,2299.6833262442783,198.20814901294591,0,0,770.84848283218935,442.09729444142778,629.5661285316969,1362.102309432471,706.95702392394435,1315.288918122234,577.73294694068079,0,1132.7980157644001,1079.3240631402675,3208.381590493902,1200.3411781266259,0,0,1197.2253875686204,1678.2311769916955,3427.1314754800451,1221.0082441748714,368.22818008351777,3381.5284579634044,3706.9362487063904,472.01982447796371,313.49738658986996,525.58839734182732,18975.654494974257,0,97.68751083272906,190.11008451888787,190.11008451888787,190.11008451888787,536.91493135268138,0,1742.0557764931402,1022.4505404744261,{"$f":"OFFSET($U22,MATCH(CW$144,$A:$A),0)","v":1073.9798169835165},1060.4743669945296,686.05127426135914,1239.8951350172397,183.06629452674173,60.976678685180467,1860.3270674217019,394.92878495427755,4381.3969592519406,974.52058477848584,5359.1468999479002,1244.2614696532983,889.77494147119489,5127.0274949569066,1586.9391206592309,541.54167066249408,133.69265261458983,1171.4778184333641,18756.217855501993,10576.952087588023,1231.8785093296869,328.40602807609071,0,6236.6903440975912,610.17684427799782,401.46202037309905,869.42483134085217,2092.9997028112221,0,0,0,0,0,7899.620749446025,0,0,512.65563285529265,44.810130993157472,65.403636302193974,1611.3662442516106,1476.1770116035473,576.89960162929424,2334.6179315987238,377.05258942585476,0,0,0,85.998872424252568,4196.7996301287149,652.94429856826696,512.6073396026926,386.59504738748473,0,1843.627957607122,1871.9240041401317,293.32801615636163,0,394.36564370565151,1501.2724619736018,570.79659616676395,2609.5074824693243,2609.5074824693243,20220.478201425223,716.48849118464227,{"$f":"OFFSET($U22,MATCH(FI$144,$A:$A),0)","v":311.29591424348081},615.20011027129522,8333.8263009750081,1476.1770116035473,449.45064443968681,4332.0875899310631,4467.4439702907439,77.672932875565195,704.34408202026987,1362.102309432471,3640.5148081532616,3065.4640292049439,41.41727531670746,78.413876197480931,62.875022523011076,460.34998768657414,460.34998768657414,2892.0394613588096,45.397163276910533,0,0,0,464.60474509382146,2914.7416177603086,254.85224390136557,5054.3708594094778,2299.6833262442783,3461.5868502552598,14.163682877540275,124.46687969737187,1735.7601132804075,276.8009840824742,0,592.50167421931019,244.28114351957186,1289.0115258317092,1923.9959647773214,503.29936003288549,393.56612856530245,228.52890290097375,10576.952087588023,547.57391015708174,8115.6815126312977,4205.3450008332866,271.56405207090609,0,4251.0979051252289,0,989.42286036804012,4112.7559811475367,892.28110068778437,345.91218003335473,3725.1245233445652,533.73024368424603,847.30875442971876,533.73024368424603,533.73024368424603,688.55534256309397,759.55721583807849,4879.2211215500593,508.01606710639385,1744.3241194089087,307.93739275810316,1227.2875894483236,{"$f":"OFFSET($U22,MATCH(HU$144,$A:$A),0)","v":0},1453.9684589207127,860.91154077923932,113.47940388393157,0,1937.6828187418714,2345.5421864925934,213.78508489123848,1676.3157231254615,6063.0853374052331,618.31172655080206,230.7106432141702,0,0,0,747.87837482007592,10368.716499372627,570.79659616676395,7040.5859422387621,2017.4134410789497,1305.2200517731203,1516.1327517052032,1897.1628409258765,0,0,0,0,574.84275486870638,1008.2208575841616,0,0,431.70311078369593,1357.1110640825541,705.68586336288263,698.92050001427151,640.57811117287861,1701.3620248461211,964.62079519651093,1467.2545030678493,349.6188121768713,3426.3786097989441,3426.3786097989441,0,0,438.32090022484198,5991.3821761975596,467.89606014662752,0,0,0,0,0,0,0,0,3242.7564553772308,18756.217855501993]
[null,2031,{"$f":"MAX(TREND(C148:C149,B148:B149,B162)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B162)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B162)","v":1},{"$f":"TREND(J148:J149,B148:B149,B162)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B162)","v":0},{"$f":"TREND(L148:L149,B148:B149,B162)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2034,109.10292763551379,{"$f":"OFFSET($U23,MATCH(AK$144,$A:$A),0)","v":8066.1334847121034},0,85.109552912948814,0,1805.1739450062196,1805.1739450062196,3055.3584057927806,721.59123774806733,361.9630012667684,1163.0539638492548,0,1891.6838784729607,0,4121.825595315343,4121.825595315343,0,0,0,689.52021553562076,1435.835241540909,0,1937.7949411198529,1379.1936257450807,1206.7086961958544,1311.6257631269987,1311.6257631269987,2327.1432192205839,201.42546166334705,0,0,780.02044337774942,452.22147440760267,639.80847119589146,1378.3729534635354,716.5792487489415,1334.9113535518011,585.51061828884679,0,1154.0154780922624,1099.5322429110165,3256.2678828893286,1227.2640292132385,0,0,1218.2040464343074,1703.6574808442545,3468.5834714108159,1248.97026503384,372.00623108413629,3475.3349134876571,3809.7704515600758,476.88600823546938,318.17068753570874,533.4148428851488,19459.427435398949,0,99.004401055793252,192.67384244298071,192.67384244298071,192.67384244298071,542.4501368305439,0,1786.4579423311966,1039.0879326268209,{"$f":"OFFSET($U23,MATCH(CW$144,$A:$A),0)","v":1095.3171643408025},1084.7585363762742,694.25109028838767,1252.6775590895829,184.91665485616102,62.118467955742446,1892.9447198058494,401.85736012891647,4452.6527583566185,996.83699660035859,5459.5244570028408,1266.0545489301071,903.04205079894814,5216.97534574562,1605.8856972335907,554.88662816893554,135.51573424115233,1195.1818424485195,19185.679512260613,10877.580439204916,1258.212391955562,334.92724725827327,0,6405.2495425867146,618.40394779635301,405.57975407362881,882.40132136086709,2127.0629891137614,0,0,0,0,0,8038.1334427984275,0,0,524.86025911898219,45.341255440362765,66.900550513335475,1637.5820667049054,1491.3953313108004,583.75281042111453,2375.5761409250135,383.13408280369163,0,0,0,87.00386759448584,4270.427693815167,659.65183829851128,522.76798120140074,390.58056333993272,0,1896.0305707922289,1925.1296199272479,298.09703130339688,0,400.77335726660124,1525.6868786162486,580.81057153811025,2658.3970524182305,2658.3970524182305,20493.188706694018,727.12355949799417,{"$f":"OFFSET($U23,MATCH(FI$144,$A:$A),0)","v":317.47548574211186},627.41232639376415,8524.6713471945768,1491.3953313108004,457.84481142138128,4413.2588676458545,4572.1455737504893,78.824755864693557,722.30186314826551,1378.3729534635354,3678.0167099670844,3126.3568000689584,42.536661136077598,79.351093841275414,63.529970674292528,466.60680382893736,466.60680382893736,2930.9318693921482,45.92828772411584,0,0,0,469.37356427255207,2975.7337617238795,257.85050559432307,5149.0612922431719,2327.1432192205839,3526.3881972926874,14.309700226793222,126.65050916574666,1777.0877350251751,280.90318638715382,0,601.34498278974661,248.24575633574409,1311.6257631269987,1958.3530355769192,511.47243752939158,398.27010619755652,231.27324562140063,10877.580439204916,557.18046998439956,8267.7194737852024,4312.5591265948115,274.36368147369899,0,4308.4251995078484,0,1012.612458657917,4174.1375509592781,906.79573673426364,351.51048520371546,3769.6479240219833,541.69636672430875,859.90145354013794,541.69636672430875,541.69636672430875,702.23399012761661,767.34310985008744,4990.9590098298495,515.57216910763088,1770.3446853344526,312.52480630286868,1256.05214232602,{"$f":"OFFSET($U23,MATCH(HU$144,$A:$A),0)","v":0},1475.9671332850392,874.91064698190394,115.467238072302,0,1971.6772541583987,2401.3794984875303,217.24002713819957,1701.3251620078979,6161.7612289724002,625.75969113520478,235.01951157947929,0,0,0,760.99904806252948,10656.736402133021,580.81057153811025,7172.5162826143223,2044.9863477134149,1318.8160939790921,1554.7622450826445,1928.0180505290136,0,0,0,0,582.69091870643149,1023.1944346769918,0,0,439.27684956937469,1379.1936257450807,717.12851495250584,710.44667460819778,650.94534296984091,1733.8032498961477,986.6803075326518,1482.3652859446909,354.83629353232465,3513.7344229454307,3513.7344229454307,0,0,446.52123088686369,6157.588756094854,477.18472855550596,0,0,0,0,0,0,0,0,3276.1480367724116,19185.679512260613]
[null,2032,{"$f":"MAX(TREND(C148:C149,B148:B149,B163)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B163)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B163)","v":1},{"$f":"TREND(J148:J149,B148:B149,B163)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B163)","v":0},{"$f":"TREND(L148:L149,B148:B149,B163)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2035,110.39610020262218,{"$f":"OFFSET($U24,MATCH(AK$144,$A:$A),0)","v":8205.147888106063},0,86.092666560457928,0,1838.3360861684826,1838.3360861684826,3114.8783747367911,731.3136645409835,367.75178794967059,1180.1576986117439,0,1921.9623551863326,0,4197.5701577206473,4197.5701577206473,0,0,0,696.52211327558553,1464.3251336385274,0,1968.8215234689683,1401.2761874076125,1220.8908176484656,1334.2400004222939,1334.2400004222939,2354.6031121968808,204.64277431374927,0,0,789.19240392330971,462.345654373782,650.05081386008601,1394.6435974945957,726.20147357393876,1354.5337889813682,593.28828963701289,0,1175.232940420125,1119.7404226817655,3304.1541752847547,1254.1868802998601,0,0,1239.182705299995,1729.0837846968057,3510.0354673415768,1276.9322858928083,375.78428208475475,3569.1413690118761,3912.6046544137271,481.75219199297362,322.84398848154751,541.24128842846767,19943.200375823501,0,100.32129127885781,195.23760036707358,195.23760036707358,195.23760036707358,547.9853423084063,0,1830.860108169253,1055.7253247792155,{"$f":"OFFSET($U24,MATCH(CW$144,$A:$A),0)","v":1116.6545116980883},1109.0427057580084,702.45090631541404,1265.459983161923,186.76701518558036,63.260257226304425,1925.5623721899967,408.78593530355283,4523.9085574612973,1019.153408422226,5559.9020140577813,1287.8476282069164,916.30916012670116,5306.9231965343333,1624.8322738079505,568.23158567537257,137.3388158677148,1218.8858664636807,19615.141169019236,11178.208790821733,1284.5462745814295,341.44846644045583,0,6573.808741075839,626.6310513147082,409.69748777415845,895.37781138087666,2161.1262754162899,0,0,0,0,0,8176.6461361508282,0,0,537.06488538267536,45.872379887567931,68.397464724476976,1663.797889158192,1506.6136510180536,590.60601921293494,2416.5343502513147,389.21557618152855,0,0,0,88.008862764719112,4344.055757501641,666.35937802875571,532.928622800109,394.56607929238231,0,1948.4331839773554,1978.3352357143642,302.86604645043212,0,407.18107082755103,1550.1012952589058,590.82454690945644,2707.2866223671363,2707.2866223671363,20765.899211962875,737.75862781134333,{"$f":"OFFSET($U24,MATCH(FI$144,$A:$A),0)","v":323.65505724074058},639.62454251623296,8715.5163934141437,1506.6136510180536,466.23897840307848,4494.4301453606158,4676.8471772102357,79.976578853821906,740.25964427626127,1394.6435974945957,3715.5186117809071,3187.2495709329723,43.656046955448126,80.288311485069912,64.184918825573703,472.86361997129836,472.86361997129836,2969.8242774254782,46.459412171320999,0,0,0,474.14238345128467,3036.72590568745,260.84876728728045,5243.751725076866,2354.6031121968808,3591.1895443301373,14.455717576046222,128.83413863412144,1818.4153567699427,285.0053886918347,0,610.18829136018553,252.21036915191769,1334.2400004222939,1992.7101063765085,519.64551502589757,402.974083829812,234.01758834182749,11178.208790821733,566.7870298117175,8419.7574349391671,4419.7732523563363,277.16331087649189,0,4365.752493890468,0,1035.8020569477942,4235.5191207710213,921.3103727807428,357.1087903740746,3814.1713246994159,549.66248976437134,872.49415265055723,549.66248976437134,549.66248976437134,715.91263769214356,775.12900386209378,5102.6968981096061,523.12827110886792,1796.3652512600074,317.11221984763409,1284.8166952037159,{"$f":"OFFSET($U24,MATCH(HU$144,$A:$A),0)","v":0},1497.9658076493656,888.90975318456856,117.45507226067244,0,2005.6716895749257,2457.2168104824832,220.6949693851617,1726.3346008903343,6260.4371205396055,633.20765571960737,239.32837994478979,0,0,0,774.1197213049885,10944.756304893337,590.82454690945644,7304.4466229899172,2072.5592543478879,1332.4121361850607,1593.391738460075,1958.8732601321615,0,0,0,0,590.53908254415876,1038.1680117698268,0,0,446.85058835505555,1401.2761874076125,728.57116654212632,721.97284920212405,661.31257476680321,1766.2444749461852,1008.7398198687931,1497.4760688215285,360.05377488777799,3601.0902360919181,3601.0902360919181,0,0,454.72156154888557,6323.7953359921503,486.47339696438445,0,0,0,0,0,0,0,0,3309.5396181675924,19615.141169019236]
[null,2033,{"$f":"MAX(TREND(C148:C149,B148:B149,B164)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B164)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B164)","v":1},{"$f":"TREND(J148:J149,B148:B149,B164)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B164)","v":0},{"$f":"TREND(L148:L149,B148:B149,B164)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2036,111.68927276973058,{"$f":"OFFSET($U25,MATCH(AK$144,$A:$A),0)","v":8344.1622915000225},0,87.075780207967341,0,1871.4982273307346,1871.4982273307346,3174.3983436808194,741.03609133389978,373.54057463257539,1197.2614333742326,0,1952.2408318996934,0,4273.3147201259781,4273.3147201259781,0,0,0,703.52401101555006,1492.8150257361453,0,1999.8481058180721,1423.3587490701386,1235.0729391010718,1356.8542377175891,1356.8542377175891,2382.063005173186,207.86008696415044,0,0,798.36436446886978,472.46983433996127,660.29315652428079,1410.9142415256558,735.8236983989359,1374.156224410935,601.06596098518116,0,1196.4504027479873,1139.9486024525143,3352.0404676801954,1281.1097313864727,0,0,1260.1613641656822,1754.5100885493644,3551.4874632723486,1304.8943067517678,379.56233308537321,3662.9478245360951,4015.4388572674129,486.61837575047787,327.51728942738634,549.06773397178915,20426.973316248197,0,101.63818150192196,197.80135829116645,197.80135829116645,197.80135829116645,553.52054778626871,0,1875.2622740073093,1072.3627169316101,{"$f":"OFFSET($U25,MATCH(CW$144,$A:$A),0)","v":1137.9918590553743},1133.3268751397529,710.65072234244258,1278.2424072342662,188.61737551499965,64.402046496866404,1958.180024574144,415.7145104781892,4595.1643565659979,1041.4698202440991,5660.2795711127474,1309.6407074837252,929.57626945445418,5396.8710473230676,1643.7788503823103,581.5765431818096,139.16189749427781,1242.589890478836,20044.60282577786,11478.837142438628,1310.8801572072971,347.96968562263851,0,6742.3679395649624,634.85815483306328,413.81522147468701,908.3543014008917,2195.1895617188184,0,0,0,0,0,8315.1588295031816,0,0,549.2695116463683,46.403504334773238,69.894378935619073,1690.0137116114868,1521.8319707253063,597.45922800475262,2457.492559577604,395.29706955936553,0,0,0,89.013857934952384,4417.6838211881141,673.06691775900026,543.08926439881714,398.55159524483031,0,2000.8357971624619,2031.5408515014801,307.63506159746731,0,413.58878438849808,1574.5157119015528,600.83852228080286,2756.176192316042,2756.176192316042,21038.609717231666,748.39369612469511,{"$f":"OFFSET($U25,MATCH(FI$144,$A:$A),0)","v":329.83462873937162},651.83675863869735,8906.3614396337107,1521.8319707253063,474.633145384773,4575.6014230753754,4781.5487806699821,81.128401842950268,758.21742540425703,1410.9142415256558,3753.0205135947454,3248.1423417969863,44.77543277481864,81.225529128864693,64.839866976855163,479.12043611366158,479.12043611366158,3008.7166854588168,46.990536618526299,0,0,0,478.91120263001528,3097.7180496510209,263.84702898023789,5338.4421579105365,2382.063005173186,3655.9908913675663,14.601734925299224,131.01776810249626,1859.7429785147106,289.10759099651557,0,619.03159993062195,256.17498196808992,1356.8542377175891,2027.0671771761065,527.81859252240145,407.67806146206601,236.76193106225321,11478.837142438628,576.39358963903317,8571.7953960931336,4526.9873781178976,279.96294027928474,0,4423.0797882730876,0,1058.991655237671,4296.9006905827764,935.82500882722206,362.70709554443539,3858.6947253768349,557.62861280443667,885.08685176097651,557.62861280443667,557.62861280443667,729.59128525667029,782.91489787410285,5214.4347863893609,530.68437311010484,1822.3858171855509,321.69963339239956,1313.5812480814016,{"$f":"OFFSET($U25,MATCH(HU$144,$A:$A),0)","v":0},1519.9644820136918,902.90885938723306,119.44290644904287,0,2039.6661249914532,2513.0541224774361,224.14991163212278,1751.3440397727709,6359.1130121067727,640.6556203040127,243.63724831009893,0,0,0,787.24039454744752,11232.776207653733,600.83852228080286,7436.3769633654765,2100.1321609823613,1346.0081783910325,1632.0212318375166,1989.7284697352984,0,0,0,0,598.38724638188603,1053.1415888626616,0,0,454.42432714073431,1423.3587490701386,740.01381813174953,733.49902379605032,671.67980656376551,1798.685699996212,1030.799332204934,1512.5868516983699,365.27125624323133,3688.446049238406,3688.446049238406,0,0,462.92189221090734,6490.0019158894438,495.76206537326283,0,0,0,0,0,0,0,0,3342.9311995627727,20044.60282577786]
[null,2034,{"$f":"MAX(TREND(C148:C149,B148:B149,B165)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B165)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B165)","v":1},{"$f":"TREND(J148:J149,B148:B149,B165)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B165)","v":0},{"$f":"TREND(L148:L149,B148:B149,B165)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2037,112.98244533683896,{"$f":"OFFSET($U26,MATCH(AK$144,$A:$A),0)","v":8483.1766948939821},0,88.05889385547674,0,1904.6603684929864,1904.6603684929864,3233.9183126248299,750.75851812681822,379.32936131547751,1214.3651681367216,0,1982.5193086130548,0,4349.0592825313079,4349.0592825313079,0,0,0,710.52590875551732,1521.3049178337524,0,2030.8746881671761,1445.4413107326652,1249.255060553678,1379.468475012879,1379.468475012879,2409.5228981494829,211.07739961455269,0,0,807.53632501442985,482.59401430613616,670.53549918847978,1427.1848855567202,745.44592322393305,1393.7786598405023,608.84363233334727,0,1217.667865075844,1160.1567822232632,3399.926760075622,1308.0325824730942,0,0,1281.1400230313693,1779.9363924019233,3592.9394592031194,1332.8563276107363,383.34038408599173,3756.7542800603478,4118.2730601210651,491.48455950798348,332.19059037322512,556.89417951510791,20910.74625667289,0,102.95507172498651,200.36511621525932,200.36511621525932,200.36511621525932,559.05575326413305,0,1919.6644398453655,1089.0001090840049,{"$f":"OFFSET($U26,MATCH(CW$144,$A:$A),0)","v":1159.3292064126692},1157.6110445214974,718.85053836947122,1291.0248313066095,190.46773584441897,65.543835767428376,1990.7976769582917,422.64308565282556,4666.4201556706776,1063.7862320659665,5760.6571281676879,1331.4337867605343,942.84337878220731,5486.8188981117801,1662.7254269566699,594.92150068824662,140.98497912084031,1266.2939144939971,20474.064482536483,11779.465494055443,1337.2140398331724,354.49090480481846,0,6910.9271380540868,643.08525835141859,417.93295517521676,921.33079142090128,2229.2528480213577,0,0,0,0,0,8453.6715228555822,0,0,561.47413791006124,46.934628781978397,71.39129314676056,1716.2295340647734,1537.0502904325594,604.31243679657314,2498.4507689038937,401.37856293720233,0,0,0,90.018853105185627,4491.311884874588,679.7744574892447,553.24990599752539,402.53711119727836,0,2053.2384103475683,2084.7464672886167,312.4040767445025,0,419.99649794944787,1598.9301285442102,610.85249765214905,2805.0657622649351,2805.0657622649351,21311.320222500523,759.02876443804701,{"$f":"OFFSET($U26,MATCH(FI$144,$A:$A),0)","v":336.01420023800034},664.04897476116616,9097.2064858533486,1537.0502904325594,483.02731236647014,4656.7727007901358,4886.2503841297284,82.280224832078602,776.17520653225279,1427.1848855567202,3790.5224154085681,3309.0351126610003,45.894818594189175,82.16274677265919,65.494815128136608,485.3772522560248,485.3772522560248,3047.6090934921467,47.521661065731465,0,0,0,483.68002180874583,3158.7101936145914,266.84529067319534,5433.1325907442297,2409.5228981494829,3720.7922384050157,14.747752274552226,133.20139757087176,1901.0706002594966,293.20979330119513,0,627.87490850105848,260.1395947842621,1379.468475012879,2061.4242479757036,535.99167001890748,412.3820390943215,239.50627378268007,11779.465494055443,586.0001494663511,8723.8333572471001,4634.2015038794225,282.7625696820777,0,4480.4070826557072,0,1082.1812535275481,4358.2822603945187,950.33964487370122,368.30540071479453,3903.2181260542675,565.59473584449938,897.67955087139558,565.59473584449938,565.59473584449938,743.26993282119304,790.70079188610907,5326.1726746691529,538.24047511134188,1848.4063831110946,326.28704693716503,1342.3458009590977,{"$f":"OFFSET($U26,MATCH(HU$144,$A:$A),0)","v":0},1541.9631563780183,916.90796558990212,121.43074063741329,0,2073.6605604079705,2568.8914344723721,227.60485387908386,1776.353478655207,6457.788903673938,648.1035848884153,247.94611667540806,0,0,0,800.36106778990097,11520.796110414049,610.85249765214905,7568.3073037410713,2127.7050676168346,1359.6042205970011,1670.6507252149579,2020.5836793384465,0,0,0,0,606.2354102196133,1068.1151659554962,0,0,461.99806592641306,1445.4413107326652,751.45646972137001,745.02519838997659,682.04703836072781,1831.1269250462492,1052.8588445410751,1527.6976345752114,370.48873759868468,3775.801862384893,3775.801862384893,0,0,471.12222287292923,6656.2084957867401,505.05073378214126,0,0,0,0,0,0,0,0,3376.3227809579535,20474.064482536483]
[null,2035,{"$f":"MAX(TREND(C148:C149,B148:B149,B166)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B166)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B166)","v":1},{"$f":"TREND(J148:J149,B148:B149,B166)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B166)","v":0},{"$f":"TREND(L148:L149,B148:B149,B166)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2038,114.27561790394735,{"$f":"OFFSET($U27,MATCH(AK$144,$A:$A),0)","v":8622.1910982879417},0,89.042007502985854,0,1937.8225096552385,1937.8225096552385,3293.4382815688405,760.4809449197345,385.11814799837964,1231.4689028992107,0,2012.7977853264156,0,4424.8038449366386,4424.8038449366386,2052.7034839360822,2009.3260250152443,1523.977543731676,717.52780649548208,1549.7948099313705,0,2061.90127051628,1467.523872395197,1263.4371820062843,1402.082712308174,1402.082712308174,2436.982791125788,214.2947122649538,76.839697137655051,0,816.70828555999014,492.71819427231543,680.77784185267433,1443.4555295877803,755.06814804893031,1413.4010952700692,616.62130368151338,3928.7814181674048,1238.8853274037065,1180.3649619940122,3447.8130524710482,1334.9554335597068,0,0,1302.1186818970568,1805.362696254474,3634.3914551338912,1360.8183484697047,387.11843508660888,3850.5607355845668,4221.1072629747505,496.35074326548772,336.86389131906395,564.7206250584295,21394.519197097448,0,104.27196194805072,202.92887413935216,202.92887413935216,202.92887413935216,564.59095874199545,743.42921125563043,1964.0666056834218,1105.6375012363994,{"$f":"OFFSET($U27,MATCH(CW$144,$A:$A),0)","v":1180.666553769955},1181.8952139032317,727.05035439649987,1303.8072553789525,192.31809617383831,66.685625037990363,2023.4153293424483,429.57166082746187,4737.6759547753563,1086.1026438878393,5861.0346852226285,1353.2268660373484,956.11048810996044,5576.7667489004943,1681.6720035310295,608.26645819468808,142.80806074740278,1289.9979385091583,20903.526139295107,12080.093845672262,1363.5479224590401,361.01212398700108,0,7079.4863365432111,651.31236186977378,422.0506888757464,934.30728144091631,2263.3161343238862,0,0,0,0,0,8592.1842162079338,961.61551885855295,1122.8793541749485,573.67876417375078,47.465753229183697,72.888207357902644,1742.4453565180602,1552.2686101398124,611.16564558839082,2539.4089782301944,407.46005631503709,0,0,0,91.023848275418914,4564.9399485610393,686.48199721948913,563.41054759623808,406.52262714972642,13769.986705562495,2105.6410235326753,2137.9520830757328,317.1730918915365,0,426.40421151039499,1623.344545186857,620.86647302349797,2853.9553322138408,2853.9553322138408,21584.030727769321,769.66383275139628,{"$f":"OFFSET($U27,MATCH(FI$144,$A:$A),0)","v":342.19377173663128},676.26119088363498,9288.0515320729155,1552.2686101398124,491.42147934816467,4737.9439785049281,4990.9519875894393,83.432047821206964,794.13298766024832,1443.4555295877803,3828.0243172223918,3369.9278835250143,47.014204413559696,83.099964416453673,66.149763279417797,491.63406839838797,491.63406839838797,3086.5015015254853,48.052785512936758,0,0,0,488.44884098747639,3219.7023375781623,269.84355236615284,5527.8230235779238,2436.982791125788,3785.5935854424433,14.893769623805227,135.38502703924655,1942.3982220042642,297.31199560587601,1131.823091003436,636.71821707149707,264.10420760043576,1402.082712308174,2095.7813187752931,544.16474751541364,417.08601672657556,242.25061650310693,12080.093845672262,595.60670929366904,8875.8713184010048,4741.4156296409474,285.5621990848706,0,4537.7343770383268,1131.823091003436,1105.3708518174251,4419.6638302062611,964.85428092018037,373.90370588515361,3947.741526731686,573.56085888456198,910.27224998182021,573.56085888456198,573.56085888456198,756.94858038571988,798.48668589811814,5437.9105629489077,545.79657711257619,1874.4269490366382,330.8744604819305,1371.110353836794,{"$f":"OFFSET($U27,MATCH(HU$144,$A:$A),0)","v":0},1563.961830742345,930.90707179256674,123.41857482578372,0,2107.6549958244977,2624.728746467325,231.05979612604494,1801.3629175376436,6556.4647952411051,655.5515494728179,252.25498504071854,0,0,0,813.48174103236011,11808.816013174444,620.86647302349797,7700.2376441166307,2155.2779742513076,1373.2002628029732,1709.2802185923997,2051.4388889415836,0,0,3114.2777031016135,0,614.08357405733852,1083.088743048331,2665.4587742246026,2502.4801383609192,469.57180471209188,1467.523872395197,762.89912131099311,756.55137298390014,692.41427015769341,1863.568150096276,1074.9183568772164,1542.8084174520527,375.70621895413797,3863.1576755313808,3863.1576755313808,0,0,479.322553534951,6822.4150756839663,514.33940219101737,0,0,0,0,0,3659.3434580698049,0,0,3409.7143623531429,20903.526139295107]
[null,2036,{"$f":"MAX(TREND(C148:C149,B148:B149,B167)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B167)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B167)","v":1},{"$f":"TREND(J148:J149,B148:B149,B167)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B167)","v":0},{"$f":"TREND(L148:L149,B148:B149,B167)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2039,115.56879047105575,{"$f":"OFFSET($U28,MATCH(AK$144,$A:$A),0)","v":8761.2055016819031},0,90.025121150495252,0,1970.9846508175015,1970.9846508175015,3352.9582505128683,770.20337171265078,390.90693468128177,1248.5726376616994,0,2043.076262039777,0,4500.5484073419684,4500.5484073419684,2103.7875815431994,2059.331668557943,1551.4979836399662,724.52970423544662,1578.2847020289773,0,2092.9278528653954,1489.6064340577234,1277.6193034588905,1424.6969496034637,1424.6969496034637,2464.4426841020936,217.51202491535608,78.227080558196164,0,825.88024610555021,502.84237423849476,691.02018451686899,1459.7261736188448,764.69037287392746,1433.0235306996419,624.39897502967938,4009.5020708682441,1260.1027897315689,1200.573141764761,3495.6993448664884,1361.8782846463282,0,0,1323.0973407627439,1830.7890001070332,3675.8434510646621,1388.7803693286735,390.8964860872274,3944.3671911088195,4323.9414658284022,501.21692702299345,341.53719226490279,572.54707060174837,21878.292137522141,0,105.58885217111526,205.49263206344506,205.49263206344506,205.49263206344506,570.12616421985797,753.74537309489847,2008.4687715214779,1122.2748933887942,{"$f":"OFFSET($U28,MATCH(CW$144,$A:$A),0)","v":1202.0039011272411},1206.1793832849762,735.25017042352829,1316.5896794512958,194.1684565032576,67.827414308552335,2056.0329817265956,436.50023600209829,4808.9317538800569,1108.4190557097068,5961.412242277569,1375.0199453141577,969.37759743771358,5666.7145996892068,1700.6185801053839,621.61141570112522,144.63114237396525,1313.7019625243138,21332.987796053731,12380.722197289153,1389.8818050849154,367.53334316918364,0,7248.0455350323336,659.53946538812897,426.16842257627604,947.28377146093123,2297.3794206264256,0,0,0,0,0,8730.6969095603345,982.73613228216095,1147.5415054862331,585.88339043744372,47.996877676388856,74.385121569044145,1768.6611789713547,1567.4869298470653,618.01885438021122,2580.3671875564842,413.54154969287396,0,0,0,92.028843445652555,4638.5680122475133,693.18953694973357,573.57118919494633,410.50814310217447,13904.986575224866,2158.0436367177822,2191.157698862849,321.94210703857175,0,432.81192507134472,1647.7589618295142,630.88044839484428,2902.8449021627471,2902.8449021627471,21856.741233038112,780.29890106474818,{"$f":"OFFSET($U28,MATCH(FI$144,$A:$A),0)","v":348.37334323526005},688.47340700609936,9478.8965782924824,1567.4869298470653,499.81564632986181,4819.1152562196885,5095.6535910491857,84.583870810334986,812.09076878824408,1459.7261736188448,3865.5262190362146,3430.8206543890287,48.133590232930217,84.037182060248455,66.804711430699243,497.89088454075124,497.89088454075124,3125.3939095588244,48.583909960141924,0,0,0,493.21766016620904,3280.6944815417328,272.84181405910897,5622.5134564116188,2464.4426841020936,3850.3949324798941,15.039786973058229,137.56865650762134,1983.7258437490318,301.41419791055563,1157.4164561787072,645.56152564193371,268.06882041660799,1424.6969496034637,2130.1383895748913,552.3378250119174,421.78999435882963,244.99495922353259,12380.722197289153,605.21326912098687,9027.9092795549714,4848.6297554024723,288.36182848766344,0,4595.0616714209464,1157.4164561787072,1128.5604501073021,4481.0454000180034,979.36891696665953,379.50201105551434,3992.2649274091186,581.52698192462742,922.86494909223939,581.52698192462742,581.52698192462742,770.62722795024661,806.27257991012436,5549.6484512286997,553.35267911381311,1900.4475149621926,335.46187402669477,1399.8749067144902,{"$f":"OFFSET($U28,MATCH(HU$144,$A:$A),0)","v":0},1585.9605051066715,944.90617799523113,125.40640901415416,0,2141.649431241025,2680.5660584622619,234.514738373006,1826.3723564200709,6655.1406868082722,662.99951405722049,256.56385340602765,0,0,0,826.60241427481901,12096.835915934758,630.88044839484428,7832.1679844922255,2182.850880885781,1386.7963050089415,1747.9097119698299,2082.2940985447203,0,0,3182.677294954734,0,621.93173789506579,1098.0623201411661,2715.9702891578995,2549.9029478895632,477.14554349777063,1489.6064340577234,774.34177290061371,768.07754757782641,702.78150195465582,1896.0093751463132,1096.9778692133573,1557.9192003288904,380.92370030959137,3950.5134886778883,3950.5134886778883,0,0,487.52288419697277,6988.6216555812616,523.62807059989586,0,0,0,0,0,3734.5354469342551,0,0,3443.1059437483236,21332.987796053731]
[null,2037,{"$f":"MAX(TREND(C148:C149,B148:B149,B168)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B168)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B168)","v":1},{"$f":"TREND(J148:J149,B148:B149,B168)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B168)","v":0},{"$f":"TREND(L148:L149,B148:B149,B168)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2040,116.86196303816413,{"$f":"OFFSET($U29,MATCH(AK$144,$A:$A),0)","v":8900.2199050758627},0,91.008234798004651,0,2004.1467919797537,2004.1467919797537,3412.4782194568788,779.92579850556706,396.6957213641839,1265.6763724241885,0,2073.3547387531376,0,4576.2929697472991,4576.2929697472991,2154.871679150317,2109.3373121006243,1579.0184235482568,731.53160197541115,1606.7745941265957,0,2123.954435214499,1511.6889957202554,1291.8014249114967,1447.3111868987589,1447.3111868987589,2491.902577078391,220.72933756575719,79.614463978737277,0,835.0522066511104,512.96655420466971,701.26252718106355,1475.9968176499051,774.31259769892449,1452.6459661292088,632.17664637784549,4090.2227235691194,1281.3202520594314,1220.78132153551,3543.5856372619146,1388.801135732941,0,0,1344.0759996284312,1856.2153039595923,3717.2954469954334,1416.7423901876421,394.67453708784592,4038.1736466330385,4426.7756686820876,506.08311078049763,346.2104932107415,580.37351614506986,22362.065077946838,0,106.90574239417944,208.0563899875379,208.0563899875379,208.0563899875379,575.66136969772037,764.06153493416389,2052.8709373595343,1138.9122855411888,{"$f":"OFFSET($U29,MATCH(CW$144,$A:$A),0)","v":1223.341248484536},1230.4635526667205,743.44998645055477,1329.372103523639,196.01881683267692,68.969203579114321,2088.6506341107433,443.4288111767346,4880.1875529847357,1130.7354675315796,6061.7897993325087,1396.8130245909665,982.64470676546671,5756.6624504779202,1719.5651566797437,634.95637320756225,146.45422400052774,1337.405986539475,21762.449452812238,12681.35054890597,1416.2156877107832,374.05456235136626,0,7416.6047335214589,667.76656890648428,430.28615627680466,960.26026148094081,2331.4427069289541,0,0,0,0,0,8869.2096029126878,1003.8567457057761,1172.2036567975174,598.08801670113689,48.528002123594156,75.882035780186243,1794.8770014246413,1582.7052495543185,624.8720631720289,2621.3253968827739,419.62304307071088,0,0,0,93.033838615885827,4712.1960759339872,699.897076679978,583.73183079365447,414.493659054624,14039.986444887238,2210.4462499029087,2244.3633146499651,326.711122185607,0,439.21963863229189,1672.1733784721612,640.89442376619058,2951.7344721116528,2951.7344721116528,22129.451738306969,790.93396937809985,{"$f":"OFFSET($U29,MATCH(FI$144,$A:$A),0)","v":354.55291473389104},700.6856231285683,9669.7416245120494,1582.7052495543185,508.20981331155633,4900.2865339344489,5200.355194508933,85.735693799463334,830.04854991623984,1475.9968176499051,3903.0281208500373,3491.7134252530432,49.252976052300355,84.974399704042952,67.459659581980702,504.14770068311446,504.14770068311446,3164.2863175921543,49.115034407347231,0,0,0,497.98647934493954,3341.6866255052792,275.84007575206647,5717.2038892452883,2491.902577078391,3915.1962795173213,15.185804322311174,139.75228597599616,2025.0534654937996,305.5164002152365,1183.0098213539782,654.40483421237252,272.03343323278165,1447.3111868987589,2164.4954603744886,560.51090250842344,426.493971991085,247.73930194395948,12681.35054890597,614.81982894830253,9179.9472407089361,4955.8438811639962,291.16145789045635,0,4652.388965803566,1183.0098213539782,1151.7500483971789,4542.4269698297448,993.88355301313868,385.10031622587348,4036.7883280865371,589.49310496469002,935.45764820265867,589.49310496469002,589.49310496469002,784.30587551476947,814.05847392213332,5661.3863395084563,560.90878111505003,1926.4680808877363,340.0492875714603,1428.6394595921865,{"$f":"OFFSET($U29,MATCH(HU$144,$A:$A),0)","v":0},1607.9591794709977,958.90528419789575,127.39424320252513,0,2175.6438666575423,2736.4033704572148,237.96968061996705,1851.3817953025075,6753.8165783754384,670.44747864162309,260.87272177133678,0,0,0,839.72308751727257,12384.855818695074,640.89442376619058,7964.0983248678203,2210.4237875202457,1400.3923472149102,1786.5392053472715,2113.1493081478684,0,0,3251.076886807854,0,629.77990173279306,1113.0358972339964,2766.481804091196,2597.3257574182076,484.71928228344939,1511.6889957202554,785.78442449023669,779.60372217175268,713.14873375161801,1928.45060019634,1119.0373815494984,1573.0299832057319,386.1411816650467,4037.8693018243757,4037.8693018243757,0,0,495.72321485899465,7154.828235478557,532.91673900877424,0,0,0,0,0,3809.7274357987053,0,0,3476.4975251435035,21762.449452812238]
[null,2038,{"$f":"MAX(TREND(C148:C149,B148:B149,B169)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B169)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B169)","v":1},{"$f":"TREND(J148:J149,B148:B149,B169)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B169)","v":0},{"$f":"TREND(L148:L149,B148:B149,B169)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2041,118.15513560527252,{"$f":"OFFSET($U30,MATCH(AK$144,$A:$A),0)","v":9039.2343084698641},0,91.991348445513765,0,2037.3089331420058,2037.3089331420058,3471.9981884008894,789.64822529848323,402.48450804708602,1282.7801071866775,0,2103.6332154665097,0,4652.0375321526044,4652.0375321526044,2205.9557767574343,2159.3429556433234,1606.5388634565472,738.53349971537568,1635.2644862242137,0,2154.9810175636026,1533.7715573827818,1305.983546364108,1469.9254241940539,1469.9254241940539,2519.3624700546961,223.94665021615944,81.001847399277821,0,844.22416719667058,523.09073417084903,711.50486984526253,1492.267461680965,783.93482252392164,1472.2684015587758,639.9543177260116,4170.9433762699591,1302.5377143872936,1240.9895013062589,3591.4719296573553,1415.7239868195625,0,0,1365.0546584941185,1881.6416078121433,3758.7474429262047,1444.7044110466015,398.45258808846432,4131.9801021572912,4529.6098715357393,510.94929453800194,350.88379415658147,588.19996168838861,22845.838018371389,0,108.22263261724402,210.62014791163074,210.62014791163074,210.62014791163074,581.19657517558278,774.37769677343204,2097.2731031975909,1155.5496776935836,{"$f":"OFFSET($U30,MATCH(CW$144,$A:$A),0)","v":1244.6785958418218},1254.747722048455,751.64980247758342,1342.1545275959791,197.86917716209621,70.110992849676293,2121.2682864948906,450.35738635137096,4951.4433520894145,1153.051879353447,6162.1673563874492,1418.6061038677753,995.91181609321973,5846.6103012666545,1738.5117332541031,648.30133071399928,148.27730562709075,1361.1100105546302,22191.911109570861,12981.978900522863,1442.549570336651,380.57578153354888,0,7585.1639320105824,675.99367242483663,434.40388997733436,973.23675150095573,2365.5059932314934,0,0,0,0,0,9007.7222962650885,1024.9773591293842,1196.865808108802,610.29264296482984,49.059126570799322,77.378949991327744,1821.0928238779361,1597.9235692615714,631.72527196384931,2662.2836062090751,425.70453644854774,0,0,0,94.038833786119085,4785.8241396204612,706.60461641022243,593.89247239236272,418.47917500707206,14174.986314549609,2262.8488630880156,2297.5689304370812,331.48013733264219,0,445.62735219324156,1696.5877951148186,650.90839913753678,3000.6240420605591,3000.6240420605591,22402.16224357576,801.56903769144901,{"$f":"OFFSET($U30,MATCH(FI$144,$A:$A),0)","v":360.73248623251982},712.89783925103268,9860.5866707316163,1597.9235692615714,516.60398029325347,4981.4578116492403,5305.0567979686784,86.887516788591697,848.00633104423559,1492.267461680965,3940.5300226638601,3552.6061961170572,50.372361871670883,85.911617347837719,68.114607733261877,510.40451682547547,510.40451682547547,3203.1787256254929,49.646158854552382,0,0,0,502.75529852367015,3402.6787694688501,278.83833744502391,5811.8943220789824,2519.3624700546961,3979.9976265547716,15.331821671564178,141.93591544437163,2066.381087238567,309.61860251991607,1208.6031865292491,663.24814278280883,275.99804604895382,1469.9254241940539,2198.8525311740782,568.68398000492948,431.19794962333913,250.48364466438636,12981.978900522863,624.42638877562035,9331.9852018628408,5063.0580069255575,293.96108729324851,0,4709.7162601861855,1208.6031865292491,1174.939646687056,4603.8085396414881,1008.3981890596179,390.69862139623257,4081.3117287639702,597.45922800475262,948.05034731307785,597.45922800475262,597.45922800475262,797.9845230792962,821.84436793413954,5773.1242277882466,568.46488311628707,1952.48864681328,344.63670111622571,1457.4040124698829,{"$f":"OFFSET($U30,MATCH(HU$144,$A:$A),0)","v":0},1629.9578538353242,972.90439040056469,129.38207739089557,0,2209.6383020740695,2792.2406824521677,241.42462286692924,1876.3912341849439,6852.4924699426447,677.89544322602865,265.18159013664717,0,0,0,852.84376075973159,12672.875721455468,650.90839913753678,8096.0286652433797,2237.9966941547191,1413.988389420882,1825.1686987247128,2144.0045177510056,0,0,3319.4764786609926,0,637.62806557052033,1128.009474326831,2816.9933190244924,2644.7485669468515,492.29302106912809,1533.7715573827818,797.22707607985717,791.12989676567895,723.51596554858043,1960.8918252463777,1141.0968938856395,1588.1407660825732,391.35866302049999,4125.2251149708627,4125.2251149708627,0,0,503.92354552101642,7321.0348153758514,542.20540741765274,0,0,0,0,0,3884.9194246631555,0,0,3509.8891065386852,22191.911109570861]
[null,2039,{"$f":"MAX(TREND(C148:C149,B148:B149,B170)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B170)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B170)","v":1},{"$f":"TREND(J148:J149,B148:B149,B170)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B170)","v":0},{"$f":"TREND(L148:L149,B148:B149,B170)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2042,119.44830817238091,{"$f":"OFFSET($U31,MATCH(AK$144,$A:$A),0)","v":9178.2487118638237},0,92.974462093023163,0,2070.4710743042579,2070.4710743042579,3531.5181573448999,799.37065209139951,408.27329472998821,1299.8838419491665,0,2133.9116921798709,0,4727.7820945579342,4727.7820945579342,2257.0398743645515,2209.3485991860225,1634.0593033648374,745.53539745534306,1663.7543783218207,0,2186.0075999127066,1555.8541190453134,1320.1656678167142,1492.5396614893439,1492.5396614893439,2546.8223630309931,227.16396286656058,82.389230819818934,0,853.39612774222849,533.21491413702381,721.7472125094572,1508.5381057120298,793.55704734892117,1491.8908369883429,647.73198907417759,4251.6640289708339,1323.7551767151506,1261.1976810770079,3639.3582220527815,1442.6468379061751,0,0,1386.0333173598058,1907.067911664702,3800.1994388569756,1472.6664319055699,402.23063908908284,4225.7865576815111,4632.4440743894247,515.81547829550755,355.55709510242025,596.02640723171021,23329.610958796082,0,109.53952284030818,213.18390583572364,213.18390583572364,213.18390583572364,586.7317806534453,784.69385861270007,2141.6752690356648,1172.1870698459782,{"$f":"OFFSET($U31,MATCH(CW$144,$A:$A),0)","v":1266.0159431991076},1279.0318914301995,759.84961850461184,1354.9369516683223,199.71953749151555,71.25278212023828,2153.8859388790379,457.28596152600733,5022.6991511940923,1175.3682911753199,6262.5449134423889,1440.3991831445846,1009.1789254209727,5936.5581520553678,1757.4583098284629,661.64628822044085,150.10038725365325,1384.8140345697914,22621.372766329481,13282.607252139682,1468.883452962526,387.09700071572883,0,7753.7231304997058,684.22077594319194,438.521623677864,986.21324152096531,2399.5692795340219,0,0,0,0,0,9146.234989617491,1046.0979725529924,1221.5279594200863,622.49726922851937,49.590251018004622,78.875864202469245,1847.3086463312225,1613.1418889688243,638.57848075566972,2703.2418155353644,431.78602982638245,0,0,0,95.043828956352371,4859.4522033069125,713.31215614046687,604.05311399107097,422.46469095952,14309.986184211983,2315.2514762731221,2350.7745462241974,336.24915247967613,0,452.03506575419135,1721.0022117574654,660.92237450888297,3049.5136120094653,3049.5136120094653,22674.872748844617,812.20410600480091,{"$f":"OFFSET($U31,MATCH(FI$144,$A:$A),0)","v":366.91205773115081},725.11005537350161,10051.431716951183,1613.1418889688243,524.998147274948,5062.6290893639998,5409.7584014284248,88.039339777720045,865.96411217223113,1508.5381057120298,3978.0319244776838,3613.4989669810716,51.491747691041397,86.848834991632202,68.769555884543337,516.66133296783869,516.66133296783869,3242.0711336588229,50.17728330175769,0,0,0,507.52411770240076,3463.670913432421,281.83659913798135,5906.5847549126765,2546.8223630309931,4044.7989735921992,15.477839020817179,144.11954491274645,2107.7087089833531,313.72080482459694,1234.1965517045201,672.09145135324525,279.96265886512606,1492.5396614893439,2233.2096019736759,576.85705750143336,435.90192725559456,253.22798738481322,13282.607252139682,634.03294860293829,9484.0231630168055,5170.2721326870824,296.76071669604141,0,4767.0435545687887,1234.1965517045201,1198.129244976933,4665.1901094532304,1022.912825106097,396.29692656659336,4125.8351294413878,605.42535104481533,960.64304642350237,605.42535104481533,605.42535104481533,811.66317064381894,829.63026194614861,5884.8621160680032,576.02098511752411,1978.5092127388234,349.22411466099118,1486.1685653475793,{"$f":"OFFSET($U31,MATCH(HU$144,$A:$A),0)","v":0},1651.9565281996506,986.90349660322931,131.36991157926602,0,2243.6327374905968,2848.0779944471042,244.87956511389032,1901.4006730673802,6951.16836150981,685.34340781043124,269.49045850195631,0,0,0,865.9644340021905,12960.895624215784,660.92237450888297,8227.9590056189754,2265.5696007891925,1427.5844316268503,1863.7981921021542,2174.8597273541536,0,0,3387.8760705141131,0,645.47622940824533,1142.983051419666,2867.5048339577893,2692.1713764754959,499.8667598548069,1555.8541190453134,808.66972766948038,802.65607135960522,733.88319734554273,1993.3330502964041,1163.1564062217806,1603.2515489594145,396.57614437595339,4212.5809281173506,4212.5809281173506,0,0,512.12387618303831,7487.2413952730803,551.49407582653112,0,0,0,0,0,3960.1114135276057,0,0,3543.2806879338655,22621.372766329481]
[null,2040,{"$f":"MAX(TREND(C148:C149,B148:B149,B171)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B171)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B171)","v":1},{"$f":"TREND(J148:J149,B148:B149,B171)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B171)","v":0},{"$f":"TREND(L148:L149,B148:B149,B171)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2043,120.7414807394893,{"$f":"OFFSET($U32,MATCH(AK$144,$A:$A),0)","v":9317.2631152577851},0,93.957575740532576,0,2103.6332154665206,2103.6332154665206,3591.0381262889287,809.09307888431579,414.06208141289039,1316.9875767116553,0,2164.1901688932321,0,4803.5266569632649,4803.5266569632649,2308.1239719716691,2259.3542427287039,1661.5797432731279,752.53729519530771,1692.2442704194386,0,2217.0341822618216,1577.93668070784,1334.3477892693204,1515.1538987846388,1515.1538987846388,2574.2822560072982,230.38127551696283,83.776614240360047,0,862.56808828778878,543.33909410320314,731.98955517365175,1524.8087497430897,803.17927217391832,1511.5132724179098,655.5096604223437,4332.3846816716732,1344.9726390430128,1281.4058608477567,3687.2445144482081,1469.5696889927967,0,0,1407.0119762254931,1932.494215517261,3841.6514347877464,1500.6284527645385,406.0086900897013,4319.5930132057638,4735.2782772430764,520.68166205301179,360.23039604825908,603.85285277502908,23813.383899220778,0,110.85641306337274,215.74766375981579,215.74766375981579,215.74766375981579,592.2669861313077,795.0100204519681,2186.0774348737209,1188.824461998373,{"$f":"OFFSET($U32,MATCH(CW$144,$A:$A),0)","v":1287.3532905564025},1303.316060811944,768.04943453164049,1367.7193757406656,201.56989782093484,72.394571390800252,2186.5035912631856,464.21453670064363,5093.9549502987938,1197.6847029971875,6362.9224704973294,1462.1922624213935,1022.4460347487204,6026.5060028440803,1776.4048864028227,674.99124572687776,151.92346888021572,1408.5180585849466,23050.834423088105,13583.235603756573,1495.2173355883936,393.61821989791144,0,7922.2823289888311,692.44787946154713,442.63935737839256,999.18973154098035,2433.6325658365613,0,8528.508191281584,8847.597441870812,0,0,9284.7476829698426,1067.2185859766073,1246.1901107313706,634.70189549221232,50.121375465209788,80.372778413611343,1873.5244687845175,1628.3602086760775,645.43168954748739,2744.2000248616541,437.86752320421937,352.37818091802779,1556.7528984183048,0,96.048824126585629,4933.0802669933864,720.01969587071119,614.21375558977923,426.45020691196805,14444.986053874352,2367.6540894582286,2403.9801620113135,341.01816762671137,713.81073049514998,458.44277931513841,1745.4166284001226,670.93634988022927,3098.4031819583711,3098.4031819583711,22947.583254113411,822.83917431815269,{"$f":"OFFSET($U32,MATCH(FI$144,$A:$A),0)","v":373.09162922977953},737.32227149597031,10242.276763170748,1628.3602086760775,533.39231425664514,5143.8003670787602,5514.4600048881712,89.191162766848393,883.92189330022688,1524.8087497430897,4015.5338262915075,3674.3917378450856,52.611133510411925,87.786052635426699,69.424504035824796,522.91814911020197,522.91814911020197,3280.9635416921619,50.708407748962856,0,0,0,512.29293688113341,3524.6630573959915,284.83486083093879,6001.2751877463452,2574.2822560072982,4109.60032062965,15.623856370070181,146.30317438112121,2149.0363307281204,317.82300712927656,1259.789916879791,680.93475992368406,283.92727168129966,1515.1538987846388,2267.5666727732737,585.0301349979394,440.60590488784862,255.97233010523891,13583.235603756573,643.63950843025395,9636.0611241707738,5277.4862584486073,299.56034609883426,0,4824.3708489514083,1259.789916879791,1221.318843266801,4726.5716792649728,1037.4274611525761,401.8952317369525,4170.3585301188214,613.39147408488066,973.23574553392166,613.39147408488066,613.39147408488066,825.34181820834567,837.41615595815483,5996.6000043477934,583.57708711876103,2004.5297786643782,353.81152820575664,1514.9331182252754,{"$f":"OFFSET($U32,MATCH(HU$144,$A:$A),0)","v":0},1673.9552025639769,1000.9026028058939,133.35774576763643,3923.0528905675137,2277.6271729071136,2903.915306442057,248.33450736085138,1926.4101119498166,7049.8442530769771,692.79137239483384,273.79932686726545,0,0,0,879.08510724464963,13248.91552697618,670.93634988022927,8359.8893459945339,2293.1425074236654,1441.1804738328221,1902.4276854795849,2205.7149369572908,3701.4471041724191,2777.884732972354,3456.2756623672335,291.02480019990253,653.3243932459726,1157.9566285125009,2918.0163488910853,2739.5941860041394,507.44049864048566,1577.93668070784,820.11237925910075,814.18224595353149,744.25042914250503,2025.7742753464415,1185.2159185579217,1618.3623318362527,401.79362573140668,4299.9367412638376,4299.9367412638376,0,0,520.32420684506008,7653.4479751703739,560.7827442354095,2898.0960741383378,1930.1507549497342,894.65934750549059,0,0,4035.3034023920559,0,0,3576.6722693290462,23050.834423088105]
[null,2041,{"$f":"MAX(TREND(C148:C149,B148:B149,B172)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B172)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B172)","v":1},{"$f":"TREND(J148:J149,B148:B149,B172)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B172)","v":0},{"$f":"TREND(L148:L149,B148:B149,B172)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2044,122.03465330659769,{"$f":"OFFSET($U33,MATCH(AK$144,$A:$A),0)","v":9456.2775186517429},0,94.94068938804169,0,2136.7953566287724,2136.7953566287724,3650.5580952329392,818.81550567723207,419.85086809579514,1334.0913114741443,0,2194.4686456065929,0,4879.2712193685957,4879.2712193685957,2359.2080695787863,2309.359886271403,1689.1001831814181,759.53919293527235,1720.734162517057,0,2248.0607646109256,1600.0192423703663,1348.5299107219269,1537.7681360799338,1537.7681360799338,2601.7421489836033,233.59858816736397,85.16399766090116,0,871.74004883334885,553.46327406938246,742.2318978378463,1541.07939377415,812.80149699891547,1531.1357078474771,663.28733177051197,4413.1053343725125,1366.1901013708753,1301.6140406185052,3735.1308068436483,1496.4925400794095,0,0,1427.9906350911804,1957.9205193698122,3883.1034307185082,1528.5904736235068,409.78674109031988,4413.3994687299828,4838.1124800967627,525.54784581051604,364.90369699409791,611.67929831835067,24297.156839645333,0,112.17330328643692,218.31142168390863,218.31142168390863,218.31142168390863,597.80219160917022,805.32618229123614,2230.4796007117775,1205.4618541507677,{"$f":"OFFSET($U33,MATCH(CW$144,$A:$A),0)","v":1308.6906379136885},1327.6002301936783,776.24925055866902,1380.5017998130088,203.42025815035419,73.536360661362238,2219.1212436473329,471.14311187528006,5165.2107494034717,1220.0011148190604,6463.3000275522963,1483.9853416982025,1035.7131440764738,6116.4538536327946,1795.3514629771826,688.33620323331479,153.74655050677819,1432.222082600108,23480.296079846732,13883.863955373392,1521.5512182142611,400.13943908009401,0,8090.8415274779554,700.67498297990232,446.75709107892231,1012.1662215609953,2467.6958521390898,0,8717.2633107416532,9043.416665026185,0,0,9423.2603763222432,1088.3391994002154,1270.852262042647,646.90652175590526,50.652499912415088,81.869692624752844,1899.7402912378043,1643.5785283833306,652.2848983393078,2785.1582341879553,443.94901658205629,356.13345898258012,1591.9861790625073,0,97.053819296818915,5006.7083306798595,726.72723560095574,624.37439718848748,430.43572286441611,14579.985923536726,2420.0567026433355,2457.1857777984296,345.78718277374662,721.42716040167829,464.8504928760882,1769.8310450427693,680.95032525157558,3147.2927519072773,3147.2927519072773,23220.293759382206,833.47424263150197,{"$f":"OFFSET($U33,MATCH(FI$144,$A:$A),0)","v":379.27120072841052},749.53448761843481,10433.121809390315,1643.5785283833306,541.78648123833966,5224.9716447935516,5619.1616083479175,90.342985755976741,901.87967442822264,1541.07939377415,4053.0357281053293,3735.2845087091,53.730519329782453,88.723270279221481,70.079452187105971,529.17496525256513,529.17496525256513,3319.8559497255005,51.239532196168149,0,0,0,517.06175605986391,3585.6552013595619,287.83312252389629,6095.9656205800402,2601.7421489836033,4174.4016676670781,15.769873719323183,148.48680384949603,2190.3639524728883,321.92520943395743,1285.383282055062,689.77806849412059,287.89188449747184,1537.7681360799338,2301.9237435728633,593.20321249444328,445.30988252010275,258.7166728256658,13883.863955373392,653.24606825757178,9788.0990853246767,5384.7003842101321,302.35997550162722,0,4881.6981433340279,1285.383282055062,1244.5084415566778,4787.9532490767288,1051.9420971990553,407.49353690731323,4214.8819307962385,621.35759712494337,985.82844464434083,621.35759712494337,621.35759712494337,839.02046577287251,845.2020499701639,6108.33789262755,591.13318911999806,2030.5503445899219,358.39894175052211,1543.6976711029608,{"$f":"OFFSET($U33,MATCH(HU$144,$A:$A),0)","v":0},1695.9538769283033,1014.9017090085584,135.34557995600687,3990.9444503407085,2311.6216083236409,2959.7526184370099,251.78944960781246,1951.4195508322532,7148.5201446441433,700.23933697923644,278.10819523257595,0,0,0,892.20578048710308,13536.935429736495,680.95032525157558,8491.8196863701287,2320.7154140581388,1454.776516038791,1941.057178857026,2236.5701465604279,3736.0400677628163,2803.8373825587319,3524.6752542203717,294.80434305964206,661.17255708369987,1172.9302056053355,2968.5278638243822,2787.0169955327838,515.01423742616441,1600.0192423703663,831.55503084872396,825.70842054745253,754.61766093946721,2058.2155003964681,1207.2754308940628,1633.4731147130938,407.01110708686002,4387.2925544103255,4387.2925544103255,0,0,528.52453750708196,7819.6545550676692,570.07141264428788,2932.5384267506843,1953.0890530015067,907.16109599887568,0,0,4110.4953912564888,0,0,3610.0638507242274,23480.296079846732]
[null,2042,{"$f":"MAX(TREND(C148:C149,B148:B149,B173)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B173)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B173)","v":1},{"$f":"TREND(J148:J149,B148:B149,B173)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B173)","v":0},{"$f":"TREND(L148:L149,B148:B149,B173)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2045,123.32782587370608,{"$f":"OFFSET($U34,MATCH(AK$144,$A:$A),0)","v":9595.2919220457043},0,95.923803035551089,0,2169.9574977910247,2169.9574977910247,3710.0780641769488,828.53793247015051,425.63965477869726,1351.1950462366333,0,2224.7471223199536,0,4955.0157817739264,4955.0157817739264,2410.2921671859035,2359.3655298141016,1716.6206230896996,766.541090675237,1749.2240546146641,0,2279.0873469600292,1622.1018040328981,1362.7120321745329,1560.3823733752238,1560.3823733752238,2629.2020419599012,236.81590081776619,86.551381081442273,0,880.91200937890903,563.58745403555736,752.47424050204097,1557.3500378052145,822.42372182391273,1550.7581432770496,671.06500311867808,4493.8259870733882,1387.4075636987377,1321.8222203892542,3783.0170992390745,1523.415391166031,0,0,1448.9692939568677,1983.3468232223713,3924.5554266492791,1556.5524944824754,413.56479209093698,4507.2059242542355,4940.9466829504145,530.41402956802176,369.57699793993663,619.50574386166943,24780.929780070026,0,113.49019350950148,220.87517960800153,220.87517960800153,220.87517960800153,603.33739708703445,815.64234413050428,2274.8817665498336,1222.0992463031621,{"$f":"OFFSET($U34,MATCH(CW$144,$A:$A),0)","v":1330.0279852709746},1351.8843995754228,784.44906658569766,1393.284223885352,205.27061847977347,74.67814993192421,2251.7388960314893,478.07168704991642,5236.4665485081514,1242.3175266409278,6563.677584607236,1505.7784209750116,1048.9802534042267,6206.401704421507,1814.2980395515369,701.68116073975193,155.56963213334069,1455.9261066152631,23909.757736605352,14184.492306990283,1547.8851008401366,406.66065826227668,0,8259.4007259670798,708.90208649825752,450.87482477945196,1025.142711581005,2501.7591384416291,0,8906.0184302017933,9239.2358881814871,0,0,9561.7730696745966,1109.4598128238306,1295.5144133539316,659.11114801959843,51.183624359620246,83.366606835894913,1925.9561136910986,1658.7968480905834,659.13810713112559,2826.1164435142446,450.03050995989321,359.88873704713239,1627.2194597067014,0,98.058814467052542,5080.3363943663335,733.43477533120017,634.53503878720016,434.42123881686416,14714.985793199134,2472.4593158284415,2510.3913935855662,350.55619792078187,729.04359030820649,471.25820643703531,1794.245461685427,690.96430062292461,3196.1823218561831,3196.1823218561831,23493.004264651059,844.10931094485386,{"$f":"OFFSET($U34,MATCH(FI$144,$A:$A),0)","v":385.45077222703924},761.74670374090351,10623.966855609955,1658.7968480905834,550.1806482200368,5306.1429225083129,5723.8632118076284,91.494808745104777,919.8374555562184,1557.3500378052145,4090.5376299191535,3796.177279573114,54.849905149152974,89.660487923015978,70.734400338387431,535.43178139492841,535.43178139492841,3358.7483577588305,51.770656643373314,0,0,0,521.83057523859452,3646.6473453231329,290.83138421685243,6190.6560534137334,2629.2020419599012,4239.203014704528,15.915891068576183,150.67043331787082,2231.6915742176561,326.027411738637,1310.9766472303243,698.6213770645594,291.85649731364555,1560.3823733752238,2336.2808143724606,601.37628999094932,450.01386015235818,261.46101554609265,14184.492306990283,662.85262808488972,9940.1370464786432,5491.914509971657,305.15960490442006,0,4939.0254377166475,1310.9766472303243,1267.698039846555,4849.3348188884711,1066.4567332455345,413.09184207767237,4259.405331473672,629.32372016500597,998.42114375476012,629.32372016500597,629.32372016500597,852.69911333739526,852.98794398217001,6220.0757809073411,598.68929112123237,2056.5709105154656,362.98635529528644,1572.462223980657,{"$f":"OFFSET($U34,MATCH(HU$144,$A:$A),0)","v":0},1717.9525512926298,1028.9008152112231,137.33341414437729,4058.8360101139033,2345.6160437401686,3015.5899304319464,255.24439185477351,1976.4289897146894,7247.1960362113095,707.68730156363904,282.41706359788509,0,0,0,905.3264537295621,13824.955332496891,690.96430062292461,8623.750026745689,2348.2883206926117,1468.3725582447628,1979.6866722344676,2267.4253561635755,3770.633031353213,2829.7900321451093,3593.0748460734922,298.58388591938052,669.02072092142726,1187.9037826981705,3019.0393787576609,2834.4398050614454,522.58797621184317,1622.1018040328981,842.99768243834455,837.23459514137869,764.98489273642952,2090.6567254465058,1229.3349432302039,1648.5838975899351,412.22858844231337,4474.6483675568334,4474.6483675568334,0,0,536.72486816910362,7985.8611349649636,579.36008105316421,2966.9807793630307,1976.0273510532791,919.66284449225634,0,0,4185.6873801209385,0,0,3643.4554321194078,23909.757736605352]
[null,2043,{"$f":"MAX(TREND(C148:C149,B148:B149,B174)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B174)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B174)","v":1},{"$f":"TREND(J148:J149,B148:B149,B174)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B174)","v":0},{"$f":"TREND(L148:L149,B148:B149,B174)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2046,124.62099844081447,{"$f":"OFFSET($U35,MATCH(AK$144,$A:$A),0)","v":9734.3063254396639},0,96.906916683060487,0,2203.119638953277,2203.119638953277,3769.5980331209594,838.26035926306679,431.42844146159945,1368.2987809991223,0,2255.0255990333262,0,5030.7603441792298,5030.7603441792298,2461.3762647930207,2409.3711733568007,1744.14106299799,773.54298841520426,1777.7139467122824,0,2310.1139293091333,1644.1843656954247,1376.8941536271441,1582.996610670519,1582.996610670519,2656.6619349362063,240.03321346816736,87.938764501982845,0,890.0839699244691,573.71163400173668,762.71658316623996,1573.620681836275,832.04594664890976,1570.3805787066167,678.84267446684419,4574.5466397742275,1408.6250260265947,1342.0304001600032,3830.9033916345015,1550.3382422526433,0,0,1469.9479528225552,2008.77312707493,3966.0074225800508,1584.5145153414348,417.34284309155544,4601.0123797784545,5043.7808858040989,535.28021332552601,374.25029888577546,627.33218940499091,25264.702720494723,0,114.80708373256566,223.43893753209437,223.43893753209437,223.43893753209437,608.87260256489697,825.9585059697722,2319.2839323878898,1238.7366384555569,{"$f":"OFFSET($U35,MATCH(CW$144,$A:$A),0)","v":1351.3653326282604},1376.1685689571673,792.64888261272404,1406.0666479576921,207.12097880919279,75.819939202486196,2284.356548415637,485.00026222455278,5307.7223476128293,1264.6339384628006,6664.0551416621765,1527.5715002518207,1062.2473627319798,6296.3495552102413,1833.2446161258968,715.02611824619351,157.39271375990373,1479.6301306304244,24339.219393363976,14485.120658607102,1574.2189834660044,413.18187744445663,0,8427.9599244562032,717.12919001661271,454.99255847998165,1038.11920160102,2535.8224247441576,0,9094.7735496619334,9435.0551113368601,0,0,9700.2857630269955,1130.5804262474385,1320.1765646652159,671.31577428328785,51.714748806825547,84.863521047036414,1952.1719361443854,1674.0151677978365,665.99131592294589,2867.0746528405343,456.11200333772786,363.64401511168364,1662.4527403509039,0,99.0638096372858,5153.9644580527856,740.14231506144461,644.6956803859083,438.40675476931369,14849.985662861503,2524.8619290135684,2563.5970093726824,355.32521306781587,736.66002021473491,477.66591999798504,1818.6598783280738,700.9782759942708,3245.0718918050889,3245.0718918050889,23765.714769919854,854.74437925820553,{"$f":"OFFSET($U35,MATCH(FI$144,$A:$A),0)","v":391.63034372567023},773.95891986337233,10814.811901829522,1674.0151677978365,558.57481520173133,5387.3142002230725,5828.5648152673748,92.646631734233125,937.79523668421416,1573.620681836275,4128.0395317329758,3857.070050437128,55.969290968523111,90.597705566810461,71.389348489668876,541.68859753728941,541.68859753728941,3397.6407657921691,52.301781090578622,0,0,0,526.59939441732513,3707.6394892867033,293.82964590980987,6285.3464862474284,2656.6619349362063,4304.0043617419551,16.06190841782913,152.85406278624632,2273.0191959624422,330.12961404331793,1336.570012405595,707.4646856349957,295.82111012981773,1582.996610670519,2370.6378851720583,609.54936748745524,454.71783778461224,264.20535826651951,14485.120658607102,672.45918791220754,10092.17500763261,5599.1286357332183,307.95923430721291,0,4996.3527320992671,1336.570012405595,1290.8876381364321,4910.7163887002134,1080.9713692920136,418.69014724803151,4303.9287321510901,637.28984320506856,1011.0138428651844,637.28984320506856,637.28984320506856,866.3777609019221,860.77383799417919,6331.8136691870968,606.2453931224693,2082.591476441009,367.57376884005191,1601.2267768583533,{"$f":"OFFSET($U35,MATCH(HU$144,$A:$A),0)","v":0},1739.9512256569562,1042.8999214138921,139.32124833274773,4126.7275698870799,2379.610479156695,3071.4272424268993,258.6993341017357,2001.4384285971259,7345.8719277785167,715.13526614804437,286.72593196319417,0,0,0,918.44712697202112,14112.975235257205,700.9782759942708,8755.6803671212838,2375.8612273270769,1481.9686004507312,2018.3161656119091,2298.2805657667127,3805.2259949436102,2855.7426817314945,3661.4744379266126,302.36342877912,676.86888475915237,1202.8773597910008,3069.5508936909573,2881.8626145900898,530.16171499752204,1644.1843656954247,854.44033402796754,848.76076973530508,775.35212453339182,2123.0979504965326,1251.3944555663447,1663.6946804667764,417.44606979776671,4562.0041807033194,4562.0041807033194,0,0,544.9251988311255,8152.0677148621908,588.64874946204259,3001.423131975369,1998.9656491050514,932.164592985637,0,0,4260.8793689853892,0,0,3676.847013514589,24339.219393363976]
[null,2044,{"$f":"MAX(TREND(C148:C149,B148:B149,B175)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B175)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B175)","v":1},{"$f":"TREND(J148:J149,B148:B149,B175)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B175)","v":0},{"$f":"TREND(L148:L149,B148:B149,B175)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2047,125.91417100792286,{"$f":"OFFSET($U36,MATCH(AK$144,$A:$A),0)","v":9873.3207288336234},0,97.890030330569601,0,2236.2817801155397,2236.2817801155397,3829.1180020649881,847.98278605598296,437.21722814450163,1385.4025157616111,0,2285.304075746687,0,5106.5049065845606,5106.5049065845606,2512.4603624001388,2459.376816899482,1771.6615029062805,780.54488615516891,1806.203838809889,0,2341.1405116582487,1666.2669273579563,1391.0762750797505,1605.6108479658087,1605.6108479658087,2684.1218279125032,243.25052611856958,89.326147922523958,0,899.2559304700294,583.83581396791158,772.95892583043462,1589.8913258673392,841.66817147390691,1590.0030141361838,686.62034581501018,4655.2672924751032,1429.8424883544571,1362.2385799307522,3878.7896840299409,1577.261093339265,0,0,1490.9266116882422,2034.1994309274814,4007.4594185108217,1612.4765362004036,421.12089409217401,4694.8188353027072,5146.6150886577507,540.14639708303162,378.9235998316143,635.15863494830978,25748.475660919274,0,116.12397395563019,226.00269545618724,226.00269545618724,226.00269545618724,614.40780804275937,836.27466780904035,2363.6860982259459,1255.3740306079515,{"$f":"OFFSET($U36,MATCH(CW$144,$A:$A),0)","v":1372.7026799855551},1400.4527383389016,800.84869863975257,1418.8490720300356,208.97133913861208,76.961728473048169,2316.9742007997843,491.92883739918909,5378.9781467175308,1286.9503502846683,6764.4326987171171,1549.3645795286297,1075.514472059733,6386.2974059989547,1852.1911927002564,728.37107575263053,159.2157953864662,1503.3341546455795,24768.681050122599,14785.749010223997,1600.5528660918794,419.70309662663925,0,8596.5191229453267,725.35629353496802,459.11029218051027,1051.0956916210293,2569.885711046697,0,9283.5286691220008,9630.8743344921641,0,0,9838.7984563793507,1151.7010396710539,1344.8387159765002,683.5204005469808,52.245873254030712,86.360435258178512,1978.3877585976802,1689.2334875050894,672.84452471476357,2908.032862166835,462.19349671556472,367.39929317623591,1697.6860209950978,0,100.06880480751909,5227.5925217392587,746.84985479168904,654.85632198461656,442.39227072176175,14984.985532523877,2577.2645421986749,2616.8026251597985,360.094228214851,744.27645012126322,484.0736335589321,1843.074294970731,710.99225136561699,3293.9614617539946,3293.9614617539946,24038.425275188711,865.37944757155492,{"$f":"OFFSET($U36,MATCH(FI$144,$A:$A),0)","v":397.809915224299},786.17113598583683,11005.656948049089,1689.2334875050894,566.96898218342858,5468.4854779378647,5933.2664187271203,93.798454723361488,955.75301781220981,1589.8913258673392,4165.5414335467985,3917.962821301142,57.08867678789364,91.534923210605228,72.044296640950051,547.94541367965269,547.94541367965269,3436.5331738254986,52.832905537783773,0,0,0,531.36821359605779,3768.6316332502747,296.82790760276737,6380.0369190810979,2684.1218279125032,4368.805708779405,16.207925767082131,155.03769225462111,2314.3468177072095,334.23181634799744,1362.1633775808662,716.30799420543462,299.78572294599138,1605.6108479658087,2404.9949559716479,617.72244498395924,459.42181541686767,266.94970098694523,14785.749010223997,682.0657477395232,10244.212968786513,5706.3427614947432,310.75886371000587,0,5053.6800264818867,1362.1633775808662,1314.0772364263089,4972.0979585119558,1095.4860053384928,424.28845241839224,4348.4521328285246,645.255966245134,1023.6065419756037,645.255966245134,645.255966245134,880.05640846644474,868.55973200618541,6443.551557466888,613.80149512370633,2108.6120423665634,372.16118238481738,1629.9913297360495,{"$f":"OFFSET($U36,MATCH(HU$144,$A:$A),0)","v":0},1761.9499000212827,1056.8990276165566,141.30908252111817,4194.6191296602747,2413.6049145732122,3127.2645544218358,262.15427634869678,2026.4478674795623,7444.5478193456838,722.58323073244696,291.03480032850473,0,0,0,931.56780021447469,14400.995138017599,710.99225136561699,8887.610707496844,2403.4341339615503,1495.564642656703,2056.9456589893398,2329.1357753698612,3839.8189585340074,2881.6953313178719,3729.8740297797508,306.14297163885846,684.71704859687964,1217.8509368838354,3120.0624086242542,2929.2854241187338,537.73545378320068,1666.2669273579563,865.88298561758802,860.28694432923112,785.71935633035423,2155.5391755465698,1273.4539679024861,1678.8054633436143,422.66355115322006,4649.3599938498082,4649.3599938498082,0,0,553.12552949314727,8318.274294759487,597.93741787092108,3035.8654845877159,2021.903947156824,944.66634147902209,0,0,4336.0713578498389,0,0,3710.2385949097693,24768.681050122599]
[null,2045,{"$f":"MAX(TREND(C148:C149,B148:B149,B176)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B176)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B176)","v":1},{"$f":"TREND(J148:J149,B148:B149,B176)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B176)","v":0},{"$f":"TREND(L148:L149,B148:B149,B176)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2048,127.20734357503125,{"$f":"OFFSET($U37,MATCH(AK$144,$A:$A),0)","v":10012.335132227585},2135.3552527302454,98.873143978079,8632.8613835860142,2269.443921277792,2269.443921277792,3888.6379710089986,857.70521284889935,443.0060148274037,1402.5062505241003,87329.072417008065,2315.5825524600477,507.2866421148006,5182.2494689898904,5182.2494689898904,2563.544460007256,2509.3824604421807,1799.1819428145707,787.54678389513344,1834.6937309075074,1240.7542438368021,2372.1670940073523,1688.3494890204829,1405.2583965323568,1628.2250852611037,1628.2250852611037,2711.5817208888084,246.46783876897072,90.713531343065057,145.90253519257448,908.42789101558947,593.95999393409079,783.20126849462918,1606.1619698983995,851.29039629890417,1609.6254495657506,694.39801716317629,4735.9879451759416,1451.0599506823194,1382.4467597015009,3926.6759764253675,1604.1839444258776,27732.497312958018,6355.9161587210829,1511.9052705539293,2059.6257347800401,4048.9114144415926,1640.438557059372,424.89894509279247,4788.6252908269271,5249.449291511437,545.01258084053575,383.59690077745307,642.98508049163138,26232.24860134397,357.20300020349578,117.44086417869438,228.56645338028011,228.56645338028011,228.56645338028011,619.94301352062178,846.5908296483085,2408.0882640640025,1272.0114227603462,{"$f":"OFFSET($U37,MATCH(CW$144,$A:$A),0)","v":1394.0400273428411},1424.7369077206461,809.04851466678122,1431.6314961023786,210.82169946803143,78.103517743610155,2349.591853183932,498.85741257382546,5450.2339458222086,1309.2667621065411,6864.8102557720567,1571.1576588054386,1088.7815813874861,6476.245256787668,1871.1377692746159,741.71603325906756,161.03887701302867,1527.0381786607409,25198.142706881219,15086.377361840812,1626.8867487177472,426.22431580882176,0,8765.0783214344501,733.5833970533231,463.22802588103991,1064.0721816410446,2603.9489973492255,2770.0166918435621,9472.2837885821409,9826.6935576475353,2244.5132779438154,1892.7773619306633,9977.3111497317514,1172.8216530946618,1369.5008672877848,695.72502681067385,52.776997701236013,87.857349469320013,2004.6035810509668,1704.4518072123424,679.6977335065842,2948.9910714931248,468.2749900934017,371.15457124078819,1732.9193016393006,1613.962415247594,101.07379997775236,5301.2205854257327,753.55739452193347,665.0169635833247,446.37778667420974,15119.985402186248,2629.6671553837814,2670.0082409469146,364.86324336188625,751.89288002779153,490.48134711988189,1867.488711613378,721.0062267369633,3342.8510317029013,3342.8510317029013,24311.135780457505,876.01451588490659,{"$f":"OFFSET($U37,MATCH(FI$144,$A:$A),0)","v":403.98948672293},798.38335210830576,11196.501994268654,1704.4518072123424,575.36314916512299,5549.6567556526243,6037.9680221868675,94.950277712489822,973.71079894020545,1606.1619698983995,4203.0433353606222,3978.8555921651568,58.208062607264161,92.472140854399726,72.699244792231511,554.20222982201585,554.20222982201585,3475.4255818588376,53.364029984989081,1807.5592343786202,1368.4628673375948,1600.456081256433,536.13703277478828,3829.6237772138452,299.82616929572475,6474.727351914793,2711.5817208888084,4433.607055816834,16.353943116335135,157.22132172299592,2355.6744394519774,338.33401865267831,1387.7567427561369,725.15130277587105,303.75033576216356,1628.2250852611037,2439.3520267712456,625.89552248046516,464.12579304912174,269.69404370737209,15086.377361840812,691.67230756684125,10396.250929940477,5813.5568872562671,313.55849311279871,3426.9397131772598,5111.0073208645063,1387.7567427561369,1337.2668347161859,5033.4795283236981,1110.0006413849719,429.88675758875132,4392.9755335059417,653.22208928519672,1036.199241086023,653.22208928519672,653.22208928519672,893.73505603097169,876.34562601819437,6555.2894457466437,621.35759712494337,2134.6326082921073,376.74859592958279,1658.7558826137461,{"$f":"OFFSET($U37,MATCH(HU$144,$A:$A),0)","v":4165.9127513253052},1783.9485743856092,1070.8981338192211,143.29691670948858,4262.5106894334695,2447.5993499897395,3183.1018664167887,265.60921859565781,2051.4573063619987,7543.2237109128491,730.03119531684968,295.34366869381381,1000.9123259078937,1141.357132694942,1156.9951217583316,944.68847345693359,14689.015040777915,721.0062267369633,9019.5410478724389,2431.0070405960232,1509.1606848626718,2095.5751523667814,2359.9909849729984,3874.4119221244046,2907.6479809042494,3798.2736216328713,309.92251449859793,692.56521243460691,1232.8245139766705,3170.5739235575506,2976.7082336473782,545.30919256887955,1688.3494890204829,877.32563720721123,871.81311892315739,796.08658812731642,2187.9804005965962,1295.5134802386269,1693.9162462204561,427.88103250867334,4736.7158069962952,4736.7158069962952,127.66432936942198,410.06642547813971,561.32586015516904,8484.4808746567815,607.22608627979935,3070.3078372000623,2044.8422452085961,957.16808997240275,20248.910908135567,9812.3989771784145,4411.2633467142896,1727.808191016931,1093.3563387691338,3743.6301763049505,25198.142706881219]
[null,2046,{"$f":"MAX(TREND(C148:C149,B148:B149,B177)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B177)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B177)","v":1},{"$f":"TREND(J148:J149,B148:B149,B177)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B177)","v":0},{"$f":"TREND(L148:L149,B148:B149,B177)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2049,128.50051614213965,{"$f":"OFFSET($U38,MATCH(AK$144,$A:$A),0)","v":10151.349535621543},2156.9891546987915,99.856257625588412,8729.5954451222715,2302.6060624400443,2302.6060624400443,3948.1579399530092,867.42763964181552,448.79480151030589,1419.6099852865891,88817.611812942385,2345.861029173409,512.3966723925148,5257.994031395222,5257.994031395222,2614.6285576143732,2559.3881039848802,1826.7023827228611,794.54868163509809,1863.1836230051256,1263.6359438964143,2403.1936763564563,1710.4320506830093,1419.440517984963,1650.8393225563989,1650.8393225563989,2739.041613865114,249.68515141937186,92.10091476360617,148.13573726184839,917.59985156114953,604.08417390027023,793.44361115882384,1622.4326139294596,860.91262112390132,1629.2478849953177,702.1756885113424,4816.7085978767818,1472.2774130101818,1402.6549394722497,3974.5622688207941,1631.10679551249,28243.943822215384,6473.1295038623821,1532.8839294196168,2085.0520386325989,4090.3634103723643,1668.4005779183406,428.67699609341093,4882.4317463511452,5352.2834943651233,549.87876459804011,388.2702017232919,650.81152603495286,26716.021541768667,360.81567277192607,118.75775440175858,231.13021130437301,231.13021130437301,231.13021130437301,625.47821899848429,856.90699148757653,2452.4904299020586,1288.6488149127408,{"$f":"OFFSET($U38,MATCH(CW$144,$A:$A),0)","v":1415.3773747001271},1449.0210771023906,817.24833069380986,1444.4139201747219,212.67205979745071,79.245307014172127,2382.2095055680793,505.78598774846182,5521.4897449268874,1331.5831739284142,6965.1878128269982,1592.9507380822477,1102.048690715239,6566.1931075763814,1890.0843458489758,755.06099076550458,162.86195863959117,1550.742202675902,25627.604363639846,15387.005713457629,1653.220631343615,432.74553499100443,0,8933.6375199235754,741.8105005716784,467.34575958156955,1077.0486716610594,2638.0122836517539,2814.8423527913224,9661.038908042281,10022.51278080291,2289.2395471821519,1930.4948951379938,10115.823843084152,1193.9422665182697,1394.1630185990689,707.9296530743668,53.308122148441313,89.354263680461514,2030.8194035042534,1719.6701269195955,686.55094229840449,2989.9492808194145,474.35648347123856,374.90984930534052,1768.1525822835033,1646.776939224135,102.07879514798562,5374.8486491122057,760.26493425217791,675.17760518203295,450.36330262665774,15254.985271848622,2682.0697685688883,2723.2138567340307,369.6322585089215,759.50930993431996,496.88906068083162,1891.903128256025,731.0202021083096,3391.7406016518071,3391.7406016518071,24583.8462857263,886.64958419825848,{"$f":"OFFSET($U38,MATCH(FI$144,$A:$A),0)","v":410.16905822156099},810.59556823077446,11387.347040488221,1719.6701269195955,583.75731614681752,5630.8280333673847,6142.669625646613,96.102100701618184,991.66858006820121,1622.4326139294596,4240.545237174445,4039.7483630291704,59.327448426634689,93.409358498194223,73.354192943512956,560.45904596437913,560.45904596437913,3514.3179898921767,53.895154432194374,1840.8950246572788,1395.7326573507974,1632.3483960161052,540.90585195351889,3890.6159211774157,302.82443098868225,6569.4177847484862,2739.041613865114,4498.408402854262,16.499960465588135,159.40495119137071,2397.0020611967452,342.43622095735924,1413.350107931408,733.99461134630747,307.71494857833574,1650.8393225563989,2473.7090975708434,634.0685999769712,468.82977068137586,272.43838642779895,15387.005713457629,701.27886739415908,10548.288891094446,5920.7710130177929,316.35812251559162,3474.5180923380412,5168.3346152471258,1413.350107931408,1360.456433006063,5094.8610981354395,1124.5152774314513,435.48506275911041,4437.4989341833598,661.1882123252592,1048.7919401964423,661.1882123252592,661.1882123252592,907.41370359549842,884.13152003020355,6667.0273340264002,628.91369912618029,2160.6531742176508,381.33600947434832,1687.5204354914422,{"$f":"OFFSET($U38,MATCH(HU$144,$A:$A),0)","v":4236.9216456368285},1805.9472487499356,1084.8972400218859,145.28475089785903,4330.4022492066642,2481.5937854062668,3238.9391784117415,269.06416084261889,2076.4667452444351,7641.8996024800163,737.47915990125239,299.65253705912289,1018.4713028333596,1161.3806458933502,1177.2920972007289,957.80914669939273,14977.03494353823,731.0202021083096,9151.4713882480337,2458.5799472304966,1522.7567270686404,2134.2046457442225,2390.8461945761351,3909.0048857148013,2933.6006304906268,3866.6732134859917,313.70205735833747,700.41337627233418,1247.7980910695051,3221.0854384908471,3024.1310431760221,552.88293135455831,1710.4320506830093,888.76828879683421,883.33929351708366,806.45381992427872,2220.4216256466229,1317.572992574768,1709.0270290972971,433.09851386412674,4824.0716201427822,4824.0716201427822,129.4374450551085,415.06707085825838,569.52619081719092,8650.6874545540759,616.51475468867784,3104.7501898124092,2067.7805432603686,969.6698384657833,20594.062798615174,9979.6557779257746,4486.4553355787393,1745.3041028224275,1106.6899526565617,3777.0217577001308,25627.604363639846]
[null,2047,{"$f":"MAX(TREND(C148:C149,B148:B149,B178)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B178)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B178)","v":1},{"$f":"TREND(J148:J149,B148:B149,B178)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B178)","v":0},{"$f":"TREND(L148:L149,B148:B149,B178)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2050,129.79368870924804,{"$f":"OFFSET($U39,MATCH(AK$144,$A:$A),0)","v":10290.363939015504},2178.6230566673285,100.83937127309753,8826.3295066584942,2335.768203602307,2335.768203602307,4007.6779088970375,877.1500664347318,454.58358819320802,1436.7137200490783,90306.151208876705,2376.1395058867702,517.50670267022679,5333.7385938005518,5333.7385938005518,2665.7126552214904,2609.3937475275611,1854.2228226311513,801.55057937506263,1891.6735151027324,1286.5176439560264,2434.2202587055717,1732.5146123455411,1433.6226394375694,1673.4535598516886,1673.4535598516886,2766.5015068414109,252.90246406977411,93.488298184147283,150.36893933112287,926.77181210670972,614.20835386644501,803.68595382301839,1638.7032579605238,870.53484594889846,1648.870320424885,709.9533598595084,4897.4292505776566,1493.494875338044,1422.8631192429987,4022.4485612162343,1658.0296465991114,28755.390331472747,6590.3428490036813,1553.8625882853039,2110.4783424851498,4131.8154063031352,1696.3625987773089,432.45504709402951,4976.2382018753979,5455.117697218775,554.74494835554572,392.94350266913074,658.63797157827184,27199.794482193218,364.42834534035524,120.07464462482312,233.69396922846582,233.69396922846582,233.69396922846582,631.0134244763467,867.22315332684457,2496.8925957401148,1305.2862070651354,{"$f":"OFFSET($U39,MATCH(CW$144,$A:$A),0)","v":1436.714722057422},1473.3052464841248,825.44814672083828,1457.1963442470651,214.52242012687003,80.387096284734113,2414.8271579522266,512.71456292309813,5592.745544031588,1353.8995857502814,7065.5653698819388,1614.7438173590567,1115.3158000429921,6656.1409583650939,1909.0309224233358,768.40594827194172,164.68504026615364,1574.4462266910573,26057.066020398466,15687.634065074522,1679.55451396949,439.266754173187,0,9102.1967184126988,750.0376040900336,471.46349328209811,1090.025161681069,2672.0755699542933,2859.6680137390645,9849.7940275023484,10218.332003958212,2333.9658164204889,1968.212428345324,10254.336536436504,1215.0628799418848,1418.8251699103535,720.13427933805997,53.839246595646472,90.851177891603598,2057.0352259575479,1734.8884466268485,693.40415109022229,3030.9074901457157,480.43797684907537,378.66512736989279,1803.3858629276972,1679.5914632006763,103.0837903182189,5448.4767127986797,766.97247398242234,685.3382467807412,454.3488185791058,15389.985141510992,2734.4723817539953,2776.4194725211473,374.40127365595674,767.12573984084827,503.29677424177879,1916.3175448986822,741.03417747965591,3440.6301716007129,3440.6301716007129,24856.556790995153,897.28465251160776,{"$f":"OFFSET($U39,MATCH(FI$144,$A:$A),0)","v":416.34862972018971},822.80778435323896,11578.192086707788,1734.8884466268485,592.15148312851466,5711.9993110821761,6247.3712291063594,97.253923690746532,1009.626361196197,1638.7032579605238,4278.0471389882678,4100.6411338931848,60.446834246005217,94.34657614198899,74.009141094794131,566.71586210674229,566.71586210674229,3553.2103979255066,54.42627887939954,1874.2308149359287,1423.0024473640087,1664.2407107757685,545.67467113225143,3951.6080651409857,305.82269268163969,6664.1082175821557,2766.5015068414109,4563.2097498917119,16.645977814841135,161.5885806597455,2438.3296829415126,346.5384232620388,1438.943473106679,742.83791991674639,311.67956139450939,1673.4535598516886,2508.0661683704329,642.24167747347508,473.53374831363124,275.18272914822467,15687.634065074522,710.88542722147474,10700.326852248349,6027.9851387793178,319.15775191838452,3522.0964714988231,5225.6619096297454,1438.943473106679,1383.64603129594,5156.2426679471819,1139.0299134779304,441.08336792947125,4482.0223348607924,669.15433536532464,1061.3846393068613,669.15433536532464,669.15433536532464,921.09235116002105,891.91741404220966,6778.7652223061905,636.46980112741733,2186.6737401432056,385.92342301911373,1716.2849883691383,{"$f":"OFFSET($U39,MATCH(HU$144,$A:$A),0)","v":4307.9305399483692},1827.9459231142619,1098.8963462245504,147.27258508622944,4398.2938089798581,2515.588220822784,3294.776490406678,272.51910308957997,2101.4761841268714,7740.5754940471816,744.92712448565499,303.96140542443339,1036.0302797588256,1181.404159091767,1197.589072643126,970.92981994184629,15265.054846298626,741.03417747965591,9283.4017286235921,2486.1528538649695,1536.3527692746122,2172.8341391216532,2421.7014041792831,3943.5978493051989,2959.5532800770043,3935.0728053391299,317.48160021807593,708.26154011006145,1262.7716681623399,3271.5969534241435,3071.5538527046665,560.45667014023707,1732.5146123455411,900.21094038645481,894.86546811100993,816.82105172124102,2252.8628506966606,1339.6325049109091,1724.137811974135,438.31599521958015,4911.4274332892701,4911.4274332892701,131.21056074079499,420.06771623837915,577.72652147921281,8816.8940344513703,625.80342309755622,3139.1925424247556,2090.7188413121407,982.17158695916839,20939.214689094777,10146.912578673133,4561.64732444319,1762.8000146279242,1120.0235665439895,3810.4133390953111,26057.066020398466]
[null,2048,{"$f":"MAX(TREND(C148:C149,B148:B149,B179)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1789173.0600000024},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B179)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":32530.419272727333},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B179)","v":1},{"$f":"TREND(J148:J149,B148:B149,B179)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B179)","v":0},{"$f":"TREND(L148:L149,B148:B149,B179)","v":0},31190.805905977919,0,0,0,31190.805905977919,3829.3890220529647,null,0.56551994504513092,2135.3552527302454,1.6083309491400331,3.473027624063528E-2,1.7802723483211304E-2,6.7534579722078172E-2,3.1951772712983738E-2,0,456.094148015455,1638.9148988952895,1610.916697142665,106.88043118397246,16.582846815581732,null,null,2051,0,{"$f":"OFFSET($U40,MATCH(AK$144,$A:$A),0)","v":0},2200.2569586358745,101.82248492060693,8923.0635681947497,2368.9303447645589,2368.9303447645589,4067.1978778410476,0,0,0,91794.690604810457,0,0,5409.4831562058562,5409.4831562058562,2716.7967528286076,2659.3993910702602,1881.7432625394417,808.55247711503,1920.1634072003508,1309.3993440156387,2465.2468410546753,0,0,1696.0677971469836,1696.0677971469836,0,256.11977672017525,94.875681604687841,152.60214140039679,935.94377265226979,624.33253383262434,813.92829648721738,0,880.15707077389573,0,0,0,0,0,4070.3348536116609,0,29266.83684073011,6707.5561941449796,0,0,4173.267402233907,0,436.23309809464797,5070.0446573996169,5557.9519000724595,559.61113211304996,0,666.46441712159321,27683.567422617914,0,121.39153484788731,236.25772715255872,236.25772715255872,236.25772715255872,0,877.5393151661126,0,1321.92359921753,{"$f":"OFFSET($U40,MATCH(CW$144,$A:$A),0)","v":0},1497.5894158658696,833.64796274786477,1469.9787683194052,216.37278045628935,0,0,0,5664.0013431362677,1376.2159975721547,7165.9429269368775,1636.5368966358656,0,0,0,0,166.50812189271667,1598.1502507062187,0,15988.262416691339,0,445.787973355367,0,0,0,0,1103.0016517010838,2706.1388562568218,2904.4936746868243,0,0,0,0,0,0,0,0,0,92.348092102745099,0,0,700.25735988204258,0,486.51947022691013,382.42040543444398,1838.6191435718999,1712.4059871772176,104.08878548845216,5522.1047764851319,773.68001371266678,0,0,0,0,0,379.17028880299074,774.74216974737647,509.70448780272852,0,0,0,0,0,907.91972082495954,{"$f":"OFFSET($U40,MATCH(FI$144,$A:$A),0)","v":422.5282012188207},835.02000047570777,11769.037132927357,0,0,0,6352.0728325661066,98.405746679874881,1027.5841423241927,0,0,0,61.566220065375347,0,74.664089246075591,572.9726782491033,572.9726782491033,3592.1028059588452,0,0,1450.2722373772112,1696.1330255354405,550.44349031098204,4012.6002091045571,308.82095437459714,0,0,0,16.791995164094082,0,2479.6573046862986,350.64062556671968,0,0,0,1696.0677971469836,2542.4232391700302,0,0,277.92707186865152,15988.262416691339,0,10852.364813402315,0,0,0,5282.989204012365,0,0,0,1153.5445495244094,0,0,0,0,0,0,934.77099872454801,899.70330805421861,6890.5031105859471,644.02590312865436,2212.694306068749,390.51083656387914,1745.0495412468349,{"$f":"OFFSET($U40,MATCH(HU$144,$A:$A),0)","v":4378.9394342598926},1849.9445974785883,1112.8954524272192,149.26041927459988,4466.1853687530356,2549.5826562393113,3350.6138024016313,275.97404533654213,2126.4856230093078,0,0,0,1053.5892566842915,1201.4276722901755,1217.886048085523,984.0504931843052,0,0,9415.332068999187,0,1549.9488114805808,0,2452.5566137824203,3978.1908128955956,2985.5059296633899,4003.4723971922504,0,0,1277.7452452551704,3322.10846835744,3118.97666223331,0,0,0,0,0,2285.304075746687,1361.6920172470502,1739.2485948509764,443.53347657503343,4998.7832464357571,4998.7832464357571,132.98367642648148,425.06836161849776,0,8983.1006143485974,0,3173.6348950370943,2113.6571393639133,0,21284.366579574384,10314.169379420493,4636.8393133076397,1780.2959264334204,1133.3571804314172,3843.8049204904923,0]
[null,2049,{"$f":"MAX(TREND(C148:C149,B148:B149,B180)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1807299.6900000051},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B180)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":32859.994363636477},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B180)","v":1},{"$f":"TREND(J148:J149,B148:B149,B180)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B180)","v":0},{"$f":"TREND(L148:L149,B148:B149,B180)","v":0},31586.463427799314,0,0,0,31586.463427799314,3624.2664351636636,null,0.57124939125166774,2156.9891546987915,1.6246254153850228,3.5082138719054155E-2,1.7983088026355346E-2,6.8218792091577968E-2,3.2275485368154409E-2,0,439.71437859409957,1547.214224285291,1520.782579765329,100.90025024304369,15.655002275899951,null,null,2052,{"$f":"OFFSET($U41,MATCH(AJ$144,$A:$A),0)","v":0},{"$f":"OFFSET($U41,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,2402.0924859268112,2402.0924859268112,4126.7178467850581,0,0,0,0,0,0,5485.2277186111869,5485.2277186111869,0,0,0,0,0,0,2496.2734234037789,0,0,0,0,0,0,0,0,945.11573319782997,634.45671379879934,824.17063915141205,0,0,0,0,0,0,0,0,0,29778.283349987469,6824.7695392862797,0,0,4214.7193981646778,0,0,0,0,564.47731587055557,0,674.29086266491208,28167.340363042607,0,0,0,0,0,0,887.85547700538064,0,0,{"$f":"OFFSET($U41,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,5735.2571422409465,0,7266.320483991818,1658.3299759126746,0,0,0,0,168.33120351927911,1621.8542747213737,0,16288.890768308233,0,0,0,0,0,0,0,0,2949.3193356345851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5595.7328401716049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U41,MATCH(FI$144,$A:$A),0)","v":428.70777271744947},0,11959.882179146993,0,0,0,0,0,1045.5419234521883,0,0,0,0,0,0,0,0,0,0,0,1477.5420273904226,1728.0253402951037,555.21230948971265,4073.5923530681275,0,0,0,0,16.938012513347086,0,0,354.7428278713993,0,0,0,0,0,0,0,0,16288.890768308233,0,11004.402774556282,0,0,0,5340.3164983949855,0,0,0,0,0,0,0,0,0,0,948.44964628907064,907.48920206622495,7002.2409988657382,0,2238.7148719942925,0,0,{"$f":"OFFSET($U41,MATCH(HU$144,$A:$A),0)","v":4449.948328571415},0,1126.8945586298839,151.24825346297033,0,2583.5770916558386,3406.4511143965674,279.42898758350321,2151.4950618917446,0,0,0,0,0,0,997.17116642676433,0,0,9547.2624093747472,0,1563.5448536865524,0,2483.4118233855679,4012.7837764859923,3011.4585792497674,0,0,0,1292.718822348005,0,0,0,0,0,0,0,0,1383.7515295831913,0,0,0,0,0,0,0,0,0,3208.0772476494412,2136.5954374156854,0,21629.518470053848,10481.426180167851,4712.0313021720904,1797.7918382389171,1146.6907943188494,0,0]
[null,2050,{"$f":"MAX(TREND(C148:C149,B148:B149,B181)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1825426.3200000003},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B181)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":33189.569454545504},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B181)","v":1},{"$f":"TREND(J148:J149,B148:B149,B181)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B181)","v":0},{"$f":"TREND(L148:L149,B148:B149,B181)","v":0},31985.426517656648,0,0,0,31985.426517656648,3429.9475794600876,null,0.57697883745820222,2178.6230566673285,1.6409198816300055,3.5434001197472885E-2,1.8163452569499319E-2,6.8903004461077472E-2,3.2599198023324949E-2,0,423.88021373265076,1460.4974592324445,1435.5472299372273,95.245090694506587,14.777585863258004,null,null,2053,0,{"$f":"OFFSET($U42,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,2435.254627089063,2435.254627089063,4186.2378157290686,0,0,0,0,0,0,5560.9722810165167,5560.9722810165167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,644.58089376497855,834.4129818156066,0,0,0,0,0,0,0,0,0,30289.729859244831,6941.9828844275789,0,0,4256.1713940954396,0,0,0,0,0,0,682.11730820823357,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U42,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,7366.698041046785,0,0,0,0,0,0,1645.5582987365349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U42,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,1063.4997045801838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.84503017608017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5397.6437927776042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U42,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,2617.5715270723658,0,0,2176.5045007741805,0,0,0,0,0,0,1010.2918396692178,0,0,0,0,0,0,0,4047.37674007639,3037.4112288361448,0,0,0,1307.6923994408398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C148:C149,B148:B149,B182)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":1843552.950000003},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B182)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":33519.144545454648},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B182)","v":1},{"$f":"TREND(J148:J149,B148:B149,B182)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B182)","v":0},{"$f":"TREND(L148:L149,B148:B149,B182)","v":0},32387.782659615084,0,0,0,32387.782659615084,3245.882354358896,null,0.58270828366473904,2200.2569586358745,1.6572143478749948,3.578586367589176E-2,1.8343817112643358E-2,6.9587216830577267E-2,3.292291067849562E-2,0,408.57594673625249,1378.5049685318779,1354.9554478996804,89.898020650887219,13.947970540197611,null,null,2054,0,{"$f":"OFFSET($U43,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U43,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U43,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U43,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C148:C149,B148:B149,B183)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B183)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B183)","v":1},{"$f":"TREND(J148:J149,B148:B149,B183)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B183)","v":0},{"$f":"TREND(L148:L149,B148:B149,B183)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2055,0,{"$f":"OFFSET($U44,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U44,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U44,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U44,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C148:C149,B148:B149,B184)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B184)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B184)","v":1},{"$f":"TREND(J148:J149,B148:B149,B184)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B184)","v":0},{"$f":"TREND(L148:L149,B148:B149,B184)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2056,0,{"$f":"OFFSET($U45,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U45,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U45,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U45,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C148:C149,B148:B149,B185)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B185)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B185)","v":1},{"$f":"TREND(J148:J149,B148:B149,B185)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B185)","v":0},{"$f":"TREND(L148:L149,B148:B149,B185)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2057,0,{"$f":"OFFSET($U46,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U46,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U46,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U46,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C148:C149,B148:B149,B186)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B186)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B186)","v":1},{"$f":"TREND(J148:J149,B148:B149,B186)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B186)","v":0},{"$f":"TREND(L148:L149,B148:B149,B186)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2058,0,{"$f":"OFFSET($U47,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U47,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U47,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U47,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C148:C149,B148:B149,B187)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B187)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B187)","v":1},{"$f":"TREND(J148:J149,B148:B149,B187)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B187)","v":0},{"$f":"TREND(L148:L149,B148:B149,B187)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2059,0,{"$f":"OFFSET($U48,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U48,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U48,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U48,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C148:C149,B148:B149,B188)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B188)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B188)","v":1},{"$f":"TREND(J148:J149,B148:B149,B188)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B188)","v":0},{"$f":"TREND(L148:L149,B148:B149,B188)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2060,0,{"$f":"OFFSET($U49,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U49,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U49,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U49,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C148:C149,B148:B149,B189)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B189)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B189)","v":1},{"$f":"TREND(J148:J149,B148:B149,B189)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B189)","v":0},{"$f":"TREND(L148:L149,B148:B149,B189)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2061,0,{"$f":"OFFSET($U50,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U50,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U50,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U50,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C148:C149,B148:B149,B190)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B190)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B190)","v":1},{"$f":"TREND(J148:J149,B148:B149,B190)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B190)","v":0},{"$f":"TREND(L148:L149,B148:B149,B190)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2062,0,{"$f":"OFFSET($U51,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U51,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U51,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U51,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C148:C149,B148:B149,B191)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B191)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B191)","v":1},{"$f":"TREND(J148:J149,B148:B149,B191)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B191)","v":0},{"$f":"TREND(L148:L149,B148:B149,B191)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2063,0,{"$f":"OFFSET($U52,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U52,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U52,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U52,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C148:C149,B148:B149,B192)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B192)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B192)","v":1},{"$f":"TREND(J148:J149,B148:B149,B192)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B192)","v":0},{"$f":"TREND(L148:L149,B148:B149,B192)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2064,0,{"$f":"OFFSET($U53,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U53,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U53,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U53,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C148:C149,B148:B149,B193)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B193)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B193)","v":1},{"$f":"TREND(J148:J149,B148:B149,B193)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B193)","v":0},{"$f":"TREND(L148:L149,B148:B149,B193)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2065,0,{"$f":"OFFSET($U54,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U54,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U54,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U54,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C148:C149,B148:B149,B194)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B194)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B194)","v":1},{"$f":"TREND(J148:J149,B148:B149,B194)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B194)","v":0},{"$f":"TREND(L148:L149,B148:B149,B194)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2066,0,{"$f":"OFFSET($U55,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U55,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U55,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U55,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C148:C149,B148:B149,B195)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B195)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B195)","v":1},{"$f":"TREND(J148:J149,B148:B149,B195)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B195)","v":0},{"$f":"TREND(L148:L149,B148:B149,B195)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2067,0,{"$f":"OFFSET($U56,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U56,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U56,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U56,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C148:C149,B148:B149,B196)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B196)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B196)","v":1},{"$f":"TREND(J148:J149,B148:B149,B196)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B196)","v":0},{"$f":"TREND(L148:L149,B148:B149,B196)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2068,0,{"$f":"OFFSET($U57,MATCH(AK$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U57,MATCH(CW$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U57,MATCH(FI$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U57,MATCH(HU$144,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C148:C149,B148:B149,B197)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B197)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B197)","v":1},{"$f":"TREND(J148:J149,B148:B149,B197)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B197)","v":0},{"$f":"TREND(L148:L149,B148:B149,B197)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Total",{"$f":"SUM(AJ148:AJ196)","v":2083.5682080143069},{"$f":"SUM(AK148:AK196)","v":195926.1675079492},7532.154840654146,2416.569031322194,30863.68724053862,51254.577609711625,51254.577609711625,73247.550916475491,18503.612757517523,9425.9951766561971,27893.626659995567,320298.70255495259,49280.63929424536,1186.0068560728184,124859.23586716098,117291.21452157904,32828.117703751537,32127.782004847595,22887.91187657298,18316.584155278604,45177.263970768036,4795.076845616406,55405.072287885647,33306.831931470027,28442.993400932974,33556.702272897644,27450.8582031685,59399.917014824772,5130.4101616022517,1153.9973693831359,519.83283725322849,20192.821845127615,11055.326901471153,14896.545284554868,35183.408724593755,19419.540605281985,32014.199595700669,13682.39879270406,55138.350710766143,28218.232447166785,26885.032182105548,88019.203002538707,30482.926085858511,161373.20822685654,34227.487769417567,31900.217246654913,40684.020645061129,77859.018160621257,33468.112024904534,9138.940917477652,111746.80479067461,85493.583322091959,13231.250336382378,8202.207742343473,14792.591762034666,464194.63520439056,851.61171204026914,3062.5760701456365,5966.8566242150055,5966.8566242150055,5966.8566242150055,13812.590401047262,11707.144030806186,48490.384328343571,28377.20655698737,{"$f":"SUM(CW148:CW196)","v":26927.935439736157},28717.483830849451,13907.355046430115,38407.592151958233,4552.745463104302,1195.9653167041322,49498.398609020391,9761.4665374110809,118796.84703629748,28117.820776435703,155365.99491191912,34004.157584018343,21656.090632733205,126724.89125907194,37918.830220639989,13688.264126390633,3543.0698236392063,36464.726713453572,480501.54727958364,328926.50487098424,33372.936328611831,8670.9093850408753,2.7550334265283953,174206.11102163565,15929.407156668371,10067.001827054099,22254.140332888775,54044.086125802009,12851.789291134835,71514.703398893049,74215.641390281977,6446.6712294636254,5396.9878484627552,195676.29346538364,13481.108366034179,15803.610044680277,10688.842343793596,1231.4489042247894,2123.5532300806235,31672.990069836014,34886.316502071604,15624.735948519121,46716.048365518262,9779.4550472581777,3063.3948335896512,14936.316745530832,6336.1937480265242,2328.1010963196909,122822.78542544521,16194.944529206245,12849.087759590033,9932.5161593047651,182872.28945564691,48840.861024973921,41033.64451286933,8131.7383409987824,6171.7706037919597,10174.833915045632,39732.516224507068,14117.369071771835,65158.563389267256,65158.563389267256,485084.0340701383,14881.507580052466,{"$f":"SUM(FI148:FI196)","v":8644.4618316819415},17090.09627601473,196447.60577685901,34886.316502071604,11192.302396330302,108369.95324324025,120967.07221412158,1985.6007208649096,21356.477859611616,41061.568305240748,85442.73137974873,76783.670561858817,1358.8119092053341,2171.4913910790947,1548.6359264965024,9489.3686145142583,9489.3686145142583,74113.525774535025,1246.7408461016414,5088.2892993989153,6787.3119131134345,7953.0861822564329,12014.138392876406,81654.917275923523,6895.4835051566306,135604.5588900022,59399.917014824772,92795.823515033029,397.65808106244128,3078.4081224378169,47228.558556060256,7781.7176422926841,16324.523567772174,11559.695656976059,7423.1362285952646,27450.8582031685,53982.1195500752,13259.618781698604,10189.664646471028,5725.0695189840271,310055.68862037692,13538.838375002186,224642.53548440192,108740.21711462607,6975.1093682173305,8042.4482993153479,144740.63945611994,16324.523567772174,25636.285317487916,99259.782164453965,22946.425649914207,9167.16661326137,89424.359791109979,12991.55214301161,20602.427046014061,12991.55214301161,12991.55214301161,19039.037709476961,19750.557241240895,145814.97008307755,13991.162635907607,46861.566031803915,8980.9535362131082,33155.622463185791,{"$f":"SUM(HU148:HU196)","v":18902.860522531566},37241.735240307709,19074.500356277513,2731.8496703682872,35409.001203120235,46336.884354860529,55690.405002117535,6137.8048453987349,39168.829911173205,160417.77380588249,16016.290658086722,6183.3679941001537,3819.074032748943,4354.9692050876838,4414.6191636250232,21453.504029026681,272035.84237966343,14117.369071771835,189857.18685401752,61205.017934465322,36661.245814217655,39297.819452159463,51439.735405450709,39438.247980599146,29597.181485553388,48934.493399382998,2218.3545768595695,13631.073457546154,23543.138464271509,40897.866988373287,38397.160230363384,10634.374800140195,33306.831931470027,17301.922857288522,17165.006167429794,15758.287409004848,44723.594175230101,22853.289072470427,45379.604803035305,11084.525612976717,78433.616587486715,78433.616587486715,389.3161199164673,1215.314772856641,10917.24599552498,165643.79815343738,11730.485188019882,28232.711041519313,18902.436761550609,6959.9871497678878,95619.173368142001,46094.387678920728,59993.255914249748,7666.4284784704578,4751.360685229296,87287.299366562162,480501.54727958364]
[null,2067,{"$f":"MAX(TREND(C148:C149,B148:B149,B198)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B198)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B198)","v":1},{"$f":"TREND(J148:J149,B148:B149,B198)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B198)","v":0},{"$f":"TREND(L148:L149,B148:B149,B198)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C148:C149,B148:B149,B199)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,{"$f":"MAX(TREND(E148:E149,B148:B149,B199)*INDEX(matBenefit,ROW()-ROW($A150),A142),0)","v":0},0,55,55,{"$f":"TREND(I148:I149,B148:B149,B199)","v":1},{"$f":"TREND(J148:J149,B148:B149,B199)","v":0.15},{"$f":"TREND(K148:K149,B148:B149,B199)","v":0},{"$f":"TREND(L148:L149,B148:B149,B199)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R151:R199)","v":-1983.4600267732085},null,{"$f":"SUM(T151:T199)","v":-1.9902040324314791},7532.154840654146,5.6631416255129388,0.10860785339453408,6.3789536002581387E-2,0.21068414412871633,0.10022689990205602,0,870.83336323340541,529.25241816353946,-3423.2249576187196,75.694142562873353,-36.014993114308666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF NOX EMISSIONS SAVED (tons/yr)"]
[]
[]
[{"$f":"MAX($A$1:A203)+1","v":4},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A204,1)),\"Not Used\",INDEX(ModelGroup,A204,1))","v":"1S3253"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED",null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AJ206,1)),\"Not Used\",INDEX(ModelGroup,AJ206,1))","v":"1S3204"},"9P3058","1P3252","1S3253","1P3254","9S3540","9S3540","9S3566","5S3251","5S3250","9S3263","5P3270","5S3243","7S3203","9S3560","9S3560","1I3241","1I3241","7S3369","2S2185","7S3205","2P3181","2S3186","9S3279","1S3133","9S3232","9S3232","1S3139","7S3369","7S3369","7S3369","1S3258","9P3547","9S3568","1S0447","7S3261","9S3264","7P2228C","1P3114","9S3330","9S3330","7P3190J","9S3384","6P3291","6P3291","9S3439","4I3217","5S3330","5S3249","3S3127","4I3291","4I3291","1S3207","5S3289","9S3517","2P3247","7S3202","4P3015","4P3015","4P3015","4P3015","5S3238","9S3367","2P3183",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CV206,1)),\"Not Used\",INDEX(ModelGroup,CV206,1))","v":"2S3148"},"3S3115","7I3362","1S3136","1S3157","1S3163","4I3219","9S3209","9S3227","5S3348","7I3363","9S3562","5S3350","5S3240","5P3241","5S3242","5S3263","7P3190K","9S3557","1P3132","1P3160","7P3190B","7P3190G","7P3190I","5S3262","5S3260","5S3248","5S3281","9S3383","7P3191B","1I3099","1I3099","1I3099","1I3099","9P3212","6S1908","6S1908","6S1908","1S3070","5S3253","9S3395","3P3125","5S3176","9S3298","2S3196","1S3061","1I3110","1I3110","1S3158","9S3386","2S3198","3S3116","3S3091","1S3156","1I3109","1I3109","2S3187","3P3093","5S3264","3S2202","9S3222","9S3327","9S3327","4S3287",{"$f":"IF(ISBLANK(INDEX(ModelGroup,FH206,1)),\"Not Used\",INDEX(ModelGroup,FH206,1))","v":"9S3213"},"5S3334","5S3229","9P3382","3P3126","9S3329","2P3089","7P3174","9S3368","6S3298","1S3138","2S2168","9S3385","2S3005","1S3162","1S3161","7P3190D","7P3190D","1P3106","1S3071","2P3182","1I3242","1I3242","2S0416","5P3332","1S3122","3S0623","1S0616","5S3234","1S3209","9S3220","5I3324","9S3510","2P3137","9S3219","3S2219","9S3232","9S3232","2S3046","1S3137","1S3134","1P3107","7S3172","7S3171","4I3197","1S3140","4S2276","4I3024","2P3138","7I3050","6S2211","2S3071","2S3120","3P3092","9S3224","9S3224","9S3224","9S3224","9S3381","1S3208","9P3380","5S3282","9S3396","7P3190C",{"$f":"IF(ISBLANK(INDEX(ModelGroup,HT206,1)),\"Not Used\",INDEX(ModelGroup,HT206,1))","v":"7P3190F"},"7P3190L","7P3190H","5S3344","5S3349","4S3286","9S3565","4S3290","2S3200","9S3567","9S3063","1S0588","9S3328","7I3254","7I3254","7I3254","9S3530","2P3085","9S3331","7S3285","4S3218","1S3218","6S3168","5S3283","6P3062B","6P3062B","5I3365","4I3221","7P3195","9S3561","5I3366","5I3366","9S3332","9S3278","5S3288","5S3288","2S3177","9S3299","9P3218","6S3272","6S3272","2I3226","2I3226","6S3404","6S3404","9S3393","4I3297","3S3090","4P3009","4P3009","3S3089","5S3284","5S3284","5S3284","5S3284","5S3284","2S0413","2P2183"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A204,2)*AnnualFactor","v":59779.408000000221},{"$f":"INDEX(ModelData1B,A204,2)*AnnualFactor","v":199264.69333333403},{"$f":"INDEX(ModelData1NB,A204,3)*AnnualFactor","v":1086.8983272727312},{"$f":"INDEX(ModelData1B,A204,3)*AnnualFactor","v":3622.9944242424367},{"$f":"IF(E210=0,55,MAX(5,ROUND(C210/E210,1)))","v":55},{"$f":"IF(F210=0,55,MAX(5,ROUND(D210/F210,1)))","v":55},{"$f":"INDEX(ModelData1NB,A204,6)","v":1},{"$f":"INDEX(ModelData1B,A204,6)","v":0.1},{"$f":"IF(INDEX(ModelData1NB,A204,5)=0,0,INDEX(ModelData1NB,A204,1)*AnnualFactor/INDEX(ModelData1NB,A204,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A204,5)=0,0,INDEX(ModelData1B,A204,1)*AnnualFactor/INDEX(ModelData1B,A204,5))","v":0},{"$f":"C210*(1-I210)*0.00000110231131*(VLOOKUP(G210,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G210,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(G210,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G210,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G210,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G210,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C210*I210*0.00000110231131*(VLOOKUP(G210,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G210,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(G210,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G210,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G210,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G210,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":2165.4533680759259},{"$f":"D210*(1-J210)*0.00000110231131*(VLOOKUP(H210,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H210,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(H210,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H210,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H210,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H210,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D210*J210*0.00000110231131*(VLOOKUP(H210,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H210,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(H210,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H210,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H210,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H210,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1116.5150449449172},{"$f":"K210*(1-I210)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K210*I210*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L210*(1-J210)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L210*J210*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M210+O210)-(N210+P210)","v":1048.9383231310087},{"$f":"Q210/(1+DiscRate)^(B210-YearCurrent)","v":856.24612616129275},null,{"$f":"0.00000110231131*(C210*(1-I210)*VLOOKUP(G210,EmAuto1,2)-D210*(1-J210)*VLOOKUP(H210,EmAuto1,2)+(K210*(1-I210)-L210*(1-J210))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C210*I210*VLOOKUP(G210,EmTruck1,2)-D210*J210*VLOOKUP(H210,EmTruck1,2)+(K210*I210-L210*J210)*VLOOKUP(0,EmTruck1,2))","v":-0.2762612244809784},{"$f":"0.00000110231131*(C210*(1-I210)*VLOOKUP(G210,EmAuto1,3)-D210*(1-J210)*VLOOKUP(H210,EmAuto1,3)+(K210*(1-I210)-L210*(1-J210))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C210*I210*VLOOKUP(G210,EmTruck1,3)-D210*J210*VLOOKUP(H210,EmTruck1,3)+(K210*I210-L210*J210)*VLOOKUP(0,EmTruck1,3))","v":4.7025863156295529},{"$f":"0.00000110231131*(C210*(1-I210)*VLOOKUP(G210,EmAuto1,4)-D210*(1-J210)*VLOOKUP(H210,EmAuto1,4)+(K210*(1-I210)-L210*(1-J210))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C210*I210*VLOOKUP(G210,EmTruck1,4)-D210*J210*VLOOKUP(H210,EmTruck1,4)+(K210*I210-L210*J210)*VLOOKUP(0,EmTruck1,4))","v":5.4402156825205696E-2},{"$f":"0.00000110231131*(C210*(1-I210)*VLOOKUP(G210,EmAuto1,5)-D210*(1-J210)*VLOOKUP(H210,EmAuto1,5)+(K210*(1-I210)-L210*(1-J210))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C210*I210*VLOOKUP(G210,EmTruck1,5)-D210*J210*VLOOKUP(H210,EmTruck1,5)+(K210*I210-L210*J210)*VLOOKUP(0,EmTruck1,5))","v":1.5462413953329034E-3},{"$f":"0.00000110231131*(C210*(1-I210)*VLOOKUP(G210,EmAuto1,6)-D210*(1-J210)*VLOOKUP(H210,EmAuto1,6)+(K210*(1-I210)-L210*(1-J210))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C210*I210*VLOOKUP(G210,EmTruck1,6)-D210*J210*VLOOKUP(H210,EmTruck1,6)+(K210*I210-L210*J210)*VLOOKUP(0,EmTruck1,6))","v":1.1563566707537823E-4},{"$f":"0.00000110231131*(C210*(1-I210)*VLOOKUP(G210,EmAuto1,7)-D210*(1-J210)*VLOOKUP(H210,EmAuto1,7)+(K210*(1-I210)-L210*(1-J210))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C210*I210*VLOOKUP(G210,EmTruck1,7)-D210*J210*VLOOKUP(H210,EmTruck1,7)+(K210*I210-L210*J210)*VLOOKUP(0,EmTruck1,7))","v":1.5161255618440128E-3},{"$f":"0.00000110231131*(C210*(1-I210)*VLOOKUP(G210,EmAuto1,8)-D210*(1-J210)*VLOOKUP(H210,EmAuto1,8)+(K210*(1-I210)-L210*(1-J210))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C210*I210*VLOOKUP(G210,EmTruck1,8)-D210*J210*VLOOKUP(H210,EmTruck1,8)+(K210*I210-L210*J210)*VLOOKUP(0,EmTruck1,8))","v":1.4450294654841825E-3},{"$f":"T210*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B210-YearCurrent)","v":0},{"$f":"U210*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B210-YearCurrent)/(1+DiscRate)^($B210-YearCurrent)","v":3.7089204879797339},{"$f":"V210*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B210-YearCurrent)","v":368.58943045199823},{"$f":"W210*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B210-YearCurrent)","v":476.85673005500286},{"$f":"X210*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B210-YearCurrent)","v":4.6158250118452946},{"$f":"Y210*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B210-YearCurrent)","v":2.4752201544664354},null,null,{"$f":"YearOpen","v":2020},{"$f":"OFFSET($V9,MATCH(AJ$206,$A:$A),0)","v":-4.7876245270281066E-2},{"$f":"OFFSET($V9,MATCH(AK$206,$A:$A),0)","v":-3.5771211260810345},0,0,0,0,0,0,-0.35247278822321343,-0.16419869526232361,-0.54994823109706503,0,-0.87397619210367972,-0.22506699253635179,0,0,0,0,0,0,0,0,0,-0.63714195114670136,-0.57703973080828541,0,0,-1.0226816930090685,0,0,0,0,0,0,-0.60569221767888626,0,-0.63128253315936744,-0.35025162926994124,-1.4905028649469618,-0.51027374703263728,-0.48624584067064769,0,-0.46226626986673847,0,0,-0.55048480783582843,-0.68301773809549382,0,-0.46799649629146323,0,0,0,0,-0.15215885440128632,0,0,-0.15414776551298101,0,0,0,0,-0.30696971691693614,0,-0.6006832219726651,0,{"$f":"OFFSET($V9,MATCH(CW$206,$A:$A),0)","v":-0.47957082604038304},0,0,0,0,-3.6597993380683584E-2,-0.78080381432039359,-0.17819014080002885,0,0,0,0,-0.42710971829113997,-2.3132923859114296,-0.79826521426365415,-0.29198260932962516,0,0,-8.6970971970409643,0,-0.43074187685543486,0,0,-2.408800295672791,-0.30462439294790034,-0.25568114093926175,0,0,0,-2.0692694731082968,-2.1402676393621398,-0.47698255803046558,-0.41225455106514314,-3.7972154611457603,-0.26628405758159501,-0.34410170007285468,-0.16211927280029312,-2.4162826928275448E-2,0,-0.64392842003807482,-0.74719344064939741,0,-1.0909291306219293,0,0,0,0,0,0,0,-0.22908249567091973,-0.20843641597985413,-5.9231703041428094,-0.82226198498488745,-0.83752276404053672,0,0,0,-0.6919848652228564,-0.2623591964201234,-1.2576453251028927,-1.2576453251028927,-8.4511218127394923,0,{"$f":"OFFSET($V9,MATCH(FI$206,$A:$A),0)","v":0},0,0,-0.74719344064939741,-0.20264357116274395,-2.1939826523635615,0,0,0,-0.60569221767888626,-1.526775486829596,-1.3014875810322082,0,-3.8248064038693325E-2,0,0,0,0,-2.4537030000173488E-2,-0.43636792608797748,0,0,0,0,0,-2.3804493949376675,-1.0226816930090685,-1.5595549254588787,0,-5.7209574755035845E-2,0,0,-0.34822946893801832,-0.26686263757084105,-0.11667489198654686,0,0,-0.23903420558592059,-0.19793242739636874,0,0,-0.25446972977111648,0,-1.5284282724282692,-0.14447850654038827,-1.3863061014241336,0,-0.34822946893801832,-0.33801533008955498,-1.5180765317267011,0,-0.17577683780713821,-2.0923924470873021,-0.25614027201781175,-0.39956868483924701,-0.25614027201781175,-0.25614027201781175,0,0,0,0,0,0,0,{"$f":"OFFSET($V9,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,-2.7360984859528363,-0.31051427584076424,-0.10402038405008139,0,0,0,0,-3.7916393547980602,-0.2623591964201234,0,-0.84077467306015685,0,-0.60374472949232783,0,0,0,0,-0.10343684377061499,-0.34745431296439488,0,0,0,-0.17542710072492618,-0.63714195114670136,-0.3255283071109531,-0.32093927578695108,-0.32551266260581152,0,0,0,0,0,0,0,0,-0.19751691967879442,0,-0.20898948539322901,0,0,-0.36550176573504295,0,0,0,0,0,0,-8.6970971970409643]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A204,2)*AnnualFactor","v":76254.048000000214},{"$f":"INDEX(ModelData20B,A204,2)*AnnualFactor","v":254180.16000000067},{"$f":"INDEX(ModelData20NB,A204,3)*AnnualFactor","v":1386.4372363636403},{"$f":"INDEX(ModelData20B,A204,3)*AnnualFactor","v":4621.457454545467},{"$f":"IF(E211=0,55,MAX(5,ROUND(C211/E211,1)))","v":55},{"$f":"IF(F211=0,55,MAX(5,ROUND(D211/F211,1)))","v":55},{"$f":"INDEX(ModelData20NB,A204,6)","v":1},{"$f":"INDEX(ModelData20B,A204,6)","v":0.1},{"$f":"IF(INDEX(ModelData20NB,A204,5)=0,0,INDEX(ModelData20NB,A204,1)*AnnualFactor/INDEX(ModelData20NB,A204,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A204,5)=0,0,INDEX(ModelData20B,A204,1)*AnnualFactor/INDEX(ModelData20B,A204,5))","v":0},{"$f":"C211*(1-I211)*0.00000110231131*(VLOOKUP(G211,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G211,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(G211,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G211,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G211,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G211,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C211*I211*0.00000110231131*(VLOOKUP(G211,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G211,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(G211,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G211,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G211,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G211,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1304.8534512489805},{"$f":"D211*(1-J211)*0.00000110231131*(VLOOKUP(H211,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H211,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(H211,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H211,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H211,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H211,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D211*J211*0.00000110231131*(VLOOKUP(H211,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H211,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(H211,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H211,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H211,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H211,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":734.39050650827278},{"$f":"K211*(1-I211)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K211*I211*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L211*(1-J211)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L211*J211*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B211-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M211+O211)-(N211+P211)","v":570.46294474070771},{"$f":"Q211/(1+DiscRate)^(B211-YearCurrent)","v":120.33738025698426},null,{"$f":"0.00000110231131*(C211*(1-I211)*VLOOKUP(G211,EmAuto20,2)-D211*(1-J211)*VLOOKUP(H211,EmAuto20,2)+(K211*(1-I211)-L211*(1-J211))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C211*I211*VLOOKUP(G211,EmTruck20,2)-D211*J211*VLOOKUP(H211,EmTruck20,2)+(K211*I211-L211*J211)*VLOOKUP(0,EmTruck20,2))","v":-0.1662194587072362},{"$f":"0.00000110231131*(C211*(1-I211)*VLOOKUP(G211,EmAuto20,3)-D211*(1-J211)*VLOOKUP(H211,EmAuto20,3)+(K211*(1-I211)-L211*(1-J211))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C211*I211*VLOOKUP(G211,EmTruck20,3)-D211*J211*VLOOKUP(H211,EmTruck20,3)+(K211*I211-L211*J211)*VLOOKUP(0,EmTruck20,3))","v":19.058596452817639},{"$f":"0.00000110231131*(C211*(1-I211)*VLOOKUP(G211,EmAuto20,4)-D211*(1-J211)*VLOOKUP(H211,EmAuto20,4)+(K211*(1-I211)-L211*(1-J211))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C211*I211*VLOOKUP(G211,EmTruck20,4)-D211*J211*VLOOKUP(H211,EmTruck20,4)+(K211*I211-L211*J211)*VLOOKUP(0,EmTruck20,4))","v":4.0286606061679657E-2},{"$f":"0.00000110231131*(C211*(1-I211)*VLOOKUP(G211,EmAuto20,5)-D211*(1-J211)*VLOOKUP(H211,EmAuto20,5)+(K211*(1-I211)-L211*(1-J211))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C211*I211*VLOOKUP(G211,EmTruck20,5)-D211*J211*VLOOKUP(H211,EmTruck20,5)+(K211*I211-L211*J211)*VLOOKUP(0,EmTruck20,5))","v":5.1593955232445221E-4},{"$f":"0.00000110231131*(C211*(1-I211)*VLOOKUP(G211,EmAuto20,6)-D211*(1-J211)*VLOOKUP(H211,EmAuto20,6)+(K211*(1-I211)-L211*(1-J211))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C211*I211*VLOOKUP(G211,EmTruck20,6)-D211*J211*VLOOKUP(H211,EmTruck20,6)+(K211*I211-L211*J211)*VLOOKUP(0,EmTruck20,6))","v":2.2651657102230936E-4},{"$f":"0.00000110231131*(C211*(1-I211)*VLOOKUP(G211,EmAuto20,7)-D211*(1-J211)*VLOOKUP(H211,EmAuto20,7)+(K211*(1-I211)-L211*(1-J211))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C211*I211*VLOOKUP(G211,EmTruck20,7)-D211*J211*VLOOKUP(H211,EmTruck20,7)+(K211*I211-L211*J211)*VLOOKUP(0,EmTruck20,7))","v":1.0286388905119675E-3},{"$f":"0.00000110231131*(C211*(1-I211)*VLOOKUP(G211,EmAuto20,8)-D211*(1-J211)*VLOOKUP(H211,EmAuto20,8)+(K211*(1-I211)-L211*(1-J211))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C211*I211*VLOOKUP(G211,EmTruck20,8)-D211*J211*VLOOKUP(H211,EmTruck20,8)+(K211*I211-L211*J211)*VLOOKUP(0,EmTruck20,8))","v":4.9132162689278689E-4},{"$f":"T211*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B211-YearCurrent)","v":0},5.9124642743985598,{"$f":"V211*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B211-YearCurrent)","v":70.536172110921527},{"$f":"W211*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B211-YearCurrent)","v":41.118180562573322},{"$f":"X211*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B211-YearCurrent)","v":2.3365869730085072},{"$f":"Y211*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B211-YearCurrent)","v":0.43397633608235281},null,null,{"$f":"AI210+1","v":2021},0,{"$f":"OFFSET($V10,MATCH(AK$206,$A:$A),0)","v":0},-0.867948968517117,-4.4696948120280251E-2,-3.3249012302061853,0,0,0,0,0,0,-27.22263967514246,0,0,0,0,-0.58351881321254162,-0.57288726256445688,-0.63581821633216451,-0.35636744105209739,-0.64497481871339002,-0.30986666537427143,0,0,0,-0.60594269667110034,-0.60594269667110034,0,-9.2169740251831306E-2,-3.2060423435964908E-2,-5.1537122605092113E-2,0,0,0,0,-0.31119559425682852,0,0,0,0,0,-1.2061763775356578,0,0,0,0,0,0,0,-0.19226215270944733,-1.1875286503893072,-1.3018015222645423,0,0,0,0,0,-5.0306818621910866E-2,-9.4880181832473459E-2,-9.4880181832473459E-2,-9.4880181832473459E-2,0,0,0,-0.48992809854043057,{"$f":"OFFSET($V10,MATCH(CW$206,$A:$A),0)","v":0},-0.54573890441886619,-0.35378292976036957,-0.68467436946506666,-9.2898302908619695E-2,0,0,0,0,-0.50963055309287275,0,0,0,0,0,0,0,0,0,0,0,-0.14621434909977718,-9.6537396537601794E-3,0,0,0,-0.42496877710345682,-1.0028619247555031,0,0,0,0,0,0,0,0,0,0,-2.6511238107443179E-2,0,0,-0.29454038632767304,0,-0.20931084424703872,-0.16240389293347599,-0.3785962144897288,-0.35190259303996813,-4.5425171470268789E-2,0,-0.33460122010504617,0,0,0,0,0,-0.13193952541133414,-0.33756376987776932,-0.18556410351055691,0,0,0,0,0,-0.33705005261675786,{"$f":"OFFSET($V10,MATCH(FI$206,$A:$A),0)","v":0},-0.34439500875453555,0,0,0,0,-1.8543770590204278,-3.7321161577427889E-2,0,0,0,0,-1.7423266065472915E-2,0,-3.6409453375984648E-2,-0.22682395839833855,-0.22682395839833855,-1.2507046985714629,0,0,0,0,0,0,-0.1279320789178291,0,0,0,0,0,-0.86106389917258463,0,0,0,0,-0.60594269667110034,-1.0185421882651222,0,0,-0.10930523413877735,0,0,0,0,0,0,0,0,0,0,-0.37802621740249376,0,0,0,0,0,0,0,0,0,-0.24850210214146545,0,-0.15627658681374557,-0.5252442380442407,{"$f":"OFFSET($V10,MATCH(HU$206,$A:$A),0)","v":0},-0.69554993920287622,0,0,-1.5013117370773914,0,0,0,0,0,0,0,-0.2701331807317312,-0.30802747613509252,-0.31226007331467953,0,0,0,0,0,0,0,0,0,0,-0.95382289481767324,0,0,0,-0.93171917734277643,-0.87475120956052332,0,0,0,0,0,-0.78125573164474194,0,-0.84234745840125202,-0.1454580615524271,-1.6926026289056448,-1.6926026289056448,-6.3298180402133281E-2,-0.21819847496665148,0,-2.1040561194214278,0,0,0,0,0,0,0,0,0,-1.9261850154003739,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI211+1","v":2022},0,{"$f":"OFFSET($V11,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0762927894926839,0,-0.94765291280565334,0,0,0,0,0,0,0,0,-0.35267978080123552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8565393164218074,0,-0.2491862374833923,0,0,-6.9303912425846104,0,8.3699513526533237E-2,0.15535761828696548,0.15535761828696548,0.15535761828696548,0,-0.33805960998920542,0,0,{"$f":"OFFSET($V11,MATCH(CW$206,$A:$A),0)","v":0},0,0,1.1485004611890957,0,0,0,0,-2.1421404366914483,0,0,-0.58715566740588476,0,0,0,0,-7.2438896940930642E-2,0,0,-4.0627121098684382,0,0,0,0,0,0,0,0,-0.96598121691091876,0,0,0,0,0,0,0,0,0,4.2559963250717467E-2,0,0,0,0,0,0,0,0,0,-2.0166861122840376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V11,MATCH(FI$206,$A:$A),0)","v":-0.14648544968338911},0,-3.9741946720599142,0,0,0,0,0,0,0.93482498874545839,0,0,2.9866821628420904E-2,0,0,0,0,0,0,0,-0.32918807917687604,-0.38115184004961372,-0.20887917444506066,-1.397009401685712,0,0,0,0,-8.0814344642319812E-3,0,0,0,0,0,0.19743024529745529,0,0,0,0,0,-4.0627121098684382,0,-4.3140094732918781,0,0,0,2.6863578778750528,0,0,0,0,0,0,0,0,0,0,-0.27270765186503454,-0.40127354831950679,-2.4156456744669854,0,-0.86820799216193467,0,0,{"$f":"OFFSET($V11,MATCH(HU$206,$A:$A),0)","v":-1.5351694202988626},0,-0.46784184555364361,-0.20118599592581526,0,0,-0.87745028696050442,-0.11633199919055612,0,0,0,0,0,0,0,0,0,0,-4.4340758363985158,1.2718463784586813,-0.73630031585112987,0,-0.92754801370218032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.43703854582724866,1.4387652115734095,0.21682792781702975,0,0,0,0,0,0,0,-1.1022062819731275,-0.78740823593615905,0,-6.5113265038677817,-3.2167282604153011,-1.6255650205253966,-0.76632816677224502,-0.49415575082080188,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C210:C211,B210:B211,B213)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B213)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B213)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B213)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"IF(E213=0,55,MAX(5,ROUND(C213/E213,1)))","v":55},{"$f":"IF(F213=0,55,MAX(5,ROUND(D213/F213,1)))","v":55},{"$f":"TREND(I210:I211,B210:B211,B213)","v":1},{"$f":"TREND(J210:J211,B210:B211,B213)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B213)","v":0},{"$f":"TREND(L210:L211,B210:B211,B213)","v":0},{"$f":"C213*(1-I213)*0.00000110231131*(VLOOKUP(G213,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G213,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(G213,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G213,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G213,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G213,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C213*I213*0.00000110231131*(VLOOKUP(G213,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G213,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(G213,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G213,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G213,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G213,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D213*(1-J213)*0.00000110231131*(VLOOKUP(H213,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H213,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(H213,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H213,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H213,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H213,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D213*J213*0.00000110231131*(VLOOKUP(H213,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H213,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(H213,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H213,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H213,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H213,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K213*(1-I213)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K213*I213*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L213*(1-J213)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L213*J213*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M213+O213)-(N213+P213)","v":0},{"$f":"Q213/(1+DiscRate)^(B213-YearCurrent)","v":0},null,{"$f":"0.00000110231131*(C213*(1-I213)*VLOOKUP(G213,EmAuto1,2)-D213*(1-J213)*VLOOKUP(H213,EmAuto1,2)+(K213*(1-I213)-L213*(1-J213))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C213*I213*VLOOKUP(G213,EmTruck1,2)-D213*J213*VLOOKUP(H213,EmTruck1,2)+(K213*I213-L213*J213)*VLOOKUP(0,EmTruck1,2))","v":0},{"$f":"0.00000110231131*(C213*(1-I213)*VLOOKUP(G213,EmAuto1,3)-D213*(1-J213)*VLOOKUP(H213,EmAuto1,3)+(K213*(1-I213)-L213*(1-J213))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C213*I213*VLOOKUP(G213,EmTruck1,3)-D213*J213*VLOOKUP(H213,EmTruck1,3)+(K213*I213-L213*J213)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"0.00000110231131*(C213*(1-I213)*VLOOKUP(G213,EmAuto1,4)-D213*(1-J213)*VLOOKUP(H213,EmAuto1,4)+(K213*(1-I213)-L213*(1-J213))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C213*I213*VLOOKUP(G213,EmTruck1,4)-D213*J213*VLOOKUP(H213,EmTruck1,4)+(K213*I213-L213*J213)*VLOOKUP(0,EmTruck1,4))","v":0},{"$f":"0.00000110231131*(C213*(1-I213)*VLOOKUP(G213,EmAuto1,5)-D213*(1-J213)*VLOOKUP(H213,EmAuto1,5)+(K213*(1-I213)-L213*(1-J213))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C213*I213*VLOOKUP(G213,EmTruck1,5)-D213*J213*VLOOKUP(H213,EmTruck1,5)+(K213*I213-L213*J213)*VLOOKUP(0,EmTruck1,5))","v":0},{"$f":"0.00000110231131*(C213*(1-I213)*VLOOKUP(G213,EmAuto1,6)-D213*(1-J213)*VLOOKUP(H213,EmAuto1,6)+(K213*(1-I213)-L213*(1-J213))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C213*I213*VLOOKUP(G213,EmTruck1,6)-D213*J213*VLOOKUP(H213,EmTruck1,6)+(K213*I213-L213*J213)*VLOOKUP(0,EmTruck1,6))","v":0},{"$f":"0.00000110231131*(C213*(1-I213)*VLOOKUP(G213,EmAuto1,7)-D213*(1-J213)*VLOOKUP(H213,EmAuto1,7)+(K213*(1-I213)-L213*(1-J213))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C213*I213*VLOOKUP(G213,EmTruck1,7)-D213*J213*VLOOKUP(H213,EmTruck1,7)+(K213*I213-L213*J213)*VLOOKUP(0,EmTruck1,7))","v":0},{"$f":"0.00000110231131*(C213*(1-I213)*VLOOKUP(G213,EmAuto1,8)-D213*(1-J213)*VLOOKUP(H213,EmAuto1,8)+(K213*(1-I213)-L213*(1-J213))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C213*I213*VLOOKUP(G213,EmTruck1,8)-D213*J213*VLOOKUP(H213,EmTruck1,8)+(K213*I213-L213*J213)*VLOOKUP(0,EmTruck1,8))","v":0},{"$f":"T213*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B213-YearCurrent)","v":0},{"$f":"U213*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B213-YearCurrent)/(1+DiscRate)^($B213-YearCurrent)","v":0},{"$f":"V213*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B213-YearCurrent)","v":0},{"$f":"W213*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B213-YearCurrent)","v":0},{"$f":"X213*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B213-YearCurrent)","v":0},{"$f":"Y213*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B213-YearCurrent)","v":0},null,null,2023,0,{"$f":"OFFSET($V12,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,-0.8576642592451591,-0.8576642592451591,-1.4452479827993356,0,0,0,0,0,0,-2.095266577951977,-2.095266577951977,0,0,0,0,1.1043226649206896,0,0,0,0,0,0,0,0,0,0,0,-0.21727795344474776,-0.31735384067091515,0,0,0,0,0,0,0,0,0,-8.7995500960530926,-2.7175408140931996,0,0,-1.7243277553063012,0,0,1.9306587898891925,0,0,0,-0.26635401024024108,0,0,8.5024282692192019E-2,0.15781764179688046,0.15781764179688046,0.15781764179688046,0,0,0,0,{"$f":"OFFSET($V12,MATCH(CW$206,$A:$A),0)","v":0},0,0,1.1618551177145509,0,0,0,0,0,0,-2.7749089961393087,0,0,0,0,0,0,-0.57408170503315925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3861797420739174E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V12,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,-0.31766459528060964,0.94768094372017364,0,0,3.1015545537206386E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.13781361051767543,0,0,0.20133084284892419,0,0,0,0,0,0,0,0,0,0,0,0.86494810769088992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V12,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,-0.91449719467658297,0,0,-0.8586229430184209,0,0,0,0,0,0,-0.36719019387302965,0,0,0,1.2923050837991807,0,0,0,-1.5252788497662659,-1.1447907394663122,0,0,0,-0.5168307147803699,0,0,0,0,0,0,0,0,0,1.4554756412134875,0.22069922492349242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B213+1","v":2021},{"$f":"MAX(TREND(C210:C211,B210:B211,B214)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B214)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":202010.46666666772},{"$f":"MAX(TREND(E210:E211,B210:B211,B214)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B214)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":3672.9175757575867},55,55,{"$f":"TREND(I210:I211,B210:B211,B214)","v":1},{"$f":"TREND(J210:J211,B210:B211,B214)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B214)","v":0},{"$f":"TREND(L210:L211,B210:B211,B214)","v":0},0,1133.3304450141361,0,0,-1133.3304450141361,-864.61237016897553,null,-0.31131724409662859,-69.742859029311376,-4.4696948120280251E-2,-1.7505521178857414E-3,-5.0727094145439989E-4,-3.6832521459333337E-3,-1.5877008340529227E-3,0,-52.498734833340066,-283.02242802701704,-504.54730186219678,-18.924034592629067,-5.6198708537926256,null,null,2024,0,{"$f":"OFFSET($V13,MATCH(AK$206,$A:$A),0)","v":0},0,0.10392024302348667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1323525403486843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0047782633565507,0,0,0,0,0,0,8.6349051857850398E-2,0.16027766530679546,0.16027766530679546,0.16027766530679546,0,0,0,0,{"$f":"OFFSET($V13,MATCH(CW$206,$A:$A),0)","v":0},0,0,1.1752097742400061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5260573546918199E-2,4.5163631590761408E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V13,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0.96053689869489245,0,0,3.2164269445991864E-2,9.6604398009327214E-2,0,0,0,0,5.6070959052843559E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20523144040039445,0,0,0,0,0,0,0,0,0,0,0,2.7714299552799115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36810554510701621,0,{"$f":"OFFSET($V13,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3127637891396859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4721860708535692,0.2245705220299565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B214+1","v":2022},{"$f":"MAX(TREND(C210:C211,B210:B211,B215)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B215)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B215)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B215)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B215)","v":1},{"$f":"TREND(J210:J211,B210:B211,B215)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B215)","v":0},{"$f":"TREND(L210:L211,B210:B211,B215)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2025,0,{"$f":"OFFSET($V14,MATCH(AK$206,$A:$A),0)","v":0},0,0.10527741037640545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1603824157766902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.078897736823909,0,0,0,0,0,0,8.7673821023509166E-2,0.16273768881671047,0.16273768881671047,0.16273768881671047,0,0,0,0,{"$f":"OFFSET($V14,MATCH(CW$206,$A:$A),0)","v":0},0,0,1.1885644307654577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5993779480850672E-2,4.6465465760783128E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V14,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0.9733928536696077,0,0,3.3312993354777345E-2,9.7898206911238086E-2,0,0,0,0,5.6804164986776026E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20913203795186333,0,0,0,0,0,0,0,0,0,0,0,2.8139659939823414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37443837134034713,0,{"$f":"OFFSET($V14,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3332224944801914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4888965004936512,0.22844181913641914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C210:C211,B210:B211,B216)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(D210:D211,B210:B211,B216)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B216)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(F210:F211,B210:B211,B216)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B216)","v":1},{"$f":"TREND(J210:J211,B210:B211,B216)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B216)","v":0},{"$f":"TREND(L210:L211,B210:B211,B216)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2026,0,{"$f":"OFFSET($V15,MATCH(AK$206,$A:$A),0)","v":0},0,0.10663457772932386,0,0,0,0,0.88876844539956623,0.29440827385154589,0,0,1.5827160044106501,0,3.7333441558494433,0,0,0,0,0.60787224164154641,1.1884122912046846,0,1.6623011676113275,0,0,0,0,1.6651746060317345,0,0,0,0,0,0,0.98624880864432662,0.88295611521697381,0,0,0,0,0,1.7874429392399813,0,0,0,1.0078746584031126,0,0,1.4153689528611395,0,2.1530172102912948,0,0.42023600204522349,0.38761669004609162,0,0,0,8.8998590189167531E-2,0.16519771232662547,0.16519771232662547,0.16519771232662547,0.55721343302454007,0,1.975797043018285,0.86933080361361215,{"$f":"OFFSET($V15,MATCH(CW$206,$A:$A),0)","v":0},0,0,1.2019190872909129,0,0,1.3584024753177009,0,0,1.0376299204171657,0,0,0,0,0,0,0,1.0115658450197171,0,7.3683980925057639,0.71921347035868133,0,0,4.8521693939851342,0.54366468198000717,0.5144186255005182,0,0,0,0,0,0,0,0,0,0,0,5.6726985414783333E-2,4.7767299930805363E-2,0,0,0.50752576419844542,0,0,0,0,0,7.9436346587422171E-2,3.5324467641054667,0,0,0.36809754472305661,0,0,0,0.22606851067881101,0,0,1.2408332974868039,0,0,0,0,0,{"$f":"OFFSET($V15,MATCH(FI$206,$A:$A),0)","v":0},0.73125966646492502,0,0,0,0,0,0,0,0.98624880864432662,0,0,3.446171726356282E-2,9.9192015813148585E-2,0,0,0,0,5.7537370920708687E-2,0,0,0,0,0,0.21812459125170389,4.5066360622684929,1.6651746060317345,2.8862690597260512,1.4161892197331908E-2,0,0,0,0,0,0.21303263550333365,0,1.9390524518341896,0.61581468638684722,0.34604618933847342,0,0,0,0,0,0.25347416047440979,0,2.8565020326847703,0,0,0,0,0.33053856388572861,0,0,0,0,0,0,0,5.6558980027633581,0.43670821570563745,0,0.380771197573678,0,{"$f":"OFFSET($V15,MATCH(HU$206,$A:$A),0)","v":0},0,0,0.13744675081866459,0,0,0,0.26173941806288659,0,4.8507743516251631,0.54326744145058437,0.19243399671226727,0,0,0,0,0,0,0,1.3536811998206968,1.284895596495456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5056069301337327,0.23231311624288178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4951476605983074,0]
[null,2024,{"$f":"MAX(TREND(C210:C211,B210:B211,B217)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":63074.336000000127},{"$f":"MAX(TREND(D210:D211,B210:B211,B217)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B217)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1146.8061090909105},{"$f":"MAX(TREND(F210:F211,B210:B211,B217)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B217)","v":1},{"$f":"TREND(J210:J211,B210:B211,B217)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B217)","v":0},{"$f":"TREND(L210:L211,B210:B211,B217)","v":0},2291.3762484765534,0,0,0,2291.3762484765534,1426.9539672992564,null,3.2523512555818986E-2,77.548526587949894,0.10392024302348667,3.4534011537442288E-3,6.499650624807832E-4,5.4331345478301077E-3,3.1771187919687094E-3,0,50.750189885609259,537.14532751152046,812.49844701524376,19.793036612312193,6.7669662745709083,null,null,2027,0,{"$f":"OFFSET($V16,MATCH(AK$206,$A:$A),0)","v":0},0,5.8920464459401418E-2,0,0,0,0,0.49223629631274807,0.15547526829321481,0,0,0.83959277971791058,0,2.0164001252939707,0,0,0,0,0.32014879830477427,0.63609547798505028,0,0.88520398718796189,0,0,0,0,0.84943233282350228,0,0,0,0,0,0,0.50310404091917327,0.48898960865644553,0,0,0,0,0,0.86682070912704834,0,0,0,0.53550164375055398,0,0,0.79328825721521024,0,1.1214854598626898,0,0.22133899782906816,0.2150041598300628,0,0,0,4.738830599799481E-2,8.7335215677792288E-2,8.7335215677792288E-2,8.7335215677792288E-2,0.29996897953100499,0,1.1114412706131163,0.46116232435860322,{"$f":"OFFSET($V16,MATCH(CW$206,$A:$A),0)","v":0},0,0,0.64107941578130578,0,0,0.70461163828643225,0,0,0.57625180890050476,0,0,0,0,0,0,0,0.54323052585924148,0,3.9106642567153402,0.36033332549776748,0,0,2.6118136871423343,0.28852285758353519,0.28376904507590173,0,0,0,0,0,0,0,0,0,0,0,3.1350369971464731E-2,2.5150292094369208E-2,0,0,0.26780262078604256,0,0,0,0,0,4.2206843117865989E-2,1.8769020018291174,0,0,0.19583532426299063,0,0,0,0.11799678707608256,0,0,0.6552847549338614,0,0,0,0,0,{"$f":"OFFSET($V16,MATCH(FI$206,$A:$A),0)","v":0},0.40817454859801983,0,0,0,0,0,0,0,0.50310404091917327,0,0,1.8737281524273505E-2,5.4825222606490247E-2,0,0,0,0,3.1792517566764038E-2,0,0,0,0,0,0.11456606686007675,2.4224033273068999,0.84943233282350228,1.5358872509919241,7.5861495184440736E-3,0,0,0,0,0,0.11343757422748368,0,1.0574336013750634,0.34214534352774706,0.18261142958864598,0,0,0,0,0,0.13446327309273368,0,1.4413288160473929,0,0,0,0,0.17831119396682216,0,0,0,0,0,0,0,3.1700267697191298,0.23126411955711706,0,0.21120455882476977,0,{"$f":"OFFSET($V16,MATCH(HU$206,$A:$A),0)","v":0},0,0,7.6488380875345138E-2,0,0,0,0.14540766686874906,0,2.5481642099599311,0.28671823172180172,0.10239524007501413,0,0,0,0,0,0,0,0.68318780016633374,0.68697686981493078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80930433836104765,0.1174249500969012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.890637470970107,0]
[null,2025,{"$f":"MAX(TREND(C210:C211,B210:B211,B218)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":63898.068000000203},{"$f":"MAX(TREND(D210:D211,B210:B211,B218)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B218)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1161.7830545454563},{"$f":"MAX(TREND(F210:F211,B210:B211,B218)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B218)","v":1},{"$f":"TREND(J210:J211,B210:B211,B218)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B218)","v":0},{"$f":"TREND(L210:L211,B210:B211,B218)","v":0},2323.0533644197244,0,0,0,2323.0533644197244,1352.0382084827238,null,3.2948259921286804E-2,78.561287196374707,0.10527741037640545,3.4985015419461162E-3,6.584534121773615E-4,5.5040896631935662E-3,3.2186110149981548E-3,0,49.069434707421578,508.56101415601194,769.26115345459243,18.739745572055963,6.4068605926419426,null,null,2028,0,{"$f":"OFFSET($V17,MATCH(AK$206,$A:$A),0)","v":3.4980065639475368},0,5.9660937082769185E-2,0,0.80283807433970777,0.80283807433970777,0,0.49955914336211021,0.15827519667226339,0.53004248898114437,0,0.85472707016776039,0,2.0589245612849969,2.0589245612849969,0,0,0,0.32364860297130199,0.65075271159410386,0,0.9011662752873042,0.62314540076638247,0.5223991957493016,0.58777800534608327,0,0.86035793078171363,0.13717238970483392,0,0,0.28845468734754726,0,0,0.50957771928922302,0.49623698445765679,0.60838946757778367,0.40585304486783597,0,0.51318757384324787,0.48898171762970383,0.8810308846865067,0.45110780405441436,0,0,0.5459875449908077,0.57219551564095383,0,0.81434900740676608,0.17461187606515363,1.1588086795790773,0,0.22377129450850819,0.21852404933614275,0.24314859138804926,0,0,4.8083348421653002E-2,8.8616675687608545E-2,8.8616675687608545E-2,8.8616675687608545E-2,0.30326534194343352,0,1.1448845945915904,0.46947830166307836,{"$f":"OFFSET($V17,MATCH(CW$206,$A:$A),0)","v":0.72855671007472855},0.62776895440232638,0,0.64812424452615558,0.13091555981140918,0,0.7184182497429904,0.17426358866997199,2.0119012239177252,0.59154985122973569,2.7269575234777892,0.54912158078959483,0.41158513643929107,2.2623172696420326,0.74585927249725981,0.35762793443211033,9.3830493826470282E-2,0.55574128948508894,9.8910483888210408,4.0446699746164061,0.36916952488099203,0.14307292183285469,3.1158655435363052E-3,2.6960657415662799,0.29275546674123998,0.28687048617916128,0.40213971766746287,0.96102744356552705,0,0,0,0,0,3.8915540004861833,0,0,0,3.1750408271973736E-2,2.5817544741770719E-2,0,0.67719525625596166,0.2712281052762549,0,0.22084871288897881,0,0,0,4.2737270230657813E-2,1.9137040018649851,0.29959544413687944,0.34782684349972937,0.19798736079335305,0,1.0521245656516536,0,0.12012258557453533,0,0.17525086307102136,0.66709355386880353,0.2602782659656655,1.3277893986445104,1.3277893986445104,6.9562572954560702,0,{"$f":"OFFSET($V17,MATCH(FI$206,$A:$A),0)","v":0.21119337036479999},0.417372683251371,0,0.67719525625596166,0.20367331713135672,2.3922772118401721,2.9705381558936867,3.4783375290446644E-2,0.31617103901254062,0.50957771928922302,1.1586382352926194,1.2859519770067607,1.9341709960540219E-2,5.5531126760221809E-2,4.4890412319043352E-2,0,0,2.0317917820266094,3.2192555867273036E-2,0,0,0,0.1625951406066313,1.409188645993096,0.1160162702380525,2.4735327853156601,0.86035793078171363,1.5682773351064654,7.6695137988665096E-3,5.6755810800813267E-2,0.98809907425442078,0.12396268972101199,0,0,0.115477253985378,0,1.0785822734025661,0.34830123420239706,0.18496264971210469,9.5750754902133389E-2,4.0446699746164061,0.37625000720362917,4.4817470723887682,1.5531542548011681,0.13594089147836813,0,1.4624766646760123,0,0.6578936517386087,1.1293789392386548,0.32614108109553158,0.18150738047821993,2.1107658719425149,0.24686910445697124,0.37937320367843019,0.24686910445697124,0.24686910445697124,0.22877574212254045,0.3601961127064493,3.2541867724550499,0.23504093578991486,0.8068468596076761,0.21465975868957771,0.54155535993049453,{"$f":"OFFSET($V17,MATCH(HU$206,$A:$A),0)","v":0},0.65005573589670207,0,7.7985600245671E-2,0,0,0,0.14800989923086968,0,2.5941230834862599,0.29044099691727815,0.10454897013112298,0,0,0,0.34102601146997386,4.1585555730759323,0.2602782659656655,4.8060640074188976,0.6933593539093913,0.69460994614620697,0.66127644897266613,0.87115858551332281,0,0,0,0,0.40341070576999266,0,0,0,0.15669676878864106,0.62314540076638247,0.31365413002679882,0.31017985707699053,0.33612477866336893,0.7693264312007484,0,0.81818804655551025,0.11934966165212252,0,0,0,0,0.19859469619453204,2.0531726605766378,0.31743451084139024,0,0,0,0,0,0,0,0,1.9113879411357735,9.8910483888210408]
[null,2026,{"$f":"MAX(TREND(C210:C211,B210:B211,B219)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":64721.800000000047},{"$f":"MAX(TREND(D210:D211,B210:B211,B219)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B219)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1176.760000000002},{"$f":"MAX(TREND(F210:F211,B210:B211,B219)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B219)","v":1},{"$f":"TREND(J210:J211,B210:B211,B219)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B219)","v":0},{"$f":"TREND(L210:L211,B210:B211,B219)","v":0},2354.8133402129829,0,0,0,2354.8133402129829,1280.8624332291263,null,3.3373007286754512E-2,79.57404780479925,0.10663457772932386,3.5436019301479916E-3,6.669417618739372E-4,5.5750447785570065E-3,3.2601032380275893E-3,0,47.436458501644296,481.4178031114883,728.20370458344053,17.739557089603881,6.0649099429494502,null,null,2029,0,{"$f":"OFFSET($V18,MATCH(AK$206,$A:$A),0)","v":3.5652452435673769},0,6.0401409706136749E-2,0,0.81941372578478111,0.81941372578478111,0,0.50688199041147219,0.16107512505131194,0.53859156138406605,0,0.8698613606176101,0,2.1014489972760231,2.1014489972760231,0,0,0,0.32714840763783098,0.66540994520315166,0,0.91712856338664639,0.63418307301261923,0.52900460174891906,0.59908142852581381,0,0.87128352873992843,0.13959564152772561,0,0,0.29210397882497013,0,0,0.51605139765927455,0.50348436025886967,0.61819747872497066,0.41171111908078073,0,0.52379283779091657,0.49908250522904607,0.89524106024596495,0.46250388308174539,0,0,0.55647344623106154,0.58157519474233155,0,0.83540975759832192,0.17650028418155259,1.1961318992954513,0,0.22620359118794894,0.2220439388422227,0.24706053521414839,0,0,4.8778390845311381E-2,8.989813569742483E-2,8.989813569742483E-2,8.989813569742483E-2,0.306561704355862,0,1.1783279185700644,0.47779427896755361,{"$f":"OFFSET($V18,MATCH(CW$206,$A:$A),0)","v":0.74462781397343403},0.64400322358425055,0,0.65516907327100526,0.13230923507039055,0,0.73222486119954855,0.17761481152900988,2.0475174793223596,0.6068478935589624,2.7833113905326474,0.55966248762836635,0.4182165230805987,2.3058233709812996,0.75532946466119211,0.36767924001469143,9.5203623004418536E-2,0.5682520531109394,10.146804253455191,4.1786756925174391,0.37800572426421908,0.14622711417995199,2.4197679221079345E-3,2.7803177959902263,0.29698807589894477,0.28997192728241999,0.40862584214597159,0.97805352032160675,0,0,0,0,0,3.9663459169079585,0,0,0,3.215044657248263E-2,2.6484797389172501E-2,0,0.68455607425874376,0.27465358976646592,0,0.22472325171159138,0,0,0,4.3267697343449624E-2,1.9505060019008527,0.30283975626532222,0.35547975011816102,0.20013939732371624,0,1.0869839216974191,0,0.12224838407298753,0,0.17835015486166705,0.67890235280375089,0.26528361723423571,1.3552369317993753,1.3552369317993753,7.0568592957243554,0,{"$f":"OFFSET($V18,MATCH(FI$206,$A:$A),0)","v":0.21584776971168346},0.42657081790472218,0,0.68455607425874376,0.20786902890339065,2.4417353787117118,3.0493984902823503,3.5340490632842406E-2,0.3254098031395305,0.51605139765927455,1.1712218062906743,1.3143131411205093,1.9946138396807127E-2,5.6237030913953372E-2,4.5383713553318619E-2,0,0,2.06108520448951,3.2592594167781937E-2,0,0,0,0.16435434217396805,1.4421222293586586,0.11746647361602824,2.524662243324407,0.87128352873992843,1.6006674192210177,7.7528780792889759E-3,5.7847268700828833E-2,1.0148044546396728,0.12594684862660774,0,0,0.11751693374327159,0,1.0997309454300641,0.35445712487704872,0.18731386983556339,9.6974051422369867E-2,4.1786756925174391,0.38348558426523621,4.5743847524310297,1.5985365453354603,0.13741850986400259,0,1.4836245133046377,0,0.67535985488211236,1.1475938153442709,0.33191608823377788,0.18470356698961679,2.1375976415011011,0.25085086420627689,0.38546405786592997,0.25085086420627689,0.25085086420627689,0.2338217498097015,0.36408778739355302,3.3383467751909439,0.23881775202271266,0.81985289046301535,0.21811495855438565,0.55593293585785342,{"$f":"OFFSET($V18,MATCH(HU$206,$A:$A),0)","v":0},0.66069608525282075,0,7.9482819615996875E-2,0,0,0,0.15061213159299028,0,2.6400819570125877,0.29416376211275463,0.10670270018723182,0,0,0,0.3475842039982433,4.2927025270461439,0.26528361723423571,4.905432788929744,0.70353090765245174,0.70224302247748516,0.68058488308708009,0.88658114816221611,0,0,0,0,0.40932187431115036,0,0,0,0.1597101681884226,0.63418307301261923,0.31918872763288664,0.31575485320575025,0.34204364257336367,0.7855417423970199,0,0.82707175474997285,0.12127437320734384,0,0,0,0,0.2026935214821689,2.1193020614280504,0.32443065485967354,0,0,0,0,0,0,0,0,1.9321384113014404,10.146804253455191]
[null,2027,{"$f":"MAX(TREND(C210:C211,B210:B211,B220)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":65545.532000000123},{"$f":"MAX(TREND(D210:D211,B210:B211,B220)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},{"$f":"MAX(TREND(E210:E211,B210:B211,B220)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1191.7369454545478},{"$f":"MAX(TREND(F210:F211,B210:B211,B220)*INDEX(matCost,ROW()-ROW($A212),A204),0)","v":0},55,55,{"$f":"TREND(I210:I211,B210:B211,B220)","v":1},{"$f":"TREND(J210:J211,B210:B211,B220)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B220)","v":0},{"$f":"TREND(L210:L211,B210:B211,B220)","v":0},{"$f":"C220*(1-I220)*0.00000110231131*(VLOOKUP(G220,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G220,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(G220,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G220,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G220,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G220,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C220*I220*0.00000110231131*(VLOOKUP(G220,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G220,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(G220,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G220,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G220,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G220,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1094.1201354512289},{"$f":"D220*(1-J220)*0.00000110231131*(VLOOKUP(H220,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H220,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(H220,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H220,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H220,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H220,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D220*J220*0.00000110231131*(VLOOKUP(H220,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H220,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(H220,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H220,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H220,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H220,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K220*(1-I220)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K220*I220*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L220*(1-J220)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L220*J220*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B220-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},1094.1201354512289,556.19519636697373,null,{"$f":"0.00000110231131*(C220*(1-I220)*VLOOKUP(G220,EmAuto20,2)-D220*(1-J220)*VLOOKUP(H220,EmAuto20,2)+(K220*(1-I220)-L220*(1-J220))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C220*I220*VLOOKUP(G220,EmTruck20,2)-D220*J220*VLOOKUP(H220,EmTruck20,2)+(K220*I220-L220*J220)*VLOOKUP(0,EmTruck20,2))","v":2.071756303696742E-2},{"$f":"0.00000110231131*(C220*(1-I220)*VLOOKUP(G220,EmAuto20,3)-D220*(1-J220)*VLOOKUP(H220,EmAuto20,3)+(K220*(1-I220)-L220*(1-J220))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C220*I220*VLOOKUP(G220,EmTruck20,3)-D220*J220*VLOOKUP(H220,EmTruck20,3)+(K220*I220-L220*J220)*VLOOKUP(0,EmTruck20,3))","v":78.227757380383579},{"$f":"0.00000110231131*(C220*(1-I220)*VLOOKUP(G220,EmAuto20,4)-D220*(1-J220)*VLOOKUP(H220,EmAuto20,4)+(K220*(1-I220)-L220*(1-J220))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C220*I220*VLOOKUP(G220,EmTruck20,4)-D220*J220*VLOOKUP(H220,EmTruck20,4)+(K220*I220-L220*J220)*VLOOKUP(0,EmTruck20,4))","v":5.8920464459401418E-2},{"$f":"0.00000110231131*(C220*(1-I220)*VLOOKUP(G220,EmAuto20,5)-D220*(1-J220)*VLOOKUP(H220,EmAuto20,5)+(K220*(1-I220)-L220*(1-J220))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C220*I220*VLOOKUP(G220,EmTruck20,5)-D220*J220*VLOOKUP(H220,EmTruck20,5)+(K220*I220-L220*J220)*VLOOKUP(0,EmTruck20,5))","v":1.2723276934984709E-3},{"$f":"0.00000110231131*(C220*(1-I220)*VLOOKUP(G220,EmAuto20,6)-D220*(1-J220)*VLOOKUP(H220,EmAuto20,6)+(K220*(1-I220)-L220*(1-J220))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C220*I220*VLOOKUP(G220,EmTruck20,6)-D220*J220*VLOOKUP(H220,EmTruck20,6)+(K220*I220-L220*J220)*VLOOKUP(0,EmTruck20,6))","v":6.5219458522138636E-4},{"$f":"0.00000110231131*(C220*(1-I220)*VLOOKUP(G220,EmAuto20,7)-D220*(1-J220)*VLOOKUP(H220,EmAuto20,7)+(K220*(1-I220)-L220*(1-J220))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C220*I220*VLOOKUP(G220,EmTruck20,7)-D220*J220*VLOOKUP(H220,EmTruck20,7)+(K220*I220-L220*J220)*VLOOKUP(0,EmTruck20,7))","v":2.4740982609474504E-3},{"$f":"0.00000110231131*(C220*(1-I220)*VLOOKUP(G220,EmAuto20,8)-D220*(1-J220)*VLOOKUP(H220,EmAuto20,8)+(K220*(1-I220)-L220*(1-J220))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C220*I220*VLOOKUP(G220,EmTruck20,8)-D220*J220*VLOOKUP(H220,EmTruck20,8)+(K220*I220-L220*J220)*VLOOKUP(0,EmTruck20,8))","v":1.1705384949265913E-3},0,44.508200027826469,248.60306412153975,244.35608415309406,16.212435865264855,2.5154121992487455,null,null,2030,0,{"$f":"OFFSET($V19,MATCH(AK$206,$A:$A),0)","v":3.6324839231872166},0,6.1141882329504516E-2,0,0.83598937722985445,0.83598937722985445,0,0.51420483746083601,0.16387505343036116,0.54714063378698763,0,0.88499565106746536,0,2.1439734332670346,2.1439734332670346,0,0,0,0.33064821230435876,0.68006717881220546,0,0.93309085148598869,0.64522074525885875,0.53561000774853873,0.61038485170554735,0,0.88220912669813967,0.14201889335061813,0,0,0.29575327030239379,0,0,0.52252507602932419,0.51073173606008093,0.62800548987215787,0.41756919329372544,0,0.53439810173858793,0.50918329282838848,0.90945123580542742,0.4738999621090727,0,0,0.56695934747131527,0.59095487384371215,0,0.85647050778987766,0.17838869229795146,1.2334551190118388,0,0.22863588786738895,0.22556382834830269,0.25097247904024889,0,0,4.947343326896958E-2,9.1179595707241087E-2,9.1179595707241087E-2,9.1179595707241087E-2,0.30985806676829158,0,1.2117712425485521,0.48611025627202886,{"$f":"OFFSET($V19,MATCH(CW$206,$A:$A),0)","v":0.76069891787214627},0.66023749276616794,0,0.66221390201585351,0.1337029103293719,0,0.7460314726561067,0.18096603438804776,2.0831337347269945,0.62214593588819334,2.8396652575875057,0.57020339446713786,0.42484790972190645,2.3493294723205675,0.76479965682512452,0.37773054559727581,9.6576752182366804E-2,0.58076281673678687,10.40256011808934,4.3126814104185067,0.38684192364744352,0.14938130652704937,1.7236703006797221E-3,2.8645698504141732,0.30122068505664956,0.2930733683856796,0.41511196662447741,0.99507959707769178,0,0,0,0,0,4.0411378333297607,0,0,0,3.2550484872991635E-2,2.7152050036574015E-2,0,0.69191689226152586,0.27807907425667827,0,0.22859779053420537,0,0,0,4.3798124456241448E-2,1.9873080019367093,0.3060840683937649,0.36313265673659606,0.20229143385407866,0,1.1218432777431715,0,0.1243741825714403,0,0.18144944665231266,0.69071115173869313,0.27028896850280598,1.3826844649542402,1.3826844649542402,7.1574612959926647,0,{"$f":"OFFSET($V19,MATCH(FI$206,$A:$A),0)","v":0.2205021690585669},0.43576895255807002,0,0.69191689226152586,0.21206474067542588,2.4911935455832506,3.1282588246710148,3.589760597523816E-2,0.33464856726652048,0.52252507602932419,1.1838053772887294,1.3426743052342585,2.0550566833074043E-2,5.6942935067685135E-2,4.5877014787593894E-2,0,0,2.0903786269524041,3.2992632468290935E-2,0,0,0,0.1661135437413048,1.4750558127242213,0.11891667699400402,2.5757917013331677,0.88220912669813967,1.633057503335559,7.8362423597114449E-3,5.8938726600844406E-2,1.041509835024925,0.12793100753220288,0,0,0.11955661350116514,0,1.120879617457567,0.36061301555169878,0.18966508995902279,9.8197347942606344E-2,4.3126814104185067,0.39072116132684498,4.6670224324732912,1.6439188358697678,0.13889612824963707,0,1.5047723619332631,0,0.69282605802561603,1.1658086914498873,0.33769109537202419,0.18789975350101362,2.1644294110596976,0.25483262395558248,0.39155491205342707,0.25483262395558248,0.25483262395558248,0.23886775749686404,0.36797946208065818,3.4225067779268645,0.24259456825551043,0.83285892131835437,0.22157015841919359,0.5703105117852123,{"$f":"OFFSET($V19,MATCH(HU$206,$A:$A),0)","v":0},0.67133643460893921,0,8.098003898632275E-2,0,0,0,0.15321436395511173,0,2.6860408305389347,0.2978865273082324,0.10885643024334138,0,0,0,0.35414239652651014,4.4268494810163181,0.27028896850280598,5.0048015704406188,0.71370246139551197,0.70987609880876124,0.69989331720149395,0.90200371081111497,0,0,0,0,0.41523304285230977,0,0,0,0.16272356758820408,0.64522074525885875,0.32472332523897585,0.32132984933451125,0.3479625064833583,0.80175705359328608,0,0.83595546294443546,0.12319908476256516,0,0,0,0,0.20679234676980568,2.1854314622794901,0.33142679887795518,0,0,0,0,0,0,0,0,1.9528888814671066,10.40256011808934]
[null,2028,{"$f":"MAX(TREND(C210:C211,B210:B211,B221)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":66369.264000000199},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B221)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1206.7138909090936},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B221)","v":1},{"$f":"TREND(J210:J211,B210:B211,B221)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B221)","v":0},{"$f":"TREND(L210:L211,B210:B211,B221)","v":0},1109.7521369416525,0,0,0,1109.7521369416525,527.23524603670967,null,2.0977927383931127E-2,79.210871027892978,5.9660937082769185E-2,1.2883174490720614E-3,6.6039092650783189E-4,2.5051910577636692E-3,1.185249032564808E-3,0,43.013252487691375,235.25919590018043,231.24017426860377,15.3422269299978,2.3803964502362356,null,null,2031,0,{"$f":"OFFSET($V20,MATCH(AK$206,$A:$A),0)","v":3.6997226028070567},0,6.1882354952872282E-2,0,0.85256502867493333,0.85256502867493333,0,0.52152768451019804,0.16667498180940973,0.55568970618990932,0,0.90012994151731518,0,2.1864978692580608,2.1864978692580608,0,0,0,0.33414801697088636,0.69472441242125327,0,0.94905313958533688,0.65625841750509561,0.54221541374815607,0.62168827488528067,0,0.89313472465635435,0.14444214517350981,0,0,0.29940256177981744,0,0,0.52899875439937394,0.51797911186129209,0.63781350101934486,0.4234272675066702,0,0.54500336568625929,0.51928408042773355,0.92366141136488578,0.48529604113640379,0,0,0.57744524871156899,0.60033455294509275,0,0.87753125798143339,0.18027710041434966,1.270778338728213,0,0.23106818454682904,0.22908371785438264,0.25488442286634805,0,0,5.0168475692627966E-2,9.2461055717057372E-2,9.2461055717057372E-2,9.2461055717057372E-2,0.31315442918072001,0,1.2452145665270262,0.49442623357650411,{"$f":"OFFSET($V20,MATCH(CW$206,$A:$A),0)","v":0.77677002177085175},0.67647176194809189,0,0.6692587307607033,0.13509658558835325,0,0.75983808411266851,0.18431725724708564,2.1187499901316293,0.63744397821742027,2.896019124642363,0.58074430130590937,0.43147929636321131,2.3928355736598457,0.77426984898905682,0.38778185117985686,9.7949881360315488E-2,0.59327358036263733,10.658315982723488,4.4466871283195388,0.39567812303067057,0.15253549887414669,1.0275726792513516E-3,2.9488219048381188,0.30545329421435435,0.29617480948893915,0.42159809110298607,1.0121056738337715,0,0,0,0,0,4.1159297497515359,0,0,0,3.2950523173500529E-2,2.7819302683975797E-2,0,0.69927771026430818,0.28150455874688929,0,0.23247232935681938,0,0,0,4.4328551569033266E-2,2.0241100019725771,0.30932838052220762,0.37078556335502766,0.20444347038444102,0,1.1567026337889241,0,0.12649998106989302,0,0.18454873844295711,0.70251995067364037,0.27529431977137758,1.4101319981091054,1.4101319981091054,7.2580632962609508,0,{"$f":"OFFSET($V20,MATCH(FI$206,$A:$A),0)","v":0.22515656840544873},0.4449670872114212,0,0.69927771026430818,0.21626045244745976,2.5406517124548103,3.2071191590596517,3.6454721317633922E-2,0.34388733139351035,0.52899875439937394,1.196388948286784,1.3710354693480071,2.1154995269340959E-2,5.7648839221416698E-2,4.6370316021868953E-2,0,0,2.1196720494153052,3.3392670768799836E-2,0,0,0,0.16787274530864232,1.5079893960897837,0.12036688037197978,2.6269211593419275,0.89313472465635435,1.6654475874501116,7.9196066401339121E-3,6.0030184500859965E-2,1.0682152154101769,0.12991516643779863,0,0,0.12159629325905949,0,1.1420282894850697,0.36676890622635044,0.19201631008248143,9.9420644462842794E-2,4.4466871283195388,0.39795673838845363,4.7596601125155145,1.68930112640406,0.1403737466352715,0,1.5259202105618885,0,0.71029226116911959,1.1840235675555035,0.34346610251026871,0.19109594001241142,2.1912611806182847,0.25881438370488807,0.39764576624092429,0.25881438370488807,0.25881438370488807,0.24391376518402655,0.37187113676776201,3.5066667806627581,0.24637138448830689,0.84586495217369906,0.22502535828400153,0.58468808771257119,{"$f":"OFFSET($V20,MATCH(HU$206,$A:$A),0)","v":0},0.6819767839650579,0,8.2477258356648625E-2,0,0,0,0.15581659631723238,0,2.7319997040652622,0.30160929250370877,0.11101016029945023,0,0,0,0.3607005890547797,4.5609964349864933,0.27529431977137758,5.1041703519514652,0.72387401513857241,0.71750917514003931,0.71920175131590247,0.91742627346000838,0,0,0,0,0.42114421139346908,0,0,0,0.1657369669879856,0.65625841750509561,0.33025792284506367,0.32690484546327225,0.35388137039335305,0.81797236478955759,0,0.84483917113889595,0.12512379631778647,0,0,0,0,0.21089117205744251,2.2515608631309294,0.33842294289623842,0,0,0,0,0,0,0,0,1.9736393516327733,10.658315982723488]
[null,2029,{"$f":"MAX(TREND(C210:C211,B210:B211,B222)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":67192.996000000043},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B222)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1221.6908363636394},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B222)","v":1},{"$f":"TREND(J210:J211,B210:B211,B222)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B222)","v":0},{"$f":"TREND(L210:L211,B210:B211,B222)","v":0},1125.4712915385762,0,0,0,1125.4712915385762,499.72271322524398,null,2.1238291730894761E-2,80.193984675402106,6.0401409706136749E-2,1.3043072046456479E-3,6.6858726779427493E-4,2.5362838545798789E-3,1.1999595702030211E-3,0,41.562114172269801,222.59727059555038,218.79455741262754,14.516490317870886,2.2522807269253122,null,null,2032,0,{"$f":"OFFSET($V21,MATCH(AK$206,$A:$A),0)","v":3.7669612824268963},0,6.262282757623984E-2,0,0.86914068012000645,0.86914068012000645,0,0.52885053155956019,0.16947491018845826,0.56423877859283089,0,0.915264231967165,0,2.2290223052490874,2.2290223052490874,0,0,0,0.33764782163741408,0.70938164603030707,0,0.96501542768467907,0.66729608975133237,0.54882081974777353,0.63299169806501121,0,0.90406032261456903,0.14686539699640233,0,0,0.30305185325724115,0,0,0.53547243276942535,0.52522648766250335,0.64762151216653208,0.42928534171961502,0,0.55560862963393065,0.52938486802707574,0.93787158692434391,0.49669212016373099,0,0,0.58793114995182283,0.60971423204647046,0,0.89859200817298257,0.18216550853074856,1.3081015584446003,0,0.23350048122626979,0.23260360736046265,0.25879636669244854,0,0,5.0863518116286151E-2,9.3742515726873629E-2,9.3742515726873629E-2,9.3742515726873629E-2,0.31645079159314854,0,1.2786578905055004,0.50274221088098214,{"$f":"OFFSET($V21,MATCH(CW$206,$A:$A),0)","v":0.79284112566955722},0.69270603113000939,0,0.6763035595055531,0.13649026084733462,0,0.77364469556922666,0.1876684801061235,2.1543662455362749,0.65274202054665109,2.9523729916972212,0.591285208144681,0.43811068300451894,2.4363416749991131,0.78374004115298646,0.39783315676243791,9.9323010538263742E-2,0.6057843439884848,10.914071847357638,4.5806928462206065,0.40451432241389507,0.15568969122124404,3.3147505782313882E-4,3.0330739592620657,0.30968590337205909,0.29927625059219876,0.42808421558149462,1.0291317505898565,0,0,0,0,0,4.1907216661733386,0,0,0,3.3350561474009534E-2,2.8486555331377311E-2,0,0.70663852826709028,0.28493004323710158,0,0.23634686817943334,0,0,0,4.4858978681825083E-2,2.0609120020084446,0.31257269265064913,0.37843846997345931,0.20659550691480344,0,1.1915619898346765,0,0.12862577956834578,0,0.18764803023360274,0.7143287496085825,0.28029967103994785,1.4375795312639703,1.4375795312639703,7.3586652965292592,0,{"$f":"OFFSET($V21,MATCH(FI$206,$A:$A),0)","v":0.2298109677523322},0.45416522186477232,0,0.70663852826709028,0.22045616421949368,2.5901098793263495,3.2859794934483157,3.701183666002951E-2,0.35312609552050028,0.53547243276942535,1.2089725192848388,1.3993966334617651,2.1759423705607871E-2,5.8354743375148253E-2,4.686361725614422E-2,0,0,2.1489654718781992,3.3792709069308834E-2,0,0,0,0.16963194687597907,1.5409229794553461,0.12181708374995552,2.6780506173506882,0.90406032261456903,1.697837671564653,8.0029709205563793E-3,6.1121642400875878E-2,1.0949205957954291,0.13189932534339377,0,0,0.12363597301695307,0,1.1631769615125678,0.37292479690100216,0.19436753020594083,0.10064394098307874,4.5806928462206065,0.4051923154500624,4.8522977925577768,1.7346834169383523,0.14185136502090598,0,1.5470680591905137,0,0.72775846431262314,1.2022384436611198,0.34924110964851496,0.19429212652380828,2.2180929501768811,0.26279614345419511,0.40373662042842146,0.26279614345419511,0.26279614345419511,0.24895977287118759,0.37576281145486717,3.5908267833986787,0.25014820072110466,0.85887098302903808,0.22848055814880944,0.59906566363993019,{"$f":"OFFSET($V21,MATCH(HU$206,$A:$A),0)","v":0},0.69261713332117658,0,8.3974477726974486E-2,0,0,0,0.15841882867935297,0,2.7779585775915905,0.30533205769918526,0.11316389035555909,0,0,0,0.3672587815830492,4.6951433889567049,0.28029967103994785,5.2035391334623382,0.73404556888163275,0.7251422514713155,0.73851018543031621,0.93284883610890734,0,0,0,0,0.4270553799346285,0,0,0,0.16875036638776714,0.66729608975133237,0.33579252045115277,0.33247984159203325,0.35980023430334784,0.83418767598582366,0,0.85372287933335844,0.12704850787300781,0,0,0,0,0.21498999734507934,2.3176902639823691,0.34541908691452167,0,0,0,0,0,0,0,0,1.9943898217984395,10.914071847357638]
[null,2030,{"$f":"MAX(TREND(C210:C211,B210:B211,B223)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":68016.728000000119},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B223)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1236.6677818181852},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B223)","v":1},{"$f":"TREND(J210:J211,B210:B211,B223)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B223)","v":0},{"$f":"TREND(L210:L211,B210:B211,B223)","v":0},1141.279955501999,0,0,0,1141.279955501999,473.59060662114177,null,2.1498656077858468E-2,81.177098322911505,6.1141882329504516E-2,1.3202969602192389E-3,6.7678360908072046E-4,2.5673766513960973E-3,1.2146701078412378E-3,0,40.153897367627941,210.58517178294883,206.98766581746872,13.733131583759238,2.130740069337008,null,null,2033,8.1201367067153474E-2,{"$f":"OFFSET($V22,MATCH(AK$206,$A:$A),0)","v":3.8341999620467364},0,6.3363300199607606E-2,0,0.88571633156507978,0.88571633156507978,2.2564393772167617,0.53617337860892222,0.17227483856750686,0.57278785099575258,0,0.93039852241701471,0,2.2715467412401131,2.2715467412401131,0,0,0,0.34114762630394313,0.72403887963936076,0,0.98097771578402138,0.678333761997572,0.55542622574739076,0.64429512124474464,0.64429512124474464,0.91498592057278028,0.14928864881929399,0,0,0.30670114473466481,0.33298382565247381,0.47418371615362931,0.54194611113947511,0.53247386346371461,0.65742952331372184,0.43514341593255973,0,0.56621389358159935,0.53948565562641804,0.95208176248380649,0.50808819919106207,0,0,0.59841705119207667,0.61909391114785106,1.596206525607865,0.9196527583645383,0.18405391664714743,1.3454247781609743,1.474896320427963,0.2359327779057098,0.2361234968665426,0.26270831051854771,14.292297436425997,0,5.1558560539944544E-2,9.5023975736689553E-2,9.5023975736689553E-2,9.5023975736689553E-2,0.31974715400557696,0,1.3121012144839745,0.51105818818545734,{"$f":"OFFSET($V22,MATCH(CW$206,$A:$A),0)","v":0.80891222956826936},0.70894030031193345,0.51672783518372745,0.683348388250403,0.13788393610631597,4.5927102471474412E-2,0.78745130702578481,0.19101970296516135,2.1899825009409097,0.66804006287587792,3.0087268587520795,0.60182611498345251,0.44474206964582652,2.479847776338381,0.79321023331691887,0.40788446234501902,0.10069613971621201,0.61829510761433526,11.169827711991788,4.7146985641216395,0.41335052179711962,0.15884388356834012,0,3.1173260136860117,0.31391851252976388,0.30237769169545747,0.43457034006000061,1.0461578273459362,0,0,0,0,0,4.2655135825951138,0,0,0.15212968430010881,3.3750599774518428E-2,2.9153807978779096E-2,0.59442765938455078,0.71399934626987238,0.28835552772731265,1.2010940685236557,0.24022140700204589,0,0,0,4.5389405794617102E-2,2.0977140020443121,0.31581700477909186,0.38609137659189102,0.20874754344516583,0,1.2264213458804287,1.2514044723374891,0.13075157806679799,0,0.19074732202424713,0.72613754854352974,0.28530502230851812,1.4650270644188352,1.4650270644188352,7.4592672967975453,0.33370870459285901,{"$f":"OFFSET($V22,MATCH(FI$206,$A:$A),0)","v":0.23446536709921403},0.46336335651812016,6.2769652719273061,0.71399934626987238,0.22465187599152892,2.6395680461978888,3.3648398278369793,3.7568952002425264E-2,0.36236485964749016,0.54194611113947511,1.2215560902828937,1.4277577975755142,2.2363852141874783E-2,5.9060647528880024E-2,4.7356918490419501E-2,0.34673159498209394,0.34673159498209394,2.1782588943410999,3.4192747369817728E-2,0,0,0,0.17139114844331582,1.5738565628209085,0.12326728712793066,2.729180075359436,0.91498592057278028,1.7302277556792056,8.0863352009788465E-3,6.2213100300891444E-2,1.1216259761806933,0.13388348424898955,0,0.26410886326691063,0.12567565277484741,0.64429512124474464,1.1843256335400707,0.37908068757565216,0.19671875032939953,0.10186723750331521,4.7146985641216395,0.41242789251166945,4.9449354726000374,1.7800657074726445,0.14332898340654046,0,1.5682159078191393,0,0.74522466745612004,1.2204533197667358,0.3550161167867612,0.19748831303520512,2.2449247197354678,0.2667779032035007,0.40982747461592117,0.2667779032035007,0.2667779032035007,0.25400578055835016,0.379654486141971,3.6749867861345722,0.2539250169539024,0.87187701388437722,0.23193575801361657,0.61344323956728919,{"$f":"OFFSET($V22,MATCH(HU$206,$A:$A),0)","v":0},0.70325748267729515,0.64843106257692074,8.5471697097300361E-2,0,0.90248710385433439,0.86526272774943658,0.1610210610414736,1.2625863797537034,2.8239174511179179,0.30905482289466163,0.11531762041166861,0,0,0,0.37381697411131865,4.8292903429268792,0.28530502230851812,5.302907914973213,0.74421712262469319,0.73277532780259169,0.75781861954473029,0.94827139875780064,0,0,0,0,0.4329665484757878,0.75938315497986131,0,0,0.17176376578754862,0.678333761997572,0.34132711805724075,0.33805483772079292,0.36571909821334253,0.85040298718209528,0.49626977493987762,0.86260658752782116,0.12897321942822915,2.3013536208857763,2.3013536208857763,0,0,0.21908882263271617,2.3838196648337817,0.35241523093280491,0,0,0,0,0,0,0,0,2.0151402919641064,11.169827711991788]
[null,2031,{"$f":"MAX(TREND(C210:C211,B210:B211,B224)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":68840.460000000196},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B224)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1251.644727272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B224)","v":1},{"$f":"TREND(J210:J211,B210:B211,B224)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B224)","v":0},{"$f":"TREND(L210:L211,B210:B211,B224)","v":0},1157.1805458542424,0,0,0,1157.1805458542424,448.77456665211429,null,2.1759020424822174E-2,82.160211970420903,6.1882354952872282E-2,1.3362867157928296E-3,6.8497995036716599E-4,2.5984694482123157E-3,1.229380645479455E-3,0,38.787704262782931,199.19206657346507,195.78919332409427,12.990139987224985,2.0154625045470218,null,null,2034,8.2175373364044846E-2,{"$f":"OFFSET($V23,MATCH(AK$206,$A:$A),0)","v":3.9014386416665765},0,6.4103772822975386E-2,0,0.90229198301015312,0.90229198301015312,2.3012692986184158,0.54349622565828437,0.17507476694655541,0.58133692339867415,0,0.94553281286686464,0,2.3140711772311393,2.3140711772311393,0,0,0,0.34464743097047079,0.73869611324840856,0,0.99694000388336357,0.68937143424380876,0.56203163174700821,0.65559854442447529,0.65559854442447529,0.92591151853099507,0.15171190064218568,0,0,0.31035043621208847,0.3406092696873449,0.48189815930188734,0.54841978950952663,0.53972123926492588,0.66723753446090894,0.44100149014550449,0,0.57681915752927071,0.54958644322576045,0.96629193804326485,0.51948427821838927,0,0,0.60890295243233028,0.62847359024923166,1.6155130351122604,0.94071350855609415,0.18594232476354636,1.382747997877362,1.5158114528249587,0.23836507458515052,0.23964338637262256,0.2666202543446482,14.656670995086406,0,5.2253602963602729E-2,9.6305435746505824E-2,9.6305435746505824E-2,9.6305435746505824E-2,0.32304351641800549,0,1.3455445384624487,0.51937416548993254,{"$f":"OFFSET($V23,MATCH(CW$206,$A:$A),0)","v":0.82498333346697483},0.72517456949385761,0.52290386508632203,0.6903932169952528,0.13927761136529734,4.6787088189959837E-2,0.80125791848234296,0.19437092582420051,2.2255987563455442,0.68333810520510874,3.0650807258069372,0.61236702182222391,0.45137345628713421,2.5233538776776485,0.80268042548085128,0.4179357679276034,0.10206926889416028,0.63080587124018284,11.425583576625936,4.8487042820227062,0.42218672118034667,0.16199807591543744,0,3.2015780681099573,0.31815112168746862,0.30547913279871702,0.44105646453850916,1.0631839041020212,0,0,0,0,0,4.3403054990169148,0,0,0.15575138631897648,3.4150638075027433E-2,2.9821060626180607E-2,0.60409858927733273,0.72136016427265459,0.291781012217525,1.2221658942872267,0.24409594582465988,0,0,0,4.5919832907408906E-2,2.134516002080169,0.31906131690753453,0.39374428321032268,0.21089957997552822,0,1.2612807019261811,1.2869730880516996,0.13287737656525075,0,0.19384661381489279,0.73794634747847199,0.29031037357708839,1.4924745975737004,1.4924745975737004,7.5598692970658306,0.33866204985069737,{"$f":"OFFSET($V23,MATCH(FI$206,$A:$A),0)","v":0.23911976644609748},0.47256149117147134,6.4207080959527403,0.72136016427265459,0.22884758776356284,2.6890262130694476,3.4437001622256438,3.8126067344821025E-2,0.37160362377448009,0.54841978950952663,1.2341396612809485,1.4561189616892631,2.2968280578141494E-2,5.9766551682611586E-2,4.7850219724694769E-2,0.35144417432081299,0.35144417432081299,2.2075523168040001,3.4592785670326733E-2,0,0,0,0.1731503500106526,1.6067901461864709,0.12471749050590643,2.7803095333681962,0.92591151853099507,1.7626178397937471,8.1696994814012824E-3,6.330455820090701E-2,1.1483313565659452,0.13586764315458466,0,0.26805078659925208,0.12771533253274098,0.65559854442447529,1.2054743055675734,0.38523657825030383,0.19906997045285824,0.10309053402355164,4.8487042820227062,0.41966346957327821,5.0375731526422607,1.8254479980069371,0.14480660179217489,0,1.5893637564477645,0,0.7626908705996237,1.238668195872352,0.36079112392500745,0.20068449954660292,2.2717564892940545,0.27075966295280629,0.41591832880341828,0.27075966295280629,0.27075966295280629,0.25905178824551112,0.38354616082907611,3.7591467888704928,0.25770183318670026,0.88488304473971657,0.23539095787842451,0.62782081549464808,{"$f":"OFFSET($V23,MATCH(HU$206,$A:$A),0)","v":0},0.71389783203341362,0.65897506725120447,8.6968916467626237E-2,0,0.91832021093949967,0.885860926820493,0.16362329340359422,1.2814232709566162,2.8698763246442462,0.31277758809013811,0.11747135046777746,0,0,0,0.38037516663958543,4.9634372968970908,0.29031037357708839,5.4022766964840594,0.75438867636775075,0.74040840413386977,0.77712705365914414,0.96369396140669406,0,0,0,0,0.4388777170169455,0.77066112262807418,0,0,0.17477716518733014,0.68937143424380876,0.34686171566332991,0.34362983384955392,0.37163796212333727,0.86661829837836124,0.50761876231072312,0.87149029572228365,0.13089793098345046,2.3600268265598823,2.3600268265598823,0,0,0.22318764792035301,2.4499490656852214,0.35941137495108821,0,0,0,0,0,0,0,0,2.0358907621297728,11.425583576625936]
[null,2032,{"$f":"MAX(TREND(C210:C211,B210:B211,B225)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":69664.192000000039},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B225)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1266.6216727272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B225)","v":1},{"$f":"TREND(J210:J211,B210:B211,B225)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B225)","v":0},{"$f":"TREND(L210:L211,B210:B211,B225)","v":0},1173.1755418978612,0,0,0,1173.1755418978612,425.21280550264817,null,2.2019384771785812E-2,83.143325617930017,6.262282757623984E-2,1.3522764713664159E-3,6.9317629165360902E-4,2.6295622450285255E-3,1.2440911831176681E-3,0,37.462629714672183,188.3883751281908,185.17006541714755,12.285586504412768,1.9061487382248326,null,null,2035,8.314937966093619E-2,{"$f":"OFFSET($V24,MATCH(AK$206,$A:$A),0)","v":3.9686773212864161},0,6.4844245446342944E-2,0,0.9188676344552319,0.9188676344552319,2.3460992200200694,0.55081907270764641,0.17787469532560396,0.58988599580159595,0,0.96066710331671978,0,2.3565956132221508,2.3565956132221508,0,0,0,0.34814723563699856,0.75335334685746225,0,1.0129022919827118,0.70040910649004828,0.56863703774662788,0.66690196760420861,0.66690196760420861,0.93683711648920631,0.1541351524650782,0,0,0.31399972768951218,0.34823471372221942,0.48961260245014532,0.55489346787957627,0.54696861506613714,0.67704554560809604,0.44685956435844926,0,0.58742442147694207,0.55968723082510285,0.98050211360272321,0.53088035724572036,0,0,0.61938885367258412,0.63785326935060938,1.6348195446166507,0.96177425874764999,0.18783073287994526,1.420071217593736,1.556726585221941,0.24079737126459053,0.24316327587870254,0.27053219817074736,15.021044553746707,0,5.2948645387261115E-2,9.7586895756322095E-2,9.7586895756322095E-2,9.7586895756322095E-2,0.32633987883043397,0,1.3789878624409229,0.52769014279440785,{"$f":"OFFSET($V24,MATCH(CW$206,$A:$A),0)","v":0.84105443736568031},0.74140883867577501,0.52907989498891494,0.69743804574010071,0.14067128662427869,4.7647073908445269E-2,0.81506452993890111,0.19772214868323834,2.2612150117501795,0.69863614753433578,3.1214345928617941,0.62290792866099554,0.45800484292844179,2.5668599790169164,0.81215061764478369,0.42798707351018445,0.10344239807210853,0.6433166348660333,11.681339441260086,4.9827099999237392,0.43102292056357117,0.16515226826253476,0,3.2858301225339042,0.32238373084517347,0.30858057390197657,0.44754258901701499,1.0802099808581009,0,0,0,0,0,4.4150974154387166,0,0,0.15937308833784519,3.4550676375536327E-2,3.0488313273582125E-2,0.61376951917011191,0.72872098227543669,0.29520649670773735,1.2432377200508034,0.24797048464727389,0,0,0,4.645026002020073E-2,2.1713180021160365,0.32230562903597726,0.40139718982875427,0.21305161650589141,0,1.2961400579719471,1.3225417037659108,0.13500317506370349,0,0.19694590560553843,0.74975514641341934,0.2953157248456586,1.5199221307285655,1.5199221307285655,7.6604712973341407,0.34361539510853456,{"$f":"OFFSET($V24,MATCH(FI$206,$A:$A),0)","v":0.24377416579297928},0.48175962582482251,6.5644509199781735,0.72872098227543669,0.23304329953559808,2.7384843799409868,3.5225604966143074,3.868318268721678E-2,0.38084238790146996,0.55489346787957627,1.2467232322790034,1.4844801258030123,2.3572709014408402E-2,6.0472455836343149E-2,4.8343520958969828E-2,0.35615675365953037,0.35615675365953037,2.2368457392668946,3.4992823970835626E-2,0,0,0,0.1749095515779901,1.6397237295520335,0.12616769388388219,2.8314389913769564,0.93683711648920631,1.7950079239082992,8.2530637618237514E-3,6.4396016100922576E-2,1.1750367369511974,0.13785180206018041,0,0.27199270993159463,0.12975501229063527,0.66690196760420861,1.2266229775950714,0.39139246892495561,0.20142119057631758,0.10431383054378814,4.9827099999237392,0.42689904663488698,5.1302108326845213,1.8708302885412291,0.14628422017780937,0,1.6105116050763901,0,0.78015707374312726,1.2568830719779682,0.36656613106325375,0.20388068605799978,2.2985882588526505,0.27474142270211194,0.4220091829909155,0.27474142270211194,0.27474142270211194,0.26409779593267368,0.38743783551617994,3.8433067916063868,0.261478649419498,0.89788907559506115,0.23884615774323245,0.64219839142200696,{"$f":"OFFSET($V24,MATCH(HU$206,$A:$A),0)","v":0},0.72453818138953219,0.66951907192548787,8.8466135837952112E-2,0,0.93415331802466472,0.9064591258915552,0.16622552576571567,1.3002601621595293,2.9158351981705923,0.31650035328561454,0.11962508052388698,0,0,0,0.38693335916785498,5.097584250867266,0.2953157248456586,5.5016454779949324,0.76456023011081109,0.74804148046514585,0.79643548777355266,0.9791165240555928,0,0,0,0,0.44478888555810486,0.78193909027629049,0,0,0.17779056458711248,0.70040910649004828,0.35239631326941778,0.34920482997831492,0.37755682603333202,0.88283360957463264,0.51896774968156867,0.88037400391674403,0.13282264253867179,2.4187000322339878,2.4187000322339878,0,0,0.22728647320798981,2.5160784665366616,0.36640751896937152,0,0,0,0,0,0,0,0,2.0566412322954393,11.681339441260086]
[null,2033,{"$f":"MAX(TREND(C210:C211,B210:B211,B226)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":70487.924000000115},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B226)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1281.5986181818189},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B226)","v":1},{"$f":"TREND(J210:J211,B210:B211,B226)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B226)","v":0},{"$f":"TREND(L210:L211,B210:B211,B226)","v":0},1189.2674867706171,0,0,0,1189.2674867706171,402.84604380381575,null,2.2279749118749519E-2,84.126439265439416,6.3363300199607606E-2,1.3682662269400069E-3,7.0137263294005455E-4,2.6606550418447443E-3,1.2588017207558848E-3,0,36.177763782033246,178.14573866788714,175.10240778111825,11.617621741827573,1.8025118309495396,null,null,2036,8.4123385957827548E-2,{"$f":"OFFSET($V25,MATCH(AK$206,$A:$A),0)","v":4.0359160009062567},0,6.558471806971071E-2,0,0.93544328590030523,0.93544328590030523,2.3909291414217368,0.55814191975700844,0.18067462370465381,0.59843506820451753,0,0.97580139376656949,0,2.399120049213177,2.399120049213177,0,0,0,0.35164704030352623,0.76801058046651605,0,1.0288645800820542,0.71144677873628503,0.57524244374624522,0.67820539078394204,0.67820539078394204,0.947762714447421,0.15655840428796988,0,0,0.31764901916693583,0.35586015775709384,0.49732704559840329,0.56136714624962614,0.5542159908673483,0.68685355675528315,0.45271763857139569,0,0.59802968542461343,0.56978801842444504,0.99471228916218557,0.54227643627304756,0,0,0.62987475491283795,0.64723294845198998,1.6541260541210463,0.98283500893919895,0.18971914099634413,1.45739443731011,1.5976417176189364,0.24322966794403064,0.24668316538478249,0.27444414199684791,15.385418112407116,0,5.3643687810919299E-2,9.8868355766138366E-2,9.8868355766138366E-2,9.8868355766138366E-2,0.32963624124286245,0,1.4124311864193972,0.53600612009888304,{"$f":"OFFSET($V25,MATCH(CW$206,$A:$A),0)","v":0.85712554126438578},0.75764310785769906,0.53525592489150964,0.70448287448495051,0.14206496188326004,4.8507059626930693E-2,0.82887114139545914,0.20107337154227625,2.296831267154825,0.7139341898635666,3.177788459916667,0.63344883549976705,0.46463622956974948,2.6103660803561941,0.82162080980871588,0.43803837909276555,0.10481552725005722,0.65582739849188076,11.937095305894234,5.1167157178248059,0.43985911994679572,0.16830646060963214,0,3.3700821769578506,0.32661634000287815,0.31168201500523529,0.45402871349552359,1.0972360576141806,0,0,0,0,0,4.4898893318604927,0,0,0.16299479035671394,3.4950714676045332E-2,3.1155565920983903E-2,0.62344044906289409,0.73608180027821879,0.29863198119794832,1.2643095458143745,0.25184502346988785,0,0,0,4.6980687132992548E-2,2.2081200021519045,0.32554994116441999,0.40905009644718598,0.2152036530362538,0,1.3309994140176995,1.3581103194801216,0.13712897356215623,0,0.20004519739618284,0.76156394534836158,0.30032107611422887,1.5473696638834304,1.5473696638834304,7.7610732976024259,0.34856874036637286,{"$f":"OFFSET($V25,MATCH(FI$206,$A:$A),0)","v":0.24842856513986278},0.49095776047817036,6.7081937440036086,0.73608180027821879,0.237239011307632,2.7879425468125261,3.6014208310029714,3.9240298029612541E-2,0.39008115202845989,0.56136714624962614,1.2593068032770633,1.5128412899167607,2.4177137450675318E-2,6.1178359990074913E-2,4.8836822193245102E-2,0.36086933299824941,0.36086933299824941,2.2661391617297952,3.5392862271344631E-2,0,0,0,0.17666875314532687,1.6726573129175959,0.12761789726185796,2.8825684493857038,0.947762714447421,1.8273980080228409,8.3364280422462186E-3,6.5487474000938142E-2,1.2017421173364495,0.13983596096577619,0,0.27593463326393608,0.13179469204852887,0.67820539078394204,1.2477716496225744,0.39754835959960561,0.20377241069977628,0.10553712706402406,5.1167157178248059,0.43413462369649403,5.2228485127267836,1.9162125790755367,0.14776183856344383,0,1.6316594537050153,0,0.79762327688663082,1.2750979480835887,0.3723411382015,0.20707687256939758,2.3254200284112381,0.27872318245141892,0.42810003717841272,0.27872318245141892,0.27872318245141892,0.26914380361983625,0.3913295102032851,3.9274667943422803,0.26525546565229585,0.91089510645040028,0.24230135760804039,0.65657596734936052,{"$f":"OFFSET($V25,MATCH(HU$206,$A:$A),0)","v":0},0.73517853074565076,0.68006307659977139,8.9963355208277987E-2,0,0.94998642510983,0.92705732496261772,0.16882775812783626,1.3190970533624424,2.9617940716969207,0.32022311848109231,0.12177881057999586,0,0,0,0.39349155169612449,5.2317312048374776,0.30032107611422887,5.6010142595057806,0.77473178385387143,0.75567455679642392,0.81574392188796663,0.99453908670448632,0,0,0,0,0.45070005409926422,0.79321705792450681,0,0,0.18080396398689402,0.71144677873628503,0.35793091087550688,0.35477982610707592,0.3834756899433267,0.89904892077089893,0.53031673705241422,0.88925771211120663,0.1347473540938931,2.4773732379080937,2.4773732379080937,0,0,0.23138529849562664,2.5822078673881004,0.37340366298765476,0,0,0,0,0,0,0,0,2.0773917024611057,11.937095305894234]
[null,2034,{"$f":"MAX(TREND(C210:C211,B210:B211,B227)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":71311.656000000192},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B227)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1296.5755636363647},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B227)","v":1},{"$f":"TREND(J210:J211,B210:B211,B227)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B227)","v":0},{"$f":"TREND(L210:L211,B210:B211,B227)","v":0},1205.4589890383663,0,0,0,1205.4589890383663,381.61744468430328,null,2.2540113465713225E-2,85.109552912948814,6.4103772822975386E-2,1.3842559825135976E-3,7.0956897422649987E-4,2.6917478386609627E-3,1.273512258394102E-3,0,34.932194043514997,168.43698630543074,165.55951369940206,10.984473773341104,1.7042768626143605,null,null,2037,8.5097392254718907E-2,{"$f":"OFFSET($V26,MATCH(AK$206,$A:$A),0)","v":4.1031546805260968},0,6.6325190693078476E-2,0,0.95201893734537846,0.95201893734537846,2.4357590628233905,0.56546476680637225,0.18347455208370239,0.6069841406074391,0,0.99093568421641931,0,2.4416444852042027,2.4416444852042027,0,0,0,0.35514684497005528,0.78266781407556374,0,1.0448268681813964,0.7224844509825219,0.58184784974586257,0.68950881396367281,0.68950881396367281,0.95868831240563224,0.1589816561108624,0,0,0.32129831064435954,0.36348560179196493,0.50504148874666466,0.56784082461967755,0.56146336666855956,0.69666156790247025,0.45857571278434039,0,0.60863494937228213,0.57988880602378734,1.0089224647216439,0.55367251530037864,0,0,0.64036065615309179,0.65661262755337069,1.6734325636254417,1.0038957591307549,0.19160754911274303,1.4947176570264977,1.638556850015918,0.24566196462347137,0.25020305489086248,0.27835608582294702,15.749791671067523,0,5.4338730234577692E-2,0.10014981577595464,0.10014981577595464,0.10014981577595464,0.33293260365529204,0,1.4458745103978714,0.54432209740335824,{"$f":"OFFSET($V26,MATCH(CW$206,$A:$A),0)","v":0.87319664516309803},0.77387737703962312,0.54143195479410422,0.71152770322980041,0.14345863714224141,4.9367045345416125E-2,0.84267775285201729,0.20442459440131411,2.3324475225594603,0.72923223219279354,3.2341423269715253,0.64398974233853856,0.47126761621105706,2.653872181695462,0.8310910019726484,0.44808968467534654,0.10618865642800547,0.66833816211773123,12.192851170528382,5.2507214357258389,0.44869531933002271,0.17146065295672819,0,3.4543342313817971,0.33084894916058294,0.3147834561084949,0.46051483797402953,1.1142621343702657,0,0,0,0,0,4.5646812482822954,0,0,0.16661649237558265,3.5350752976554226E-2,3.1822818568385425E-2,0.63311137895567315,0.74344261828100111,0.30205746568816072,1.2853813715779456,0.25571956229250187,0,0,0,4.7511114245784365E-2,2.244922002187772,0.32879425329286271,0.41670300306561764,0.21735568956661622,0,1.3658587700634519,1.3936789351943464,0.13925477206060896,0,0.20314448918682845,0.77337274428330871,0.30532642738279914,1.574817197038288,1.574817197038288,7.8616752978707343,0.35352208562421128,{"$f":"OFFSET($V26,MATCH(FI$206,$A:$A),0)","v":0.25308296448674461},0.50015589513152159,6.8519365680290951,0.74344261828100111,0.24143472307966724,2.8374007136840658,3.680281165391635,3.9797413372008296E-2,0.39931991615544982,0.56784082461967755,1.2718903742751182,1.5412024540305096,2.4781565886942237E-2,6.1884264143806468E-2,4.933012342752037E-2,0.36558191233696841,0.36558191233696841,2.2954325841926893,3.5792900571853532E-2,0,0,0,0.17842795471266362,1.7055908962831581,0.1290681006398337,2.933697907394464,0.95868831240563224,1.859788092137393,8.4197923226686875E-3,6.6578931900954069E-2,1.2284474977217132,0.1418201198713713,0,0.27987655659627764,0.13383437180642246,0.68950881396367281,1.2689203216500773,0.40370425027425733,0.20612363082323562,0.10676042358426052,5.2507214357258389,0.44137020075810279,5.3154861927690451,1.9615948696098291,0.14923945694907828,0,1.6528073023336407,0,0.81508948003013448,1.2933128241892049,0.37811614533974625,0.21027305908079441,2.3522517979698341,0.28270494220072451,0.43419089136590983,0.28270494220072451,0.28270494220072451,0.27418981130699727,0.39522118489038888,4.0116267970782014,0.26903228188509359,0.92390113730573953,0.24575655747284833,0.67095354327671952,{"$f":"OFFSET($V26,MATCH(HU$206,$A:$A),0)","v":0},0.74581888010176933,0.69060708127405834,9.1460574578603862E-2,0,0.96581953219499062,0.94765552403367392,0.17142999048995691,1.3379339445653555,3.0077529452232481,0.32394588367656879,0.12393254063610472,0,0,0,0.40004974422439132,5.3658781588076518,0.30532642738279914,5.7003830410166536,0.78490333759693176,0.76330763312770011,0.83505235600238037,1.0099616493533849,0,0,0,0,0.45661122264042359,0.80449502557272301,0,0,0.18381736338667551,0.7224844509825219,0.36346550848159481,0.36035482223583692,0.38939455385332139,0.91526423196717044,0.54166572442325978,0.89814142030566924,0.13667206564911444,2.5360464435821992,2.5360464435821992,0,0,0.2354841237832635,2.6483372682395405,0.38039980700593806,0,0,0,0,0,0,0,0,2.0981421726267722,12.192851170528382]
[null,2035,{"$f":"MAX(TREND(C210:C211,B210:B211,B228)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":72135.388000000035},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B228)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1311.5525090909105},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B228)","v":1},{"$f":"TREND(J210:J211,B210:B211,B228)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B228)","v":0},{"$f":"TREND(L210:L211,B210:B211,B228)","v":0},1221.7527243268482,0,0,0,1221.7527243268482,361.47254579592334,null,2.2800477812676856E-2,86.092666560457928,6.4844245446342944E-2,1.4002457380871839E-3,7.1776531551294312E-4,2.7228406354771724E-3,1.2882227960323146E-3,0,33.725007714428649,159.23610099199408,156.51581058223564,10.384445919401136,1.6111805878637311,null,null,2038,8.6071398551610251E-2,{"$f":"OFFSET($V27,MATCH(AK$206,$A:$A),0)","v":4.170393360145936},0,6.7065663316446034E-2,0,0.9685945887904519,0.9685945887904519,2.4805889842250446,0.57278761385573429,0.18627448046275094,0.61553321301036079,0,1.0060699746662694,0,2.4841689211952294,2.4841689211952294,1.546078357875486,1.5134068342082965,1.1478465919168064,0.35864664963658299,0.79732504768461743,0,1.0607891562807388,0.73352212322876142,0.58845325574548002,0.7008122371434059,0.7008122371434059,0.96961391036384681,0.16140490793375409,5.7874989592960939E-2,0,0.3249476021217832,0.3711110458268394,0.51275593189492263,0.57431450298972719,0.56871074246977082,0.70646957904965735,0.46443378699728521,2.9591238924604109,0.61924021331995338,0.58998959362312964,1.0231326402811023,0.56506859432770584,0,0,0.6508465573933454,0.66599230665474818,1.6927390731298366,1.0249565093223105,0.19349595722914123,1.5320408767428715,1.6794719824129136,0.24809426130291137,0.25372294439694243,0.28226802964904751,16.114165229727824,0,5.5033772658235884E-2,0.10143127578577088,0.10143127578577088,0.10143127578577088,0.33622896606772046,0.35958287296307295,1.4793178343763456,0.55263807470783355,{"$f":"OFFSET($V27,MATCH(CW$206,$A:$A),0)","v":0.8892677490618035},0.79011164622154062,0.54760798469669891,0.7185725319746501,0.14485231240122276,5.0227031063901549E-2,0.85648436430857922,0.20777581726035199,2.3680637779640952,0.74453027452202436,3.2904961940263835,0.65453064917731263,0.4778990028523647,2.6973782830347295,0.8405611941365807,0.45814099025793098,0.10756178560595374,0.6808489257435818,12.448607035162533,5.3847271536268728,0.45753151871324726,0.17461484530382554,0,3.5385862858057431,0.33508155831828773,0.31788489721175445,0.46700096245253814,1.1312882111263451,0,0,0,0,0,4.6394731647040697,0.28535776440659988,0.41422646692183457,0.17023819439445032,3.5750791277063224E-2,3.2490071215787203E-2,0.64278230884845233,0.75080343628378321,0.30548295017837168,1.3064531973415221,0.25959410111511444,0,0,0,4.804154135857619E-2,2.2817240022236289,0.33203856542130544,0.42435590968405262,0.21950772609697861,10.371433867730628,1.4007181261092041,1.4292475509085572,0.1413805705590612,0,0.20624378097747287,0.78518154321825095,0.31033177865137074,1.6022647301931532,1.6022647301931532,7.9622772981390213,0.35847543088204836,{"$f":"OFFSET($V27,MATCH(FI$206,$A:$A),0)","v":0.25773736383362805},0.50935402978487276,6.9956793920545293,0.75080343628378321,0.24563043485170113,2.8868588805556246,3.7591414997802728,4.035452871440405E-2,0.40855868028243969,0.57431450298972719,1.2844739452731733,1.5695636181442587,2.5385994323209149E-2,6.2590168297538024E-2,4.9823424661795429E-2,0.37029449167568745,0.37029449167568745,2.3247260066555899,3.619293887236253E-2,0,0,0,0.18018715628000034,1.7385244796487205,0.13051830401780945,2.9848273654032242,0.96961391036384681,1.8921781762519347,8.5031566030911512E-3,6.7670389800969621E-2,1.2551528781069652,0.14380427877696708,0.8524792789793102,0.28381847992862014,0.13587405156431678,0.7008122371434059,1.2900689936775751,0.40986014094890899,0.20847485094669432,0.107983720104497,5.3847271536268728,0.44860577781971145,5.4081238728112684,2.0069771601441211,0.15071707533471276,0,1.6739551509622661,0.8524792789793102,0.83255568317363804,1.3115277002948211,0.38389115247799249,0.21346924559219127,2.3790835675284212,0.2866867019500301,0.44028174555340949,0.2866867019500301,0.2866867019500301,0.27923581899415983,0.39911285957749409,4.0957867998140944,0.27280909811789,0.93690716816107855,0.24921175733765624,0.68533111920407841,{"$f":"OFFSET($V27,MATCH(HU$206,$A:$A),0)","v":0},0.75645922945788791,0.70115108594834186,9.2957793948929737E-2,0,0.98165263928015589,0.96825372310473634,0.17403222285207753,1.3567708357682686,3.0537118187495764,0.32766864887204517,0.12608627069221423,0,0,0,0.40660793675266077,5.5000251127778634,0.31033177865137074,5.7997518225275,0.7950748913399921,0.77094070945897819,0.85436079011679433,1.0253842120022785,0,0,2.345646799384256,0,0.46252239118158128,0.81577299322093944,2.0076002973093319,1.8848462104785635,0.18683076278645702,0.73352212322876142,0.36900010608768391,0.3659298183645967,0.39531341776331808,0.93147954316343651,0.55301471179410533,0.90702512850013173,0.13859677720433577,2.5947196492563056,2.5947196492563056,0,0,0.23958294907090033,2.7144666690909527,0.38739595102421959,0,0,0,0,0,2.7561855712868932,0,0,2.1188926427924439,12.448607035162533]
[null,2036,{"$f":"MAX(TREND(C210:C211,B210:B211,B229)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":72959.120000000112},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B229)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1326.5294545454562},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B229)","v":1},{"$f":"TREND(J210:J211,B210:B211,B229)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B229)","v":0},{"$f":"TREND(L210:L211,B210:B211,B229)","v":0},1238.1514369932636,0,0,0,1238.1514369932636,342.35918985798276,null,2.3060842159640566E-2,87.075780207967341,6.558471806971071E-2,1.4162354936607749E-3,7.2596165679938854E-4,2.7539334322933908E-3,1.3029333336705318E-3,0,32.555293575677453,150.51818483486522,147.94682587700476,9.8159144852627804,1.5229710851725302,null,null,2039,8.7045404848501609E-2,{"$f":"OFFSET($V28,MATCH(AK$206,$A:$A),0)","v":4.237632039765777},0,6.7806135939813814E-2,0,0.98517024023553068,0.98517024023553068,2.525418905626712,0.58011046090509633,0.18907440884179952,0.62408228541328237,0,1.0212042651161188,0,2.5266933571862555,2.5266933571862555,1.5845544545743226,1.5510706487134265,1.1685747471883279,0.3621464543031106,0.81198228129366523,0,1.0767514443800867,0.74455979547499807,0.59505866174509725,0.71211566032313667,0.71211566032313667,0.9805395083220616,0.16382815975664661,5.8919954682833932E-2,0,0.32859689359920691,0.37873648986171382,0.52047037504318061,0.58078818135977872,0.57595811827098209,0.71627759019684722,0.47029186121022998,3.0199219839290552,0.62984547726762485,0.60009038122247205,1.0373428158405646,0.57646467335503682,0,0,0.66133245863359913,0.67537198575612889,1.7120455826342322,1.0460172595138664,0.19538436534554013,1.5693640964592588,1.7203871148098955,0.25052655798235213,0.25724283390302244,0.28617997347514662,16.478538788388231,0,5.5728815081894263E-2,0.10271273579558718,0.10271273579558718,0.10271273579558718,0.33952532848014905,0.36457260844286499,1.5127611583548197,0.56095405201230875,{"$f":"OFFSET($V28,MATCH(CW$206,$A:$A),0)","v":0.90533885296050898},0.80634591540346467,0.55378401459929361,0.72561736071950012,0.14624598766020411,5.1087016782386981E-2,0.87029097576513725,0.21112704011938987,2.4036800333687407,0.75982831685125118,3.3468500610812417,0.66507155601608403,0.48453038949367239,2.7408843843739974,0.85003138630051034,0.46819229584051197,0.10893491478390201,0.69335968936942927,12.704362899796681,5.5187328715279405,0.46636771809647432,0.17776903765092289,0,3.6228383402296891,0.33931416747599252,0.320986338315014,0.47348708693104674,1.1483142878824302,0,0,0,0,0,4.7142650811258724,0.2916252704017307,0.42332425268695906,0.17385989641331906,3.6150829577572124E-2,3.3157323863188717E-2,0.65245323874123429,0.75816425428656542,0.30890843466858403,1.327525023105093,0.2634686399377284,0,0,0,4.8571968471368195E-2,2.3185260022594965,0.33528287754974817,0.43200881630248428,0.22165976262734094,10.473114591924062,1.4355774821549565,1.4648161666227681,0.14350636905751393,0,0.20934307276811853,0.79699034215319842,0.31533712991994101,1.6297122633480181,1.6297122633480181,8.0628792984073048,0.36342877613988667,{"$f":"OFFSET($V28,MATCH(FI$206,$A:$A),0)","v":0.26239176318050983},0.5185521644382205,7.1394222160799625,0.75816425428656542,0.24982614662373637,2.9363170474271643,3.8380018341689364,4.0911644056799645E-2,0.41779744440942967,0.58078818135977872,1.2970575162712281,1.5979247822580074,2.5990422759476061E-2,6.3296072451269794E-2,5.0316725896070703E-2,0.3750070710144065,0.3750070710144065,2.3540194291184906,3.6592977172871424E-2,0,0,0,0.18194635784733787,1.7714580630142829,0.13196850739578458,3.0359568234119845,0.9805395083220616,1.9245682603664869,8.5865208835136202E-3,6.8761847700985201E-2,1.2818582584922174,0.14578843768256222,0.87175597837225705,0.28776040326096164,0.13791373132221035,0.71211566032313667,1.3112176657050778,0.41601603162355899,0.21082607107015303,0.10920701662473294,5.5187328715279405,0.45584135488132022,5.5007615528535299,2.0523594506784137,0.15219469372034722,0,1.6951029995908915,0.87175597837225705,0.85002188631714171,1.3297425764004374,0.38966615961623874,0.2166654321035891,2.4059153370870172,0.29066846169933708,0.44637259974090671,0.29066846169933708,0.29066846169933708,0.28428182668132235,0.40300453426459792,4.1799468025500151,0.2765859143506878,0.94991319901642324,0.2526669572024634,0.6997086951314373,{"$f":"OFFSET($V28,MATCH(HU$206,$A:$A),0)","v":0},0.76709957881400648,0.71169509062262537,9.4455013319255612E-2,0,0.99748574636532106,0.98885192217579265,0.17663445521419813,1.3756077269711748,3.0996706922759047,0.33139141406752159,0.12824000074832309,0,0,0,0.41316612928093033,5.6341720667480377,0.31533712991994101,5.8991206040383748,0.80524644508305265,0.77857378579025449,0.87366922423120286,1.040806774651172,0,0,2.3971647753019698,0,0.46843355972274059,0.82705096086915575,2.0456451297330229,1.9205646569349883,0.18984416218623854,0.74455979547499807,0.37453470369377179,0.3715048144933577,0.40123228167331282,0.94769485435970813,0.56436369916495088,0.91590883669459233,0.14052148875955708,2.6533928549304249,2.6533928549304249,0,0,0.24368177435853713,2.7805960699423928,0.39439209504250289,0,0,0,0,0,2.8128195213818312,0,0,2.1396431129581104,12.704362899796681]
[null,2037,{"$f":"MAX(TREND(C210:C211,B210:B211,B230)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":73782.852000000188},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B230)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1341.506400000002},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B230)","v":1},{"$f":"TREND(J210:J211,B210:B211,B230)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B230)","v":0},{"$f":"TREND(L210:L211,B210:B211,B230)","v":0},1254.6579418385711,0,0,0,1254.6579418385711,324.22745420242444,null,2.3321206506604273E-2,88.05889385547674,6.6325190693078476E-2,1.4322252492343656E-3,7.3415799808583396E-4,2.7850262291096097E-3,1.3176438713087487E-3,0,31.422143727589262,142.2594240148637,139.82915258498954,9.2773264731078822,1.4394074018739487,null,null,2040,8.8019411145392953E-2,{"$f":"OFFSET($V29,MATCH(AK$206,$A:$A),0)","v":4.3048707193856171},0,6.854660856318158E-2,0,1.0017458916806039,1.0017458916806039,2.5702488270283652,0.58743330795445858,0.19187433722084807,0.63263135781620405,0,1.0363385555659688,0,2.5692177931772813,2.5692177931772813,1.6230305512731589,1.5887344632185434,1.1893029024598494,0.36564625896963837,0.82663951490271892,0,1.0927137324794289,0.75559746772123759,0.6016640677447147,0.7234190835028701,0.7234190835028701,0.99146510628027285,0.16625141157953829,5.9964919772706932E-2,0,0.33224618507663051,0.38636193389658491,0.52818481819143859,0.58726185972982836,0.58320549407219324,0.72608560134403455,0.47614993542317474,3.0807200753977266,0.64045074121529622,0.61019116882181423,1.051552991400023,0.58786075238236413,0,0,0.67181835987385297,0.6847516648575096,1.7313520921386274,1.0670780097054222,0.19727277346193905,1.6066873161756332,1.7613022472068911,0.25295885466179213,0.26076272340910239,0.29009191730124717,16.842912347048642,0,5.6423857505552455E-2,0.10399419580540342,0.10399419580540342,0.10399419580540342,0.34282169089257752,0.36956234392265574,1.5462044823332939,0.56927002931678394,{"$f":"OFFSET($V29,MATCH(CW$206,$A:$A),0)","v":0.92140995685922111},0.82258018458538884,0.55996004450188652,0.7326621894643498,0.14763966291918548,5.1947002500872419E-2,0.8840975872216954,0.21447826297842776,2.4392962887733756,0.77512635918048201,3.4032039281360991,0.67561246285485566,0.49116177613498002,2.7843904857132644,0.85950157846444264,0.47824360142309308,0.11030804396185026,0.70587045299527984,12.96011876443076,5.6527385894289717,0.47520391747969876,0.18092322999802021,0,3.7070903946536355,0.34354677663369737,0.32408777941827271,0.47997321140955274,1.1653403646385099,0,0,0,0,0,4.7890569975476476,0.29789277639686362,0.43242203845208355,0.17748159843218775,3.6550867878081129E-2,3.3824576510590496E-2,0.66212416863401347,0.76552507228934763,0.3123339191587951,1.3485968488686639,0.26734317876034241,0,0,0,4.9102395584160019E-2,2.3553280022953635,0.3385271896781909,0.43966172292091593,0.22381179915770422,10.574795316117497,1.4704368382007222,1.5003847823369787,0.1456321675559667,0,0.21244236455876295,0.80879914108814055,0.32034248118851127,1.6571597965028828,1.6571597965028828,8.1634812986756131,0.36838212139772503,{"$f":"OFFSET($V29,MATCH(FI$206,$A:$A),0)","v":0.26704616252739333},0.52775029909157167,7.2831650401053976,0.76552507228934763,0.25402185839577029,2.9857752142987035,3.9168621685576004,4.1468759399195407E-2,0.42703620853641955,0.58726185972982836,1.309641087269283,1.6262859463717563,2.6594851195742772E-2,6.4001976605001357E-2,5.0810027130345971E-2,0.37971965035312555,0.37971965035312555,2.3833128515813846,3.6993015473380429E-2,0,0,0,0.18370555941467462,1.8043916463798322,0.13341871077376033,3.0870862814207314,0.99146510628027285,1.9569583444810286,8.6698851639360561E-3,6.9853305601000767E-2,1.3085636388774695,0.14777259658815795,0.89103267776520401,0.2917023265933042,0.13995341108010467,0.7234190835028701,1.332366337732581,0.42217192229821071,0.21317729119361239,0.1104303131449694,5.6527385894289717,0.46307693194292726,5.5933992328957904,2.0977417412127055,0.15367231210598167,0,1.7162508482195167,0.89103267776520401,0.86748808946064515,1.3479574525060536,0.39544116675448504,0.2198616186149859,2.4327471066456039,0.29465022144864272,0.45246345392840398,0.29465022144864272,0.29465022144864272,0.28932783436848342,0.40689620895170309,4.264106805285909,0.2803627305834856,0.96291922987176226,0.25612215706727132,0.7140862710587963,{"$f":"OFFSET($V29,MATCH(HU$206,$A:$A),0)","v":0},0.77773992817012516,0.722239095296909,9.5952232689581904E-2,0,1.0133188534504818,1.009450121246855,0.17923668757631875,1.3944446181740879,3.1456295658022331,0.33511417926299802,0.13039373080443195,0,0,0,0.41972432180919711,5.7683190207182138,0.32034248118851127,5.9984893855492478,0.81541799882610999,0.78620686212153057,0.89297765834561671,1.0562293373000706,0,0,2.4486827512196832,0,0.47434472826390001,0.83832892851736862,2.0836899621567135,1.9562831033914134,0.19285756158602005,0.75559746772123759,0.38006930129986094,0.37707981062211871,0.40715114558330751,0.96391016555597397,0.57571268653579633,0.92479254488905493,0.14244620031477917,2.7120660606045308,2.7120660606045308,0,0,0.24778059964617394,2.8467254707938325,0.40138823906078619,0,0,0,0,0,2.8694534714767688,0,0,2.1603935831237773,12.96011876443076]
[null,2038,{"$f":"MAX(TREND(C210:C211,B210:B211,B231)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":74606.584000000032},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B231)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1356.4833454545478},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B231)","v":1},{"$f":"TREND(J210:J211,B210:B211,B231)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B231)","v":0},{"$f":"TREND(L210:L211,B210:B211,B231)","v":0},1271.2751258615397,0,0,0,1271.2751258615397,307.02957974506029,null,2.3581570853567907E-2,89.042007502985854,6.7065663316446034E-2,1.4482150048079519E-3,7.4235433937227711E-4,2.816119025925819E-3,1.3323544089469616E-3,0,30.324655180608456,134.43705350418608,132.14041458194814,8.767197281149496,1.3602591971680622,null,null,2041,8.8993417442284325E-2,{"$f":"OFFSET($V30,MATCH(AK$206,$A:$A),0)","v":4.3721093990054776},0,6.9287081186549138E-2,0,1.0183215431256771,1.0183215431256771,2.6150787484300193,0.59475615500382062,0.19467426559989665,0.64118043021912574,0,1.0514728460158238,0,2.6117422291682932,2.6117422291682932,1.6615066479719953,1.6263982777236734,1.2100310577313711,0.36914606363616603,0.84129674851177272,0,1.1086760205787711,0.76663513996747445,0.60826947374433438,0.73472250668260342,0.73472250668260342,1.0023907042384876,0.16867466340243081,6.1009884862579508E-2,0,0.33589547655405427,0.39398737793145944,0.53589926133970001,0.59373553809987811,0.59045286987340451,0.73589361249122143,0.48200800963611945,3.141518166866371,0.65105600516296747,0.62029195642115675,1.0657631669594854,0.59925683140969521,0,0,0.6823042611141068,0.69413134395888709,1.7506586016430226,1.0881387598969712,0.1991611815783379,1.6440105358920207,1.8022173796038732,0.25539115134123225,0.26428261291518323,0.29400386112734622,17.207285905708943,0,5.7118899929210841E-2,0.10527565581521972,0.10527565581521972,0.10527565581521972,0.34611805330500595,0.37455207940244778,1.579647806311768,0.57758600662125925,{"$f":"OFFSET($V30,MATCH(CW$206,$A:$A),0)","v":0.93748106075792659},0.83881445376730623,0.56613607440448122,0.73970701820919793,0.14903333817816683,5.2806988219357844E-2,0.89790419867825355,0.21782948583746564,2.47491254417801,0.79042440150970894,3.4595577951909573,0.68615336969362706,0.4977931627762876,2.8278965870525425,0.86897177062837505,0.48829490700567413,0.11168117313979894,0.71838121662112731,13.215874629064908,5.7867443073300393,0.48404011686292325,0.18407742234511756,0,3.7913424490775816,0.34777938579140061,0.32718922052153232,0.48645933588806128,1.1823664413945951,0,0,0,0,0,4.8638489139694494,0.30416028239199444,0.44151982421720809,0.18110330045105649,3.6950906178590023E-2,3.449182915799201E-2,0.67179509852679553,0.77288589029212962,0.31575940364900745,1.3696686746322411,0.27121771758295632,0,0,0,4.9632822696951837E-2,2.3921300023312315,0.34177150180663363,0.44731462953934764,0.22596383568806658,10.676476040310929,1.5052961942464749,1.5359533980511895,0.14775796605441946,0,0.21554165634940856,0.8206079400230879,0.32534783245708154,1.684607329657748,1.684607329657748,8.2640832989439019,0.37333546665556216,{"$f":"OFFSET($V30,MATCH(FI$206,$A:$A),0)","v":0.27170056187427516},0.53694843374491952,7.4269078641308308,0.77288589029212962,0.25821757016780555,3.0352333811702619,3.9957225029462644,4.2025874741591161E-2,0.43627497266340953,0.59373553809987811,1.3222246582673378,1.6546471104855054,2.7199279632009681E-2,6.4707880758733127E-2,5.130332836462103E-2,0.38443222969184293,0.38443222969184293,2.4126062740442857,3.739305377388933E-2,0,0,0,0.18546476098201137,1.8373252297453946,0.13486891415173613,3.1382157394294921,1.0023907042384876,1.9893484285955809,8.7532494443585251E-3,7.0944763501016667E-2,1.3352690192627215,0.14975675549375311,0.91030937715815086,0.29564424992564564,0.14199309083799824,0.73472250668260342,1.3535150097600788,0.42832781297286238,0.2155285113170711,0.11165360966520586,5.7867443073300393,0.47031250900453603,5.6860369129380137,2.1431240317470133,0.15514993049161574,0,1.7373986968481421,0.91030937715815086,0.88495429260414882,1.3661723286116698,0.40121617389273129,0.22305780512638274,2.4595788762042003,0.29863198119794832,0.45855430811590114,0.29863198119794832,0.29863198119794832,0.29437384205564593,0.41078788363880686,4.3482668080218296,0.28413954681628339,0.9759252607271014,0.25957735693207928,0.72846384698615507,{"$f":"OFFSET($V30,MATCH(HU$206,$A:$A),0)","v":0},0.78838027752624384,0.73278309997119584,9.7449452059907779E-2,0,1.0291519605356469,1.0300483203179172,0.1818389199384402,1.413281509377001,3.1915884393285792,0.33883694445847579,0.13254746086054148,0,0,0,0.42628251433746667,5.9024659746884245,0.32534783245708154,6.0978581670600951,0.82558955256917044,0.79383993845280854,0.91228609246003056,1.0716518999489641,0,0,2.5002007271374103,0,0.48025589680505931,0.84960689616558493,2.1217347945804041,1.9920015498478385,0.19587096098580153,0.76663513996747445,0.38560389890594882,0.38265480675087971,0.41307000949330225,0.98012547675224559,0.58706167390664188,0.93367625308351743,0.14437091187000048,2.7707392662786359,2.7707392662786359,0,0,0.25187942493381077,2.9128548716452718,0.40838438307906944,0,0,0,0,0,2.9260874215717072,0,0,2.1811440532894437,13.215874629064908]
[null,2039,{"$f":"MAX(TREND(C210:C211,B210:B211,B232)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":75430.316000000108},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B232)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1371.4602909090936},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B232)","v":1},{"$f":"TREND(J210:J211,B210:B211,B232)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B232)","v":0},{"$f":"TREND(L210:L211,B210:B211,B232)","v":0},1288.005950055529,0,0,0,1288.005950055529,290.71989975690394,null,2.3841935200531617E-2,90.025121150495252,6.7806135939813814E-2,1.4642047603815429E-3,7.5055068065872264E-4,2.8472118227420378E-3,1.3470649465851788E-3,0,29.261931294075147,127.02932176093542,124.85923191578297,8.284108401215887,1.285306384894497,null,null,2042,8.996742373917567E-2,{"$f":"OFFSET($V31,MATCH(AK$206,$A:$A),0)","v":4.4393480786253168},0,7.0027553809916904E-2,0,1.0348971945707506,1.0348971945707506,2.6599086698316734,0.60207900205318265,0.19747419397894519,0.64972950262204732,0,1.0666071364656737,0,2.654266665159319,2.654266665159319,1.699982744670832,1.6640620922288036,1.2307592130028928,0.37264586830269508,0.85595398212082052,0,1.1246383086781135,0.77767281221371387,0.61487487974395172,0.74602592986233407,0.74602592986233407,1.0133163021966989,0.1710979152253225,6.2054849952452501E-2,0,0.33954476803147704,0.40161282196633052,0.54361370448795798,0.60020921646992964,0.59770024567461744,0.74570162363840875,0.48786608384906421,3.2023162583350424,0.66166126911063627,0.63039274402049905,1.0799733425189437,0.6106529104370223,0,0,0.69279016235436053,0.7035110230602678,1.7699651111474179,1.109199510088527,0.20104958969473682,1.6813337556083947,1.8431325120008686,0.25782344802067297,0.26780250242126319,0.29791580495344677,17.57165946436935,0,5.7813942352869026E-2,0.10655711582503598,0.10655711582503598,0.10655711582503598,0.34941441571743448,0.37954181488223987,1.6130911302902557,0.58590198392573445,{"$f":"OFFSET($V31,MATCH(CW$206,$A:$A),0)","v":0.95355216465663195},0.85504872294923029,0.5723121043070758,0.74675184695404784,0.1504270134371482,5.3666973937843275E-2,0.91171081013481159,0.22118070869650353,2.5105287995826449,0.80572244383893976,3.5159116622458155,0.69669427653239868,0.50442454941759518,2.8714026883918105,0.87844196279230746,0.49834621258825851,0.11305430231774721,0.73089198024697777,13.471630493699056,5.9207500252310732,0.49287631624615036,0.18723161469221367,0,3.8755945035015276,0.35201199494910546,0.33029066162479187,0.49294546036656711,1.1993925181506748,0,0,0,0,0,4.9386408303912512,0.31042778838712526,0.45061760998233252,0.18472500246992415,3.7350944479099028E-2,3.5159081805393524E-2,0.6814660284195746,0.78024670829491183,0.3191848881392198,1.3907405003958118,0.27509225640556895,0,0,0,5.0163249809743654E-2,2.428932002367088,0.34501581393507635,0.45496753615777924,0.22811587221842899,10.778156764504361,1.5401555502922271,1.5715220137654007,0.14988376455287167,0,0.21864094814005422,0.83241673895803003,0.33035318372565181,1.7120548628126133,1.7120548628126133,8.3646852992122085,0.37828881191340058,{"$f":"OFFSET($V31,MATCH(FI$206,$A:$A),0)","v":0.2763549612211586},0.54614656839827069,7.570650688156265,0.78024670829491183,0.26241328193983943,3.0846915480418016,4.074582837334928,4.2582990083986916E-2,0.44551373679039935,0.60020921646992964,1.3348082292653924,1.6830082745992541,2.7803708068276596E-2,6.541378491246469E-2,5.1796629598896297E-2,0.38914480903056198,0.38914480903056198,2.4418996965071793,3.7793092074398335E-2,0,0,0,0.18722396254934814,1.870258813110957,0.13631911752971185,3.1893451974382527,1.0133163021966989,2.0217385127101224,8.8366137247809905E-3,7.2036221401032247E-2,1.3619743996479852,0.15174091439934886,0.92958607655109771,0.2995861732579872,0.14403277059589187,0.74602592986233407,1.3746636817875815,0.43448370364751243,0.21787973144053047,0.11287690618544231,5.9207500252310732,0.47754808606614474,5.7786745929802761,2.188506322281305,0.15662754887725022,0,1.7585465454767617,0.92958607655109771,0.90242049574765248,1.384387204717286,0.40699118103097753,0.22625399163778057,2.486410645762787,0.30261374094725402,0.4646451623034008,0.30261374094725402,0.30261374094725402,0.299419849742807,0.41467955832591202,4.4324268107577236,0.28791636304908119,0.98893129158244053,0.2630325567968872,0.74284142291351407,{"$f":"OFFSET($V31,MATCH(HU$206,$A:$A),0)","v":0},0.79902062688236242,0.74332710464547946,9.894667143023364E-2,0,1.0449850676208121,1.0506465193889738,0.18444115230056082,1.4321184005799141,3.2375473128549075,0.34255970965395227,0.13470119091665034,0,0,0,0.43284070686573611,6.0366129286585988,0.33035318372565181,6.197226948570969,0.83576110631223077,0.80147301478408473,0.93159452657444453,1.0870744625978632,0,0,2.5517187030551245,0,0.48616706534621706,0.86088486381380125,2.1597796270040948,2.0277199963042634,0.19888436038558305,0.77767281221371387,0.39113849651203803,0.3882298028796406,0.41898887340329699,0.99634078794851155,0.59841066127748743,0.94255996127798014,0.14629562342522182,2.8294124719527423,2.8294124719527423,0,0,0.2559782502214476,2.9789842724966844,0.41538052709735274,0,0,0,0,0,2.9827213716666447,0,0,2.2018945234551102,13.471630493699056]
[null,2040,{"$f":"MAX(TREND(C210:C211,B210:B211,B233)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":76254.048000000184},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B233)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1386.4372363636394},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B233)","v":1},{"$f":"TREND(J210:J211,B210:B211,B233)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B233)","v":0},{"$f":"TREND(L210:L211,B210:B211,B233)","v":0},1304.85345124898,0,0,0,1304.85345124898,275.25476876321602,null,2.4102299547495324E-2,91.008234798004651,6.854660856318158E-2,1.4801945159551336E-3,7.5874702194516806E-4,2.8783046195582562E-3,1.3617754842233957E-3,0,28.233083073634614,120.01545555438527,117.96518623270801,7.8267051248602497,1.2143387776278811,null,null,2043,9.0941430036067042E-2,{"$f":"OFFSET($V32,MATCH(AK$206,$A:$A),0)","v":4.506586758245156},0,7.0768026433284684E-2,0,1.0514728460158294,1.0514728460158294,2.7047385912333404,0.60940184910254469,0.20027412235799377,0.658278575024969,0,1.0817414269155234,0,2.6967911011503456,2.6967911011503456,1.7384588413696682,1.7017259067339203,1.2514873682744143,0.3761456729692228,0.87061121572987421,0,1.1406005967774617,0.78871048445995073,0.62148028574356906,0.7573293530420675,0.7573293530420675,1.0242419001549137,0.17352116704821502,6.3099815042325494E-2,0,0.34319405950890075,0.409238266001205,0.55132814763621596,0.60668289483997928,0.60494762147582859,0.75550963478559585,0.49372415806200903,3.2631143498036872,0.67226653305830752,0.64049353161984124,1.0941835180784021,0.6220489894643535,0,0,0.70327606359461425,0.7128907021616484,1.7892716206518133,1.1302602602800829,0.2029379978111357,1.7186569753247825,1.8840476443978504,0.26025574470011298,0.27132239192734314,0.30182774877954593,17.936033023029758,0,5.8508984776527419E-2,0.10783857583485189,0.10783857583485189,0.10783857583485189,0.3527107781298629,0.38453155036203185,1.6465344542687299,0.59421796123020965,{"$f":"OFFSET($V32,MATCH(CW$206,$A:$A),0)","v":0.96962326855534431},0.87128299213115434,0.57848813420967049,0.75379667569889763,0.15182068869612955,5.45269596563287E-2,0.92551742159136974,0.22453193155554138,2.5461450549872908,0.82102048616816659,3.5722655293006733,0.70723518337117031,0.51105593605890021,2.9149087897310784,0.88791215495623987,0.50839751817083956,0.11442743149569547,0.74340274387282523,13.727386358333208,6.0547557431321399,0.50171251562937491,0.19038580703931096,0,3.959846557925474,0.35624460410681025,0.33339210272805059,0.49943158484507572,1.2164185949067599,0,6.4235979734493638,6.6639332135010498,0,0,5.0134327468130273,0.31669529438225813,0.45971539574745701,0.18834670448879287,3.7750982779607929E-2,3.5826334452795316E-2,0.69113695831235689,0.78760752629769415,0.32261037262943082,1.4118123261593829,0.27896679522818296,0.2654081719880102,1.1725327031594894,0,5.0693676922535479E-2,2.4657340024029555,0.34826012606351908,0.46262044277621089,0.23026790874879138,10.879837488697797,1.5750149063379795,1.6070906294796115,0.1520095630513244,0.53763601546661921,0.22174023993069858,0.84422553789297716,0.33535853499422197,1.7395023959674782,1.7395023959674782,8.4652872994804955,0.38324215717123883,{"$f":"OFFSET($V32,MATCH(FI$206,$A:$A),0)","v":0.28100936056804043},0.55534470305162187,7.7143935121816982,0.78760752629769415,0.26660899371187469,3.1341497149133413,4.153443171723592,4.314010542638267E-2,0.45475250091738928,0.60668289483997928,1.3473918002634475,1.7113694387130027,2.8408136504543512E-2,6.6119689066196252E-2,5.2289930833171572E-2,0.39385738836928103,0.39385738836928103,2.47119311897008,3.8193130374907222E-2,0,0,0,0.18898316411668561,1.9031923964765194,0.13776932090768762,3.2404746554469996,1.0242419001549137,2.054128596824675,8.9199780052034595E-3,7.3127679301047785E-2,1.3886797800332376,0.153725073304944,0.94886277594404467,0.3035280965903297,0.14607245035378616,0.7573293530420675,1.3958123538150844,0.4406395943221641,0.22023095156398914,0.11410020270567826,6.0547557431321399,0.48478366312775184,5.8713122730225376,2.2338886128155977,0.15810516726288468,0,1.7796943941053871,0.94886277594404467,0.91988669889114938,1.4026020808229023,0.41276618816922384,0.2294501781491774,2.5132424153213835,0.30659550069656089,0.47073601649089797,0.30659550069656089,0.30659550069656089,0.30446585742996951,0.4185712330130158,4.5165868134936442,0.29169317928187899,1.0019373224377852,0.26648775666169511,0.75721899884087296,{"$f":"OFFSET($V32,MATCH(HU$206,$A:$A),0)","v":0},0.80966097623848099,0.75387110931976298,0.10044389080055952,2.9548092154434942,1.0608181747059726,1.071244718460036,0.18704338466268142,1.4509552917828272,3.2835061863812349,0.3462824748494287,0.1368549209727592,0,0,0,0.43939889939400567,6.1707598826288104,0.33535853499422197,6.2965957300818154,0.84593266005529122,0.80910609111536269,0.95090296068885305,1.1024970252467565,1.365451551637054,1.0247524582021685,2.6032366789728378,0.10735808288328033,0.49207823388737643,0.87216283146201767,2.1978244594277854,2.0634384427606887,0.20189775978536456,0.78871048445995073,0.3966730941181259,0.39380479900840171,0.42490773731329173,1.0125560991447831,0.60975964864833299,0.95144366947244063,0.14822033498044312,2.8880856776268478,2.8880856776268478,0,0,0.26007707550908443,3.0451136733481241,0.42237667111563598,1.0690980229772089,0.81700673035331395,0.67384961621291517,0,0,3.0393553217615823,0,0,2.2226449936207762,13.727386358333208]
[null,2041,{"$f":"MAX(TREND(C210:C211,B210:B211,B234)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":77077.780000000028},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B234)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1401.4141818181852},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B234)","v":1},{"$f":"TREND(J210:J211,B210:B211,B234)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B234)","v":0},{"$f":"TREND(L210:L211,B210:B211,B234)","v":0},1321.8207439907419,0,0,0,1321.8207439907419,260.59249185597804,null,2.4362663894458954E-2,91.991348445513765,6.9287081186549138E-2,1.4961842715287199E-3,7.669433632316112E-4,2.9093974163744659E-3,1.3764860218616086E-3,0,27.237230337177589,113.37562505498181,111.43878646363156,7.3936942667351051,1.1471557334519737,null,null,2044,9.1915436332958386E-2,{"$f":"OFFSET($V33,MATCH(AK$206,$A:$A),0)","v":4.573825437864997},0,7.1508499056652228E-2,0,1.0680484974609028,1.0680484974609028,2.7495685126349945,0.61672469615190684,0.20307405073704363,0.66682764742789069,0,1.0968757173653734,0,2.7393155371413713,2.7393155371413713,1.7769349380685047,1.7393897212390506,1.2722155235459363,0.37964547763575052,0.8852684493389279,0,1.1565628848768039,0.7997481567061876,0.62808569174318651,0.76863277622180082,0.76863277622180082,1.0351674981131285,0.17594441887110668,6.4144780132198487E-2,0,0.34684335098632446,0.41686371003607942,0.55904259078447394,0.61315657321002914,0.61219499727703985,0.76531764593278295,0.49958223227495541,3.3239124412723315,0.68287179700597889,0.65059431921918365,1.1083936936378644,0.63344506849168081,0,0,0.71376196483486798,0.72227038126302612,1.8085781301562041,1.1513210104716387,0.20482640592753459,1.7559801950411562,1.9249627767948461,0.26268804137955298,0.27484228143342315,0.30573969260564648,18.300406581690059,0,5.920402720018561E-2,0.10912003584466817,0.10912003584466817,0.10912003584466817,0.35600714054229149,0.38952128584182388,1.6799777782472041,0.60253393853468495,{"$f":"OFFSET($V33,MATCH(CW$206,$A:$A),0)","v":0.98569437245404978},0.88751726131307174,0.58466416411226507,0.76084150444374743,0.1532143639551109,5.5386945374814131E-2,0.939324033047928,0.22788315441457926,2.5817613103919252,0.83631852849739741,3.6286193963555458,0.7177760902099416,0.51768732270020779,2.9584148910703463,0.89738234712017217,0.51844882375342061,0.11580056067364373,0.7559135074986757,13.983142222967356,6.1887614610331729,0.51054871501259935,0.19353999938640831,0,4.04409861234942,0.36047721326451504,0.33649354383131019,0.50591770932358426,1.2334446716628396,0,6.5657666828704766,6.8114225442035936,0,0,5.0882246632348282,0.322962800377389,0.4688131815125785,0.19196840650766159,3.815102108011692E-2,3.6493587100196831E-2,0.70080788820513606,0.79496834430047625,0.32603585711964311,1.4328841519229598,0.28284133405079692,0.26823661466803911,1.1990701027923394,0,5.1224104035327282E-2,2.5025360024388235,0.35150443819196181,0.4702733493946426,0.23241994527915374,10.981518212891229,1.6098742623837321,1.6426592451938224,0.15413536154977714,0.54337264403227026,0.2248395317213443,0.85603433682791941,0.34036388626279229,1.7669499291223432,1.7669499291223432,8.5658892997487825,0.38819550242907597,{"$f":"OFFSET($V33,MATCH(FI$206,$A:$A),0)","v":0.28566375991492393},0.56454283770496971,7.8581363362071333,0.79496834430047625,0.27080470548390856,3.1836078817848996,4.232303506112256,4.3697220768778425E-2,0.46399126504437926,0.61315657321002914,1.3599753712615021,1.7397306028267518,2.901256494081042E-2,6.6825593219928009E-2,5.2783232067446631E-2,0.39856996770800007,0.39856996770800007,2.5004865414329811,3.8593168675416227E-2,0,0,0,0.19074236568402236,1.936125979842082,0.13921952428566339,3.2916041134557594,1.0351674981131285,2.086518680939216,9.0033422856259267E-3,7.4219137201063379E-2,1.4153851604184895,0.15570923221053976,0.96813947533699152,0.3074700199226712,0.14811213011167976,0.76863277622180082,1.4169610258425824,0.4467954849968141,0.22258217168744784,0.11532349922591473,6.1887614610331729,0.49201924018936055,5.9639499530647608,2.2792709033498899,0.15958278564851913,0,1.8008422427340125,0.96813947533699152,0.93735290203465305,1.4208169569285227,0.41854119530747003,0.23264636466057523,2.5400741848799702,0.31057726044586653,0.47682687067839519,0.31057726044586653,0.31057726044586653,0.30951186511713202,0.42246290770012096,4.6007468162295373,0.29546999551467673,1.0149433532931242,0.26994295652650308,0.77159657476822652,{"$f":"OFFSET($V33,MATCH(HU$206,$A:$A),0)","v":0},0.82030132559459956,0.76441511399404649,0.10194111017088539,3.0059445460302929,1.076651281791138,1.0918429175310982,0.18964561702480207,1.4697921829857405,3.3294650599075633,0.35000524004490507,0.13900865102886872,0,0,0,0.4459570919222724,6.3049068365989864,0.34036388626279229,6.3959645115926902,0.85610421379835167,0.81673916744663899,0.97021139480326679,1.11791958789565,1.3782127810916065,1.034326304497815,2.6547546548905649,0.1087523436999465,0.49798940242853573,0.88344079911023388,2.235869291851476,2.099156889217114,0.2049111591851461,0.7997481567061876,0.402207691724215,0.3993797951371601,0.43082660122328648,1.0287714103410492,0.62110863601917854,0.96032737766690313,0.15014504653566446,2.9467588833009537,2.9467588833009537,0,0,0.26417590079672126,3.1112430741995638,0.42937281513391928,1.0818036925418355,0.82671620192857254,0.68326582412238013,0,0,3.095989271856507,0,0,2.2433954637864435,13.983142222967356]
[null,2042,{"$f":"MAX(TREND(C210:C211,B210:B211,B235)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":77901.512000000104},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B235)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1416.391127272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B235)","v":1},{"$f":"TREND(J210:J211,B210:B211,B235)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B235)","v":0},{"$f":"TREND(L210:L211,B210:B211,B235)","v":0},1338.9110224812616,0,0,0,1338.9110224812616,246.69325466763328,null,2.4623028241422661E-2,92.974462093023163,7.0027553809916904E-2,1.5121740271023109E-3,7.7513970451805673E-4,2.9404902131906843E-3,1.3911965594998255E-3,0,26.273502758599903,107.09090930498398,105.26143488467457,6.9838419127896758,1.083565806585157,null,null,2045,9.2889442629849744E-2,{"$f":"OFFSET($V34,MATCH(AK$206,$A:$A),0)","v":4.641064117484837},0,7.2248971680020008E-2,0,1.0846241489059762,1.0846241489059762,2.7943984340366486,0.62404754320127054,0.20587397911609218,0.67537671983081227,0,1.1120100078152231,0,2.7818399731323975,2.7818399731323975,1.8154110347673409,1.7770535357441806,1.2929436788174511,0.38314528230227823,0.8999256829479757,0,1.1725251729761461,0.81078582895242712,0.63469109774280386,0.77993619940153147,0.77993619940153147,1.0460930960713397,0.1783676706939992,6.518974522207148E-2,0,0.35049264246374806,0.42448915407095056,0.56675703393273191,0.61963025158008056,0.61944237307825112,0.77512565707997272,0.50544030648790017,3.384710532741003,0.69347706095365036,0.66069510681852595,1.1226038691973228,0.64484114751901178,0,0,0.72424786607512182,0.73165006036440672,1.8278846396605992,1.1723817606631945,0.2067148140439328,1.7933034147575437,1.9658779091918277,0.26512033805899382,0.27836217093950311,0.30965163643174559,18.664780140350466,0,5.9899069623843997E-2,0.11040149585448443,0.11040149585448443,0.11040149585448443,0.35930350295472102,0.39451102132161597,1.7134211022256782,0.61084991583916015,{"$f":"OFFSET($V34,MATCH(CW$206,$A:$A),0)","v":1.0017654763527553},0.9037515304949959,0.59084019401485988,0.76788633318859723,0.15460803921409227,5.6246931093299556E-2,0.9531306445044897,0.23123437727361712,2.6173775657965601,0.85161657082662434,3.6849732634104031,0.72831699704871311,0.52431870934151548,3.0019209924096133,0.9068525392841017,0.52850012933600177,0.11717368985159198,0.76842427112452316,14.238898087601502,6.3227671789342397,0.51938491439582646,0.19669419173350564,0,4.1283506667733674,0.36470982242221972,0.3395949849345698,0.5124038338020902,1.2504707484189246,0,6.7079353922916418,6.9589118749060841,0,0,5.1630165796566034,0.32923030637252187,0.47791096727770299,0.1955901085265303,3.8551059380625821E-2,3.7160839747598602E-2,0.71047881809791802,0.80232916230325846,0.32946134160985413,1.4539559776865307,0.28671587287341088,0.27106505734806802,1.2256075024251827,0,5.1754531148119301E-2,2.539338002474691,0.35474875032040454,0.47792625601307759,0.23457198180951616,11.083198937084688,1.6447336184294843,1.678227860908047,0.15626116004822987,0.54910927259792119,0.22793882351198869,0.86784313576286676,0.34536923753136389,1.7943974622772079,1.7943974622772079,8.6664913000170891,0.39314884768691438,{"$f":"OFFSET($V34,MATCH(FI$206,$A:$A),0)","v":0.29031815926180571},0.57374097235832089,8.0018791602326207,0.80232916230325846,0.27500041725594382,3.2330660486564398,4.3111638405008934,4.425433611117402E-2,0.47323002917136919,0.61963025158008056,1.3725589422595572,1.7680917669405005,2.9616993377077336E-2,6.7531497373659571E-2,5.3276533301721912E-2,0.40328254704671906,0.40328254704671906,2.5297799638958747,3.8993206975925128E-2,0,0,0,0.19250156725135917,1.9690595632076446,0.14066972766363853,3.3427335714645201,1.0460930960713397,2.1189087650537686,9.0867065660483939E-3,7.5310595101078931E-2,1.4420905408037414,0.1576933911161349,0.98741617472993159,0.31141194325501376,0.15015180986957408,0.77993619940153147,1.4381096978700851,0.45295137567146582,0.22493339181090721,0.11654679574615119,6.3227671789342397,0.49925481725096932,6.0565876331070223,2.3246531938841821,0.16106040403415359,0,1.8219900913626379,0.98741617472993159,0.95481910517815649,1.439031833034139,0.42431620244571633,0.23584255117197206,2.5669059544385666,0.31455902019517218,0.48291772486589235,0.31455902019517218,0.31455902019517218,0.31455787280429304,0.42635458238722479,4.6849068189654579,0.2992468117474732,1.0279493841484635,0.27339815639131021,0.78597415069558541,{"$f":"OFFSET($V34,MATCH(HU$206,$A:$A),0)","v":0},0.83094167495071813,0.77495911866833012,0.10343832954121127,3.0570798766170921,1.0924843888763032,1.1124411166021546,0.19224784938692266,1.4886290741886536,3.3754239334338907,0.3537280052403815,0.14116238108497758,0,0,0,0.45251528445054195,6.439053790569198,0.34536923753136389,6.4953332931035366,0.866275767541412,0.82437224377791696,0.98951982891768075,1.1333421505445487,1.3909740105461585,1.0439001507934611,2.7062726308082787,0.1101466045166123,0.50390057096969509,0.89471876675845019,2.2739141242751533,2.1348753356735521,0.20792455858492759,0.81078582895242712,0.40774228933030293,0.4049547912659211,0.43674546513328116,1.044986721537321,0.63245762339002409,0.96921108586136584,0.15206975809088577,3.005432088975073,3.005432088975073,0,0,0.26827472608435809,3.1773724750510031,0.43636895915220086,1.0945093621064621,0.83642567350383112,0.69268203203184164,0,0,3.1526232219514445,0,0,2.2641459339521099,14.238898087601502]
[null,2043,{"$f":"MAX(TREND(C210:C211,B210:B211,B236)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":78725.244000000181},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B236)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1431.3680727272731},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B236)","v":1},{"$f":"TREND(J210:J211,B210:B211,B236)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B236)","v":0},{"$f":"TREND(L210:L211,B210:B211,B236)","v":0},1356.1275625507092,0,0,0,1356.1275625507092,233.51905421982028,null,2.4883392588386372E-2,93.957575740532576,7.0768026433284684E-2,1.5281637826759017E-3,7.8333604580450205E-4,2.9715830100069032E-3,1.4059070971380427E-3,0,25.341040798096962,101.14326216934576,99.415393649726624,6.5959711997858337,1.0233864028651083,null,null,2046,9.3863448926741089E-2,{"$f":"OFFSET($V35,MATCH(AK$206,$A:$A),0)","v":4.7083027971046763},0,7.2989444303387774E-2,0,1.1011998003510495,1.1011998003510495,2.8392283554383022,0.63137039025063257,0.20867390749514073,0.68392579223373395,0,1.1271442982650783,0,2.8243644091234086,2.8243644091234086,1.8538871314661773,1.814717350249311,1.3136718340889728,0.38664508696880728,0.9145829165570295,0,1.1884874610754885,0.82182350119866387,0.64129650374242353,0.7912396225812649,0.7912396225812649,1.0570186940295543,0.18079092251689088,6.6234710311944056E-2,0,0.35414193394117172,0.43211459810582503,0.57447147708099333,0.6261039299501302,0.62668974887946249,0.78493366822715982,0.51129838070084499,3.4455086242096482,0.70408232490131906,0.67079589441786824,1.1368140447567812,0.65623722654633898,0,0,0.73473376731537565,0.74102973946578732,1.8471911491649942,1.1934425108547435,0.20860322216033172,1.8306266344739177,2.0067930415888231,0.26755263473843383,0.28188206044558306,0.31356358025784609,19.029153699010873,0,6.0594112047502188E-2,0.11168295586430071,0.11168295586430071,0.11168295586430071,0.3625998653671495,0.39950075680140795,1.7468644262041524,0.61916589314363535,{"$f":"OFFSET($V35,MATCH(CW$206,$A:$A),0)","v":1.0178365802514606},0.91998579967692007,0.59701622391745279,0.77493116193344536,0.15600171447307362,5.7106916811784987E-2,0.96693725596104785,0.234585600132655,2.6529938212011954,0.86691461315585527,3.7413271304652613,0.73885790388748473,0.53095009598282306,3.0454270937488914,0.91632273144803422,0.53855143491858615,0.11854681902954067,0.78093503475037374,14.494653952235653,6.4567728968352736,0.5282211137790509,0.19984838408060171,0,4.2126027211973129,0.36894243157992457,0.34269642603782935,0.51888995828059881,1.2674968251750043,0,6.8501041017128079,7.1064012056086279,0,0,5.2378084960784062,0.33549781236765275,0.48700875304282759,0.19921181054539799,3.8951097681134826E-2,3.7828092395000124E-2,0.7201497479906972,0.80968998030604056,0.33288682610006648,1.4750278034501019,0.29059041169602351,0.27389350002809609,1.2521449020580326,0,5.2284958260911119E-2,2.5761400025105474,0.35799306244884721,0.48557916263150919,0.23672401833987936,11.184879661278122,1.6795929744752502,1.7137964766222578,0.15838695854668211,0.55484590116357224,0.23103811530263432,0.87965193469780889,0.35037458879993411,1.8218449954320732,1.8218449954320732,8.7670933002853761,0.39810219294475274,{"$f":"OFFSET($V35,MATCH(FI$206,$A:$A),0)","v":0.29497255860868921},0.58293910701167195,8.1456219842580548,0.80968998030604056,0.27919612902797775,3.282524215527979,4.3900241748895574,4.4811451453569781E-2,0.48246879329835912,0.6261039299501302,1.3851425132576121,1.7964529310542496,3.0221421813344047E-2,6.8237401527391134E-2,5.376983453599718E-2,0.40799512638543645,0.40799512638543645,2.5590733863587758,3.9393245276434126E-2,0,0,0,0.19426076881869589,2.0019931465732066,0.14211993104161427,3.3938630294732808,1.0570186940295543,2.1512988491683096,9.1700708464708298E-3,7.6402053001094844E-2,1.4687959211890054,0.15967755002173065,1.0066928741228784,0.31535386658735526,0.15219148962746765,0.7912396225812649,1.4592583698975881,0.45910726634611748,0.22728461193436589,0.11777009226638767,6.4567728968352736,0.50649039431257803,6.1492253131492838,2.3700354844184899,0.16253802241978807,0,1.8431379399912633,1.0066928741228784,0.97228530832166016,1.457246709139755,0.43009120958396252,0.23903873768336895,2.5937377239971533,0.31854077994447783,0.48900857905339201,0.31854077994447783,0.31854077994447783,0.31960388049145561,0.43024625707432995,4.7690668217013519,0.30302362798027094,1.0409554150038027,0.27685335625611812,0.8003517266229444,{"$f":"OFFSET($V35,MATCH(HU$206,$A:$A),0)","v":0},0.84158202430683671,0.78550312334261696,0.10493554891153713,3.1082152072038784,1.1083174959614683,1.1330393156732168,0.19485008174904411,1.5074659653915665,3.4213828069602372,0.35745077043585938,0.14331611114108642,0,0,0,0.4590734769788114,6.5732007445393714,0.35037458879993411,6.5947020746144096,0.87644732128446945,0.83200532010919315,1.0088282630320946,1.1487647131934424,1.4037352400007106,1.0534739970891105,2.7577906067259921,0.11154086533327845,0.50981173951085279,0.90599673440666317,2.3119589566988439,2.170593782129977,0.2109379579847091,0.82182350119866387,0.41327688693639203,0.4105297873946821,0.44266432904327591,1.0612020327335869,0.64380661076086965,0.97809479405582833,0.15399446964610711,3.0641052946491785,3.0641052946491785,0,0,0.27237355137199487,3.2435018759024152,0.44336510317048411,1.107215031671086,0.8461351450790896,0.70209823994130338,0,0,3.2092571720463825,0,0,2.2848964041177759,14.494653952235653]
[null,2044,{"$f":"MAX(TREND(C210:C211,B210:B211,B237)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":79548.976000000024},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B237)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1446.3450181818189},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B237)","v":1},{"$f":"TREND(J210:J211,B210:B211,B237)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B237)","v":0},{"$f":"TREND(L210:L211,B210:B211,B237)","v":0},1373.4737236852259,0,0,0,1373.4737236852259,221.03363083012542,null,2.5143756935350006E-2,94.94068938804169,7.1508499056652228E-2,1.5441535382494879E-3,7.915323870909453E-4,3.0026758068231133E-3,1.4206176347762555E-3,0,24.438996527169898,95.515478851791016,93.883751878539641,6.2289601316726237,0.96644344095219792,null,null,2047,9.4837455223632461E-2,{"$f":"OFFSET($V36,MATCH(AK$206,$A:$A),0)","v":4.7755414767245163},0,7.3729916926755332E-2,0,1.1177754517961282,1.1177754517961282,2.8840582768399696,0.63869323729999461,0.21147383587418933,0.69247486463665542,0,1.1422785887149283,0,2.8668888451144352,2.8668888451144352,1.892363228165014,1.8523811647544275,1.3343999893604945,0.390144891635335,0.92924015016607719,0,1.2044497491748367,0.8328611734449034,0.64790190974204087,0.80254304576099544,0.80254304576099544,1.0679442919877655,0.1832141743397834,6.7279675401817049E-2,0,0.35779122541859543,0.43974004214069612,0.5821859202292512,0.63257760832018173,0.63393712468067365,0.79474167937434692,0.5171564549137897,3.5063067156783192,0.71468758884899031,0.68089668201721065,1.1510242203162437,0.66763330557367007,0,0,0.74521966855562949,0.75040941856716514,1.8664976586693898,1.2145032610462996,0.2104916302767306,1.8679498541903055,2.0477081739858054,0.26998493141787455,0.28540194995166301,0.31747552408394525,19.393527257671177,0,6.1289154471160567E-2,0.11296441587411696,0.11296441587411696,0.11296441587411696,0.36589622777957792,0.40449049228119999,1.7803077501826268,0.62748187044811055,{"$f":"OFFSET($V36,MATCH(CW$206,$A:$A),0)","v":1.0339076841501729},0.93622006885883735,0.60319225382004737,0.78197599067829515,0.157395389732055,5.7966902530270412E-2,0.98074386741760611,0.23793682299169289,2.6886100766058405,0.88221265548508199,3.7976809975201196,0.74939881072625625,0.53758148262413075,3.0889331950881593,0.92579292361196652,0.5486027405011672,0.11991994820748893,0.7934457983762212,14.750409816869801,6.5907786147363394,0.537057313162278,0.20300257642769906,0,4.2968547756212594,0.37317504073762936,0.34579786714108807,0.52537608275910475,1.2845229019310895,0,6.9922728111339199,7.2538905363111184,0,0,5.3126004125001813,0.34176531836278562,0.49610653880795197,0.20283351256426674,3.9351135981643727E-2,3.8495345042401909E-2,0.72982067788347926,0.81705079830882288,0.3363123105902775,1.4960996292136781,0.29446495051863747,0.276721942708125,1.2786823016908757,0,5.2815385373702936E-2,2.6129420025464154,0.36123737457728999,0.4932320692499409,0.23887605487024174,11.286560385471555,1.7144523305210024,1.7493650923364685,0.16051275704513485,0.56058252972922318,0.23413740709327868,0.89146073363275624,0.35537994006850443,1.8492925285869382,1.8492925285869382,8.8676953005536863,0.40305553820258977,{"$f":"OFFSET($V36,MATCH(FI$206,$A:$A),0)","v":0.29962695795557104},0.5921372416650198,8.2893648082834872,0.81705079830882288,0.28339184080001301,3.3319823823995374,4.4688845092782215,4.5368566795965543E-2,0.491707557425349,0.63257760832018173,1.3977260842556669,1.8248140951679985,3.0825850249610962E-2,6.8943305681122904E-2,5.4263135770272239E-2,0.41270770572415549,0.41270770572415549,2.5883668088216694,3.979328357694302E-2,0,0,0,0.19601997038603342,2.0349267299387694,0.14357013441959002,3.4449924874820277,1.0679442919877655,2.1836889332828622,9.2534351268932988E-3,7.749351090111041E-2,1.4955013015742575,0.16166170892732579,1.0259695735158254,0.31929578991969781,0.15423116938536197,0.80254304576099544,1.4804070419250861,0.46526315702076748,0.22963583205782526,0.11899338878662361,6.5907786147363394,0.51372597137418508,6.2418629931915071,2.4154177749527825,0.16401564080542252,0,1.8642857886198887,1.0259695735158254,0.98975151146516371,1.4754615852453712,0.43586621672220882,0.24223492419476672,2.6205694935557493,0.32252253969378475,0.49509943324088918,0.32252253969378475,0.32252253969378475,0.32464988817861667,0.43413793176143378,4.8532268244372725,0.30680044421306873,1.0539614458591473,0.28030855612092609,0.81472930255030329,{"$f":"OFFSET($V36,MATCH(HU$206,$A:$A),0)","v":0},0.85222237366295517,0.79604712801690036,0.106432768281863,3.1593505377906772,1.1241506030466288,1.1536375147442732,0.19745231411116476,1.5263028565944796,3.4673416804865651,0.3611735356313357,0.14546984119719597,0,0,0,0.46563166950707824,6.707347698509583,0.35537994006850443,6.6940708561252578,0.88661887502752978,0.83963839644047134,1.0281366971465031,1.1641872758423411,1.4164964694552626,1.0630478433847568,2.8093085826437192,0.11293512614994425,0.51572290805201215,0.91727470205487949,2.3500037891225345,2.2063122285864023,0.21395135738449061,0.8328611734449034,0.41881148454247991,0.4161047835234431,0.44858319295327065,1.0774173439298584,0.65515559813171509,0.98697850225028871,0.15591918120132842,3.1227785003232844,3.1227785003232844,0,0,0.2764723766596317,3.3096312767538554,0.45036124718876741,1.1199207012357129,0.8558446166543483,0.71151444785076823,0,0,3.26589112214132,0,0,2.3056468742834424,14.750409816869801]
[null,2045,{"$f":"MAX(TREND(C210:C211,B210:B211,B238)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":80372.708000000101},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B238)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1461.3219636363647},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B238)","v":1},{"$f":"TREND(J210:J211,B210:B211,B238)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B238)","v":0},{"$f":"TREND(L210:L211,B210:B211,B238)","v":0},1390.9529511024152,0,0,0,1390.9529511024152,209.20240123224406,null,2.5404121282313712E-2,95.923803035551089,7.2248971680020008E-2,1.5601432938230789E-3,7.9972872837739072E-4,3.0337686036393313E-3,1.4353281724144725E-3,0,23.566534356008393,90.191163047853436,88.650393370904524,5.8817394374998715,0.91257101997781309,null,null,2048,9.5811461520523805E-2,{"$f":"OFFSET($V37,MATCH(AK$206,$A:$A),0)","v":4.8427801563443564},1.6083309491400331,7.4470389550123098E-2,6.502195887595116,1.1343511032412015,1.1343511032412015,2.9288881982416237,0.64601608434935687,0.21427376425323785,0.70102393703957711,65.775495552031458,1.1574128791647778,0.382083873657732,2.9094132811054614,2.9094132811054614,1.9308393248638502,1.8900449792595579,1.355128144632016,0.39364469630186266,0.94389738377513099,0.93452527306081012,1.2204120372741789,0.84389884569114026,0.65450731574165821,0.81384646894072887,0.81384646894072887,1.0788698899459801,0.18563742616267509,6.8324640491690042E-2,0.10989251676421376,0.36144051689601914,0.44736548617557059,0.58990036337750917,0.63905128669023148,0.64118450048188491,0.80454969052153402,0.52301452912673441,3.567104807146964,0.72529285279666167,0.69099746961655284,1.1652343958757019,0.67902938460099738,20.887875058889691,4.7872206065665486,0.75570556979588299,0.75978909766854563,1.8858041681737849,1.2355640112378552,0.21238003839312949,1.9052730739066792,2.088623306382801,0.27241722809731461,0.28892183945774302,0.32138746791004569,19.757900816331585,0.269042183785768,6.1984196894818759E-2,0.11424587588393324,0.11424587588393324,0.11424587588393324,0.3691925901920064,0.40948022776099208,1.8137510741611009,0.63579784775258585,{"$f":"OFFSET($V37,MATCH(CW$206,$A:$A),0)","v":1.0499787880488782},0.95245433804076141,0.60936828372264207,0.78902081942314495,0.15878906499103634,5.8826888248755843E-2,0.99455047887416415,0.24128804585073077,2.7242263320104749,0.89751069781431292,3.8540348645749773,0.75993971756502776,0.54421286926543833,3.1324392964274268,0.93526311577589893,0.55865404608374825,0.12129307738543718,0.80595656200207166,15.006165681503951,6.7247843326373733,0.54589351254550245,0.20615676877479641,0,4.3811068300452058,0.3774076498953341,0.34889930824434762,0.53186220723761335,1.301548978687169,2.0863524087761212,7.134441520555086,7.401379867013663,1.6905478215192402,1.4256233978549517,5.3873923289219841,0.34803282435791649,0.50520432457307651,0.20645521458313543,3.9751174282152718E-2,3.9162597689803423E-2,0.73949160777625844,0.82441161631160498,0.33973779508048985,1.5171714549772493,0.29833948934125143,0.27955038538815391,1.3052197013237257,1.2156224121829637,5.3345812486494761E-2,2.6497440025822829,0.36448168670573272,0.50088497586837255,0.24102809140060411,11.388241109664991,1.7493116865667548,1.7849337080506793,0.16263855554358761,0.56631915829487423,0.23723669888392435,0.90326953256769849,0.36038529133707464,1.8767400617418031,1.8767400617418031,8.9682973008219697,0.40800888346042818,{"$f":"OFFSET($V37,MATCH(FI$206,$A:$A),0)","v":0.30428135730245442},0.60133537631837097,8.4331076323089214,0.82441161631160498,0.28758755257204682,3.3814405492710771,4.5477448436668855,4.5925682138361283E-2,0.50094632155233898,0.63905128669023148,1.410309655253722,1.8531752592817472,3.1430278685877874E-2,6.9649209834854467E-2,5.4756437004547513E-2,0.41742028506287454,0.41742028506287454,2.61766023128457,4.0193321877452025E-2,1.3614378475609332,1.0307142942486325,1.2054495592398142,0.19777917195337016,2.0678603133043314,0.14502033779756579,3.4961219454907884,1.0788698899459801,2.2160790173974036,9.336799407315766E-3,7.8584968801125976E-2,1.5222066819595095,0.16364586783292154,1.0452462729087724,0.32323771325203932,0.15627084914325556,0.81384646894072887,1.5015557139525888,0.4714190476954192,0.23198705218128393,0.12021668530686005,6.7247843326373733,0.52096154843579379,6.3345006732337676,2.4608000654870748,0.16549325919105698,2.5811410979474756,1.8854336372485141,1.0452462729087724,1.0072177146086674,1.4936764613509874,0.44164122386045507,0.24543111070616352,2.6474012631143364,0.3265042994430904,0.50119028742838634,0.3265042994430904,0.3265042994430904,0.32969589586577919,0.43802960644853894,4.9373868271731665,0.31057726044586653,1.0669674767144866,0.283763755985734,0.82910687847766229,{"$f":"OFFSET($V37,MATCH(HU$206,$A:$A),0)","v":3.1377291440414066},0.86286272301907385,0.80659113269118399,0.10792998765218888,3.2104858683774768,1.1399837101317942,1.1742357138153356,0.20005454647328536,1.5451397477973927,3.513300554012893,0.36489630082681218,0.14762357125330478,0.75387843267537213,0.85966023601361841,0.87143863296223156,0.47218986203534774,6.8414946524797582,0.36038529133707464,6.7934396376361308,0.89679042877059023,0.84727147277174752,1.047445131260917,1.1796098384912344,1.4292576989098151,1.0726216896804031,2.860826558561433,0.11432938696661041,0.52163407659317151,0.9285526697030958,2.3880486215462251,2.2420306750428272,0.2169647567842721,0.84389884569114026,0.42434608214856911,0.42167977965220416,0.45450205686326539,1.0936326551261244,0.66650458550256064,0.99586221044475143,0.15784389275654975,3.1814517059973904,3.1814517059973904,9.6155659234462135E-2,0.30885845456228311,0.28057120194726859,3.3757606776052951,0.45735739120705066,1.1326263708003395,0.86555408822960689,0.72093065576022985,15.251303059897806,7.3906133136993759,3.3225250722362585,1.3013700573884017,0.8235064567511462,2.3263973444491097,15.006165681503951]
[null,2046,{"$f":"MAX(TREND(C210:C211,B210:B211,B239)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":81196.440000000177},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B239)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1476.2989090909105},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B239)","v":1},{"$f":"TREND(J210:J211,B210:B211,B239)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B239)","v":0},{"$f":"TREND(L210:L211,B210:B211,B239)","v":0},1408.5687778772137,0,0,0,1408.5687778772137,197.99239304015185,null,2.5664485629277423E-2,96.906916683060487,7.2989444303387774E-2,1.5761330493966697E-3,8.0792506966383614E-4,3.0648614004555497E-3,1.4500387100526897E-3,0,22.722831670435031,85.154694794842612,83.69996500584854,5.5532904747812895,0.86161109424432014,null,null,2049,9.6785467817415163E-2,{"$f":"OFFSET($V38,MATCH(AK$206,$A:$A),0)","v":4.9100188359641965},1.6246254153850228,7.5210862173490864E-2,6.5750551389097893,1.1509267546862747,1.1509267546862747,2.9737181196432769,0.6533389313987189,0.21707369263228643,0.7095730094424989,66.896650440162759,1.1725471696146279,0.38593270388688578,2.9519377170964871,2.9519377170964871,1.9693154215626867,1.9277087937646877,1.3758562999035377,0.39714450096839027,0.95855461738418468,0.95175956994314848,1.2363743253735213,0.85493651793737702,0.66111272174127556,0.82514989212046219,0.82514989212046219,1.0897954879041949,0.18806067798556678,6.9369605581563035E-2,0.11157454508203321,0.36508980837344279,0.45499093021044501,0.59761480652576726,0.64552496506028123,0.64843187628309618,0.81435770166872123,0.52887260333967923,3.6279028986156083,0.73589811674433314,0.70109825721589514,1.1794445714351602,0.69042546362832447,21.273092108191683,4.875504675646833,0.76619147103613683,0.76916877676992623,1.9051106776781801,1.2566247614294108,0.21426844650952837,1.9425962936230532,2.1295384387797962,0.27484952477675462,0.29244172896382292,0.32529941173614629,20.122274374991992,0.27176321725009978,6.2679239318476965E-2,0.11552733589374951,0.11552733589374951,0.11552733589374951,0.37248895260443493,0.41446996324078411,1.8471943981395751,0.64411382505706116,{"$f":"OFFSET($V38,MATCH(CW$206,$A:$A),0)","v":1.0660498919475838},0.96868860722268557,0.61554431362523665,0.79606564816799485,0.16018274025001769,5.9686873967241268E-2,1.0083570903307222,0.2446392687097686,2.7598425874151107,0.91280874014354363,3.9103887316298351,0.77048062440379927,0.55084425590674591,3.1759453977666947,0.94473330793983123,0.5687053516663293,0.12266620656338545,0.81846732562792235,15.261921546138101,6.8587900505384054,0.554729711928727,0.20931096112189371,0,4.4653588844691514,0.38164025905303883,0.35200074934760717,0.53834833171612184,1.3185750554432487,2.1201147055769747,7.276610229976253,7.5488691977162068,1.724235257351574,1.4540319148476182,5.4621842453437859,0.35430033035304731,0.51430211033820106,0.21007691660200414,4.0151212582661723E-2,3.9829850337204938E-2,0.74916253766903751,0.83177243431438719,0.3431632795707022,1.5382432807408202,0.30221402816386544,0.28237882806818282,1.3317571009565756,1.240338025393126,5.3876239599286571E-2,2.6865460026181505,0.36772599883417539,0.5085378824868042,0.24318012793096652,11.489921833858423,1.7841710426125073,1.8205023237648903,0.16476435404204035,0.57205578686052516,0.24033599067457001,0.91507833150264062,0.36539064260564491,1.904187594896668,1.904187594896668,9.0688993010902568,0.41296222871826654,{"$f":"OFFSET($V38,MATCH(FI$206,$A:$A),0)","v":0.30893575664933792},0.61053351097172215,8.5768504563343555,0.83177243431438719,0.29178326434408081,3.4308987161426168,4.6266051780555495,4.6482797480757045E-2,0.51018508567932885,0.64552496506028123,1.4228932262517766,1.8815364233954961,3.203470712214479E-2,7.0355113988586029E-2,5.5249738238822781E-2,0.42213286440159359,0.42213286440159359,2.6469536537474712,4.0593360177961023E-2,1.3865460740027193,1.0512536622056532,1.229470572512483,0.19953837352070689,2.1007938966698942,0.14647054117554154,3.5472514034995486,1.0897954879041949,2.2484691015119451,9.4201636877382332E-3,7.9676426701141542E-2,1.5489120623447614,0.16563002673851732,1.0645229723017191,0.32717963658438076,0.15831052890114913,0.82514989212046219,1.5227043859800917,0.47757493837007087,0.23433827230474263,0.12143998182709653,6.8587900505384054,0.5281971254974025,6.42713835327603,2.506182356021367,0.16697087757669143,2.6169767180937553,1.9065814858771395,1.0645229723017191,1.0246839177521709,1.5118913374566039,0.44741623099870131,0.24862729721756041,2.6742330326729236,0.33048605919239593,0.50728114161588356,0.33048605919239593,0.33048605919239593,0.3347419035529417,0.44192128113564411,5.0215468299090604,0.31435407667866427,1.0799735075698258,0.28721895585054191,0.84348445440502118,{"$f":"OFFSET($V38,MATCH(HU$206,$A:$A),0)","v":3.1912124238092172},0.87350307237519242,0.8171351373654675,0.10942720702251475,3.261621198964276,1.1558168172169594,1.1948339128863978,0.20265677883540598,1.5639766390003058,3.5592594275392213,0.36861906602228861,0.14977730130941366,0.76710370092446301,0.87474177148474785,0.88672613781005682,0.4787480545636173,6.9756416064499334,0.36539064260564491,6.8928084191470038,0.90696198251365057,0.8549045491030236,1.0667535653753308,1.1950324011401279,1.442018928364367,1.0821955359760493,2.9123445344791463,0.11572364778327657,0.52754524513433088,0.93983063735131211,2.4260934539699157,2.277749121499252,0.21997815618405364,0.85493651793737702,0.42988067975465821,0.4272547757809651,0.46042092077326008,1.1098479663223906,0.67785357287340631,1.0047459186392138,0.15976860431177109,3.2401249116714959,3.2401249116714959,9.7491154501607516E-2,0.31262489704075858,0.28467002723490542,3.4418900784567348,0.46435353522533396,1.1453320403649663,0.87526355980486537,0.73034686366969137,15.511268452964261,7.5165896770010701,3.379159022331196,1.3145478255392635,0.83354921841884255,2.3471478146147757,15.261921546138101]
[null,2047,{"$f":"MAX(TREND(C210:C211,B210:B211,B240)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":82020.17200000002},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B240)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1491.2758545454562},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B240)","v":1},{"$f":"TREND(J210:J211,B210:B211,B240)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B240)","v":0},{"$f":"TREND(L210:L211,B210:B211,B240)","v":0},1426.3248271194216,0,0,0,1426.3248271194216,187.37218066469711,null,2.5924849976241057E-2,97.890030330569601,7.3729916926755332E-2,1.5921228049702559E-3,8.1612141095027929E-4,3.0959541972717598E-3,1.4647492476909025E-3,0,21.907079385146279,80.391199068136501,79.017845874409218,5.2426431815285817,0.81341315547648663,null,null,2050,9.7759474114306522E-2,{"$f":"OFFSET($V39,MATCH(AK$206,$A:$A),0)","v":4.9772575155840366},1.6409198816300055,7.5951334796858422E-2,6.647914390224436,1.1675024061313535,1.1675024061313535,3.0185480410449443,0.66066177844808094,0.21987362101133501,0.71812208184542048,68.017805328294074,1.1876814600644774,0.38978153411603783,2.9944621530875137,2.9944621530875137,2.0077915182615231,1.9653726082698049,1.3965844551750595,0.40064430563491804,0.97321185099323249,0.96899386682548672,1.2523366134728693,0.86597419018361643,0.66771812774089301,0.83645331530019273,0.83645331530019273,1.1007210858624061,0.1904839298084593,7.0414570671436028E-2,0.11325657339985309,0.36873909985086645,0.46261637424531615,0.60532924967402513,0.65199864343033254,0.65567925208430733,0.82416571281590822,0.53473067755262393,3.6887009900842798,0.74650338069200461,0.71119904481523755,1.1936547469946226,0.70182154265565555,21.658309157493672,4.9637887447271174,0.77667737227639067,0.77854845587130383,1.9244171871825755,1.2776855116209669,0.21615685462592729,1.9799195133394412,2.1704535711767781,0.27728182145619534,0.29596161846990299,0.3292113555622454,20.486647933652293,0.27448425071443072,6.3374281742135344E-2,0.11680879590356577,0.11680879590356577,0.11680879590356577,0.37578531501686335,0.41945969872057609,1.8806377221180492,0.65242980236153625,{"$f":"OFFSET($V39,MATCH(CW$206,$A:$A),0)","v":1.0821209958462961},0.98492287640460296,0.62172034352783134,0.80311047691284454,0.16157641550899904,6.0546859685726699E-2,1.0221637017872804,0.24799049156880651,2.7954588428197562,0.92810678247277067,3.9667425986846934,0.78102153124257079,0.5574756425480536,3.2194514991059622,0.95420350010376365,0.57875665724891034,0.12403933574133372,0.83097808925376959,15.517677410772251,6.9927957684394721,0.56356591131195399,0.21246515346899111,0,4.5496109388930979,0.38587286821074362,0.35510219045086594,0.54483445619462778,1.335601132199334,2.1538770023778149,7.4187789393973649,7.6963585284186973,1.757922693183908,1.4824404318402842,5.5369761617655611,0.36056783634818024,0.5233998961033256,0.21369861862087292,4.0551250883170624E-2,4.0497102984606716E-2,0.75883346756181957,0.83913325231716929,0.34658876406091321,1.5593151065043971,0.3060885669864794,0.28520727074821173,1.3582945005894187,1.2650536386032882,5.4406666712078396E-2,2.723348002654018,0.37097031096261812,0.51619078910523586,0.24533216446132891,11.591602558051855,1.8190303986582597,1.8560709394791013,0.16689015254049311,0.57779241542617621,0.24343528246521443,0.92688713043758808,0.37039599387421518,1.9316351280515331,1.9316351280515331,9.1695013013585651,0.41791557397610368,{"$f":"OFFSET($V39,MATCH(FI$206,$A:$A),0)","v":0.31359015599621975},0.61973164562506999,8.7205932803597896,0.83913325231716929,0.29597897611611601,3.4803568830141751,4.7054655124442135,4.7039912823152806E-2,0.51942384980631884,0.65199864343033254,1.4354767972498317,1.909897587509245,3.2639135558411699E-2,7.1061018142317786E-2,5.574303947309784E-2,0.42684544374031264,0.42684544374031264,2.6762470762103647,4.0993398478469924E-2,1.4116543004444984,1.0717930301626803,1.253491585785145,0.20129757508804441,2.1337274800354566,0.14792074455351728,3.5983808615082951,1.1007210858624061,2.2808591856264981,9.5035279681606986E-3,8.0767884601157122E-2,1.5756174427300138,0.16761418564411243,1.0837996716946661,0.33112155991672332,0.16035020865904345,0.83645331530019273,1.5438530580075895,0.48373082904472098,0.236689492428202,0.12266327834733246,6.9927957684394721,0.53543270255900965,6.5197760333182524,2.5515646465556587,0.16844849596232589,2.652812338240035,1.9277293345057647,1.0837996716946661,1.0421501208956745,1.5301062135622199,0.45319123813694756,0.25182348372895819,2.7010648022315196,0.33446781894170297,0.51337199580338078,0.33446781894170297,0.33446781894170297,0.33978791124010271,0.44581295582274788,5.1057068326449802,0.31813089291146213,1.0929795384251704,0.29067415571534988,0.85786203033238007,{"$f":"OFFSET($V39,MATCH(HU$206,$A:$A),0)","v":3.2446957035770421},0.884143421731311,0.82767914203975101,0.11092442639284064,3.3127565295510752,1.1716499243021201,1.2154321119574543,0.20525901119752657,1.5828135302032189,3.6052183010655492,0.37234183121776498,0.15193103136552319,0.78032896917355388,0.88982330695588396,0.90201364265788198,0.48530624709188414,7.1097885604201441,0.37039599387421518,6.992177200657852,0.91713353625671101,0.86253762543430157,1.0860619994897394,1.2104549637890267,1.454780157818919,1.0917693822716956,2.9638625103968739,0.11711790859994235,0.53345641367549024,0.95110860499952832,2.4641382863936068,2.3134675679556773,0.22299155558383513,0.86597419018361643,0.43541527736074614,0.4328297719097261,0.46633978468325482,1.1260632775186621,0.68920256024425175,1.0136296268336744,0.16169331586699237,3.2987981173456022,3.2987981173456022,9.8826649768752883E-2,0.3163913395192357,0.2887688525225422,3.5080194793081736,0.47134967924361726,1.1580377099295931,0.88497303138012406,0.73976307157915633,15.771233846030718,7.6425660403027642,3.4357929724261336,1.3277255936901258,0.84359198008653902,2.3678982847804422,15.517677410772251]
[null,2048,{"$f":"MAX(TREND(C210:C211,B210:B211,B241)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":82843.904000000097},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B241)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1506.252800000002},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B241)","v":1},{"$f":"TREND(J210:J211,B210:B211,B241)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B241)","v":0},{"$f":"TREND(L210:L211,B210:B211,B241)","v":0},1444.2248142040924,0,0,0,1444.2248142040924,177.31182277113518,null,2.618521432320476E-2,98.873143978079,7.4470389550123098E-2,1.6081125605438469E-3,8.2431775223672482E-4,3.1270469940879787E-3,1.4794597853291195E-3,0,21.118482419556518,75.88651516374334,74.590117185245361,4.9488740795614374,0.7678339230285296,null,null,2051,0,{"$f":"OFFSET($V40,MATCH(AK$206,$A:$A),0)","v":0},1.6572143478749948,7.6691807420226202E-2,6.7207736415391084,1.1840780575764269,1.1840780575764269,3.0633779624465984,0,0,0,69.138960216424948,0,0,3.0369865890785253,3.0369865890785253,2.0462676149603594,2.0030364227749349,1.417312610446581,0.40414411030144709,0.98786908460228617,0.98622816370782507,1.2682989015722117,0,0,0.84775673847992628,0.84775673847992628,0,0.19290718163135098,7.1459535761308604E-2,0.11493860171767255,0.37238839132829005,0.47024181828019063,0.61304369282228655,0,0.66292662788551859,0,0,0,0,0,1.207864922554081,0,22.043526206795661,5.0520728138074009,0,0,1.9437236966869709,0,0.21804526274232619,2.0172427330558151,2.2113687035737737,0.2797141181356354,0,0.33312329938834589,20.851021492312704,0,6.4069324165793529E-2,0.11809025591338206,0.11809025591338206,0.11809025591338206,0,0.42444943420036818,0,0.66074577966601145,{"$f":"OFFSET($V40,MATCH(CW$206,$A:$A),0)","v":0},1.0011571455865271,0.62789637343042426,0.81015530565769267,0.16297009076798041,0,0,0,2.8310750982243911,0.94340482480200138,4.0230964657395507,0.79156243808134241,0,0,0,0,0.1254124649192824,0.84348885287962017,0,7.126801486340506,0,0.21561934581608713,0,0,0,0,0.55132058067313638,1.3526272089554132,2.1876392991786688,0,0,0,0,0,0,0,0,0,4.116435563200823E-2,0,0,0.35001424855112556,0,0.30996310580909198,0.2880357134282398,1.3848319002222689,1.2897692518134503,5.4937093824870213E-2,2.7601500026898749,0.37421462309106085,0,0,0,0,0,0.16901595103894532,0.58352904399182726,0.24653457425586006,0,0,0,0,0,0.42286891923394199,{"$f":"OFFSET($V40,MATCH(FI$206,$A:$A),0)","v":0.3182445553431032},0.62892978027842117,8.8643361043852238,0,0,0,4.7843258468328766,4.7597028165548561E-2,0.52866261393330871,0,0,0,3.3243563994678413E-2,0,5.6236340707373107E-2,0.43155802307903002,0.43155802307903002,2.7055404986732658,0,0,1.0923323981197011,1.2775125990578138,0.20305677665538116,2.166661063401019,0.14937094793149308,0,0,0,9.5868922485831381E-3,0,1.6023228231152775,0.16959834454970818,0,0,0,0.84775673847992628,1.5650017300350925,0,0,0.12388657486756892,7.126801486340506,0,6.6124137133605139,0,0,0,1.9488771831343898,0,0,0,0.45896624527519381,0,0,0,0,0,0,0.34483391892726528,0.44970463050985299,5.1898668353808741,0.32190770914425992,1.1059855692805092,0.29412935558015779,0.87223960625973906,{"$f":"OFFSET($V40,MATCH(HU$206,$A:$A),0)","v":3.2981789833448527},0.89478377108742957,0.83822314671403797,0.1124216457631665,3.3638918601378611,1.1874830313872851,1.2360303110285167,0.20786124355964805,1.6016504214061318,0,0,0,0.79355423742264475,0.90490484242701352,0.91730114750570713,0.49186443962015358,0,0,7.091545982168725,0,0.87017070176557776,0,1.2258775264379203,1.4675413872734713,1.1013432285673448,3.0153804863145877,0,0,0.9623865726477413,2.5021831188172974,2.3491860144121017,0,0,0,0,0,1.1422785887149283,0.70055154761509741,1.022513335028137,0.16361802742221374,3.3574713230197082,3.3574713230197082,0.10016214503589826,0.32015778199771117,0,3.5741488801595866,0,1.1707433794942168,0.89468250295538265,0,16.031199239097177,7.7685424036044592,3.4924269225210716,1.3409033618409876,0.85363474175423526,2.3886487549461086,0]
[null,2049,{"$f":"MAX(TREND(C210:C211,B210:B211,B242)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":83667.636000000173},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B242)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1521.2297454545478},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B242)","v":1},{"$f":"TREND(J210:J211,B210:B211,B242)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B242)","v":0},{"$f":"TREND(L210:L211,B210:B211,B242)","v":0},1462.2725490560026,0,0,0,1462.2725490560026,167.78280134839773,null,2.6445578670168467E-2,99.856257625588412,7.5210862173490864E-2,1.6241023161174377E-3,8.3251409352317024E-4,3.1581397909041966E-3,1.4941703229673364E-3,0,20.356260102151236,71.627166898658615,70.403532974072732,4.6711043311493547,0.72473704236576697,null,null,2052,{"$f":"OFFSET($V41,MATCH(AJ$206,$A:$A),0)","v":0},{"$f":"OFFSET($V41,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,1.2006537090215001,1.2006537090215001,3.1082078838482521,0,0,0,0,0,0,3.0795110250695514,3.0795110250695514,0,0,0,0,0,0,1.2842611896715537,0,0,0,0,0,0,0,0,0.37603768280571381,0.47786726231506171,0.62075813597054452,0,0,0,0,0,0,0,0,0,22.428743256097654,5.1403568828876853,0,0,1.9630302061913658,0,0,0,0,0.28214641481507613,0,0.33703524321444506,21.215395050973111,0,0,0,0,0,0,0.42943916968016022,0,0,{"$f":"OFFSET($V41,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,2.8666913536290259,0,4.0794503327944094,0.80210334492011393,0,0,0,0,0.12678559409723064,0.85599961650546774,0,7.2608072042415728,0,0,0,0,0,0,0,0,2.2214015959795224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7969520027257424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V41,MATCH(FI$206,$A:$A),0)","v":0.32289895468998503},0,9.0080789284107112,0,0,0,0,0,0.53790137806029859,0,0,0,0,0,0,0,0,0,0,0,1.1128717660767284,1.3015336123304759,0.20481597822271791,2.199594646766581,0,0,0,0,9.6702565290056053E-3,0,0,0.17158250345530332,0,0,0,0,0,0,0,0,7.2608072042415728,0,6.7050513934027753,0,0,0,1.9700250317630155,0,0,0,0,0,0,0,0,0,0,0.34987992661442635,0.45359630519695687,5.2740268381167947,0,1.1189916001358486,0,0,{"$f":"OFFSET($V41,MATCH(HU$206,$A:$A),0)","v":3.3516622631126638},0,0.84876715138832148,0.11391886513349238,0,1.2033161384724507,1.2566285100995729,0.21046347592176864,1.6204873126090449,0,0,0,0,0,0,0.49842263214842314,0,0,7.1909147636795714,0,0.87780377809685584,0,1.2413000890868191,1.4803026167280233,1.1109170748629913,0,0,0,0.97366454029595773,0,0,0,0,0,0,0,0,0.71190053498594297,0,0,0,0,0,0,0,0,0,1.1834490490588436,0.90439197453064113,0,16.291164632163525,7.8945187669061534,3.5490608726160091,1.3540811299918494,0.86367750342193506,0,0]
[null,2050,{"$f":"MAX(TREND(C210:C211,B210:B211,B243)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":84491.368000000017},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B243)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1536.2066909090936},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B243)","v":1},{"$f":"TREND(J210:J211,B210:B211,B243)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B243)","v":0},{"$f":"TREND(L210:L211,B210:B211,B243)","v":0},1480.4719384895723,0,0,0,1480.4719384895723,158.75796244510789,null,2.6705943017132104E-2,100.83937127309753,7.5951334796858422E-2,1.6400920716910239E-3,8.4071043480961338E-4,3.1892325877204068E-3,1.5088808606055493E-3,0,19.619646508879118,67.600333653057803,66.445491640553811,4.4084978505530312,0.68399279206411889,null,null,2053,0,{"$f":"OFFSET($V42,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,1.2172293604665734,1.2172293604665734,3.1530378052499062,0,0,0,0,0,0,3.1220354610605776,3.1220354610605776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48549270634993619,0.62847257911880261,0,0,0,0,0,0,0,0,0,22.813960305399643,5.228640951967968,0,0,1.9823367156957565,0,0,0,0,0,0,0.3409471870405455,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V42,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,4.1358041998492823,0,0,0,0,0,0,0.8685103801313182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V42,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0.54714014218728846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1735666623608991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9911728803916409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V42,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,1.2191492455576158,0,0,1.639324203811958,0,0,0,0,0,0,0.50498082467668992,0,0,0,0,0,0,0,1.4930638461825756,1.1204909211586376,0,0,0,0.98494250794417393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C210:C211,B210:B211,B244)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":85315.100000000093},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B244)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":1551.1836363636394},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B244)","v":1},{"$f":"TREND(J210:J211,B210:B211,B244)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B244)","v":0},{"$f":"TREND(L210:L211,B210:B211,B244)","v":0},1498.8269886055216,0,0,0,1498.8269886055216,150.21145861330672,null,2.6966307364095811E-2,101.82248492060693,7.6691807420226202E-2,1.6560818272646151E-3,8.4890677609605891E-4,3.2203253845366252E-3,1.5235913982437664E-3,0,18.9078907407558,63.793822271713957,62.704008329734151,4.160259471599395,0.645477799503406,null,null,2054,0,{"$f":"OFFSET($V43,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V43,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V43,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V43,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C210:C211,B210:B211,B245)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B245)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B245)","v":1},{"$f":"TREND(J210:J211,B210:B211,B245)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B245)","v":0},{"$f":"TREND(L210:L211,B210:B211,B245)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2055,0,{"$f":"OFFSET($V44,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V44,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V44,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V44,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C210:C211,B210:B211,B246)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B246)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B246)","v":1},{"$f":"TREND(J210:J211,B210:B211,B246)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B246)","v":0},{"$f":"TREND(L210:L211,B210:B211,B246)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2056,0,{"$f":"OFFSET($V45,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V45,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V45,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V45,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C210:C211,B210:B211,B247)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B247)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B247)","v":1},{"$f":"TREND(J210:J211,B210:B211,B247)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B247)","v":0},{"$f":"TREND(L210:L211,B210:B211,B247)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2057,0,{"$f":"OFFSET($V46,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V46,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V46,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V46,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C210:C211,B210:B211,B248)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B248)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B248)","v":1},{"$f":"TREND(J210:J211,B210:B211,B248)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B248)","v":0},{"$f":"TREND(L210:L211,B210:B211,B248)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2058,0,{"$f":"OFFSET($V47,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V47,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V47,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V47,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C210:C211,B210:B211,B249)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B249)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B249)","v":1},{"$f":"TREND(J210:J211,B210:B211,B249)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B249)","v":0},{"$f":"TREND(L210:L211,B210:B211,B249)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2059,0,{"$f":"OFFSET($V48,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V48,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V48,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V48,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C210:C211,B210:B211,B250)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,{"$f":"MAX(TREND(E210:E211,B210:B211,B250)*INDEX(matBenefit,ROW()-ROW($A212),A204),0)","v":0},0,55,55,{"$f":"TREND(I210:I211,B210:B211,B250)","v":1},{"$f":"TREND(J210:J211,B210:B211,B250)","v":0.1},{"$f":"TREND(K210:K211,B210:B211,B250)","v":0},{"$f":"TREND(L210:L211,B210:B211,B250)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2060,0,{"$f":"OFFSET($V49,MATCH(AK$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V49,MATCH(CW$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V49,MATCH(FI$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($V49,MATCH(HU$206,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C272:C273,B272:B273,B296)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,{"$f":"MAX(TREND(E272:E273,B272:B273,B296)*INDEX(matBenefit,ROW()-ROW($A274),A266),0)","v":0},0,55,55,{"$f":"TREND(I272:I273,B272:B273,B296)","v":1},{"$f":"TREND(J272:J273,B272:B273,B296)","v":0.16},{"$f":"TREND(K272:K273,B272:B273,B296)","v":0},{"$f":"TREND(L272:L273,B272:B273,B296)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2044,1.9848206591616293E-3,{"$f":"OFFSET($W33,MATCH(AK$268,$A:$A),0)","v":0.13355883161835003},0,1.5441535382494879E-3,0,3.0453905745428826E-2,3.0453905745428826E-2,5.9374144380810324E-2,1.3317544547178071E-2,5.9299011990946119E-3,1.9013655626586759E-2,0,3.1275873511836957E-2,0,7.1926586719057981E-2,7.1926586719057981E-2,3.8371108442421753E-2,3.7560357550201026E-2,2.7472204395494589E-2,1.0825058618670717E-2,2.4724155274892023E-2,0,3.2300982117034041E-2,2.2803697624510018E-2,1.8854409341847456E-2,2.1916486166643274E-2,2.1916486166643274E-2,3.4973426095369728E-2,3.7993413443040973E-3,1.3851414937810175E-3,0,1.1718200508131623E-2,9.001749181031634E-3,1.207195796276052E-2,2.0715667886732264E-2,1.3219730292409712E-2,2.1821959873506231E-2,1.0787971804621255E-2,7.1776519221244797E-2,1.9471132061578467E-2,1.8550785028128122E-2,4.7208753964823269E-2,2.0418357653220521E-2,0,0,2.0351921896270313E-2,2.5868345763416071E-2,5.429143322472136E-2,2.4861609954535489E-2,5.8403378452582151E-3,5.9326286507397012E-2,6.5035410726559439E-2,7.4901812713959286E-3,5.9349404187571363E-3,8.7177387575413726E-3,0.39517872626767292,0,1.6236148358601315E-3,3.1114048607825389E-3,3.1114048607825389E-3,3.1114048607825389E-3,8.9742993147495474E-3,1.1374288007763474E-2,3.6277416876079827E-2,1.7180410642569168E-2,{"$f":"OFFSET($W33,MATCH(CW$268,$A:$A),0)","v":2.128507062708284E-2},2.069973397109437E-2,1.2625229862346658E-2,2.0237560006508483E-2,3.3085088532552602E-3,1.1960249313244969E-3,3.0278006749199303E-2,6.6543439977285838E-3,7.3615304727067107E-2,1.9186733680339706E-2,9.527716108045918E-2,2.0959552845719431E-2,1.4761128327595111E-2,8.6387738592429056E-2,2.5587599703364428E-2,1.1195376719708335E-2,2.5005957033697093E-3,2.0730217916629681E-2,0.35248985028353413,0.19191075208882039,1.9699915262981441E-2,5.6515003776643575E-3,0,0.1153118030300091,1.0067561540759325E-2,7.2662369251182048E-3,1.4425534300466253E-2,3.5169945805196515E-2,0,0.14178107481521651,0.1470857640825543,0,0,0.13730494384663783,1.3755646094272978E-2,1.6790694721009372E-2,8.1763269890998795E-3,8.2383262081925943E-4,1.1316499740561107E-3,2.5099659678856502E-2,2.3213619470337066E-2,9.2964554380782494E-3,4.0018200456065217E-2,6.8112325933654318E-3,5.7922977421127316E-3,2.5892703192792351E-2,0,1.4047729385736696E-3,7.1356306126542729E-2,1.0264170050070163E-2,1.0155076193626541E-2,6.2718157407587027E-3,0.23713475219711955,3.7669891724229604E-2,3.8312054156968534E-2,4.7796692997053658E-3,1.1733581349619378E-2,6.5654681330245494E-3,2.4996788225764524E-2,9.7049991044759407E-3,4.6395048537518163E-2,4.6395048537518163E-2,0.30679007740780334,1.1653182047736618E-2,{"$f":"OFFSET($W33,MATCH(FI$268,$A:$A),0)","v":6.1686192752111318E-3},1.2190730218584274E-2,0.16968848721028085,2.3213619470337066E-2,7.7216165706253045E-3,7.9009927509300124E-2,9.1392303294345126E-2,1.2759887385582836E-3,1.295854618078544E-2,2.0715667886732264E-2,5.2475696805802677E-2,5.2224709719460735E-2,7.8289951087033235E-4,1.4430309344686694E-3,1.1398003822261648E-3,8.6067143625641312E-3,8.6067143625641312E-3,5.3995471744414582E-2,8.3338034986848791E-4,0,0,0,6.8314991106486703E-3,5.2246055655338672E-2,4.0653053455260747E-3,8.8823420323598024E-2,3.4973426095369728E-2,5.9494155365098889E-2,2.3365781286227141E-4,2.1162546590361864E-3,3.3763420378860001E-2,4.546816097104377E-3,2.0905990421869258E-2,9.5345091485031352E-3,4.1365388156674185E-3,2.1916486166643274E-2,3.492301693040345E-2,9.6480955149840369E-3,6.3466186163803192E-3,3.5761306376583192E-3,0.19191075208882039,1.0624656658271002E-2,0.1480117121699531,7.3469620031919605E-2,4.3764080009410346E-3,0,6.4497743516696265E-2,2.0905990421869258E-2,2.0241185584367063E-2,6.0515499622287042E-2,1.4140532414932735E-2,6.0377178843611266E-3,6.3512733229609458E-2,8.855675223341769E-3,1.3923670808426748E-2,8.855675223341769E-3,8.855675223341769E-3,1.1085266892335785E-2,1.2045937616714119E-2,9.9348463030144094E-2,8.4249127407584178E-3,2.8939687000748525E-2,5.8291444645718745E-3,2.2000994727627034E-2,{"$f":"OFFSET($W33,MATCH(HU$268,$A:$A),0)","v":0},2.3953359853746178E-2,1.6506769384575494E-2,2.2013149211640441E-3,6.4910324895186416E-2,3.2319831914934045E-2,3.9104704889934928E-2,4.0952048274758629E-3,3.1738672043036494E-2,9.9946707836394255E-2,9.9799087926004219E-3,3.963636825758789E-3,0,0,0,1.2715841346336972E-2,0.1892660443028463,9.7049991044759407E-3,0.13811436908037353,3.0661647475183428E-2,2.1445233218917836E-2,2.7664217908383245E-2,3.1875909981315266E-2,4.9361133561219184E-2,3.7044728914616971E-2,5.7326735249832006E-2,3.8950001306887216E-3,1.0753576258978076E-2,1.9077008380490094E-2,4.8281330521852912E-2,4.5329164792808699E-2,6.9229813483721488E-3,2.2803697624510018E-2,1.1744739737963136E-2,1.166216322313207E-2,1.1180959045113171E-2,2.9333974663697401E-2,1.7346587208639266E-2,2.4423072965100254E-2,5.3774930818246344E-3,6.85155756513397E-2,6.85155756513397E-2,0,0,7.5326054970379381E-3,0.10511422539693954,9.271870623265531E-3,3.8745146821438696E-2,2.6648225597341375E-2,1.4754432742989812E-2,0,0,6.6854749457574414E-2,0,0,5.4937509410028326E-2,0.35248985028353413]
[null,2038,{"$f":"MAX(TREND(C334:C335,B334:B335,B355)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":5294594.4575999975},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B355)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":96265.353774545714},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B355)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B355)","v":0.11},{"$f":"TREND(K334:K335,B334:B335,B355)","v":0},{"$f":"TREND(L334:L335,B334:B335,B355)","v":0},22039.913641440075,0,0,0,22039.913641440075,5322.9275750698371,null,3.7557286940479711,1937.8225096552385,0.9685945887904519,2.761811695132E-2,1.4875597120885157E-2,5.3224323160895717E-2,2.5093215541120498E-2,0,659.95591355626027,1941.6046322046202,2519.9776357821338,175.68065237414569,25.708741152676197,null,null,2041,9.8507412507240042E-4,{"$f":"OFFSET($X30,MATCH(AK$330,$A:$A),0)","v":6.9008422661019739E-2},0,7.669433632316112E-4,0,1.5639299651644907E-2,1.5639299651644907E-2,2.8946482606714091E-2,6.5833958944410539E-3,3.0726962149659727E-3,9.8471970338448751E-3,0,1.6148434672151352E-2,0,3.6458198235036751E-2,3.6458198235036751E-2,1.8391328871199469E-2,1.8002711958858591E-2,1.3393915187920508E-2,5.6693152996751209E-3,1.2615432630400155E-2,0,1.6624844528750612E-2,1.177392028909709E-2,9.9092508750498604E-3,1.1283808655905843E-2,1.1283808655905843E-2,1.8669894300669253E-2,1.8670711974937972E-3,6.7532252023864677E-4,0,6.2561763759583916E-3,4.3610727934692908E-3,5.9319049786296218E-3,1.1058542035559803E-2,6.5357625418110037E-3,1.1301794403912848E-2,5.3353790877637055E-3,3.4773675947796123E-2,9.9988653127118347E-3,9.5263935477581108E-3,2.566772801545851E-2,1.0585126735523791E-2,0,0,1.0478773492706851E-2,1.3801834894026081E-2,2.8519786096542172E-2,1.2044681142378231E-2,3.0587012704442803E-3,3.0620298856031774E-2,3.3566959312132771E-2,3.9222765846083883E-3,2.9253620230744732E-3,4.5152874491860735E-3,0.19046860538230154,0,8.3865461975834196E-4,1.6168149819005234E-3,1.6168149819005234E-3,1.6168149819005234E-3,4.6065533345039733E-3,5.911848456913592E-3,1.7485227845467036E-2,8.8705190350981417E-3,{"$f":"OFFSET($X30,MATCH(CW$330,$A:$A),0)","v":1.0377040934482355E-2},1.0183917949204355E-2,6.26659829675154E-3,1.0482520117146824E-2,1.6496600471342514E-3,5.8452410541070285E-4,1.5860361102617675E-2,3.4381731687966868E-3,3.8009506085091078E-2,9.4096209928171502E-3,4.8293144129619686E-2,1.0830095366980416E-2,7.6450670122350552E-3,4.4634903912826956E-2,1.3345597961095444E-2,5.4049691777245772E-3,1.2362064193016883E-3,1.0547712347639576E-2,0.17589267811828668,9.7824574750224241E-2,1.0455635160328287E-2,2.9054379486552727E-3,0,5.8227129773888858E-2,5.2150295593730855E-3,3.621679494973848E-3,7.4710030183016904E-3,1.8158687891705529E-2,0,0,0,0,0,7.0089909212606327E-2,7.3253642493722538E-3,8.779006695664001E-3,4.3616728395120957E-3,4.0901206651731666E-4,5.8308235866995827E-4,1.3357709766571191E-2,1.2199062584790324E-2,4.8494073063934636E-3,2.0538487663667362E-2,3.4202809653820182E-3,0,0,0,7.2873945573237919E-4,3.6738138522844757E-2,5.3944469586073365E-3,4.9513557293305276E-3,3.2562246502396931E-3,0.1181786315947075,1.8346558422690222E-2,1.864777521334194E-2,2.4978397916981376E-3,0,3.4020625663666341E-3,1.2952297025546372E-2,4.9966656182010025E-3,2.3516006781579099E-2,2.3516006781579099E-2,0.16431978505966693,6.0819668902186734E-3,{"$f":"OFFSET($X30,MATCH(FI$330,$A:$A),0)","v":3.0074717991761522E-3},5.9435183385704521E-3,8.2208942824302175E-2,1.2199062584790324E-2,3.9656844956638213E-3,3.9661942266821973E-2,4.4228921214027946E-2,6.6332725515205325E-4,6.5420406482028549E-3,1.1058542035559803E-2,2.856105960066134E-2,2.6955673488834091E-2,3.9195194459690116E-4,7.1625588561128641E-4,5.6787999331362588E-4,4.2553062147424794E-3,4.2553062147424794E-3,2.6705301165557249E-2,4.1390622799701034E-4,0,0,0,3.687708431569319E-3,2.6476554026384928E-2,2.1287415712271229E-3,4.5222880101075225E-2,1.8669894300669253E-2,3.0552251787621752E-2,1.205359541386149E-4,1.0895639227093785E-3,1.6651083730859325E-2,2.3637280169171164E-3,1.0076275740627968E-2,4.9978487885996396E-3,2.1292181083759293E-3,1.1283808655905843E-2,1.7542907336020052E-2,4.7411893793387373E-3,3.3100693928308804E-3,1.8874977543056218E-3,9.7824574750224241E-2,5.2059208044090673E-3,7.4300470325288498E-2,3.7855620990792802E-2,2.2780061612397533E-3,0,3.4545753001487281E-2,1.0076275740627968E-2,9.7956186038305332E-3,3.2902750667478248E-2,7.4727983077086269E-3,3.0716004998923145E-3,3.2424152666753567E-2,4.5863657417907541E-3,7.2377213421721915E-3,4.5863657417907541E-3,4.5863657417907541E-3,5.853213805329582E-3,6.3088469932325317E-3,4.8131257845799566E-2,4.363792110203853E-3,1.4988180985813782E-2,2.8732792280317522E-3,1.1187688667999088E-2,{"$f":"OFFSET($X30,MATCH(HU$330,$A:$A),0)","v":0},1.2443622618756645E-2,8.1112254346239927E-3,1.078674541169912E-3,0,1.6765801023550263E-2,2.0481076058047623E-2,2.0127872387712118E-3,1.5643708111708805E-2,5.1993815077606177E-2,5.2038303060626331E-3,2.0356531514593009E-3,0,0,0,6.5468122745562622E-3,9.6156421864460023E-2,4.9966656182010025E-3,6.749760231005833E-2,1.6415698259359183E-2,1.1081481747997165E-2,1.4010815802067157E-2,1.6458342945503218E-2,0,0,2.7674890060127643E-2,0,5.3159848329559943E-3,9.4043558945083785E-3,2.3485625189778217E-2,2.2049599175487704E-2,3.6481684464078823E-3,1.177392028909709E-2,6.0862879692561659E-3,6.0397401408899317E-3,5.6881490738746685E-3,1.5052687562800498E-2,8.8031209084787638E-3,1.2556010955816899E-2,2.8706144830822613E-3,3.351542920645223E-2,3.351542920645223E-2,0,0,3.8683437753194074E-3,5.4252989714346028E-2,4.5204342120668227E-3,0,0,0,0,0,3.2389058534126547E-2,0,0,2.805638707786022E-2,0.17589267811828668]
[null,2063,{"$f":"MAX(TREND(C334:C335,B334:B335,B380)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,{"$f":"MAX(TREND(E334:E335,B334:B335,B380)*INDEX(matBenefit,ROW()-ROW($A336),A328),0)","v":0},0,55,55,{"$f":"TREND(I334:I335,B334:B335,B380)","v":0.18198529411764705},{"$f":"TREND(J334:J335,B334:B335,B380)","v":0.11},{"$f":"TREND(K334:K335,B334:B335,B380)","v":0},{"$f":"TREND(L334:L335,B334:B335,B380)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2066,0,{"$f":"OFFSET($X55,MATCH(AK$330,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($X55,MATCH(CW$330,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($X55,MATCH(FI$330,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($X55,MATCH(HU$330,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B461+1","v":2021},{"$f":"MAX(TREND(C458:C459,B458:B459,B462)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(D458:D459,B458:B459,B462)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(E458:E459,B458:B459,B462)*INDEX(matBenefit,ROW()-ROW($A460),A452),0)","v":0},{"$f":"MAX(TREND(F458:F459,B458:B459,B462)*INDEX(matCost,ROW()-ROW($A460),A452),0)","v":0},55,55,{"$f":"TREND(I458:I459,B458:B459,B462)","v":1},{"$f":"TREND(J458:J459,B458:B459,B462)","v":0.11},{"$f":"TREND(K458:K459,B458:B459,B462)","v":0},{"$f":"TREND(L458:L459,B458:B459,B462)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2024,0,{"$f":"OFFSET($Z13,MATCH(AK$454,$A:$A),0)","v":0},0,3.1771187919687094E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7567878460317249E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0967371440899832E-2,0,0,0,0,0,0,2.8475714963294716E-3,5.3543199426534915E-3,5.3543199426534915E-3,5.3543199426534915E-3,0,0,0,0,{"$f":"OFFSET($Z13,MATCH(CW$454,$A:$A),0)","v":0},0,0,3.8368689834007708E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6894630108900239E-3,1.5521292823159616E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($Z13,MATCH(FI$454,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,3.4002153813380065E-2,0,0,1.0550759226200068E-3,2.9534539120822812E-3,0,0,0,0,1.7142386556027928E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8089305533978808E-3,0,0,0,0,0,0,0,0,0,0,0,0.10013580348644141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.125396756937018E-2,0,{"$f":"OFFSET($Z13,MATCH(HU$454,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7432068980480878E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7370271834502584E-2,8.1140602597578777E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C520:C521,B520:B521,B548)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":694215.98399999924},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B548)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":12622.108799999987},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B548)","v":1},{"$f":"TREND(J520:J521,B520:B521,B548)","v":0.11},{"$f":"TREND(K520:K521,B520:B521,B548)","v":0},{"$f":"TREND(L520:L521,B520:B521,B548)","v":0},12014.299327170422,0,0,0,12014.299327170422,1806.9771996061745,null,0.21942706041031634,828.53793247015051,0.62404754320127054,1.3475674004941917E-2,6.9076242410990767E-3,2.6204052455266028E-2,1.2397588489560815E-2,0,203.55497835690858,779.02248862101123,765.71415344085983,50.803284259571917,7.8822949278227599,null,null,2048,0,{"$f":"OFFSET($AA37,MATCH(AK$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AA37,MATCH(CW$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AA37,MATCH(FI$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AA37,MATCH(HU$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C520:C521,B520:B521,B557)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,{"$f":"MAX(TREND(E520:E521,B520:B521,B557)*INDEX(matBenefit,ROW()-ROW($A522),A514),0)","v":0},0,55,55,{"$f":"TREND(I520:I521,B520:B521,B557)","v":1},{"$f":"TREND(J520:J521,B520:B521,B557)","v":0.11},{"$f":"TREND(K520:K521,B520:B521,B557)","v":0},{"$f":"TREND(L520:L521,B520:B521,B557)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2057,0,{"$f":"OFFSET($AA46,MATCH(AK$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AA46,MATCH(CW$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AA46,MATCH(FI$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AA46,MATCH(HU$516,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C644:C645,B644:B645,B654)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(D644:D645,B644:B645,B654)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(E644:E645,B644:B645,B654)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},{"$f":"MAX(TREND(F644:F645,B644:B645,B654)*INDEX(matCost,ROW()-ROW($A646),A638),0)","v":0},55,55,{"$f":"TREND(I644:I645,B644:B645,B654)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B654)","v":0.11},{"$f":"TREND(K644:K645,B644:B645,B654)","v":0},{"$f":"TREND(L644:L645,B644:B645,B654)","v":0},{"$f":"C654*(1-I654)*0.00000110231131*(VLOOKUP(G654,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G654,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(G654,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G654,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G654,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G654,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C654*I654*0.00000110231131*(VLOOKUP(G654,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G654,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(G654,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G654,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G654,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G654,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D654*(1-J654)*0.00000110231131*(VLOOKUP(H654,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H654,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(H654,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H654,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H654,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H654,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D654*J654*0.00000110231131*(VLOOKUP(H654,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H654,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(H654,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H654,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H654,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H654,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K654*(1-I654)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K654*I654*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L654*(1-J654)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L654*J654*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto20,2)-D654*(1-J654)*VLOOKUP(H654,EmAuto20,2)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck20,2)-D654*J654*VLOOKUP(H654,EmTruck20,2)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck20,2))","v":0},{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto20,3)-D654*(1-J654)*VLOOKUP(H654,EmAuto20,3)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck20,3)-D654*J654*VLOOKUP(H654,EmTruck20,3)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto20,4)-D654*(1-J654)*VLOOKUP(H654,EmAuto20,4)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck20,4)-D654*J654*VLOOKUP(H654,EmTruck20,4)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck20,4))","v":0},{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto20,5)-D654*(1-J654)*VLOOKUP(H654,EmAuto20,5)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck20,5)-D654*J654*VLOOKUP(H654,EmTruck20,5)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck20,5))","v":0},{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto20,6)-D654*(1-J654)*VLOOKUP(H654,EmAuto20,6)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck20,6)-D654*J654*VLOOKUP(H654,EmTruck20,6)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck20,6))","v":0},{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto20,7)-D654*(1-J654)*VLOOKUP(H654,EmAuto20,7)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck20,7)-D654*J654*VLOOKUP(H654,EmTruck20,7)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck20,7))","v":0},{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto20,8)-D654*(1-J654)*VLOOKUP(H654,EmAuto20,8)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck20,8)-D654*J654*VLOOKUP(H654,EmTruck20,8)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck20,8))","v":0},0,0,0,0,0,0,null,null,2030,0,{"$f":"OFFSET($AC19,MATCH(AK$640,$A:$A),0)","v":12511.018990889792},0,210.58517178294883,0,2879.3187240118123,2879.3187240118123,0,1771.0268297719738,564.41926487630565,1884.4644614394554,0,3048.1063733504316,0,7384.2838417937837,7384.2838417937837,0,0,0,1138.8201987729447,2342.2907214782545,0,3213.7560991388486,2222.2724636773564,1844.7506225362663,2102.290507796411,0,3038.5090124149365,489.14217085253694,0,0,1018.6348679347768,0,0,1799.6834363641244,1759.064756848604,2162.9795964188961,1438.1938689282604,0,1840.5765698972764,1753.7316010555783,3132.3364185646437,1632.2085798872192,0,0,1952.7241725690433,2035.3696824982503,0,2949.8599346020887,614.40721123451442,4248.2721863851166,0,787.46884930409215,776.88804680167993,864.40064646128201,0,0,170.39664214934947,314.04121190824958,314.04121190824958,314.04121190824958,1067.214677282604,0,4173.5884724403468,1674.2633350870874,{"$f":"OFFSET($AC19,MATCH(CW$640,$A:$A),0)","v":2620.0029536530524},2273.9932192865094,0,2280.8003777432195,460.50022123712324,0,2569.4852667131759,623.28410553523906,7174.7394529044896,2142.7980917731156,9780.3890441654094,1963.8973351845748,1463.2632598431064,8091.5721213351226,2634.1267389201807,1300.9814026266001,332.63012478025888,2000.2661492913935,35828.54871305119,14853.758521265843,1332.3628557119603,514.49983051928314,5.9366737257064734,9866.1655652467252,1037.4657647172592,1009.4047365748794,1429.7306767506859,3427.2580415338903,0,0,0,0,0,13918.50679774807,0,0,0,112.11054006574891,93.51722425549174,0,2383.1035628110722,957.76131500170868,0,787.33763428179861,0,0,0,150.84971562836282,6844.6959928075566,1054.2162535225173,1250.7032820278953,696.73315124325859,0,3863.8581338391491,0,428.37017121947099,0,624.94907643298791,2378.9507453731326,930.93059445657252,4762.2486335114927,4762.2486335114927,24651.763392293935,0,{"$f":"OFFSET($AC19,MATCH(FI$640,$A:$A),0)","v":759.45465498538954},1500.8775692833747,0,2383.1035628110722,730.39442265733328,8580.1810600794688,10774.364427066042,123.63871102549027,1152.598241005267,1799.6834363641244,4077.2683017910258,4624.4454446549771,70.78036334336943,196.12313697557292,158.00983993049786,0,0,7199.6923463338208,113.63338698772843,0,0,0,572.12908421297755,5080.3944837346417,409.57340367251845,8871.5544441226375,3038.5090124149365,5624.5846835075536,26.98962446984298,202.99705198833479,3587.1732953912788,440.62060523992682,0,0,411.77747613735448,0,3860.5390903446946,1242.0251214685998,653.24543551017837,338.2117886669148,14853.758521265843,1345.7237452034085,16074.181611890004,5661.9933384322057,478.38672793561909,0,5182.7443686508077,0,2386.234916006551,4015.2840279266366,1163.0773312677984,647.16525500050557,7454.7384210990294,877.69577656083959,1348.5953535558506,877.69577656083959,877.69577656083959,822.70950499689195,1267.3966728279574,11787.814674626754,835.54540493832008,2868.5367923674858,763.1330291930708,1964.2662691782336,{"$f":"OFFSET($AC19,MATCH(HU$640,$A:$A),0)","v":0},2312.2202493601499,0,278.91184849399883,0,0,0,527.70166576197914,0,9251.2750370804624,1025.9822422045238,374.9238523428757,0,0,0,1219.7389836029388,15246.976751437445,930.93059445657252,17237.562179897493,2458.1375271523352,2444.9587503150069,2410.5760048131792,3106.6856163562161,0,0,0,0,1430.1476880899756,0,0,0,560.45331167634561,2222.2724636773564,1118.4136736068697,1106.7258472093802,1198.4541759268611,2761.4155866061524,0,2879.2019162631996,424.32289356762931,0,0,0,0,712.23521764073166,7527.0737891872996,1141.5018104784053,0,0,0,0,0,0,0,0,6726.1494888309917,35828.54871305119]
[null,2052,{"$f":"MAX(TREND(C644:C645,B644:B645,B679)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,{"$f":"MAX(TREND(E644:E645,B644:B645,B679)*INDEX(matBenefit,ROW()-ROW($A646),A638),0)","v":0},0,55,55,{"$f":"TREND(I644:I645,B644:B645,B679)","v":0.18198529411764705},{"$f":"TREND(J644:J645,B644:B645,B679)","v":0.11},{"$f":"TREND(K644:K645,B644:B645,B679)","v":0},{"$f":"TREND(L644:L645,B644:B645,B679)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2055,0,{"$f":"OFFSET($AC44,MATCH(AK$640,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AC44,MATCH(CW$640,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AC44,MATCH(FI$640,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AC44,MATCH(HU$640,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2034,{"$f":"MAX(TREND(C830:C831,B830:B831,B847)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B847)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B847)","v":1},{"$f":"TREND(J830:J831,B830:B831,B847)","v":0.1},{"$f":"TREND(K830:K831,B830:B831,B847)","v":0},{"$f":"TREND(L830:L831,B830:B831,B847)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2037,1.8468068468651373,{"$f":"OFFSET($AF26,MATCH(AK$826,$A:$A),0)","v":119.25965299896431},0,1.4394074018739487,0,27.037599968060476,27.037599968060476,52.861508388779086,12.271870798027853,5.3327532397187642,17.238516732096368,0,28.142846295293715,0,64.010350837564118,64.010350837564118,0,0,0,10.086268190204672,21.784654650268031,0,29.081549136573202,20.518757350855605,17.372416370298119,19.582240179365602,19.582240179365602,32.119055952372889,3.4502633189117251,0,0,10.764497995280287,7.8884637982437207,10.9605483159395,19.024443066626283,12.18503131945206,19.785380360806148,9.9521353561714729,0,17.285400155583776,16.469001768963071,42.402832897791207,17.718271909765004,0,0,18.186418964133292,23.288835813823184,49.964208470675516,21.786819929241048,5.4417071557594427,50.077714975543216,54.896777676097557,6.9768674406605671,5.4299750278586831,7.9053894853623055,341.80628012386671,0,1.4859269056346307,2.8442823452395882,2.8442823452395882,2.8442823452395882,8.3901470618902056,0,31.378763493924737,15.45889745051204,{"$f":"OFFSET($AF26,MATCH(CW$826,$A:$A),0)","v":18.950352063901843},18.090232761726821,11.750304148361003,18.888864980173562,3.1133785219081256,1.0713771002584451,26.96683173670186,5.9416736854845675,66.242151902255472,16.777457245445511,84.786538852215301,18.717791354709341,13.384130068405797,77.135740700865881,23.603213304819995,9.7245647104089841,2.3045352219917796,18.276129251934378,307.26883850159442,161.80779565272832,17.117669143986827,4.9835649802930204,0,98.104043354964944,9.2087983806774183,6.8315165320333593,13.078748205594652,31.645351438771719,0,0,0,0,0,122.88341294171978,0,0,7.00253144444269,0.76719169541083287,0.98066145519969938,22.45528998018456,21.608424635228609,8.5785151999343157,35.777105906401744,6.1654199678973756,0,0,0,1.2992214332157457,63.756403022716626,9.5565221418200927,9.0434023743914675,5.8513196219993668,0,32.029041026426881,32.578774209974654,4.2913165318463466,0,5.9044669712443554,22.478354413453012,8.6713546122016787,41.285535997686218,41.285535997686218,278.83908647312632,10.555221386901156,{"$f":"OFFSET($AF26,MATCH(FI$826,$A:$A),0)","v":5.4924756124137017},10.854519829044868,148.70259866770513,21.608424635228609,6.8568126168054429,70.432157447906192,79.870466938511584,1.1567260019535752,11.114608665357228,19.024443066626283,48.522455386367731,46.016172018230698,0.66713166343728691,1.3430292010817158,1.0705758107128716,7.9339585021951606,7.9339585021951606,49.816104826282931,0.77678730327481449,0,0,0,6.3285096379931325,45.915326617049175,3.7514103400967489,78.97655757152188,32.119055952372889,52.818493927007736,0.21824982591907277,1.8908599991280146,29.348187686001523,4.1220523233997763,0,8.6247593272789089,3.7251251651150659,19.582240179365602,31.287703564225705,8.7612998913455122,5.8539678734783314,3.2899610109925326,161.80779565272832,9.5787366353415262,131.94511393323307,62.773698018387464,4.0810472292159563,0,58.622018951055693,0,17.68929449708164,54.355145698728549,12.668073107294012,5.4504976822645199,58.814176019545975,8.0288982039900745,12.619912986797303,8.0288982039900745,8.0288982039900745,9.7250056264456912,11.224390478792063,87.061420328081184,7.6405908861293463,26.239046704431569,5.3334759265516007,19.055265382486205,{"$f":"OFFSET($AF26,MATCH(HU$826,$A:$A),0)","v":0},21.677491531859271,14.98774348305313,1.9849023674473241,0,28.836781057430102,33.611589209787063,3.720420471255057,29.036207855588668,89.803436630780979,9.2001522979887778,3.5197182800669058,0,0,0,11.361522893467379,160.21073139276999,8.6713546122016787,123.71126953446317,27.839070087836507,20.010935125720597,23.715716850060815,28.683188944163657,0,0,0,0,9.9095014545646514,17.45937075309449,0,0,6.1584564067744907,20.518757350855605,10.56425452940743,10.473841325143301,10.09351422641574,25.993756214562335,15.07663983395735,22.828416810599972,4.8475054601041387,59.106057388735351,59.106057388735351,0,0,6.6878139582335718,88.727578920717477,8.2555404990778207,0,0,0,0,0,0,0,0,51.413165091153438,307.26883850159442]
[null,2065,{"$f":"MAX(TREND(C830:C831,B830:B831,B878)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,{"$f":"MAX(TREND(E830:E831,B830:B831,B878)*INDEX(matBenefit,ROW()-ROW($A832),A824),0)","v":0},0,55,55,{"$f":"TREND(I830:I831,B830:B831,B878)","v":1},{"$f":"TREND(J830:J831,B830:B831,B878)","v":0.1},{"$f":"TREND(K830:K831,B830:B831,B878)","v":0},{"$f":"TREND(L830:L831,B830:B831,B878)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2068,0,{"$f":"OFFSET($AF57,MATCH(AK$826,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AF57,MATCH(CW$826,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AF57,MATCH(FI$826,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($AF57,MATCH(HU$826,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,2040,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1039)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":1805525.4980000108},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1039)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":32827.73632727284},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1039)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1039)","v":0.35},{"$f":"TREND(K1016:K1017,B1016:B1017,B1039)","v":0},{"$f":"TREND(L1016:L1017,B1016:B1017,B1039)","v":0},30896.014561526517,0,0,0,30896.014561526517,6517.4179795423088,null,0.57068860650436326,2154.871679150317,1.6230305512731589,3.5047699245511148E-2,1.7965434368199987E-2,6.8151822990743252E-2,3.2243801133241427E-2,0,668.49633184850313,2841.6978618306152,2793.1520647857751,185.31889176903113,28.752829308383724]
[null,2065,{"$f":"MAX(TREND(C1016:C1017,B1016:B1017,B1064)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,{"$f":"MAX(TREND(E1016:E1017,B1016:B1017,B1064)*INDEX(matBenefit,ROW()-ROW($A1018),A1010),0)","v":0},0,55,55,{"$f":"TREND(I1016:I1017,B1016:B1017,B1064)","v":1},{"$f":"TREND(J1016:J1017,B1016:B1017,B1064)","v":0.35},{"$f":"TREND(K1016:K1017,B1016:B1017,B1064)","v":0},{"$f":"TREND(L1016:L1017,B1016:B1017,B1064)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C1140:C1141,B1140:B1141,B1146)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(D1140:D1141,B1140:B1141,B1146)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(E1140:E1141,B1140:B1141,B1146)*INDEX(matBenefit,ROW()-ROW($A1142),A1134),0)","v":0},{"$f":"MAX(TREND(F1140:F1141,B1140:B1141,B1146)*INDEX(matCost,ROW()-ROW($A1142),A1134),0)","v":0},55,55,{"$f":"TREND(I1140:I1141,B1140:B1141,B1146)","v":1},{"$f":"TREND(J1140:J1141,B1140:B1141,B1146)","v":0.11},{"$f":"TREND(K1140:K1141,B1140:B1141,B1146)","v":0},{"$f":"TREND(L1140:L1141,B1140:B1141,B1146)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2067,{"$f":"MAX(TREND(C1202:C1203,B1202:B1203,B1252)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,{"$f":"MAX(TREND(E1202:E1203,B1202:B1203,B1252)*INDEX(matBenefit,ROW()-ROW($A1204),A1196),0)","v":0},0,55,55,{"$f":"TREND(I1202:I1203,B1202:B1203,B1252)","v":0.18198529411764705},{"$f":"TREND(J1202:J1203,B1202:B1203,B1252)","v":0.11},{"$f":"TREND(K1202:K1203,B1202:B1203,B1252)","v":0},{"$f":"TREND(L1202:L1203,B1202:B1203,B1252)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1338)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1338)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1338)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1338)","v":0.32},{"$f":"TREND(K1326:K1327,B1326:B1327,B1338)","v":0},{"$f":"TREND(L1326:L1327,B1326:B1327,B1338)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C1326:C1327,B1326:B1327,B1363)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,{"$f":"MAX(TREND(E1326:E1327,B1326:B1327,B1363)*INDEX(matBenefit,ROW()-ROW($A1328),A1320),0)","v":0},0,55,55,{"$f":"TREND(I1326:I1327,B1326:B1327,B1363)","v":1},{"$f":"TREND(J1326:J1327,B1326:B1327,B1363)","v":0.32},{"$f":"TREND(K1326:K1327,B1326:B1327,B1363)","v":0},{"$f":"TREND(L1326:L1327,B1326:B1327,B1363)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2025,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1520)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(D1512:D1513,B1512:B1513,B1520)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1520)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},{"$f":"MAX(TREND(F1512:F1513,B1512:B1513,B1520)*INDEX(matCost,ROW()-ROW($A1514),A1506),0)","v":0},55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1520)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1520)","v":0.09},{"$f":"TREND(K1512:K1513,B1512:B1513,B1520)","v":0},{"$f":"TREND(L1512:L1513,B1512:B1513,B1520)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C1512:C1513,B1512:B1513,B1551)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,{"$f":"MAX(TREND(E1512:E1513,B1512:B1513,B1551)*INDEX(matBenefit,ROW()-ROW($A1514),A1506),0)","v":0},0,55,55,{"$f":"TREND(I1512:I1513,B1512:B1513,B1551)","v":0.15111940298507462},{"$f":"TREND(J1512:J1513,B1512:B1513,B1551)","v":0.09},{"$f":"TREND(K1512:K1513,B1512:B1513,B1551)","v":0},{"$f":"TREND(L1512:L1513,B1512:B1513,B1551)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A1630,2)*AnnualFactor","v":3954400.2355200145},{"$f":"INDEX(ModelData20B,A1630,2)*AnnualFactor","v":3634559.040000014},{"$f":"INDEX(ModelData20NB,A1630,3)*AnnualFactor","v":71898.186100363906},{"$f":"INDEX(ModelData20B,A1630,3)*AnnualFactor","v":66082.891636363885},{"$f":"IF(E1637=0,55,MAX(5,ROUND(C1637/E1637,1)))","v":55},{"$f":"IF(F1637=0,55,MAX(5,ROUND(D1637/F1637,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1630,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A1630,6)","v":0.11},{"$f":"IF(INDEX(ModelData20NB,A1630,5)=0,0,INDEX(ModelData20NB,A1630,1)*AnnualFactor/INDEX(ModelData20NB,A1630,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1630,5)=0,0,INDEX(ModelData20B,A1630,1)*AnnualFactor/INDEX(ModelData20B,A1630,5))","v":0},{"$f":"C1637*(1-I1637)*0.00000110231131*(VLOOKUP(G1637,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1637,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(G1637,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1637,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1637,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1637,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1637*I1637*0.00000110231131*(VLOOKUP(G1637,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1637,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(G1637,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1637,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1637,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1637,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":16548.622919851052},{"$f":"D1637*(1-J1637)*0.00000110231131*(VLOOKUP(H1637,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1637,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(H1637,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1637,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1637,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1637,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1637*J1637*0.00000110231131*(VLOOKUP(H1637,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1637,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(H1637,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1637,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1637,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1637,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":11075.524785757603},{"$f":"K1637*(1-I1637)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1637*I1637*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1637*(1-J1637)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L1637*J1637*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1637-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1637+O1637)-(N1637+P1637)","v":5473.0981340934486},{"$f":"Q1637/(1+DiscRate)^(B1637-YearCurrent)","v":1154.5329936295088},null,{"$f":"0.00000110231131*(C1637*(1-I1637)*VLOOKUP(G1637,EmAuto20,2)-D1637*(1-J1637)*VLOOKUP(H1637,EmAuto20,2)+(K1637*(1-I1637)-L1637*(1-J1637))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C1637*I1637*VLOOKUP(G1637,EmTruck20,2)-D1637*J1637*VLOOKUP(H1637,EmTruck20,2)+(K1637*I1637-L1637*J1637)*VLOOKUP(0,EmTruck20,2))","v":0.10109506976012639},{"$f":"0.00000110231131*(C1637*(1-I1637)*VLOOKUP(G1637,EmAuto20,3)-D1637*(1-J1637)*VLOOKUP(H1637,EmAuto20,3)+(K1637*(1-I1637)-L1637*(1-J1637))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1637*I1637*VLOOKUP(G1637,EmTruck20,3)-D1637*J1637*VLOOKUP(H1637,EmTruck20,3)+(K1637*I1637-L1637*J1637)*VLOOKUP(0,EmTruck20,3))","v":381.72639201998425},{"$f":"0.00000110231131*(C1637*(1-I1637)*VLOOKUP(G1637,EmAuto20,4)-D1637*(1-J1637)*VLOOKUP(H1637,EmAuto20,4)+(K1637*(1-I1637)-L1637*(1-J1637))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C1637*I1637*VLOOKUP(G1637,EmTruck20,4)-D1637*J1637*VLOOKUP(H1637,EmTruck20,4)+(K1637*I1637-L1637*J1637)*VLOOKUP(0,EmTruck20,4))","v":0.28751298857851432},{"$f":"0.00000110231131*(C1637*(1-I1637)*VLOOKUP(G1637,EmAuto20,5)-D1637*(1-J1637)*VLOOKUP(H1637,EmAuto20,5)+(K1637*(1-I1637)-L1637*(1-J1637))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C1637*I1637*VLOOKUP(G1637,EmTruck20,5)-D1637*J1637*VLOOKUP(H1637,EmTruck20,5)+(K1637*I1637-L1637*J1637)*VLOOKUP(0,EmTruck20,5))","v":6.2085514933612179E-3},{"$f":"0.00000110231131*(C1637*(1-I1637)*VLOOKUP(G1637,EmAuto20,6)-D1637*(1-J1637)*VLOOKUP(H1637,EmAuto20,6)+(K1637*(1-I1637)-L1637*(1-J1637))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C1637*I1637*VLOOKUP(G1637,EmTruck20,6)-D1637*J1637*VLOOKUP(H1637,EmTruck20,6)+(K1637*I1637-L1637*J1637)*VLOOKUP(0,EmTruck20,6))","v":3.1825006142124075E-3},{"$f":"0.00000110231131*(C1637*(1-I1637)*VLOOKUP(G1637,EmAuto20,7)-D1637*(1-J1637)*VLOOKUP(H1637,EmAuto20,7)+(K1637*(1-I1637)-L1637*(1-J1637))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C1637*I1637*VLOOKUP(G1637,EmTruck20,7)-D1637*J1637*VLOOKUP(H1637,EmTruck20,7)+(K1637*I1637-L1637*J1637)*VLOOKUP(0,EmTruck20,7))","v":1.2072806817944301E-2},{"$f":"0.00000110231131*(C1637*(1-I1637)*VLOOKUP(G1637,EmAuto20,8)-D1637*(1-J1637)*VLOOKUP(H1637,EmAuto20,8)+(K1637*(1-I1637)-L1637*(1-J1637))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C1637*I1637*VLOOKUP(G1637,EmTruck20,8)-D1637*J1637*VLOOKUP(H1637,EmTruck20,8)+(K1637*I1637-L1637*J1637)*VLOOKUP(0,EmTruck20,8))","v":5.7118528173591265E-3},{"$f":"T1637*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B1637-YearCurrent)","v":0},118.42129408640412,{"$f":"V1637*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B1637-YearCurrent)","v":503.39474155381282},{"$f":"W1637*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B1637-YearCurrent)","v":494.79505920012014},{"$f":"X1637*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B1637-YearCurrent)","v":32.82845684622297},{"$f":"Y1637*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B1637-YearCurrent)","v":5.0934419429483553}]
[null,2043,{"$f":"MAX(TREND(C1636:C1637,B1636:B1637,B1662)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":4139762.7465600073},0,{"$f":"MAX(TREND(E1636:E1637,B1636:B1637,B1662)*INDEX(matBenefit,ROW()-ROW($A1638),A1630),0)","v":75268.413573818281},0,55,55,{"$f":"TREND(I1636:I1637,B1636:B1637,B1662)","v":0.18198529411764705},{"$f":"TREND(J1636:J1637,B1636:B1637,B1662)","v":0.11},{"$f":"TREND(K1636:K1637,B1636:B1637,B1662)","v":0},{"$f":"TREND(L1636:L1637,B1636:B1637,B1662)","v":0},17469.266537241456,0,0,0,17469.266537241456,3008.1289639285242,null,2.936547049696792,1515.1538987846388,0.7573293530420675,2.1594184899486727E-2,1.1631002768395245E-2,4.1615287440206303E-2,1.9620002952146654E-2,0,408.64801440309679,1082.3922209486366,1404.8195727870843,97.937225914548122,14.331929875158128]
[null,2063,{"$f":"MAX(TREND(C1698:C1699,B1698:B1699,B1744)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,{"$f":"MAX(TREND(E1698:E1699,B1698:B1699,B1744)*INDEX(matBenefit,ROW()-ROW($A1700),A1692),0)","v":0},0,55,55,{"$f":"TREND(I1698:I1699,B1698:B1699,B1744)","v":0.10305343511450381},{"$f":"TREND(J1698:J1699,B1698:B1699,B1744)","v":0.06},{"$f":"TREND(K1698:K1699,B1698:B1699,B1744)","v":0},{"$f":"TREND(L1698:L1699,B1698:B1699,B1744)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C1822:C1823,B1822:B1823,B1830)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(D1822:D1823,B1822:B1823,B1830)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(E1822:E1823,B1822:B1823,B1830)*INDEX(matBenefit,ROW()-ROW($A1824),A1816),0)","v":0},{"$f":"MAX(TREND(F1822:F1823,B1822:B1823,B1830)*INDEX(matCost,ROW()-ROW($A1824),A1816),0)","v":0},55,55,{"$f":"TREND(I1822:I1823,B1822:B1823,B1830)","v":1},{"$f":"TREND(J1822:J1823,B1822:B1823,B1830)","v":0.11},{"$f":"TREND(K1822:K1823,B1822:B1823,B1830)","v":0},{"$f":"TREND(L1822:L1823,B1822:B1823,B1830)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C1884:C1885,B1884:B1885,B1887)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(D1884:D1885,B1884:B1885,B1887)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(E1884:E1885,B1884:B1885,B1887)*INDEX(matBenefit,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"MAX(TREND(F1884:F1885,B1884:B1885,B1887)*INDEX(matCost,ROW()-ROW($A1886),A1878),0)","v":0},{"$f":"IF(E1887=0,55,MAX(5,ROUND(C1887/E1887,1)))","v":55},{"$f":"IF(F1887=0,55,MAX(5,ROUND(D1887/F1887,1)))","v":55},{"$f":"TREND(I1884:I1885,B1884:B1885,B1887)","v":1},{"$f":"TREND(J1884:J1885,B1884:B1885,B1887)","v":0.11},{"$f":"TREND(K1884:K1885,B1884:B1885,B1887)","v":0},{"$f":"TREND(L1884:L1885,B1884:B1885,B1887)","v":0},{"$f":"C1887*(1-I1887)*0.00000110231131*(VLOOKUP(G1887,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1887,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(G1887,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1887,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1887,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1887,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1887*I1887*0.00000110231131*(VLOOKUP(G1887,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1887,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(G1887,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1887,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1887,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1887,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1887*(1-J1887)*0.00000110231131*(VLOOKUP(H1887,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1887,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(H1887,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1887,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1887,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1887,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1887*J1887*0.00000110231131*(VLOOKUP(H1887,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1887,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(H1887,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1887,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1887,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1887,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1887*(1-I1887)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K1887*I1887*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1887*(1-J1887)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1887*J1887*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1887+O1887)-(N1887+P1887)","v":0},{"$f":"Q1887/(1+DiscRate)^(B1887-YearCurrent)","v":0},null,{"$f":"0.00000110231131*(C1887*(1-I1887)*VLOOKUP(G1887,EmAuto1,2)-D1887*(1-J1887)*VLOOKUP(H1887,EmAuto1,2)+(K1887*(1-I1887)-L1887*(1-J1887))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C1887*I1887*VLOOKUP(G1887,EmTruck1,2)-D1887*J1887*VLOOKUP(H1887,EmTruck1,2)+(K1887*I1887-L1887*J1887)*VLOOKUP(0,EmTruck1,2))","v":0},{"$f":"0.00000110231131*(C1887*(1-I1887)*VLOOKUP(G1887,EmAuto1,3)-D1887*(1-J1887)*VLOOKUP(H1887,EmAuto1,3)+(K1887*(1-I1887)-L1887*(1-J1887))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1887*I1887*VLOOKUP(G1887,EmTruck1,3)-D1887*J1887*VLOOKUP(H1887,EmTruck1,3)+(K1887*I1887-L1887*J1887)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"0.00000110231131*(C1887*(1-I1887)*VLOOKUP(G1887,EmAuto1,4)-D1887*(1-J1887)*VLOOKUP(H1887,EmAuto1,4)+(K1887*(1-I1887)-L1887*(1-J1887))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C1887*I1887*VLOOKUP(G1887,EmTruck1,4)-D1887*J1887*VLOOKUP(H1887,EmTruck1,4)+(K1887*I1887-L1887*J1887)*VLOOKUP(0,EmTruck1,4))","v":0},{"$f":"0.00000110231131*(C1887*(1-I1887)*VLOOKUP(G1887,EmAuto1,5)-D1887*(1-J1887)*VLOOKUP(H1887,EmAuto1,5)+(K1887*(1-I1887)-L1887*(1-J1887))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C1887*I1887*VLOOKUP(G1887,EmTruck1,5)-D1887*J1887*VLOOKUP(H1887,EmTruck1,5)+(K1887*I1887-L1887*J1887)*VLOOKUP(0,EmTruck1,5))","v":0},{"$f":"0.00000110231131*(C1887*(1-I1887)*VLOOKUP(G1887,EmAuto1,6)-D1887*(1-J1887)*VLOOKUP(H1887,EmAuto1,6)+(K1887*(1-I1887)-L1887*(1-J1887))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C1887*I1887*VLOOKUP(G1887,EmTruck1,6)-D1887*J1887*VLOOKUP(H1887,EmTruck1,6)+(K1887*I1887-L1887*J1887)*VLOOKUP(0,EmTruck1,6))","v":0},{"$f":"0.00000110231131*(C1887*(1-I1887)*VLOOKUP(G1887,EmAuto1,7)-D1887*(1-J1887)*VLOOKUP(H1887,EmAuto1,7)+(K1887*(1-I1887)-L1887*(1-J1887))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C1887*I1887*VLOOKUP(G1887,EmTruck1,7)-D1887*J1887*VLOOKUP(H1887,EmTruck1,7)+(K1887*I1887-L1887*J1887)*VLOOKUP(0,EmTruck1,7))","v":0},{"$f":"0.00000110231131*(C1887*(1-I1887)*VLOOKUP(G1887,EmAuto1,8)-D1887*(1-J1887)*VLOOKUP(H1887,EmAuto1,8)+(K1887*(1-I1887)-L1887*(1-J1887))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C1887*I1887*VLOOKUP(G1887,EmTruck1,8)-D1887*J1887*VLOOKUP(H1887,EmTruck1,8)+(K1887*I1887-L1887*J1887)*VLOOKUP(0,EmTruck1,8))","v":0},{"$f":"T1887*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B1887-YearCurrent)","v":0},{"$f":"U1887*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1887-YearCurrent)/(1+DiscRate)^($B1887-YearCurrent)","v":0},{"$f":"V1887*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B1887-YearCurrent)","v":0},{"$f":"W1887*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B1887-YearCurrent)","v":0},{"$f":"X1887*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B1887-YearCurrent)","v":0},{"$f":"Y1887*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B1887-YearCurrent)","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1887:R1935)","v":-14.331730760385483},null,{"$f":"SUM(T1887:T1935)","v":-0.17438072196445606},519.83283725322849,0.39812511435868048,7.7151633551950528E-3,4.412712488691589E-3,1.4754475362161897E-2,7.1221949562325715E-3,0,60.861161840984423,88.317856736674401,-167.3866525969849,5.9773936273602493,-2.1014903684198378]
[null,2032,{"$f":"MAX(TREND(C1946:C1947,B1946:B1947,B1961)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":2661768.4801599979},0,{"$f":"MAX(TREND(E1946:E1947,B1946:B1947,B1961)*INDEX(matBenefit,ROW()-ROW($A1948),A1940),0)","v":48395.790548363701},0,55,55,{"$f":"TREND(I1946:I1947,B1946:B1947,B1961)","v":0.10305343511450381},{"$f":"TREND(J1946:J1947,B1946:B1947,B1961)","v":0.06},{"$f":"TREND(K1946:K1947,B1946:B1947,B1961)","v":0},{"$f":"TREND(L1946:L1947,B1946:B1947,B1961)","v":0},7645.6985737250516,0,0,0,7645.6985737250516,2771.1530154319112,null,1.9891374105930337,761.67652228662928,0.30305185325724115,1.0238692397390815E-2,5.6444518529657987E-3,1.964481038912463E-2,9.2457179784266007E-3,0,343.19538345035534,911.67148505411853,1402.0057149224713,100.04006534063234,14.240366664334193]
[null,2052,{"$f":"MAX(TREND(C2008:C2009,B2008:B2009,B2043)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":531599.06699999794},0,{"$f":"MAX(TREND(E2008:E2009,B2008:B2009,B2043)*INDEX(matBenefit,ROW()-ROW($A2010),A2002),0)","v":9665.4375818182016},0,55,55,{"$f":"TREND(I2008:I2009,B2008:B2009,B2043)","v":1},{"$f":"TREND(J2008:J2009,B2008:B2009,B2043)","v":0.09},{"$f":"TREND(K2008:K2009,B2008:B2009,B2043)","v":0},{"$f":"TREND(L2008:L2009,B2008:B2009,B2043)","v":0},9364.1563313957831,0,0,0,9364.1563313957831,877.0744029715122,null,0.16802727577168039,634.45671379879934,0.47786726231506171,1.0319059044055742E-2,5.2895448770808508E-3,2.0065873096979055E-2,9.4935101265263416E-3,0,112.44489243895298,371.49515347494923,365.14876156398134,24.226738199110965,3.7588572945175844]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2033,{"$f":"MAX(TREND(C2132:C2133,B2132:B2133,B2148)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":4760027.2398000062},0,{"$f":"MAX(TREND(E2132:E2133,B2132:B2133,B2148)*INDEX(matBenefit,ROW()-ROW($A2134),A2126),0)","v":86545.949814545456},0,55,55,{"$f":"TREND(I2132:I2133,B2132:B2133,B2148)","v":0.10305343511450381},{"$f":"TREND(J2132:J2133,B2132:B2133,B2148)","v":0.06},{"$f":"TREND(K2132:K2133,B2132:B2133,B2148)","v":0},{"$f":"TREND(L2132:L2133,B2132:B2133,B2148)","v":0},13708.707750806656,0,0,0,13708.707750806656,4643.6136062805963,null,3.5571644674216558,1362.102309432471,0.54194611113947511,1.8309802326828953E-2,1.0093944974598921E-2,3.5130716014534283E-2,1.6534071147380126E-2,0,585.75896029696878,1523.6799532693615,2343.1773804679647,167.19733432732085,23.799977918979543]
[null,2058,{"$f":"MAX(TREND(C2194:C2195,B2194:B2195,B2235)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,{"$f":"MAX(TREND(E2194:E2195,B2194:B2195,B2235)*INDEX(matBenefit,ROW()-ROW($A2196),A2188),0)","v":0},0,55,55,{"$f":"TREND(I2194:I2195,B2194:B2195,B2235)","v":1},{"$f":"TREND(J2194:J2195,B2194:B2195,B2235)","v":0.21},{"$f":"TREND(K2194:K2195,B2194:B2195,B2235)","v":0},{"$f":"TREND(L2194:L2195,B2194:B2195,B2235)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2259+1","v":2021},{"$f":"MAX(TREND(C2256:C2257,B2256:B2257,B2260)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(D2256:D2257,B2256:B2257,B2260)*INDEX(matCost,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(E2256:E2257,B2256:B2257,B2260)*INDEX(matBenefit,ROW()-ROW($A2258),A2250),0)","v":0},{"$f":"MAX(TREND(F2256:F2257,B2256:B2257,B2260)*INDEX(matCost,ROW()-ROW($A2258),A2250),0)","v":0},55,55,{"$f":"TREND(I2256:I2257,B2256:B2257,B2260)","v":0.18198529411764705},{"$f":"TREND(J2256:J2257,B2256:B2257,B2260)","v":0.11},{"$f":"TREND(K2256:K2257,B2256:B2257,B2260)","v":0},{"$f":"TREND(L2256:L2257,B2256:B2257,B2260)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C2318:C2319,B2318:B2319,B2346)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":562272.4478999991},0,{"$f":"MAX(TREND(E2318:E2319,B2318:B2319,B2346)*INDEX(matBenefit,ROW()-ROW($A2320),A2312),0)","v":10223.135416363628},0,55,55,{"$f":"TREND(I2318:I2319,B2318:B2319,B2346)","v":1},{"$f":"TREND(J2318:J2319,B2318:B2319,B2346)","v":5.9999999999999991E-2},{"$f":"TREND(K2318:K2319,B2318:B2319,B2346)","v":0},{"$f":"TREND(L2318:L2319,B2318:B2319,B2346)","v":0},9730.8469527999696,0,0,0,9730.8469527999696,1463.54091052166,null,0.17772248584874081,671.06500311867808,0.50544030648790017,1.0914470978042311E-2,5.5947527581216797E-3,2.1223678305457207E-2,1.0041287709794679E-2,0,164.86707105690968,630.96052488195903,620.18158810769796,41.147550128994183,6.384176346099018]
[null,2065,{"$f":"MAX(TREND(C2380:C2381,B2380:B2381,B2428)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,{"$f":"MAX(TREND(E2380:E2381,B2380:B2381,B2428)*INDEX(matBenefit,ROW()-ROW($A2382),A2374),0)","v":0},0,55,55,{"$f":"TREND(I2380:I2381,B2380:B2381,B2428)","v":1},{"$f":"TREND(J2380:J2381,B2380:B2381,B2428)","v":0.11},{"$f":"TREND(K2380:K2381,B2380:B2381,B2428)","v":0},{"$f":"TREND(L2380:L2381,B2380:B2381,B2428)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2044,{"$f":"MAX(TREND(C2442:C2443,B2442:B2443,B2469)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":3732758.0326400101},0,{"$f":"MAX(TREND(E2442:E2443,B2442:B2443,B2469)*INDEX(matBenefit,ROW()-ROW($A2444),A2436),0)","v":67868.327866181964},0,55,55,{"$f":"TREND(I2442:I2443,B2442:B2443,B2469)","v":0.18198529411764705},{"$f":"TREND(J2442:J2443,B2442:B2443,B2469)","v":0.11},{"$f":"TREND(K2442:K2443,B2442:B2443,B2469)","v":0},{"$f":"TREND(L2442:L2443,B2442:B2443,B2469)","v":0},15797.180587744439,0,0,0,15797.180587744439,2542.2460742966214,null,2.6478376320211985,1366.1901013708753,0.68287179700597889,1.9471132061578467E-2,1.0487489662894915E-2,3.752384085347276E-2,1.7691043691067367E-2,0,351.67550770978664,912.12691562348539,1183.8349529256193,82.531247055586817,12.077450982143013]
[null,2047,{"$f":"MAX(TREND(C2504:C2505,B2504:B2505,B2534)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":3721961.5312000066},0,{"$f":"MAX(TREND(E2504:E2505,B2504:B2505,B2534)*INDEX(matBenefit,ROW()-ROW($A2506),A2498),0)","v":67672.027839999879},0,55,55,{"$f":"TREND(I2504:I2505,B2504:B2505,B2534)","v":0.18198529411764705},{"$f":"TREND(J2504:J2505,B2504:B2505,B2534)","v":0.11},{"$f":"TREND(K2504:K2505,B2504:B2505,B2534)","v":0},{"$f":"TREND(L2504:L2505,B2504:B2505,B2534)","v":0},15893.210285874251,0,0,0,15893.210285874251,2087.8452175869743,null,2.6401791171758648,1362.2385799307522,0.68089668201721065,1.9414814426333128E-2,1.0457156007121524E-2,3.74153081818486E-2,1.7639874722434626E-2,0,304.85912213199612,742.41370383282901,963.56688644310202,67.175222832447304,9.8302823465999758]
[]
[null,2034,{"$f":"MAX(TREND(C2628:C2629,B2628:B2629,B2645)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":4055631.2860800326},0,{"$f":"MAX(TREND(E2628:E2629,B2628:B2629,B2645)*INDEX(matBenefit,ROW()-ROW($A2630),A2622),0)","v":73738.750656000338},0,55,55,{"$f":"TREND(I2628:I2629,B2628:B2629,B2645)","v":0.11931818181818184},{"$f":"TREND(J2628:J2629,B2628:B2629,B2645)","v":7.0000000000000007E-2},{"$f":"TREND(K2628:K2629,B2628:B2629,B2645)","v":0},{"$f":"TREND(L2628:L2629,B2628:B2629,B2645)","v":0},12742.151495963439,0,0,0,12742.151495963439,4033.8388430359751,null,2.999056873762012,1227.2640292132385,0.51948427821838927,1.6744965452402907E-2,9.1760437826271021E-3,3.216520794396311E-2,1.5145236422378711E-2,0,503.71578446607481,1364.9799754812009,2002.728088036911,142.04963285376525,20.36536219802295]
[null,2054,{"$f":"MAX(TREND(C2690:C2691,B2690:B2691,B2727)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,{"$f":"MAX(TREND(E2690:E2691,B2690:B2691,B2727)*INDEX(matBenefit,ROW()-ROW($A2692),A2684),0)","v":0},0,55,55,{"$f":"TREND(I2690:I2691,B2690:B2691,B2727)","v":1},{"$f":"TREND(J2690:J2691,B2690:B2691,B2727)","v":0.11999999999999998},{"$f":"TREND(K2690:K2691,B2690:B2691,B2727)","v":0},{"$f":"TREND(L2690:L2691,B2690:B2691,B2727)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C2752:C2753,B2752:B2753,B2790)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,{"$f":"MAX(TREND(E2752:E2753,B2752:B2753,B2790)*INDEX(matBenefit,ROW()-ROW($A2754),A2746),0)","v":0},0,55,55,{"$f":"TREND(I2752:I2753,B2752:B2753,B2790)","v":1},{"$f":"TREND(J2752:J2753,B2752:B2753,B2790)","v":0.05},{"$f":"TREND(K2752:K2753,B2752:B2753,B2790)","v":0},{"$f":"TREND(L2752:L2753,B2752:B2753,B2790)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2036,{"$f":"MAX(TREND(C2814:C2815,B2814:B2815,B2833)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":3443062.169599995},0,{"$f":"MAX(TREND(E2814:E2815,B2814:B2815,B2833)*INDEX(matBenefit,ROW()-ROW($A2816),A2808),0)","v":62601.130356363021},0,55,55,{"$f":"TREND(I2814:I2815,B2814:B2815,B2833)","v":0.18198529411764705},{"$f":"TREND(J2814:J2815,B2814:B2815,B2833)","v":0.11},{"$f":"TREND(K2814:K2815,B2814:B2815,B2833)","v":0},{"$f":"TREND(L2814:L2815,B2814:B2815,B2833)","v":0},14259.39993587499,0,0,0,14259.39993587499,3942.8429060036651,null,2.4423414275282167,1260.1613641656822,0.62987475491283795,1.7959995696022066E-2,9.6735653896232263E-3,3.4611650626951498E-2,1.6318058320639355E-2,0,471.14046024231004,1445.5746334384471,1876.1882242640515,130.79876842363186,19.140819635223874]
[null,2060,{"$f":"MAX(TREND(C2876:C2877,B2876:B2877,B2919)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,{"$f":"MAX(TREND(E2876:E2877,B2876:B2877,B2919)*INDEX(matBenefit,ROW()-ROW($A2878),A2870),0)","v":0},0,55,55,{"$f":"TREND(I2876:I2877,B2876:B2877,B2919)","v":8.653846153846155E-2},{"$f":"TREND(J2876:J2877,B2876:B2877,B2919)","v":0.05},{"$f":"TREND(K2876:K2877,B2876:B2877,B2919)","v":0},{"$f":"TREND(L2876:L2877,B2876:B2877,B2919)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C2938:C2939,B2938:B2939,B2944)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(D2938:D2939,B2938:B2939,B2944)*INDEX(matCost,ROW()-ROW($A2940),A2932),0)","v":8394462.7199999988},{"$f":"MAX(TREND(E2938:E2939,B2938:B2939,B2944)*INDEX(matBenefit,ROW()-ROW($A2940),A2932),0)","v":0},{"$f":"MAX(TREND(F2938:F2939,B2938:B2939,B2944)*INDEX(matCost,ROW()-ROW($A2940),A2932),0)","v":152626.59490909148},55,55,{"$f":"TREND(I2938:I2939,B2938:B2939,B2944)","v":0.15111940298507462},{"$f":"TREND(J2938:J2939,B2938:B2939,B2944)","v":0.09},{"$f":"TREND(K2938:K2939,B2938:B2939,B2944)","v":0},{"$f":"TREND(L2938:L2939,B2938:B2939,B2944)","v":0},0,44356.523466057915,0,0,-44356.523466057915,-29556.624487142355,null,-13.032307576963712,-2815.661969921337,-1.7243277553063012,-6.8444989997233488E-2,-2.0352511109243819E-2,-0.14672236418141868,-6.2011135179127416E-2,0,-1930.6621945015977,-9536.6368457924891,-17230.621869608614,-663.16896437512798,-195.53461286452549]
[null,2043,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3026)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":1257347.6929999962},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3026)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":22860.867145454511},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3026)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3026)","v":0.17},{"$f":"TREND(K3000:K3001,B3000:B3001,B3026)","v":0},{"$f":"TREND(L3000:L3001,B3000:B3001,B3026)","v":0},21659.17532357014,0,0,0,21659.17532357014,3729.6123730633512,null,0.39742114060669964,1500.6284527645385,1.1302602602800829,2.4406824406586636E-2,1.2510926864018711E-2,4.7460164647951497E-2,2.2454221229963232E-2,0,404.73039608115948,1615.3934988263784,1587.797122028227,105.3465032276701,16.344852899916141]
[null,2068,{"$f":"MAX(TREND(C3000:C3001,B3000:B3001,B3051)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,{"$f":"MAX(TREND(E3000:E3001,B3000:B3001,B3051)*INDEX(matBenefit,ROW()-ROW($A3002),A2994),0)","v":0},0,55,55,{"$f":"TREND(I3000:I3001,B3000:B3001,B3051)","v":1},{"$f":"TREND(J3000:J3001,B3000:B3001,B3051)","v":0.17},{"$f":"TREND(K3000:K3001,B3000:B3001,B3051)","v":0},{"$f":"TREND(L3000:L3001,B3000:B3001,B3051)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C3124:C3125,B3124:B3125,B3136)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":10505879.28579998},0,{"$f":"MAX(TREND(E3124:E3125,B3124:B3125,B3136)*INDEX(matBenefit,ROW()-ROW($A3126),A3118),0)","v":191015.98701454513},0,55,55,{"$f":"TREND(I3124:I3125,B3124:B3125,B3136)","v":0.10305343511450381},{"$f":"TREND(J3124:J3125,B3124:B3125,B3136)","v":0.06},{"$f":"TREND(K3124:K3125,B3124:B3125,B3136)","v":0},{"$f":"TREND(L3124:L3125,B3124:B3125,B3136)","v":0},29948.990279707687,0,0,0,29948.990279707687,13297.709851374746,null,7.8510350071103892,3006.3026358664606,1.1961318992954513,4.0411653820831214E-2,2.2278395075970014E-2,7.7537174280524535E-2,3.6492428893012435E-2,0,1558.0756324059164,4408.1040053670768,6778.9627171792126,483.71263108996715,68.854865332572103]
[null,2049,{"$f":"MAX(TREND(C3186:C3187,B3186:B3187,B3218)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":18704186.206779957},0,{"$f":"MAX(TREND(E3186:E3187,B3186:B3187,B3218)*INDEX(matBenefit,ROW()-ROW($A3188),A3180),0)","v":340076.11285054497},0,55,55,{"$f":"TREND(I3186:I3187,B3186:B3187,B3218)","v":0.10305343511450381},{"$f":"TREND(J3186:J3187,B3186:B3187,B3218)","v":0.06},{"$f":"TREND(K3186:K3187,B3186:B3187,B3218)","v":0},{"$f":"TREND(L3186:L3187,B3186:B3187,B3218)","v":0},56581.568387760723,0,0,0,56581.568387760723,6492.2329663598548,null,13.977623071247665,5352.2834943651233,2.1295384387797962,7.1947057207330328E-2,3.9663434021403085E-2,0.13804363311604989,6.4969448685285106E-2,0,1091.093112664659,2028.0688289377397,3118.8472328473099,222.54522762679954,31.678564283345864]
[]
[null,2032,{"$f":"MAX(TREND(C3310:C3311,B3310:B3311,B3325)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":258757.7564000003},0,{"$f":"MAX(TREND(E3310:E3311,B3310:B3311,B3325)*INDEX(matBenefit,ROW()-ROW($A3312),A3304),0)","v":4704.6864800000039},0,55,55,{"$f":"TREND(I3310:I3311,B3310:B3311,B3325)","v":1},{"$f":"TREND(J3310:J3311,B3310:B3311,B3325)","v":0.11},{"$f":"TREND(K3310:K3311,B3310:B3311,B3325)","v":0},{"$f":"TREND(L3310:L3311,B3310:B3311,B3325)","v":0},4357.5940862824464,0,0,0,4357.5940862824464,1579.3926317901578,null,8.1787880362634874E-2,308.82408564403113,0.23260360736046265,5.0228390758236714E-3,2.574704979251895E-3,9.7671358455966705E-3,4.6210001732389216E-3,0,139.14962243174443,699.74188863070788,687.78793386109112,45.633067845529141,7.0801190210854514]
[null,2056,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3411)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3411)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3411)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3411)","v":0.11},{"$f":"TREND(K3372:K3373,B3372:B3373,B3411)","v":0},{"$f":"TREND(L3372:L3373,B3372:B3373,B3411)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C3372:C3373,B3372:B3373,B3418)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,{"$f":"MAX(TREND(E3372:E3373,B3372:B3373,B3418)*INDEX(matBenefit,ROW()-ROW($A3374),A3366),0)","v":0},0,55,55,{"$f":"TREND(I3372:I3373,B3372:B3373,B3418)","v":0.18198529411764705},{"$f":"TREND(J3372:J3373,B3372:B3373,B3418)","v":0.11},{"$f":"TREND(K3372:K3373,B3372:B3373,B3418)","v":0},{"$f":"TREND(L3372:L3373,B3372:B3373,B3418)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2038,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3517)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3517)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3517)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3517)","v":0.11},{"$f":"TREND(K3496:K3497,B3496:B3497,B3517)","v":0},{"$f":"TREND(L3496:L3497,B3496:B3497,B3517)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C3496:C3497,B3496:B3497,B3542)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,{"$f":"MAX(TREND(E3496:E3497,B3496:B3497,B3542)*INDEX(matBenefit,ROW()-ROW($A3498),A3490),0)","v":0},0,55,55,{"$f":"TREND(I3496:I3497,B3496:B3497,B3542)","v":1},{"$f":"TREND(J3496:J3497,B3496:B3497,B3542)","v":0.11},{"$f":"TREND(K3496:K3497,B3496:B3497,B3542)","v":0},{"$f":"TREND(L3496:L3497,B3496:B3497,B3542)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B3623+1","v":2021},{"$f":"MAX(TREND(C3620:C3621,B3620:B3621,B3624)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},{"$f":"MAX(TREND(D3620:D3621,B3620:B3621,B3624)*INDEX(matCost,ROW()-ROW($A3622),A3614),0)","v":400154.97499999963},{"$f":"MAX(TREND(E3620:E3621,B3620:B3621,B3624)*INDEX(matBenefit,ROW()-ROW($A3622),A3614),0)","v":0},{"$f":"MAX(TREND(F3620:F3621,B3620:B3621,B3624)*INDEX(matCost,ROW()-ROW($A3622),A3614),0)","v":7275.5450000000128},55,55,{"$f":"TREND(I3620:I3621,B3620:B3621,B3624)","v":0.18198529411764705},{"$f":"TREND(J3620:J3621,B3620:B3621,B3624)","v":0.11},{"$f":"TREND(K3620:K3621,B3620:B3621,B3624)","v":0},{"$f":"TREND(L3620:L3621,B3620:B3621,B3624)","v":0},0,2381.1980888511553,0,0,-2381.1980888511553,-1816.6046209212639,null,-0.61211732897775817,-142.08247365694393,-9.4880181832473459E-2,-3.6725076050638035E-3,-1.0394858242524522E-3,-7.5979360312057043E-3,-3.334030488292204E-3,0,-106.95216991098701,-600.78418243699844,-1058.4967932524489,-38.778617281528732,-11.592858039300417]
[null,2045,{"$f":"MAX(TREND(C3682:C3683,B3682:B3683,B3710)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":603483.80511999875},0,{"$f":"MAX(TREND(E3682:E3683,B3682:B3683,B3710)*INDEX(matBenefit,ROW()-ROW($A3684),A3676),0)","v":10972.43282036364},0,55,55,{"$f":"TREND(I3682:I3683,B3682:B3683,B3710)","v":0.18198529411764705},{"$f":"TREND(J3682:J3683,B3682:B3683,B3710)","v":0.11},{"$f":"TREND(K3682:K3683,B3682:B3683,B3710)","v":0},{"$f":"TREND(L3682:L3683,B3682:B3683,B3710)","v":0},2561.4667822549518,0,0,0,2561.4667822549518,385.25027111784033,null,0.42808216218128092,220.87517960800153,0.11040149585448443,3.1479438966486597E-3,1.6955372174081804E-3,6.0665679540324235E-3,2.8601528065505628E-3,0,54.264555239665889,137.81842262666186,178.87232913304948,12.470113634172691,1.8248504842903472]
[]
[null,2027,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3816)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":1015846.8957000002},{"$f":"MAX(TREND(D3806:D3807,B3806:B3807,B3816)*INDEX(matCost,ROW()-ROW($A3808),A3800),0)","v":0},{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3816)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":18469.943558181811},{"$f":"MAX(TREND(F3806:F3807,B3806:B3807,B3816)*INDEX(matCost,ROW()-ROW($A3808),A3800),0)","v":0},55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3816)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3816)","v":0.2},{"$f":"TREND(K3806:K3807,B3806:B3807,B3816)","v":0},{"$f":"TREND(L3806:L3807,B3806:B3807,B3816)","v":0},{"$f":"C3816*(1-I3816)*0.00000110231131*(VLOOKUP(G3816,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3816,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(G3816,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3816,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3816,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3816,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3816*I3816*0.00000110231131*(VLOOKUP(G3816,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3816,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(G3816,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3816,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3816,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3816,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":6134.7800578575025},{"$f":"D3816*(1-J3816)*0.00000110231131*(VLOOKUP(H3816,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3816,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(H3816,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3816,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3816,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3816,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3816*J3816*0.00000110231131*(VLOOKUP(H3816,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3816,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(H3816,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3816,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3816,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3816,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3816*(1-I3816)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3816*I3816*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3816*(1-J3816)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L3816*J3816*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3816-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},6134.7800578575025,3118.6110998140443,null,{"$f":"0.00000110231131*(C3816*(1-I3816)*VLOOKUP(G3816,EmAuto20,2)-D3816*(1-J3816)*VLOOKUP(H3816,EmAuto20,2)+(K3816*(1-I3816)-L3816*(1-J3816))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C3816*I3816*VLOOKUP(G3816,EmTruck20,2)-D3816*J3816*VLOOKUP(H3816,EmTruck20,2)+(K3816*I3816-L3816*J3816)*VLOOKUP(0,EmTruck20,2))","v":0.65790389855872167},{"$f":"0.00000110231131*(C3816*(1-I3816)*VLOOKUP(G3816,EmAuto20,3)-D3816*(1-J3816)*VLOOKUP(H3816,EmAuto20,3)+(K3816*(1-I3816)-L3816*(1-J3816))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3816*I3816*VLOOKUP(G3816,EmTruck20,3)-D3816*J3816*VLOOKUP(H3816,EmTruck20,3)+(K3816*I3816-L3816*J3816)*VLOOKUP(0,EmTruck20,3))","v":503.7036984855049},{"$f":"0.00000110231131*(C3816*(1-I3816)*VLOOKUP(G3816,EmAuto20,4)-D3816*(1-J3816)*VLOOKUP(H3816,EmAuto20,4)+(K3816*(1-I3816)-L3816*(1-J3816))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C3816*I3816*VLOOKUP(G3816,EmTruck20,4)-D3816*J3816*VLOOKUP(H3816,EmTruck20,4)+(K3816*I3816-L3816*J3816)*VLOOKUP(0,EmTruck20,4))","v":0.29996897953100499},{"$f":"0.00000110231131*(C3816*(1-I3816)*VLOOKUP(G3816,EmAuto20,5)-D3816*(1-J3816)*VLOOKUP(H3816,EmAuto20,5)+(K3816*(1-I3816)-L3816*(1-J3816))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C3816*I3816*VLOOKUP(G3816,EmTruck20,5)-D3816*J3816*VLOOKUP(H3816,EmTruck20,5)+(K3816*I3816-L3816*J3816)*VLOOKUP(0,EmTruck20,5))","v":7.5616781263167536E-3},{"$f":"0.00000110231131*(C3816*(1-I3816)*VLOOKUP(G3816,EmAuto20,6)-D3816*(1-J3816)*VLOOKUP(H3816,EmAuto20,6)+(K3816*(1-I3816)-L3816*(1-J3816))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C3816*I3816*VLOOKUP(G3816,EmTruck20,6)-D3816*J3816*VLOOKUP(H3816,EmTruck20,6)+(K3816*I3816-L3816*J3816)*VLOOKUP(0,EmTruck20,6))","v":3.9923462232367753E-3},{"$f":"0.00000110231131*(C3816*(1-I3816)*VLOOKUP(G3816,EmAuto20,7)-D3816*(1-J3816)*VLOOKUP(H3816,EmAuto20,7)+(K3816*(1-I3816)-L3816*(1-J3816))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C3816*I3816*VLOOKUP(G3816,EmTruck20,7)-D3816*J3816*VLOOKUP(H3816,EmTruck20,7)+(K3816*I3816-L3816*J3816)*VLOOKUP(0,EmTruck20,7))","v":1.4626322657558009E-2},{"$f":"0.00000110231131*(C3816*(1-I3816)*VLOOKUP(G3816,EmAuto20,8)-D3816*(1-J3816)*VLOOKUP(H3816,EmAuto20,8)+(K3816*(1-I3816)-L3816*(1-J3816))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C3816*I3816*VLOOKUP(G3816,EmTruck20,8)-D3816*J3816*VLOOKUP(H3816,EmTruck20,8)+(K3816*I3816-L3816*J3816)*VLOOKUP(0,EmTruck20,8))","v":6.9057096488496922E-3},0,286.58555118660001,1265.6588527777683,1452.2532724979062,99.242861812763394,14.870561539007195]
[null,2052,{"$f":"MAX(TREND(C3806:C3807,B3806:B3807,B3841)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},0,{"$f":"MAX(TREND(E3806:E3807,B3806:B3807,B3841)*INDEX(matBenefit,ROW()-ROW($A3808),A3800),0)","v":0},0,55,55,{"$f":"TREND(I3806:I3807,B3806:B3807,B3841)","v":0.31034482758620691},{"$f":"TREND(J3806:J3807,B3806:B3807,B3841)","v":0.2},{"$f":"TREND(K3806:K3807,B3806:B3807,B3841)","v":0},{"$f":"TREND(L3806:L3807,B3806:B3807,B3841)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2034,{"$f":"MAX(TREND(C3992:C3993,B3992:B3993,B4009)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":2839036.6928000003},0,{"$f":"MAX(TREND(E3992:E3993,B3992:B3993,B4009)*INDEX(matBenefit,ROW()-ROW($A3994),A3986),0)","v":51618.848959999857},0,55,55,{"$f":"TREND(I3992:I3993,B3992:B3993,B4009)","v":0.18198529411764705},{"$f":"TREND(J3992:J3993,B3992:B3993,B4009)","v":0.11},{"$f":"TREND(K3992:K3993,B3992:B3993,B4009)","v":0},{"$f":"TREND(L3992:L3993,B3992:B3993,B4009)","v":0},11700.036888820488,0,0,0,11700.036888820488,3703.9320464859497,null,2.0138750297104568,1039.0879326268209,0.51937416548993254,1.48092262851764E-2,7.9765063012298479E-3,2.8539637476167164E-2,1.345533831383814E-2,0,426.48116513924873,1364.6906468610846,1771.2101901745784,123.48020763486919,18.069836676168592]
[null,2023,{"$f":"MAX(TREND(C4054:C4055,B4054:B4055,B4060)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"MAX(TREND(D4054:D4055,B4054:B4055,B4060)*INDEX(matCost,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"MAX(TREND(E4054:E4055,B4054:B4055,B4060)*INDEX(matBenefit,ROW()-ROW($A4056),A4048),0)","v":0},{"$f":"MAX(TREND(F4054:F4055,B4054:B4055,B4060)*INDEX(matCost,ROW()-ROW($A4056),A4048),0)","v":0},55,55,{"$f":"TREND(I4054:I4055,B4054:B4055,B4060)","v":1},{"$f":"TREND(J4054:J4055,B4054:B4055,B4060)","v":0.11},{"$f":"TREND(K4054:K4055,B4054:B4055,B4060)","v":0},{"$f":"TREND(L4054:L4055,B4054:B4055,B4060)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,2040,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4201)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":622922.43200000003},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4201)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":11325.862400000013},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4201)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4201)","v":0.11},{"$f":"TREND(K4178:K4179,B4178:B4179,B4201)","v":0},{"$f":"TREND(L4178:L4179,B4178:B4179,B4201)","v":0},10659.40112786676,0,0,0,10659.40112786676,2248.5674462499319,null,0.19689266923794327,743.44998645055477,0.55996004450188652,1.2091769445627759E-2,6.1982354062415194E-3,2.3512987974776887E-2,1.1124399539686251E-2,0,230.63720854644288,980.41115733980962,963.66242352682991,63.936673774024413,9.9199830628252705]
[null,2065,{"$f":"MAX(TREND(C4178:C4179,B4178:B4179,B4226)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,{"$f":"MAX(TREND(E4178:E4179,B4178:B4179,B4226)*INDEX(matBenefit,ROW()-ROW($A4180),A4172),0)","v":0},0,55,55,{"$f":"TREND(I4178:I4179,B4178:B4179,B4226)","v":1},{"$f":"TREND(J4178:J4179,B4178:B4179,B4226)","v":0.11},{"$f":"TREND(K4178:K4179,B4178:B4179,B4226)","v":0},{"$f":"TREND(L4178:L4179,B4178:B4179,B4226)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C4302:C4303,B4302:B4303,B4308)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(D4302:D4303,B4302:B4303,B4308)*INDEX(matCost,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(E4302:E4303,B4302:B4303,B4308)*INDEX(matBenefit,ROW()-ROW($A4304),A4296),0)","v":0},{"$f":"MAX(TREND(F4302:F4303,B4302:B4303,B4308)*INDEX(matCost,ROW()-ROW($A4304),A4296),0)","v":0},55,55,{"$f":"TREND(I4302:I4303,B4302:B4303,B4308)","v":1},{"$f":"TREND(J4302:J4303,B4302:B4303,B4308)","v":0.13},{"$f":"TREND(K4302:K4303,B4302:B4303,B4308)","v":0},{"$f":"TREND(L4302:L4303,B4302:B4303,B4308)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C4364:C4365,B4364:B4365,B4381)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":52047.868499999866},0,{"$f":"MAX(TREND(E4364:E4365,B4364:B4365,B4381)*INDEX(matBenefit,ROW()-ROW($A4366),A4358),0)","v":946.32488181817462},0,55,55,{"$f":"TREND(I4364:I4365,B4364:B4365,B4381)","v":1},{"$f":"TREND(J4364:J4365,B4364:B4365,B4381)","v":0.05},{"$f":"TREND(K4364:K4365,B4364:B4365,B4381)","v":0},{"$f":"TREND(L4364:L4365,B4364:B4365,B4381)","v":0},879.82210010116023,0,0,0,879.82210010116023,278.52914505637813,null,1.6451235708767092E-2,62.118467955742446,4.6787088189959837E-2,1.0103197343812298E-3,5.1788942697138544E-4,1.9646120339960166E-3,9.2949178684104442E-4,0,25.495779287376845,122.93622958021494,120.83606357353951,8.0171809009252808,1.2438917143214894]
[]
[null,2029,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4500)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":1047675.096450001},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4500)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":19048.638117272756},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4500)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4500)","v":0.1},{"$f":"TREND(K4488:K4489,B4488:B4489,B4500)","v":0},{"$f":"TREND(L4488:L4489,B4488:B4489,B4500)","v":0},4019.3461455918218,0,0,0,4019.3461455918218,1784.6377569709225,null,0.75088570126193843,367.21448425573209,0.17761481152900988,5.1864739982296192E-3,2.8034335068649824E-3,9.9885026567194581E-3,4.7079675427027685E-3,0,190.31614879998958,654.56373379450781,870.01917871261276,60.868666394829638,8.8700292689825915]
[null,2054,{"$f":"MAX(TREND(C4488:C4489,B4488:B4489,B4525)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,{"$f":"MAX(TREND(E4488:E4489,B4488:B4489,B4525)*INDEX(matBenefit,ROW()-ROW($A4490),A4482),0)","v":0},0,55,55,{"$f":"TREND(I4488:I4489,B4488:B4489,B4525)","v":0.16666666666666669},{"$f":"TREND(J4488:J4489,B4488:B4489,B4525)","v":0.1},{"$f":"TREND(K4488:K4489,B4488:B4489,B4525)","v":0},{"$f":"TREND(L4488:L4489,B4488:B4489,B4525)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2047,{"$f":"MAX(TREND(C4612:C4613,B4612:B4613,B4642)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":1729619.5899199992},0,{"$f":"MAX(TREND(E4612:E4613,B4612:B4613,B4642)*INDEX(matBenefit,ROW()-ROW($A4614),A4606),0)","v":31447.628907636506},0,55,55,{"$f":"TREND(I4612:I4613,B4612:B4613,B4642)","v":0.55572289156626498},{"$f":"TREND(J4612:J4613,B4612:B4613,B4642)","v":0.41},{"$f":"TREND(K4612:K4613,B4612:B4613,B4642)","v":0},{"$f":"TREND(L4612:L4613,B4612:B4613,B4642)","v":0},17753.411367336783,0,0,0,17753.411367336783,2332.2144709865574,null,0.9161305399666182,1286.9503502846683,0.88221265548508199,2.023963202229858E-2,1.0502315853769132E-2,3.9271647961919412E-2,1.8564456942409723E-2,0,288.01016194622309,961.9179861274755,1004.5029935505663,67.465323004957511,10.318006357334552]
[null,2060,{"$f":"MAX(TREND(C4674:C4675,B4674:B4675,B4717)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,{"$f":"MAX(TREND(E4674:E4675,B4674:B4675,B4717)*INDEX(matBenefit,ROW()-ROW($A4676),A4668),0)","v":0},0,55,55,{"$f":"TREND(I4674:I4675,B4674:B4675,B4717)","v":0.25531914893617019},{"$f":"TREND(J4674:J4675,B4674:B4675,B4717)","v":0.16},{"$f":"TREND(K4674:K4675,B4674:B4675,B4717)","v":0},{"$f":"TREND(L4674:L4675,B4674:B4675,B4717)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A4792,2)*AnnualFactor","v":2684820.303360004},{"$f":"INDEX(ModelData20B,A4792,2)*AnnualFactor","v":2467665.7200000035},{"$f":"INDEX(ModelData20NB,A4792,3)*AnnualFactor","v":48814.914606545528},{"$f":"INDEX(ModelData20B,A4792,3)*AnnualFactor","v":44866.649454545513},{"$f":"IF(E4799=0,55,MAX(5,ROUND(C4799/E4799,1)))","v":55},{"$f":"IF(F4799=0,55,MAX(5,ROUND(D4799/F4799,1)))","v":55},{"$f":"INDEX(ModelData20NB,A4792,6)","v":0.18198529411764705},{"$f":"INDEX(ModelData20B,A4792,6)","v":0.11},{"$f":"IF(INDEX(ModelData20NB,A4792,5)=0,0,INDEX(ModelData20NB,A4792,1)*AnnualFactor/INDEX(ModelData20NB,A4792,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A4792,5)=0,0,INDEX(ModelData20B,A4792,1)*AnnualFactor/INDEX(ModelData20B,A4792,5))","v":0},{"$f":"C4799*(1-I4799)*0.00000110231131*(VLOOKUP(G4799,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G4799,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(G4799,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G4799,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G4799,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G4799,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C4799*I4799*0.00000110231131*(VLOOKUP(G4799,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G4799,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(G4799,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G4799,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G4799,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G4799,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":11235.604936692032},{"$f":"D4799*(1-J4799)*0.00000110231131*(VLOOKUP(H4799,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H4799,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(H4799,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H4799,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H4799,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H4799,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D4799*J4799*0.00000110231131*(VLOOKUP(H4799,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H4799,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(H4799,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H4799,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H4799,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H4799,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":7519.6722749685523},{"$f":"K4799*(1-I4799)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K4799*I4799*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L4799*(1-J4799)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L4799*J4799*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B4799-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M4799+O4799)-(N4799+P4799)","v":3715.9326617234801},{"$f":"Q4799/(1+DiscRate)^(B4799-YearCurrent)","v":783.86441371124647},null,{"$f":"0.00000110231131*(C4799*(1-I4799)*VLOOKUP(G4799,EmAuto20,2)-D4799*(1-J4799)*VLOOKUP(H4799,EmAuto20,2)+(K4799*(1-I4799)-L4799*(1-J4799))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C4799*I4799*VLOOKUP(G4799,EmTruck20,2)-D4799*J4799*VLOOKUP(H4799,EmTruck20,2)+(K4799*I4799-L4799*J4799)*VLOOKUP(0,EmTruck20,2))","v":6.8637993044700502E-2},{"$f":"0.00000110231131*(C4799*(1-I4799)*VLOOKUP(G4799,EmAuto20,3)-D4799*(1-J4799)*VLOOKUP(H4799,EmAuto20,3)+(K4799*(1-I4799)-L4799*(1-J4799))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C4799*I4799*VLOOKUP(G4799,EmTruck20,3)-D4799*J4799*VLOOKUP(H4799,EmTruck20,3)+(K4799*I4799-L4799*J4799)*VLOOKUP(0,EmTruck20,3))","v":259.17122865253964},{"$f":"0.00000110231131*(C4799*(1-I4799)*VLOOKUP(G4799,EmAuto20,4)-D4799*(1-J4799)*VLOOKUP(H4799,EmAuto20,4)+(K4799*(1-I4799)-L4799*(1-J4799))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C4799*I4799*VLOOKUP(G4799,EmTruck20,4)-D4799*J4799*VLOOKUP(H4799,EmTruck20,4)+(K4799*I4799-L4799*J4799)*VLOOKUP(0,EmTruck20,4))","v":0.19520550860826019},{"$f":"0.00000110231131*(C4799*(1-I4799)*VLOOKUP(G4799,EmAuto20,5)-D4799*(1-J4799)*VLOOKUP(H4799,EmAuto20,5)+(K4799*(1-I4799)-L4799*(1-J4799))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C4799*I4799*VLOOKUP(G4799,EmTruck20,5)-D4799*J4799*VLOOKUP(H4799,EmTruck20,5)+(K4799*I4799-L4799*J4799)*VLOOKUP(0,EmTruck20,5))","v":4.2152650493255586E-3},{"$f":"0.00000110231131*(C4799*(1-I4799)*VLOOKUP(G4799,EmAuto20,6)-D4799*(1-J4799)*VLOOKUP(H4799,EmAuto20,6)+(K4799*(1-I4799)-L4799*(1-J4799))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C4799*I4799*VLOOKUP(G4799,EmTruck20,6)-D4799*J4799*VLOOKUP(H4799,EmTruck20,6)+(K4799*I4799-L4799*J4799)*VLOOKUP(0,EmTruck20,6))","v":2.1607429080505143E-3},{"$f":"0.00000110231131*(C4799*(1-I4799)*VLOOKUP(G4799,EmAuto20,7)-D4799*(1-J4799)*VLOOKUP(H4799,EmAuto20,7)+(K4799*(1-I4799)-L4799*(1-J4799))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C4799*I4799*VLOOKUP(G4799,EmTruck20,7)-D4799*J4799*VLOOKUP(H4799,EmTruck20,7)+(K4799*I4799-L4799*J4799)*VLOOKUP(0,EmTruck20,7))","v":8.1967719332531157E-3},{"$f":"0.00000110231131*(C4799*(1-I4799)*VLOOKUP(G4799,EmAuto20,8)-D4799*(1-J4799)*VLOOKUP(H4799,EmAuto20,8)+(K4799*(1-I4799)-L4799*(1-J4799))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C4799*I4799*VLOOKUP(G4799,EmTruck20,8)-D4799*J4799*VLOOKUP(H4799,EmTruck20,8)+(K4799*I4799-L4799*J4799)*VLOOKUP(0,EmTruck20,8))","v":3.8780339622939541E-3},{"$f":"T4799*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B4799-YearCurrent)","v":0},80.401546575250478,{"$f":"V4799*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B4799-YearCurrent)","v":341.77734731765452},{"$f":"W4799*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B4799-YearCurrent)","v":335.93863590492248},{"$f":"X4799*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B4799-YearCurrent)","v":22.288716927796433},{"$f":"Y4799*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B4799-YearCurrent)","v":3.4581669856225075}]
[null,2043,{"$f":"MAX(TREND(C4798:C4799,B4798:B4799,B4824)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":2793567.0484799892},0,{"$f":"MAX(TREND(E4798:E4799,B4798:B4799,B4824)*INDEX(matBenefit,ROW()-ROW($A4800),A4792),0)","v":50792.128154181875},0,55,55,{"$f":"TREND(I4798:I4799,B4798:B4799,B4824)","v":0.18198529411764705},{"$f":"TREND(J4798:J4799,B4798:B4799,B4824)","v":0.11},{"$f":"TREND(K4798:K4799,B4798:B4799,B4824)","v":0},{"$f":"TREND(L4798:L4799,B4798:B4799,B4824)","v":0},11788.493773007689,0,0,0,11788.493773007689,2029.9254971053363,null,1.9816210678162289,1022.4460347487204,0.51105593605890021,1.4572043633205311E-2,7.848755608414552E-3,2.8082550335182192E-2,1.3239839356432189E-2,0,275.76112384988323,730.4126895885031,947.99096176678643,66.089344700193024,9.6713771999704914]
[null,2063,{"$f":"MAX(TREND(C4860:C4861,B4860:B4861,B4906)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,{"$f":"MAX(TREND(E4860:E4861,B4860:B4861,B4906)*INDEX(matBenefit,ROW()-ROW($A4862),A4854),0)","v":0},0,55,55,{"$f":"TREND(I4860:I4861,B4860:B4861,B4906)","v":0.16666666666666669},{"$f":"TREND(J4860:J4861,B4860:B4861,B4906)","v":0.1},{"$f":"TREND(K4860:K4861,B4860:B4861,B4906)","v":0},{"$f":"TREND(L4860:L4861,B4860:B4861,B4906)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B4992)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},{"$f":"MAX(TREND(D4984:D4985,B4984:B4985,B4992)*INDEX(matCost,ROW()-ROW($A4986),A4978),0)","v":0},{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B4992)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":0},{"$f":"MAX(TREND(F4984:F4985,B4984:B4985,B4992)*INDEX(matCost,ROW()-ROW($A4986),A4978),0)","v":0},55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B4992)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B4992)","v":0.05},{"$f":"TREND(K4984:K4985,B4984:B4985,B4992)","v":0},{"$f":"TREND(L4984:L4985,B4984:B4985,B4992)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C4984:C4985,B4984:B4985,B5009)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":554380.68800000101},0,{"$f":"MAX(TREND(E4984:E4985,B4984:B4985,B5009)*INDEX(matBenefit,ROW()-ROW($A4986),A4978),0)","v":10079.648872727295},0,55,55,{"$f":"TREND(I4984:I4985,B4984:B4985,B5009)","v":1},{"$f":"TREND(J4984:J4985,B4984:B4985,B5009)","v":0.05},{"$f":"TREND(K4984:K4985,B4984:B4985,B5009)","v":0},{"$f":"TREND(L4984:L4985,B4984:B4985,B5009)","v":0},9528.2670997957739,0,0,0,9528.2670997957739,1755.5753763495863,null,0.17522806665322918,661.64628822044085,0.49834621258825851,1.0761281212625375E-2,5.5162277554617577E-3,2.0925793936399067E-2,9.9003534847789173E-3,0,186.97355367739874,762.10500226289116,749.08567488694075,49.700024878792824,7.7111206435627926]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R5049:R5097)","v":10535.525000151993},null,{"$f":"SUM(T5049:T5097)","v":0.42217409423301888},3543.0698236392063,2.6852622021053296,5.6674389757414921E-2,2.9670171332155812E-2,0.10963338071908409,5.2180555213058831E-2,0,1080.7648718753869,4768.24673011098,4333.6162287583884,309.10312085022298,43.794048557012658]
[null,2032,{"$f":"MAX(TREND(C5108:C5109,B5108:B5109,B5123)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":2896089.6384000033},0,{"$f":"MAX(TREND(E5108:E5109,B5108:B5109,B5123)*INDEX(matBenefit,ROW()-ROW($A5110),A5102),0)","v":52656.175243636593},0,55,55,{"$f":"TREND(I5108:I5109,B5108:B5109,B5123)","v":0.21195652173913043},{"$f":"TREND(J5108:J5109,B5108:B5109,B5123)","v":0.13},{"$f":"TREND(K5108:K5109,B5108:B5109,B5123)","v":0},{"$f":"TREND(L5108:L5109,B5108:B5109,B5123)","v":0},13230.339093831426,0,0,0,13230.339093831426,4795.2837430779036,null,2.012615556433381,1147.7737944182031,0.6057843439884848,1.6613066623082994E-2,8.8944962051589437E-3,3.205173651652788E-2,1.5117789402835074E-2,0,517.16267465756368,1822.3822311943597,2274.8622034866144,157.64258509328428,23.234048646082403]
[null,2056,{"$f":"MAX(TREND(C5170:C5171,B5170:B5171,B5209)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,{"$f":"MAX(TREND(E5170:E5171,B5170:B5171,B5209)*INDEX(matBenefit,ROW()-ROW($A5172),A5164),0)","v":0},0,55,55,{"$f":"TREND(I5170:I5171,B5170:B5171,B5209)","v":0.31034482758620691},{"$f":"TREND(J5170:J5171,B5170:B5171,B5209)","v":0.2},{"$f":"TREND(K5170:K5171,B5170:B5171,B5209)","v":0},{"$f":"TREND(L5170:L5171,B5170:B5171,B5209)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2053,{"$f":"MAX(TREND(C5294:C5295,B5294:B5295,B5330)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,{"$f":"MAX(TREND(E5294:E5295,B5294:B5295,B5330)*INDEX(matBenefit,ROW()-ROW($A5296),A5288),0)","v":0},0,55,55,{"$f":"TREND(I5294:I5295,B5294:B5295,B5330)","v":6.9767441860465129E-2},{"$f":"TREND(J5294:J5295,B5294:B5295,B5330)","v":0.04},{"$f":"TREND(K5294:K5295,B5294:B5295,B5330)","v":0},{"$f":"TREND(L5294:L5295,B5294:B5295,B5330)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C5356:C5357,B5356:B5357,B5397)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,{"$f":"MAX(TREND(E5356:E5357,B5356:B5357,B5397)*INDEX(matBenefit,ROW()-ROW($A5358),A5350),0)","v":0},0,55,55,{"$f":"TREND(I5356:I5357,B5356:B5357,B5397)","v":0.16666666666666669},{"$f":"TREND(J5356:J5357,B5356:B5357,B5397)","v":0.1},{"$f":"TREND(K5356:K5357,B5356:B5357,B5397)","v":0},{"$f":"TREND(L5356:L5357,B5356:B5357,B5397)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B5421+1","v":2021},{"$f":"MAX(TREND(C5418:C5419,B5418:B5419,B5422)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},{"$f":"MAX(TREND(D5418:D5419,B5418:B5419,B5422)*INDEX(matCost,ROW()-ROW($A5420),A5412),0)","v":43630.639999999665},{"$f":"MAX(TREND(E5418:E5419,B5418:B5419,B5422)*INDEX(matBenefit,ROW()-ROW($A5420),A5412),0)","v":0},{"$f":"MAX(TREND(F5418:F5419,B5418:B5419,B5422)*INDEX(matCost,ROW()-ROW($A5420),A5412),0)","v":793.28436363636865},55,55,{"$f":"TREND(I5418:I5419,B5418:B5419,B5422)","v":0.16666666666666669},{"$f":"TREND(J5418:J5419,B5418:B5419,B5422)","v":0.1},{"$f":"TREND(K5418:K5419,B5418:B5419,B5422)","v":0},{"$f":"TREND(L5418:L5419,B5418:B5419,B5422)","v":0},0,244.77906250790437,0,0,-244.77906250790437,-186.74077479676214,null,-6.723894472945767E-2,-15.063207491618067,-9.6537396537601794E-3,-3.7808788087569068E-4,-1.0956143111920131E-4,-7.9551644555930269E-4,-3.4291492248551098E-4,0,-11.338785745931107,-61.12777160971789,-108.97317378532145,-4.0872522809471654,-1.2137913748445155]
[null,2045,{"$f":"MAX(TREND(C5480:C5481,B5480:B5481,B5508)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":22566657.724799991},0,{"$f":"MAX(TREND(E5480:E5481,B5480:B5481,B5508)*INDEX(matBenefit,ROW()-ROW($A5482),A5474),0)","v":410302.86772363633},0,55,55,{"$f":"TREND(I5480:I5481,B5480:B5481,B5508)","v":0.18198529411764705},{"$f":"TREND(J5480:J5481,B5480:B5481,B5508)","v":0.11},{"$f":"TREND(K5480:K5481,B5480:B5481,B5508)","v":0},{"$f":"TREND(L5480:L5481,B5480:B5481,B5508)","v":0},95783.422286035318,0,0,0,95783.422286035318,14406.038625964446,null,16.007693247238642,8259.4007259670798,4.1283506667733674,0.11771413225980093,6.3402874642678977E-2,0.22685308440989199,0.10695247971603557,0,2029.1673683580368,5153.5785139574482,6688.7472269130012,466.30710515219295,68.238411583766108]
[null,2065,{"$f":"MAX(TREND(C5542:C5543,B5542:B5543,B5590)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,{"$f":"MAX(TREND(E5542:E5543,B5542:B5543,B5590)*INDEX(matBenefit,ROW()-ROW($A5544),A5536),0)","v":0},0,55,55,{"$f":"TREND(I5542:I5543,B5542:B5543,B5590)","v":0.1970802919708029},{"$f":"TREND(J5542:J5543,B5542:B5543,B5590)","v":0.12},{"$f":"TREND(K5542:K5543,B5542:B5543,B5590)","v":0},{"$f":"TREND(L5542:L5543,B5542:B5543,B5590)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C5604:C5605,B5604:B5605,B5651)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,{"$f":"MAX(TREND(E5604:E5605,B5604:B5605,B5651)*INDEX(matBenefit,ROW()-ROW($A5606),A5598),0)","v":0},0,55,55,{"$f":"TREND(I5604:I5605,B5604:B5605,B5651)","v":1},{"$f":"TREND(J5604:J5605,B5604:B5605,B5651)","v":5.9999999999999991E-2},{"$f":"TREND(K5604:K5605,B5604:B5605,B5651)","v":0},{"$f":"TREND(L5604:L5605,B5604:B5605,B5651)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C5666:C5667,B5666:B5667,B5700)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":3013664.2559999973},0,{"$f":"MAX(TREND(E5666:E5667,B5666:B5667,B5700)*INDEX(matBenefit,ROW()-ROW($A5668),A5660),0)","v":54793.895563635975},0,55,55,{"$f":"TREND(I5666:I5667,B5666:B5667,B5700)","v":0.18198529411764705},{"$f":"TREND(J5666:J5667,B5666:B5667,B5700)","v":0.11},{"$f":"TREND(K5666:K5667,B5666:B5667,B5700)","v":0},{"$f":"TREND(L5666:L5667,B5666:B5667,B5700)","v":0},13033.392687558367,0,0,0,13033.392687558367,1306.1980743351928,null,2.1377473593353402,1103.0016517010838,0.55132058067313638,1.5720133532559369E-2,8.4671367540752537E-3,3.0295094656313401E-2,1.428296866737885E-2,0,204.82150610936952,458.59979470146726,595.20934759501733,41.495116861315942,6.0723090680224301]
[]
[null,2034,{"$f":"MAX(TREND(C5790:C5791,B5790:B5791,B5807)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,{"$f":"MAX(TREND(E5790:E5791,B5790:B5791,B5807)*INDEX(matBenefit,ROW()-ROW($A5792),A5784),0)","v":0},0,55,55,{"$f":"TREND(I5790:I5791,B5790:B5791,B5807)","v":1},{"$f":"TREND(J5790:J5791,B5790:B5791,B5807)","v":0.11},{"$f":"TREND(K5790:K5791,B5790:B5791,B5807)","v":0},{"$f":"TREND(L5790:L5791,B5790:B5791,B5807)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C5852:C5853,B5852:B5853,B5889)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,{"$f":"MAX(TREND(E5852:E5853,B5852:B5853,B5889)*INDEX(matBenefit,ROW()-ROW($A5854),A5846),0)","v":0},0,55,55,{"$f":"TREND(I5852:I5853,B5852:B5853,B5889)","v":1},{"$f":"TREND(J5852:J5853,B5852:B5853,B5889)","v":0.34},{"$f":"TREND(K5852:K5853,B5852:B5853,B5889)","v":0},{"$f":"TREND(L5852:L5853,B5852:B5853,B5889)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,2040,{"$f":"MAX(TREND(C5976:C5977,B5976:B5977,B5999)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,{"$f":"MAX(TREND(E5976:E5977,B5976:B5977,B5999)*INDEX(matBenefit,ROW()-ROW($A5978),A5970),0)","v":0},0,55,55,{"$f":"TREND(I5976:I5977,B5976:B5977,B5999)","v":1},{"$f":"TREND(J5976:J5977,B5976:B5977,B5999)","v":0.45999999999999996},{"$f":"TREND(K5976:K5977,B5976:B5977,B5999)","v":0},{"$f":"TREND(L5976:L5977,B5976:B5977,B5999)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C6038:C6039,B6038:B6039,B6081)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,{"$f":"MAX(TREND(E6038:E6039,B6038:B6039,B6081)*INDEX(matBenefit,ROW()-ROW($A6040),A6032),0)","v":0},0,55,55,{"$f":"TREND(I6038:I6039,B6038:B6039,B6081)","v":1},{"$f":"TREND(J6038:J6039,B6038:B6039,B6081)","v":0.35},{"$f":"TREND(K6038:K6039,B6038:B6039,B6081)","v":0},{"$f":"TREND(L6038:L6039,B6038:B6039,B6081)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C6100:C6101,B6100:B6101,B6106)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},{"$f":"MAX(TREND(D6100:D6101,B6100:B6101,B6106)*INDEX(matCost,ROW()-ROW($A6102),A6094),0)","v":0},{"$f":"MAX(TREND(E6100:E6101,B6100:B6101,B6106)*INDEX(matBenefit,ROW()-ROW($A6102),A6094),0)","v":0},{"$f":"MAX(TREND(F6100:F6101,B6100:B6101,B6106)*INDEX(matCost,ROW()-ROW($A6102),A6094),0)","v":0},55,55,{"$f":"TREND(I6100:I6101,B6100:B6101,B6106)","v":0.22661870503597126},{"$f":"TREND(J6100:J6101,B6100:B6101,B6106)","v":0.14000000000000001},{"$f":"TREND(K6100:K6101,B6100:B6101,B6106)","v":0},{"$f":"TREND(L6100:L6101,B6100:B6101,B6106)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C6162:C6163,B6162:B6163,B6188)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":4536480.0435200036},0,{"$f":"MAX(TREND(E6162:E6163,B6162:B6163,B6188)*INDEX(matBenefit,ROW()-ROW($A6164),A6156),0)","v":82481.455336727202},0,55,55,{"$f":"TREND(I6162:I6163,B6162:B6163,B6188)","v":5.2734375E-2},{"$f":"TREND(J6162:J6163,B6162:B6163,B6188)","v":0.03},{"$f":"TREND(K6162:K6163,B6162:B6163,B6188)","v":0},{"$f":"TREND(L6162:L6163,B6162:B6163,B6188)","v":0},9820.6490366432172,0,0,0,9820.6490366432172,1691.071502557091,null,3.4998526634339071,1067.2185859766073,0.31669529438225813,1.34887001975257E-2,7.6272561597058672E-3,2.5752787765469264E-2,1.209664689922344E-2,0,287.83660619772456,452.62806950961237,877.51355918933166,64.22423968903469,8.8690279713878617]
[null,2026,{"$f":"MAX(TREND(C6224:C6225,B6224:B6225,B6233)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},{"$f":"MAX(TREND(D6224:D6225,B6224:B6225,B6233)*INDEX(matCost,ROW()-ROW($A6226),A6218),0)","v":0},{"$f":"MAX(TREND(E6224:E6225,B6224:B6225,B6233)*INDEX(matBenefit,ROW()-ROW($A6226),A6218),0)","v":0},{"$f":"MAX(TREND(F6224:F6225,B6224:B6225,B6233)*INDEX(matCost,ROW()-ROW($A6226),A6218),0)","v":0},55,55,{"$f":"TREND(I6224:I6225,B6224:B6225,B6233)","v":8.653846153846155E-2},{"$f":"TREND(J6224:J6225,B6224:B6225,B6233)","v":0.05},{"$f":"TREND(K6224:K6225,B6224:B6225,B6233)","v":0},{"$f":"TREND(L6224:L6225,B6224:B6225,B6233)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"MAX(TREND(C6286:C6287,B6286:B6287,B6298)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,{"$f":"MAX(TREND(E6286:E6287,B6286:B6287,B6298)*INDEX(matBenefit,ROW()-ROW($A6288),A6280),0)","v":0},0,55,55,{"$f":"TREND(I6286:I6287,B6286:B6287,B6298)","v":5.2734375E-2},{"$f":"TREND(J6286:J6287,B6286:B6287,B6298)","v":0.03},{"$f":"TREND(K6286:K6287,B6286:B6287,B6298)","v":0},{"$f":"TREND(L6286:L6287,B6286:B6287,B6298)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2049,{"$f":"MAX(TREND(C6348:C6349,B6348:B6349,B6380)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":44665.84935000015},0,{"$f":"MAX(TREND(E6348:E6349,B6348:B6349,B6380)*INDEX(matBenefit,ROW()-ROW($A6350),A6342),0)","v":812.10635181818361},0,55,55,{"$f":"TREND(I6348:I6349,B6348:B6349,B6380)","v":1},{"$f":"TREND(J6348:J6349,B6348:B6349,B6380)","v":0.09},{"$f":"TREND(K6348:K6349,B6348:B6349,B6380)","v":0},{"$f":"TREND(L6348:L6349,B6348:B6349,B6380)","v":0},780.63213576126361,0,0,0,780.63213576126361,89.570611610784837,null,1.4117934835105414E-2,53.308122148441313,4.0151212582661723E-2,8.6702472842291908E-4,4.4443647341796269E-4,1.6859684684621366E-3,7.9766071732802375E-4,0,10.867160714952002,38.238061919937557,37.584826676920734,2.4936624521487594,0.38689984682576611]
[]
[null,2036,{"$f":"MAX(TREND(C6472:C6473,B6472:B6473,B6491)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":6272130.8000000119},0,{"$f":"MAX(TREND(E6472:E6473,B6472:B6473,B6491)*INDEX(matBenefit,ROW()-ROW($A6474),A6466),0)","v":114038.7418181817},0,55,55,{"$f":"TREND(I6472:I6473,B6472:B6473,B6491)","v":8.653846153846155E-2},{"$f":"TREND(J6472:J6473,B6472:B6473,B6491)","v":0.05},{"$f":"TREND(K6472:K6473,B6472:B6473,B6491)","v":0},{"$f":"TREND(L6472:L6473,B6472:B6473,B6491)","v":0},16587.195509994672,0,0,0,16587.195509994672,4586.497779793508,null,4.736957787350554,1690.0137116114868,0.62344044906289409,2.2328719988567954E-2,1.2396244916917602E-2,4.2783773131600311E-2,2.0125159025557129E-2,0,631.85069828863936,1430.8077782058533,2332.5663443627291,167.61281935922085,23.660139577065493]
[null,2056,{"$f":"MAX(TREND(C6534:C6535,B6534:B6535,B6573)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":0},0,{"$f":"MAX(TREND(E6534:E6535,B6534:B6535,B6573)*INDEX(matBenefit,ROW()-ROW($A6536),A6528),0)","v":0},0,55,55,{"$f":"TREND(I6534:I6535,B6534:B6535,B6573)","v":0.16666666666666669},{"$f":"TREND(J6534:J6535,B6534:B6535,B6573)","v":0.1},{"$f":"TREND(K6534:K6535,B6534:B6535,B6573)","v":0},{"$f":"TREND(L6534:L6535,B6534:B6535,B6573)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B6599+1","v":2021},{"$f":"MAX(TREND(C6596:C6597,B6596:B6597,B6600)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"MAX(TREND(D6596:D6597,B6596:B6597,B6600)*INDEX(matCost,ROW()-ROW($A6598),A6590),0)","v":1242217.275000006},{"$f":"MAX(TREND(E6596:E6597,B6596:B6597,B6600)*INDEX(matBenefit,ROW()-ROW($A6598),A6590),0)","v":0},{"$f":"MAX(TREND(F6596:F6597,B6596:B6597,B6600)*INDEX(matCost,ROW()-ROW($A6598),A6590),0)","v":22585.768636363675},55,55,{"$f":"TREND(I6596:I6597,B6596:B6597,B6600)","v":0.18198529411764705},{"$f":"TREND(J6596:J6597,B6596:B6597,B6600)","v":0.11},{"$f":"TREND(K6596:K6597,B6596:B6597,B6600)","v":0},{"$f":"TREND(L6596:L6597,B6596:B6597,B6600)","v":0},0,7392.049545723894,0,0,-7392.049545723894,-5639.3592056508423,null,-1.9002205842449755,-441.07237015206215,-0.29454038632767304,-1.1400713909852454E-2,-3.2269178910096456E-3,-2.3586580155122945E-2,-1.0349965704995382E-2,0,-332.01594722685638,-1865.0386390172841,-3285.934411062372,-120.38203020649388,-35.98817813783694]
[null,2038,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6679)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":6660395.9730000198},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6679)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":121098.10859999992},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6679)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6679)","v":0.12},{"$f":"TREND(K6658:K6659,B6658:B6659,B6679)","v":0},{"$f":"TREND(L6658:L6659,B6658:B6659,B6679)","v":0},29308.019082386039,0,0,0,29308.019082386039,7078.2701548785371,null,4.6762266540383886,2539.4089782301944,1.3064531973415221,3.6487182768765343E-2,1.959055746380579E-2,7.0357859606565556E-2,3.3178698739012948E-2,0,864.83564091689675,2618.8620183026992,3329.2235213592044,231.36428659946105,33.984687700274471]
[null,2063,{"$f":"MAX(TREND(C6658:C6659,B6658:B6659,B6704)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,{"$f":"MAX(TREND(E6658:E6659,B6658:B6659,B6704)*INDEX(matBenefit,ROW()-ROW($A6660),A6652),0)","v":0},0,55,55,{"$f":"TREND(I6658:I6659,B6658:B6659,B6704)","v":0.1970802919708029},{"$f":"TREND(J6658:J6659,B6658:B6659,B6704)","v":0.12},{"$f":"TREND(K6658:K6659,B6658:B6659,B6704)","v":0},{"$f":"TREND(L6658:L6659,B6658:B6659,B6704)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C6782:C6783,B6782:B6783,B6790)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},{"$f":"MAX(TREND(D6782:D6783,B6782:B6783,B6790)*INDEX(matCost,ROW()-ROW($A6784),A6776),0)","v":0},{"$f":"MAX(TREND(E6782:E6783,B6782:B6783,B6790)*INDEX(matBenefit,ROW()-ROW($A6784),A6776),0)","v":0},{"$f":"MAX(TREND(F6782:F6783,B6782:B6783,B6790)*INDEX(matCost,ROW()-ROW($A6784),A6776),0)","v":0},55,55,{"$f":"TREND(I6782:I6783,B6782:B6783,B6790)","v":1},{"$f":"TREND(J6782:J6783,B6782:B6783,B6790)","v":0.11},{"$f":"TREND(K6782:K6783,B6782:B6783,B6790)","v":0},{"$f":"TREND(L6782:L6783,B6782:B6783,B6790)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C6844:C6845,B6844:B6845,B6872)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":1363415.8607999906},0,{"$f":"MAX(TREND(E6844:E6845,B6844:B6845,B6872)*INDEX(matBenefit,ROW()-ROW($A6846),A6838),0)","v":24789.379287272692},0,55,55,{"$f":"TREND(I6844:I6845,B6844:B6845,B6872)","v":1},{"$f":"TREND(J6844:J6845,B6844:B6845,B6872)","v":0.42},{"$f":"TREND(K6844:K6845,B6844:B6845,B6872)","v":0},{"$f":"TREND(L6844:L6845,B6844:B6845,B6872)","v":0},23595.6627859246,0,0,0,23595.6627859246,3548.8398867621167,null,0.43094705588360999,1627.2194597067014,1.2256075024251827,2.646575143292575E-2,1.3566331902206663E-2,5.1463840588759302E-2,2.434842926684706E-2,0,399.77484303589341,1529.9728634680473,1503.8357596219032,99.775869666854192,15.480550969418301]
[null,2032,{"$f":"MAX(TREND(C6906:C6907,B6906:B6907,B6921)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,{"$f":"MAX(TREND(E6906:E6907,B6906:B6907,B6921)*INDEX(matBenefit,ROW()-ROW($A6908),A6900),0)","v":0},0,55,55,{"$f":"TREND(I6906:I6907,B6906:B6907,B6921)","v":1},{"$f":"TREND(J6906:J6907,B6906:B6907,B6921)","v":0.43000000000000005},{"$f":"TREND(K6906:K6907,B6906:B6907,B6921)","v":0},{"$f":"TREND(L6906:L6907,B6906:B6907,B6921)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B6978)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":201779.39928000141},{"$f":"MAX(TREND(D6968:D6969,B6968:B6969,B6978)*INDEX(matCost,ROW()-ROW($A6970),A6962),0)","v":0},{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B6978)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":3668.716350545481},{"$f":"MAX(TREND(F6968:F6969,B6968:B6969,B6978)*INDEX(matCost,ROW()-ROW($A6970),A6962),0)","v":0},55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B6978)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B6978)","v":0.13},{"$f":"TREND(K6968:K6969,B6968:B6969,B6978)","v":0},{"$f":"TREND(L6968:L6969,B6968:B6969,B6978)","v":0},{"$f":"C6978*(1-I6978)*0.00000110231131*(VLOOKUP(G6978,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G6978,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(G6978,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G6978,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G6978,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G6978,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C6978*I6978*0.00000110231131*(VLOOKUP(G6978,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G6978,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(G6978,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G6978,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G6978,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G6978,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":911.88692292761971},{"$f":"D6978*(1-J6978)*0.00000110231131*(VLOOKUP(H6978,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H6978,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(H6978,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H6978,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H6978,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H6978,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D6978*J6978*0.00000110231131*(VLOOKUP(H6978,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H6978,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(H6978,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H6978,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H6978,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H6978,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K6978*(1-I6978)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K6978*I6978*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L6978*(1-J6978)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L6978*J6978*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B6978-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},911.88692292761971,463.55707177716147,null,{"$f":"0.00000110231131*(C6978*(1-I6978)*VLOOKUP(G6978,EmAuto20,2)-D6978*(1-J6978)*VLOOKUP(H6978,EmAuto20,2)+(K6978*(1-I6978)-L6978*(1-J6978))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C6978*I6978*VLOOKUP(G6978,EmTruck20,2)-D6978*J6978*VLOOKUP(H6978,EmTruck20,2)+(K6978*I6978-L6978*J6978)*VLOOKUP(0,EmTruck20,2))","v":0.14022506505809432},{"$f":"0.00000110231131*(C6978*(1-I6978)*VLOOKUP(G6978,EmAuto20,3)-D6978*(1-J6978)*VLOOKUP(H6978,EmAuto20,3)+(K6978*(1-I6978)-L6978*(1-J6978))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C6978*I6978*VLOOKUP(G6978,EmTruck20,3)-D6978*J6978*VLOOKUP(H6978,EmTruck20,3)+(K6978*I6978-L6978*J6978)*VLOOKUP(0,EmTruck20,3))","v":79.968901402852566},{"$f":"0.00000110231131*(C6978*(1-I6978)*VLOOKUP(G6978,EmAuto20,4)-D6978*(1-J6978)*VLOOKUP(H6978,EmAuto20,4)+(K6978*(1-I6978)-L6978*(1-J6978))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C6978*I6978*VLOOKUP(G6978,EmTruck20,4)-D6978*J6978*VLOOKUP(H6978,EmTruck20,4)+(K6978*I6978-L6978*J6978)*VLOOKUP(0,EmTruck20,4))","v":4.2206843117865989E-2},{"$f":"0.00000110231131*(C6978*(1-I6978)*VLOOKUP(G6978,EmAuto20,5)-D6978*(1-J6978)*VLOOKUP(H6978,EmAuto20,5)+(K6978*(1-I6978)-L6978*(1-J6978))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C6978*I6978*VLOOKUP(G6978,EmTruck20,5)-D6978*J6978*VLOOKUP(H6978,EmTruck20,5)+(K6978*I6978-L6978*J6978)*VLOOKUP(0,EmTruck20,5))","v":1.1574830277892561E-3},{"$f":"0.00000110231131*(C6978*(1-I6978)*VLOOKUP(G6978,EmAuto20,6)-D6978*(1-J6978)*VLOOKUP(H6978,EmAuto20,6)+(K6978*(1-I6978)-L6978*(1-J6978))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C6978*I6978*VLOOKUP(G6978,EmTruck20,6)-D6978*J6978*VLOOKUP(H6978,EmTruck20,6)+(K6978*I6978-L6978*J6978)*VLOOKUP(0,EmTruck20,6))","v":6.1970668220295562E-4},{"$f":"0.00000110231131*(C6978*(1-I6978)*VLOOKUP(G6978,EmAuto20,7)-D6978*(1-J6978)*VLOOKUP(H6978,EmAuto20,7)+(K6978*(1-I6978)-L6978*(1-J6978))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C6978*I6978*VLOOKUP(G6978,EmTruck20,7)-D6978*J6978*VLOOKUP(H6978,EmTruck20,7)+(K6978*I6978-L6978*J6978)*VLOOKUP(0,EmTruck20,7))","v":2.2331422530688311E-3},{"$f":"0.00000110231131*(C6978*(1-I6978)*VLOOKUP(G6978,EmAuto20,8)-D6978*(1-J6978)*VLOOKUP(H6978,EmAuto20,8)+(K6978*(1-I6978)-L6978*(1-J6978))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C6978*I6978*VLOOKUP(G6978,EmTruck20,8)-D6978*J6978*VLOOKUP(H6978,EmTruck20,8)+(K6978*I6978-L6978*J6978)*VLOOKUP(0,EmTruck20,8))","v":1.0533025026914955E-3},0,45.498835436847372,178.08329622432856,222.29966508591875,15.40484246289942,2.2704325671673384]
[null,2052,{"$f":"MAX(TREND(C6968:C6969,B6968:B6969,B7003)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,{"$f":"MAX(TREND(E6968:E6969,B6968:B6969,B7003)*INDEX(matBenefit,ROW()-ROW($A6970),A6962),0)","v":0},0,55,55,{"$f":"TREND(I6968:I6969,B6968:B6969,B7003)","v":0.21195652173913043},{"$f":"TREND(J6968:J6969,B6968:B6969,B7003)","v":0.13},{"$f":"TREND(K6968:K6969,B6968:B6969,B7003)","v":0},{"$f":"TREND(L6968:L6969,B6968:B6969,B7003)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2034,{"$f":"MAX(TREND(C7154:C7155,B7154:B7155,B7171)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":438017.22799999639},0,{"$f":"MAX(TREND(E7154:E7155,B7154:B7155,B7171)*INDEX(matBenefit,ROW()-ROW($A7156),A7148),0)","v":7963.9495999999344},0,55,55,{"$f":"TREND(I7154:I7155,B7154:B7155,B7171)","v":1},{"$f":"TREND(J7154:J7155,B7154:B7155,B7171)","v":0.11},{"$f":"TREND(K7154:K7155,B7154:B7155,B7171)","v":0},{"$f":"TREND(L7154:L7155,B7154:B7155,B7171)","v":0},7404.2847195451723,0,0,0,7404.2847195451723,2344.0069219127377,null,0.13844802621127003,522.76798120140074,0.39374428321032268,8.5025085983561483E-3,4.3583819616458148E-3,1.6533509287251065E-2,7.822287975556173E-3,0,214.56384076816821,1034.5896585850976,1016.9153729881032,67.469878321680241,10.468171249688421]
[null,2043,{"$f":"MAX(TREND(C7216:C7217,B7216:B7217,B7242)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":1037212.1139059998},0,{"$f":"MAX(TREND(E7216:E7217,B7216:B7217,B7242)*INDEX(matBenefit,ROW()-ROW($A7218),A7210),0)","v":18858.402071018179},0,55,55,{"$f":"TREND(I7216:I7217,B7216:B7217,B7242)","v":0.22661870503597126},{"$f":"TREND(J7216:J7217,B7216:B7217,B7242)","v":0.14000000000000001},{"$f":"TREND(K7216:K7217,B7216:B7217,B7242)","v":0},{"$f":"TREND(L7216:L7217,B7216:B7217,B7242)","v":0},5112.9687698444441,0,0,0,5112.9687698444441,880.43017807545414,null,0.71349133138237253,426.45020691196805,0.23026790874879138,6.2137433727887173E-3,3.3182479769109209E-3,1.1993937559471212E-2,5.6582160486819306E-3,0,115.01671905154475,329.10409739520253,404.23791641133477,27.940841234969056,4.1306039824031187]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C7278:C7279,B7278:B7279,B7281)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(D7278:D7279,B7278:B7279,B7281)*INDEX(matCost,ROW()-ROW($A7280),A7272),0)","v":14396300.800000072},{"$f":"MAX(TREND(E7278:E7279,B7278:B7279,B7281)*INDEX(matBenefit,ROW()-ROW($A7280),A7272),0)","v":0},{"$f":"MAX(TREND(F7278:F7279,B7278:B7279,B7281)*INDEX(matCost,ROW()-ROW($A7280),A7272),0)","v":261750.92363636382},{"$f":"IF(E7281=0,55,MAX(5,ROUND(C7281/E7281,1)))","v":55},{"$f":"IF(F7281=0,55,MAX(5,ROUND(D7281/F7281,1)))","v":55},{"$f":"TREND(I7278:I7279,B7278:B7279,B7281)","v":1},{"$f":"TREND(J7278:J7279,B7278:B7279,B7281)","v":0.22},{"$f":"TREND(K7278:K7279,B7278:B7279,B7281)","v":0},{"$f":"TREND(L7278:L7279,B7278:B7279,B7281)","v":0},{"$f":"C7281*(1-I7281)*0.00000110231131*(VLOOKUP(G7281,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G7281,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(G7281,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G7281,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G7281,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G7281,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C7281*I7281*0.00000110231131*(VLOOKUP(G7281,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G7281,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(G7281,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G7281,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G7281,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G7281,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D7281*(1-J7281)*0.00000110231131*(VLOOKUP(H7281,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H7281,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(H7281,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H7281,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H7281,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H7281,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D7281*J7281*0.00000110231131*(VLOOKUP(H7281,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H7281,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(H7281,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H7281,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H7281,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H7281,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":139442.01120885796},{"$f":"K7281*(1-I7281)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K7281*I7281*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L7281*(1-J7281)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L7281*J7281*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M7281+O7281)-(N7281+P7281)","v":-139442.01120885796},{"$f":"Q7281/(1+DiscRate)^(B7281-YearCurrent)","v":-113826.21769918113},null,{"$f":"0.00000110231131*(C7281*(1-I7281)*VLOOKUP(G7281,EmAuto1,2)-D7281*(1-J7281)*VLOOKUP(H7281,EmAuto1,2)+(K7281*(1-I7281)-L7281*(1-J7281))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C7281*I7281*VLOOKUP(G7281,EmTruck1,2)-D7281*J7281*VLOOKUP(H7281,EmTruck1,2)+(K7281*I7281-L7281*J7281)*VLOOKUP(0,EmTruck1,2))","v":-20.217690465733568},{"$f":"0.00000110231131*(C7281*(1-I7281)*VLOOKUP(G7281,EmAuto1,3)-D7281*(1-J7281)*VLOOKUP(H7281,EmAuto1,3)+(K7281*(1-I7281)-L7281*(1-J7281))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C7281*I7281*VLOOKUP(G7281,EmTruck1,3)-D7281*J7281*VLOOKUP(H7281,EmTruck1,3)+(K7281*I7281-L7281*J7281)*VLOOKUP(0,EmTruck1,3))","v":-6667.5275503307466},{"$f":"0.00000110231131*(C7281*(1-I7281)*VLOOKUP(G7281,EmAuto1,4)-D7281*(1-J7281)*VLOOKUP(H7281,EmAuto1,4)+(K7281*(1-I7281)-L7281*(1-J7281))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C7281*I7281*VLOOKUP(G7281,EmTruck1,4)-D7281*J7281*VLOOKUP(H7281,EmTruck1,4)+(K7281*I7281-L7281*J7281)*VLOOKUP(0,EmTruck1,4))","v":-5.9231703041428094},{"$f":"0.00000110231131*(C7281*(1-I7281)*VLOOKUP(G7281,EmAuto1,5)-D7281*(1-J7281)*VLOOKUP(H7281,EmAuto1,5)+(K7281*(1-I7281)-L7281*(1-J7281))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C7281*I7281*VLOOKUP(G7281,EmTruck1,5)-D7281*J7281*VLOOKUP(H7281,EmTruck1,5)+(K7281*I7281-L7281*J7281)*VLOOKUP(0,EmTruck1,5))","v":-0.21321500612163707},{"$f":"0.00000110231131*(C7281*(1-I7281)*VLOOKUP(G7281,EmAuto1,6)-D7281*(1-J7281)*VLOOKUP(H7281,EmAuto1,6)+(K7281*(1-I7281)-L7281*(1-J7281))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C7281*I7281*VLOOKUP(G7281,EmTruck1,6)-D7281*J7281*VLOOKUP(H7281,EmTruck1,6)+(K7281*I7281-L7281*J7281)*VLOOKUP(0,EmTruck1,6))","v":-5.1110660624562237E-2},{"$f":"0.00000110231131*(C7281*(1-I7281)*VLOOKUP(G7281,EmAuto1,7)-D7281*(1-J7281)*VLOOKUP(H7281,EmAuto1,7)+(K7281*(1-I7281)-L7281*(1-J7281))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C7281*I7281*VLOOKUP(G7281,EmTruck1,7)-D7281*J7281*VLOOKUP(H7281,EmTruck1,7)+(K7281*I7281-L7281*J7281)*VLOOKUP(0,EmTruck1,7))","v":-0.39283270806247539},{"$f":"0.00000110231131*(C7281*(1-I7281)*VLOOKUP(G7281,EmAuto1,8)-D7281*(1-J7281)*VLOOKUP(H7281,EmAuto1,8)+(K7281*(1-I7281)-L7281*(1-J7281))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C7281*I7281*VLOOKUP(G7281,EmTruck1,8)-D7281*J7281*VLOOKUP(H7281,EmTruck1,8)+(K7281*I7281-L7281*J7281)*VLOOKUP(0,EmTruck1,8))","v":-0.19474885486404026},{"$f":"T7281*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B7281-YearCurrent)","v":0},{"$f":"U7281*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7281-YearCurrent)/(1+DiscRate)^($B7281-YearCurrent)","v":-5258.6657374901215},{"$f":"V7281*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B7281-YearCurrent)","v":-40131.09215299815},{"$f":"W7281*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B7281-YearCurrent)","v":-65754.940285977296},{"$f":"X7281*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B7281-YearCurrent)","v":-2040.1825115861998},{"$f":"Y7281*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B7281-YearCurrent)","v":-641.33701112936501}]
[null,2040,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7363)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":3306027.3813600242},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7363)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":60109.588752000593},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7363)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7363)","v":0.34},{"$f":"TREND(K7340:K7341,B7340:B7341,B7363)","v":0},{"$f":"TREND(L7340:L7341,B7340:B7341,B7363)","v":0},29464.209107735267,0,0,0,29464.209107735267,6215.3830815083675,null,1.8696653519349211,2210.4462499029087,1.4704368382007222,3.4407156991454906E-2,1.7921692396511962E-2,6.6716011149296942E-2,3.1529589029256441E-2,0,685.73698568957627,2574.5277658477717,2742.1035806337413,184.86768009494182,28.147069242337228]
[null,2065,{"$f":"MAX(TREND(C7340:C7341,B7340:B7341,B7388)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,{"$f":"MAX(TREND(E7340:E7341,B7340:B7341,B7388)*INDEX(matBenefit,ROW()-ROW($A7342),A7334),0)","v":0},0,55,55,{"$f":"TREND(I7340:I7341,B7340:B7341,B7388)","v":0.48113207547169817},{"$f":"TREND(J7340:J7341,B7340:B7341,B7388)","v":0.34},{"$f":"TREND(K7340:K7341,B7340:B7341,B7388)","v":0},{"$f":"TREND(L7340:L7341,B7340:B7341,B7388)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7470)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},{"$f":"MAX(TREND(D7464:D7465,B7464:B7465,B7470)*INDEX(matCost,ROW()-ROW($A7466),A7458),0)","v":0},{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7470)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},{"$f":"MAX(TREND(F7464:F7465,B7464:B7465,B7470)*INDEX(matCost,ROW()-ROW($A7466),A7458),0)","v":0},55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7470)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7470)","v":0.08},{"$f":"TREND(K7464:K7465,B7464:B7465,B7470)","v":0},{"$f":"TREND(L7464:L7465,B7464:B7465,B7470)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C7464:C7465,B7464:B7465,B7503)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,{"$f":"MAX(TREND(E7464:E7465,B7464:B7465,B7503)*INDEX(matBenefit,ROW()-ROW($A7466),A7458),0)","v":0},0,55,55,{"$f":"TREND(I7464:I7465,B7464:B7465,B7503)","v":0.13533834586466167},{"$f":"TREND(J7464:J7465,B7464:B7465,B7503)","v":0.08},{"$f":"TREND(K7464:K7465,B7464:B7465,B7503)","v":0},{"$f":"TREND(L7464:L7465,B7464:B7465,B7503)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2029,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7662)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":4004559.5400000215},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7662)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":72810.173454545438},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7662)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7662)","v":0.1},{"$f":"TREND(K7650:K7651,B7650:B7651,B7662)","v":0},{"$f":"TREND(L7650:L7651,B7650:B7651,B7662)","v":0},15363.265774314599,0,0,0,15363.265774314599,6821.4737367895568,null,2.8701326476376789,1403.6147954029934,0.67890235280375089,1.9824413120965768E-2,1.07156468954091E-2,3.8179349437452617E-2,1.7995403728717517E-2,0,727.45105030702018,2501.9583395527684,3325.5000657189421,232.66010571830608,33.904175492519997]
[null,2054,{"$f":"MAX(TREND(C7650:C7651,B7650:B7651,B7687)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},0,{"$f":"MAX(TREND(E7650:E7651,B7650:B7651,B7687)*INDEX(matBenefit,ROW()-ROW($A7652),A7644),0)","v":0},0,55,55,{"$f":"TREND(I7650:I7651,B7650:B7651,B7687)","v":0.16666666666666669},{"$f":"TREND(J7650:J7651,B7650:B7651,B7687)","v":0.1},{"$f":"TREND(K7650:K7651,B7650:B7651,B7687)","v":0},{"$f":"TREND(L7650:L7651,B7650:B7651,B7687)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,2037,{"$f":"MAX(TREND(C7774:C7775,B7774:B7775,B7794)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":6372495.9362400174},0,{"$f":"MAX(TREND(E7774:E7775,B7774:B7775,B7794)*INDEX(matBenefit,ROW()-ROW($A7776),A7768),0)","v":115863.56247709133},0,55,55,{"$f":"TREND(I7774:I7775,B7774:B7775,B7794)","v":0.25531914893617019},{"$f":"TREND(J7774:J7775,B7774:B7775,B7794)","v":0.16},{"$f":"TREND(K7774:K7775,B7774:B7775,B7794)","v":0},{"$f":"TREND(L7774:L7775,B7774:B7775,B7794)","v":0},33801.136731144376,0,0,0,33801.136731144376,8734.8560480375581,null,4.2956689563840138,2805.0657622649351,1.574817197038288,4.1350192832346394E-2,2.198340897212149E-2,7.9880998587830113E-2,3.7696515142243078E-2,0,1000.9344393070257,3377.7903242839593,4037.0482408851599,277.79750756372687,41.285535997686218]
[null,2051,{"$f":"MAX(TREND(C7836:C7837,B7836:B7837,B7870)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,{"$f":"MAX(TREND(E7836:E7837,B7836:B7837,B7870)*INDEX(matBenefit,ROW()-ROW($A7838),A7830),0)","v":0},0,55,55,{"$f":"TREND(I7836:I7837,B7836:B7837,B7870)","v":0.25531914893617019},{"$f":"TREND(J7836:J7837,B7836:B7837,B7870)","v":0.16},{"$f":"TREND(K7836:K7837,B7836:B7837,B7870)","v":0},{"$f":"TREND(L7836:L7837,B7836:B7837,B7870)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A7954,2)*AnnualFactor","v":2362570.5516799917},{"$f":"INDEX(ModelData20B,A7954,2)*AnnualFactor","v":2203890.439999992},{"$f":"INDEX(ModelData20NB,A7954,3)*AnnualFactor","v":42955.828212363478},{"$f":"INDEX(ModelData20B,A7954,3)*AnnualFactor","v":40070.735272727128},{"$f":"IF(E7961=0,55,MAX(5,ROUND(C7961/E7961,1)))","v":55},{"$f":"IF(F7961=0,55,MAX(5,ROUND(D7961/F7961,1)))","v":55},{"$f":"INDEX(ModelData20NB,A7954,6)","v":0.15111940298507462},{"$f":"INDEX(ModelData20B,A7954,6)","v":0.09},{"$f":"IF(INDEX(ModelData20NB,A7954,5)=0,0,INDEX(ModelData20NB,A7954,1)*AnnualFactor/INDEX(ModelData20NB,A7954,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A7954,5)=0,0,INDEX(ModelData20B,A7954,1)*AnnualFactor/INDEX(ModelData20B,A7954,5))","v":0},{"$f":"C7961*(1-I7961)*0.00000110231131*(VLOOKUP(G7961,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G7961,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(G7961,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G7961,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G7961,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G7961,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C7961*I7961*0.00000110231131*(VLOOKUP(G7961,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G7961,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(G7961,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G7961,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G7961,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G7961,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":8734.6364567959608},{"$f":"D7961*(1-J7961)*0.00000110231131*(VLOOKUP(H7961,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H7961,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(H7961,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H7961,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H7961,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H7961,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D7961*J7961*0.00000110231131*(VLOOKUP(H7961,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H7961,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(H7961,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H7961,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H7961,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H7961,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":6019.3144929020527},{"$f":"K7961*(1-I7961)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K7961*I7961*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L7961*(1-J7961)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L7961*J7961*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B7961-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M7961+O7961)-(N7961+P7961)","v":2715.3219638939081},{"$f":"Q7961/(1+DiscRate)^(B7961-YearCurrent)","v":572.78870556222046},null,{"$f":"0.00000110231131*(C7961*(1-I7961)*VLOOKUP(G7961,EmAuto20,2)-D7961*(1-J7961)*VLOOKUP(H7961,EmAuto20,2)+(K7961*(1-I7961)-L7961*(1-J7961))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C7961*I7961*VLOOKUP(G7961,EmTruck20,2)-D7961*J7961*VLOOKUP(H7961,EmTruck20,2)+(K7961*I7961-L7961*J7961)*VLOOKUP(0,EmTruck20,2))","v":5.0155443340415835E-2},{"$f":"0.00000110231131*(C7961*(1-I7961)*VLOOKUP(G7961,EmAuto20,3)-D7961*(1-J7961)*VLOOKUP(H7961,EmAuto20,3)+(K7961*(1-I7961)-L7961*(1-J7961))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C7961*I7961*VLOOKUP(G7961,EmTruck20,3)-D7961*J7961*VLOOKUP(H7961,EmTruck20,3)+(K7961*I7961-L7961*J7961)*VLOOKUP(0,EmTruck20,3))","v":189.38269167752193},{"$f":"0.00000110231131*(C7961*(1-I7961)*VLOOKUP(G7961,EmAuto20,4)-D7961*(1-J7961)*VLOOKUP(H7961,EmAuto20,4)+(K7961*(1-I7961)-L7961*(1-J7961))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C7961*I7961*VLOOKUP(G7961,EmTruck20,4)-D7961*J7961*VLOOKUP(H7961,EmTruck20,4)+(K7961*I7961-L7961*J7961)*VLOOKUP(0,EmTruck20,4))","v":0.14264139134083526},{"$f":"0.00000110231131*(C7961*(1-I7961)*VLOOKUP(G7961,EmAuto20,5)-D7961*(1-J7961)*VLOOKUP(H7961,EmAuto20,5)+(K7961*(1-I7961)-L7961*(1-J7961))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C7961*I7961*VLOOKUP(G7961,EmTruck20,5)-D7961*J7961*VLOOKUP(H7961,EmTruck20,5)+(K7961*I7961-L7961*J7961)*VLOOKUP(0,EmTruck20,5))","v":3.0801962290563623E-3},{"$f":"0.00000110231131*(C7961*(1-I7961)*VLOOKUP(G7961,EmAuto20,6)-D7961*(1-J7961)*VLOOKUP(H7961,EmAuto20,6)+(K7961*(1-I7961)-L7961*(1-J7961))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C7961*I7961*VLOOKUP(G7961,EmTruck20,6)-D7961*J7961*VLOOKUP(H7961,EmTruck20,6)+(K7961*I7961-L7961*J7961)*VLOOKUP(0,EmTruck20,6))","v":1.5789071575469148E-3},{"$f":"0.00000110231131*(C7961*(1-I7961)*VLOOKUP(G7961,EmAuto20,7)-D7961*(1-J7961)*VLOOKUP(H7961,EmAuto20,7)+(K7961*(1-I7961)-L7961*(1-J7961))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C7961*I7961*VLOOKUP(G7961,EmTruck20,7)-D7961*J7961*VLOOKUP(H7961,EmTruck20,7)+(K7961*I7961-L7961*J7961)*VLOOKUP(0,EmTruck20,7))","v":5.9895797070414081E-3},{"$f":"0.00000110231131*(C7961*(1-I7961)*VLOOKUP(G7961,EmAuto20,8)-D7961*(1-J7961)*VLOOKUP(H7961,EmAuto20,8)+(K7961*(1-I7961)-L7961*(1-J7961))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C7961*I7961*VLOOKUP(G7961,EmTruck20,8)-D7961*J7961*VLOOKUP(H7961,EmTruck20,8)+(K7961*I7961-L7961*J7961)*VLOOKUP(0,EmTruck20,8))","v":2.8337733089219509E-3},{"$f":"T7961*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B7961-YearCurrent)","v":0},58.751356717416925,{"$f":"V7961*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B7961-YearCurrent)","v":249.7449825968036},{"$f":"W7961*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B7961-YearCurrent)","v":245.47849480407911},{"$f":"X7961*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B7961-YearCurrent)","v":16.286905100424907},{"$f":"Y7961*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B7961-YearCurrent)","v":2.5269663434962277}]
[null,2043,{"$f":"MAX(TREND(C7960:C7961,B7960:B7961,B7986)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":2457873.4474399909},0,{"$f":"MAX(TREND(E7960:E7961,B7960:B7961,B7986)*INDEX(matBenefit,ROW()-ROW($A7962),A7954),0)","v":44688.608135272749},0,55,55,{"$f":"TREND(I7960:I7961,B7960:B7961,B7986)","v":0.15111940298507462},{"$f":"TREND(J7960:J7961,B7960:B7961,B7986)","v":0.09},{"$f":"TREND(K7960:K7961,B7960:B7961,B7986)","v":0},{"$f":"TREND(L7960:L7961,B7960:B7961,B7986)","v":0},9165.6857559356413,0,0,0,9165.6857559356413,1578.2897775312606,null,1.7799692477043392,822.83917431815269,0.38324215717123883,1.1504488325955502E-2,6.243355692219575E-3,2.2139592859288237E-2,1.0432167746559277E-2,0,221.92570340736776,547.73834923401114,748.42974858416437,52.571300090761873,7.6246762149553389]
[null,2067,{"$f":"MAX(TREND(C8022:C8023,B8022:B8023,B8072)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,{"$f":"MAX(TREND(E8022:E8023,B8022:B8023,B8072)*INDEX(matBenefit,ROW()-ROW($A8024),A8016),0)","v":0},0,55,55,{"$f":"TREND(I8022:I8023,B8022:B8023,B8072)","v":1},{"$f":"TREND(J8022:J8023,B8022:B8023,B8072)","v":0.11},{"$f":"TREND(K8022:K8023,B8022:B8023,B8072)","v":0},{"$f":"TREND(L8022:L8023,B8022:B8023,B8072)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8154)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"MAX(TREND(D8146:D8147,B8146:B8147,B8154)*INDEX(matCost,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8154)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},{"$f":"MAX(TREND(F8146:F8147,B8146:B8147,B8154)*INDEX(matCost,ROW()-ROW($A8148),A8140),0)","v":0},55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8154)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8154)","v":0.09},{"$f":"TREND(K8146:K8147,B8146:B8147,B8154)","v":0},{"$f":"TREND(L8146:L8147,B8146:B8147,B8154)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C8146:C8147,B8146:B8147,B8191)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,{"$f":"MAX(TREND(E8146:E8147,B8146:B8147,B8191)*INDEX(matBenefit,ROW()-ROW($A8148),A8140),0)","v":0},0,55,55,{"$f":"TREND(I8146:I8147,B8146:B8147,B8191)","v":1},{"$f":"TREND(J8146:J8147,B8146:B8147,B8191)","v":0.09},{"$f":"TREND(K8146:K8147,B8146:B8147,B8191)","v":0},{"$f":"TREND(L8146:L8147,B8146:B8147,B8191)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R8211:R8259)","v":81988.700389310878},null,{"$f":"SUM(T8211:T8259)","v":68.515827151729809},34886.316502071604,16.690584407941618,0.47993127524489226,0.26675410164569074,0.91907372437828949,0.43567507363088709,0,11127.874056862282,29994.059172468074,37570.787117766056,2921.4504660579369,374.52957615652673]
[null,2032,{"$f":"MAX(TREND(C8270:C8271,B8270:B8271,B8285)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":1205071.7593600005},0,{"$f":"MAX(TREND(E8270:E8271,B8270:B8271,B8285)*INDEX(matBenefit,ROW()-ROW($A8272),A8264),0)","v":21910.39562472736},0,55,55,{"$f":"TREND(I8270:I8271,B8270:B8271,B8285)","v":0.18198529411764705},{"$f":"TREND(J8270:J8271,B8270:B8271,B8285)","v":0.11},{"$f":"TREND(K8270:K8271,B8270:B8271,B8285)","v":0},{"$f":"TREND(L8270:L8271,B8270:B8271,B8285)","v":0},4942.7320297003644,0,0,0,4942.7320297003644,1791.4735503236986,null,0.85481949963487747,441.05647745798956,0.22045616421949368,6.2859984936077355E-3,3.3857478863681357E-3,1.2114077719433049E-2,5.7113204122237853E-3,0,198.73075048976722,663.19871158391641,860.75501343100802,60.007676316913823,8.7813985020934044]
[null,2056,{"$f":"MAX(TREND(C8332:C8333,B8332:B8333,B8371)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":0},0,{"$f":"MAX(TREND(E8332:E8333,B8332:B8333,B8371)*INDEX(matBenefit,ROW()-ROW($A8334),A8326),0)","v":0},0,55,55,{"$f":"TREND(I8332:I8333,B8332:B8333,B8371)","v":0.33673469387755101},{"$f":"TREND(J8332:J8333,B8332:B8333,B8371)","v":0.22},{"$f":"TREND(K8332:K8333,B8332:B8333,B8371)","v":0},{"$f":"TREND(L8332:L8333,B8332:B8333,B8371)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[{"$f":"MAX($A$1:A8511)+1","v":138},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A8512,1)),\"Not Used\",INDEX(ModelGroup,A8512,1))","v":"6S3298"}]
[null,2062,{"$f":"MAX(TREND(C8518:C8519,B8518:B8519,B8563)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,{"$f":"MAX(TREND(E8518:E8519,B8518:B8519,B8563)*INDEX(matBenefit,ROW()-ROW($A8520),A8512),0)","v":0},0,55,55,{"$f":"TREND(I8518:I8519,B8518:B8519,B8563)","v":0.1970802919708029},{"$f":"TREND(J8518:J8519,B8518:B8519,B8563)","v":0.12},{"$f":"TREND(K8518:K8519,B8518:B8519,B8563)","v":0},{"$f":"TREND(L8518:L8519,B8518:B8519,B8563)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B8583+1","v":2021},{"$f":"MAX(TREND(C8580:C8581,B8580:B8581,B8584)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},{"$f":"MAX(TREND(D8580:D8581,B8580:B8581,B8584)*INDEX(matCost,ROW()-ROW($A8582),A8574),0)","v":0},{"$f":"MAX(TREND(E8580:E8581,B8580:B8581,B8584)*INDEX(matBenefit,ROW()-ROW($A8582),A8574),0)","v":0},{"$f":"MAX(TREND(F8580:F8581,B8580:B8581,B8584)*INDEX(matCost,ROW()-ROW($A8582),A8574),0)","v":0},55,55,{"$f":"TREND(I8580:I8581,B8580:B8581,B8584)","v":0.10305343511450381},{"$f":"TREND(J8580:J8581,B8580:B8581,B8584)","v":0.06},{"$f":"TREND(K8580:K8581,B8580:B8581,B8584)","v":0},{"$f":"TREND(L8580:L8581,B8580:B8581,B8584)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C8642:C8643,B8642:B8643,B8670)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":16201247.875200033},0,{"$f":"MAX(TREND(E8642:E8643,B8642:B8643,B8670)*INDEX(matBenefit,ROW()-ROW($A8644),A8636),0)","v":294568.14318545535},0,55,55,{"$f":"TREND(I8642:I8643,B8642:B8643,B8670)","v":6.9767441860465129E-2},{"$f":"TREND(J8642:J8643,B8642:B8643,B8670)","v":0.04},{"$f":"TREND(K8642:K8643,B8642:B8643,B8670)","v":0},{"$f":"TREND(L8642:L8643,B8642:B8643,B8670)","v":0},39735.259098754294,0,0,0,39735.259098754294,5976.2708799434513,null,12.366443496541249,4090.5376299191535,1.3725589422595572,5.2961243581415018E-2,2.9648318468562234E-2,0.10131404392025925,4.7626755644971423E-2,0,1004.9621943607405,1713.417983336572,3009.3614448706871,218.05354466371864,30.475712711733099]
[null,2065,{"$f":"MAX(TREND(C8704:C8705,B8704:B8705,B8752)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,{"$f":"MAX(TREND(E8704:E8705,B8704:B8705,B8752)*INDEX(matBenefit,ROW()-ROW($A8706),A8698),0)","v":0},0,55,55,{"$f":"TREND(I8704:I8705,B8704:B8705,B8752)","v":0.15111940298507462},{"$f":"TREND(J8704:J8705,B8704:B8705,B8752)","v":0.09},{"$f":"TREND(K8704:K8705,B8704:B8705,B8752)","v":0},{"$f":"TREND(L8704:L8705,B8704:B8705,B8752)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2024,{"$f":"MAX(TREND(C8766:C8767,B8766:B8767,B8773)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":76231.959484800696},{"$f":"MAX(TREND(D8766:D8767,B8766:B8767,B8773)*INDEX(matCost,ROW()-ROW($A8768),A8760),0)","v":0},{"$f":"MAX(TREND(E8766:E8767,B8766:B8767,B8773)*INDEX(matBenefit,ROW()-ROW($A8768),A8760),0)","v":1386.0356269963813},{"$f":"MAX(TREND(F8766:F8767,B8766:B8767,B8773)*INDEX(matCost,ROW()-ROW($A8768),A8760),0)","v":0},55,55,{"$f":"TREND(I8766:I8767,B8766:B8767,B8773)","v":0.22661870503597126},{"$f":"TREND(J8766:J8767,B8766:B8767,B8773)","v":0.14000000000000001},{"$f":"TREND(K8766:K8767,B8766:B8767,B8773)","v":0},{"$f":"TREND(L8766:L8767,B8766:B8767,B8773)","v":0},758.57832812980268,0,0,0,758.57832812980268,472.40445804207928,null,0.10648276166058615,35.801919444638486,3.2164269445991864E-2,1.1548624577252561E-3,2.7501279742669872E-4,2.1182151295642869E-3,1.0550759226200068E-3,0,23.429899832126818,166.25141111180233,271.71009438061759,8.3748168671481196,2.6382358503843908]
[null,2051,{"$f":"MAX(TREND(C8828:C8829,B8828:B8829,B8862)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},0,{"$f":"MAX(TREND(E8828:E8829,B8828:B8829,B8862)*INDEX(matBenefit,ROW()-ROW($A8830),A8822),0)","v":0},0,55,55,{"$f":"TREND(I8828:I8829,B8828:B8829,B8862)","v":1},{"$f":"TREND(J8828:J8829,B8828:B8829,B8862)","v":0.13},{"$f":"TREND(K8828:K8829,B8828:B8829,B8862)","v":0},{"$f":"TREND(L8828:L8829,B8828:B8829,B8862)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2034,{"$f":"MAX(TREND(C8952:C8953,B8952:B8953,B8969)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":390960.85860000178},0,{"$f":"MAX(TREND(E8952:E8953,B8952:B8953,B8969)*INDEX(matBenefit,ROW()-ROW($A8954),A8946),0)","v":7108.3792472727364},0,55,55,{"$f":"TREND(I8952:I8953,B8952:B8953,B8969)","v":1},{"$f":"TREND(J8952:J8953,B8952:B8953,B8969)","v":0.11999999999999998},{"$f":"TREND(K8952:K8953,B8952:B8953,B8969)","v":0},{"$f":"TREND(L8952:L8953,B8952:B8953,B8969)","v":0},6608.8393931214914,0,0,0,6608.8393931214914,2092.189302552636,null,0.12357449830497107,466.60680382893736,0.35144417432081299,7.5890806328449828E-3,3.8901592104313805E-3,1.475730764319351E-2,6.9819363889037167E-3,0,191.51315986876619,923.44326972252293,907.66773983367898,60.221561783597195,9.3435713440706785]
[null,2054,{"$f":"MAX(TREND(C9014:C9015,B9014:B9015,B9051)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},0,{"$f":"MAX(TREND(E9014:E9015,B9014:B9015,B9051)*INDEX(matBenefit,ROW()-ROW($A9016),A9008),0)","v":0},0,55,55,{"$f":"TREND(I9014:I9015,B9014:B9015,B9051)","v":1},{"$f":"TREND(J9014:J9015,B9014:B9015,B9051)","v":0.11999999999999998},{"$f":"TREND(K9014:K9015,B9014:B9015,B9051)","v":0},{"$f":"TREND(L9014:L9015,B9014:B9015,B9051)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2035,{"$f":"MAX(TREND(C9076:C9077,B9076:B9077,B9094)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":2488358.5920000002},0,{"$f":"MAX(TREND(E9076:E9077,B9076:B9077,B9094)*INDEX(matBenefit,ROW()-ROW($A9078),A9070),0)","v":45242.883490909124},0,55,55,{"$f":"TREND(I9076:I9077,B9076:B9077,B9094)","v":1},{"$f":"TREND(J9076:J9077,B9076:B9077,B9094)","v":0.23999999999999996},{"$f":"TREND(K9076:K9077,B9076:B9077,B9094)","v":0},{"$f":"TREND(L9076:L9077,B9076:B9077,B9094)","v":0},42145.179684596951,0,0,0,42145.179684596951,12469.237915562315,null,0.78651777497723874,2969.8242774254782,2.2368457392668946,4.8302415913817835E-2,2.4759795981082435E-2,9.3926213995499122E-2,4.4438109391153099E-2,0,1163.3667612831691,5492.956107202308,5399.1178649534731,358.21842708742543,55.578755035937768]
[null,2040,{"$f":"MAX(TREND(C9138:C9139,B9138:B9139,B9161)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":41152.541850000038},0,{"$f":"MAX(TREND(E9138:E9139,B9138:B9139,B9161)*INDEX(matBenefit,ROW()-ROW($A9140),A9132),0)","v":748.22803363636558},0,55,55,{"$f":"TREND(I9138:I9139,B9138:B9139,B9161)","v":1},{"$f":"TREND(J9138:J9139,B9138:B9139,B9161)","v":0.09},{"$f":"TREND(K9138:K9139,B9138:B9139,B9161)","v":0},{"$f":"TREND(L9138:L9139,B9138:B9139,B9161)","v":0},704.19915622893234,0,0,0,704.19915622893234,148.5486172608214,null,1.3007452283838568E-2,49.115034407347231,3.6993015473380429E-2,7.9882666378556112E-4,4.0947817713443029E-4,1.553354273250114E-3,7.349186577584344E-4,0,15.236740385799235,64.769558953101708,63.663076133145786,4.2238913034285135,0.65535048534615703]
[null,2060,{"$f":"MAX(TREND(C9200:C9201,B9200:B9201,B9243)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,{"$f":"MAX(TREND(E9200:E9201,B9200:B9201,B9243)*INDEX(matBenefit,ROW()-ROW($A9202),A9194),0)","v":0},0,55,55,{"$f":"TREND(I9200:I9201,B9200:B9201,B9243)","v":1},{"$f":"TREND(J9200:J9201,B9200:B9201,B9243)","v":0.31},{"$f":"TREND(K9200:K9201,B9200:B9201,B9243)","v":0},{"$f":"TREND(L9200:L9201,B9200:B9201,B9243)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C9262:C9263,B9262:B9263,B9268)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},{"$f":"MAX(TREND(D9262:D9263,B9262:B9263,B9268)*INDEX(matCost,ROW()-ROW($A9264),A9256),0)","v":0},{"$f":"MAX(TREND(E9262:E9263,B9262:B9263,B9268)*INDEX(matBenefit,ROW()-ROW($A9264),A9256),0)","v":0},{"$f":"MAX(TREND(F9262:F9263,B9262:B9263,B9268)*INDEX(matCost,ROW()-ROW($A9264),A9256),0)","v":0},55,55,{"$f":"TREND(I9262:I9263,B9262:B9263,B9268)","v":1},{"$f":"TREND(J9262:J9263,B9262:B9263,B9268)","v":0.31},{"$f":"TREND(K9262:K9263,B9262:B9263,B9268)","v":0},{"$f":"TREND(L9262:L9263,B9262:B9263,B9268)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9354)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9354)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9354)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9354)","v":0.34},{"$f":"TREND(K9324:K9325,B9324:B9325,B9354)","v":0},{"$f":"TREND(L9324:L9325,B9324:B9325,B9354)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C9324:C9325,B9324:B9325,B9375)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,{"$f":"MAX(TREND(E9324:E9325,B9324:B9325,B9375)*INDEX(matBenefit,ROW()-ROW($A9326),A9318),0)","v":0},0,55,55,{"$f":"TREND(I9324:I9325,B9324:B9325,B9375)","v":1},{"$f":"TREND(J9324:J9325,B9324:B9325,B9375)","v":0.34},{"$f":"TREND(K9324:K9325,B9324:B9325,B9375)","v":0},{"$f":"TREND(L9324:L9325,B9324:B9325,B9375)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C9448:C9449,B9448:B9449,B9461)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":6644198.7768000364},0,{"$f":"MAX(TREND(E9448:E9449,B9448:B9449,B9461)*INDEX(matBenefit,ROW()-ROW($A9450),A9442),0)","v":120803.61412363686},0,55,55,{"$f":"TREND(I9448:I9449,B9448:B9449,B9461)","v":0.22661870503597126},{"$f":"TREND(J9448:J9449,B9448:B9449,B9461)","v":0.14000000000000001},{"$f":"TREND(K9448:K9449,B9448:B9449,B9461)","v":0},{"$f":"TREND(L9448:L9449,B9448:B9449,B9461)","v":0},31730.373910384296,0,0,0,31730.373910384296,13166.977091019478,null,4.5705002551270031,2731.7651858695963,1.4750558127242213,3.9804149569134063E-2,2.1256114206268148E-2,7.6831059137510968E-2,3.6245539022821231E-2,0,1351.2557257162707,5080.3944837346417,6240.2385655696426,431.32399992754245,63.764316071377642]
[null,2049,{"$f":"MAX(TREND(C9510:C9511,B9510:B9511,B9542)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":863968.1400000006},0,{"$f":"MAX(TREND(E9510:E9511,B9510:B9511,B9542)*INDEX(matBenefit,ROW()-ROW($A9512),A9504),0)","v":15708.511636363633},0,55,55,{"$f":"TREND(I9510:I9511,B9510:B9511,B9542)","v":0.16666666666666669},{"$f":"TREND(J9510:J9511,B9510:B9511,B9542)","v":0.1},{"$f":"TREND(K9510:K9511,B9510:B9511,B9542)","v":0},{"$f":"TREND(L9510:L9511,B9510:B9511,B9542)","v":0},3499.1103522678295,0,0,0,3499.1103522678295,401.49186792139568,null,0.61921995174849842,302.82443098868225,0.14647054117554154,4.2770399989388863E-3,2.3118591257412871E-3,8.2370460946838212E-3,3.8824383387864579E-3,0,61.732464535221332,139.49141912928582,185.40625403242646,12.971474308088375,1.8902559163736325]
[]
[null,2036,{"$f":"MAX(TREND(C9634:C9635,B9634:B9635,B9653)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":8324400.2400000095},0,{"$f":"MAX(TREND(E9634:E9635,B9634:B9635,B9653)*INDEX(matBenefit,ROW()-ROW($A9636),A9628),0)","v":151352.73163636355},0,55,55,{"$f":"TREND(I9634:I9635,B9634:B9635,B9653)","v":0.10305343511450381},{"$f":"TREND(J9634:J9635,B9634:B9635,B9653)","v":0.06},{"$f":"TREND(K9634:K9635,B9634:B9635,B9653)","v":0},{"$f":"TREND(L9634:L9635,B9634:B9635,B9653)","v":0},24170.667984925389,0,0,0,24170.667984925389,6683.3911122701857,null,6.2208174984243287,2382.063005173186,0.947762714447421,3.2020430809595865E-2,1.7652427966489644E-2,6.1437072959911951E-2,2.8915008022771558E-2,0,890.58932649193673,2175.1335925719827,3345.0094441911151,238.68302375672997,33.97572525842115]
[null,2056,{"$f":"MAX(TREND(C9696:C9697,B9696:B9697,B9735)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},0,{"$f":"MAX(TREND(E9696:E9697,B9696:B9697,B9735)*INDEX(matBenefit,ROW()-ROW($A9698),A9690),0)","v":0},0,55,55,{"$f":"TREND(I9696:I9697,B9696:B9697,B9735)","v":0.18198529411764705},{"$f":"TREND(J9696:J9697,B9696:B9697,B9735)","v":0.11},{"$f":"TREND(K9696:K9697,B9696:B9697,B9735)","v":0},{"$f":"TREND(L9696:L9697,B9696:B9697,B9735)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2041,{"$f":"MAX(TREND(C9758:C9759,B9758:B9759,B9782)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":33741.329999999958},0,{"$f":"MAX(TREND(E9758:E9759,B9758:B9759,B9782)*INDEX(matBenefit,ROW()-ROW($A9760),A9752),0)","v":613.47872727272807},0,55,55,{"$f":"TREND(I9758:I9759,B9758:B9759,B9782)","v":0.26936619718309862},{"$f":"TREND(J9758:J9759,B9758:B9759,B9782)","v":0.17},{"$f":"TREND(K9758:K9759,B9758:B9759,B9782)","v":0},{"$f":"TREND(L9758:L9759,B9758:B9759,B9782)","v":0},188.2740968867549,0,0,0,188.2740968867549,37.117601825135935,null,2.2517002615824972E-2,15.331821671564178,8.7532494443585251E-3,2.2716731806054124E-4,1.205359541386149E-4,4.3900290015560177E-4,2.0719820202937716E-4,0,4.5395177417609638,14.323090394648892,16.919874597397538,1.1620232155017487,0.17309587582679165]
[null,2042,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9845)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":393769.0577568002},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9845)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":7159.4374137599661},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9845)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9845)","v":0.11},{"$f":"TREND(K9820:K9821,B9820:B9821,B9845)","v":0},{"$f":"TREND(L9820:L9821,B9820:B9821,B9845)","v":0},1656.9628592619592,0,0,0,1656.9628592619592,305.29404400391439,null,0.2793206846886282,144.11954491274645,7.2036221401032247E-2,2.0540118749468911E-3,1.106326444597214E-3,3.9583941222779695E-3,1.8662301558397868E-3,0,40.726508931503126,110.1627007230862,142.97840946347787,9.9677631631700585,1.4586617226771665]
[null,2063,{"$f":"MAX(TREND(C9820:C9821,B9820:B9821,B9866)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,{"$f":"MAX(TREND(E9820:E9821,B9820:B9821,B9866)*INDEX(matBenefit,ROW()-ROW($A9822),A9814),0)","v":0},0,55,55,{"$f":"TREND(I9820:I9821,B9820:B9821,B9866)","v":0.18198529411764705},{"$f":"TREND(J9820:J9821,B9820:B9821,B9866)","v":0.11},{"$f":"TREND(K9820:K9821,B9820:B9821,B9866)","v":0},{"$f":"TREND(L9820:L9821,B9820:B9821,B9866)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C9944:C9945,B9944:B9945,B9952)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(D9944:D9945,B9944:B9945,B9952)*INDEX(matCost,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(E9944:E9945,B9944:B9945,B9952)*INDEX(matBenefit,ROW()-ROW($A9946),A9938),0)","v":0},{"$f":"MAX(TREND(F9944:F9945,B9944:B9945,B9952)*INDEX(matCost,ROW()-ROW($A9946),A9938),0)","v":0},55,55,{"$f":"TREND(I9944:I9945,B9944:B9945,B9952)","v":0.16666666666666669},{"$f":"TREND(J9944:J9945,B9944:B9945,B9952)","v":0.1},{"$f":"TREND(K9944:K9945,B9944:B9945,B9952)","v":0},{"$f":"TREND(L9944:L9945,B9944:B9945,B9952)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10034)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":1098442.0960000008},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10034)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":19971.674472727231},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10034)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10034)","v":0.22999999999999998},{"$f":"TREND(K10006:K10007,B10006:B10007,B10034)","v":0},{"$f":"TREND(L10006:L10007,B10006:B10007,B10034)","v":0},19009.951425878568,0,0,0,19009.951425878568,2859.1387526444801,null,0.34719442610273715,1310.9766472303243,0.98741617472993159,2.1322251201581585E-2,1.0929776070631779E-2,4.1462073714880664E-2,1.9616421113430715E-2,0,322.08039317861306,1232.6294913313336,1211.5720165302982,80.384876366903256,12.471975237331639]
[null,2054,{"$f":"MAX(TREND(C10006:C10007,B10006:B10007,B10043)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,{"$f":"MAX(TREND(E10006:E10007,B10006:B10007,B10043)*INDEX(matBenefit,ROW()-ROW($A10008),A10000),0)","v":0},0,55,55,{"$f":"TREND(I10006:I10007,B10006:B10007,B10043)","v":1},{"$f":"TREND(J10006:J10007,B10006:B10007,B10043)","v":0.22999999999999998},{"$f":"TREND(K10006:K10007,B10006:B10007,B10043)","v":0},{"$f":"TREND(L10006:L10007,B10006:B10007,B10043)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2031,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10144)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":619906.98450000212},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10144)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":11271.036081818165},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10144)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10144)","v":0.12},{"$f":"TREND(K10130:K10131,B10130:B10131,B10144)","v":0},{"$f":"TREND(L10130:L10131,B10130:B10131,B10144)","v":0},2682.2312124103555,0,0,0,2682.2312124103555,1040.2155085675383,null,0.43523321671785881,236.35191788722602,0.12159629325905949,3.3959932014218847E-3,1.8233635734711026E-3,6.5484587945504758E-3,3.088060705146228E-3,0,111.58136125855849,391.40425344819454,497.57193690727473,34.578746508274115,5.0792104452364057]
[null,2052,{"$f":"MAX(TREND(C10130:C10131,B10130:B10131,B10165)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,{"$f":"MAX(TREND(E10130:E10131,B10130:B10131,B10165)*INDEX(matBenefit,ROW()-ROW($A10132),A10124),0)","v":0},0,55,55,{"$f":"TREND(I10130:I10131,B10130:B10131,B10165)","v":0.1970802919708029},{"$f":"TREND(J10130:J10131,B10130:B10131,B10165)","v":0.12},{"$f":"TREND(K10130:K10131,B10130:B10131,B10165)","v":0},{"$f":"TREND(L10130:L10131,B10130:B10131,B10165)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2034,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10333)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":428552.90940000117},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10333)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":7791.8710800000117},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10333)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10333)","v":0.11},{"$f":"TREND(K10316:K10317,B10316:B10317,B10333)","v":0},{"$f":"TREND(L10316:L10317,B10316:B10317,B10333)","v":0},7244.2989812882015,0,0,0,7244.2989812882015,2293.3595343410866,null,0.13545655431052561,511.47243752939158,0.38523657825030383,8.3187933352796891E-3,4.2642096030519917E-3,1.6176266718996364E-2,7.6532703642635501E-3,0,209.92772049878783,1012.2350900357761,994.94269597003768,66.012044283382338,10.241983553102289]
[null,2065,{"$f":"MAX(TREND(C10316:C10317,B10316:B10317,B10364)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,{"$f":"MAX(TREND(E10316:E10317,B10316:B10317,B10364)*INDEX(matBenefit,ROW()-ROW($A10318),A10310),0)","v":0},0,55,55,{"$f":"TREND(I10316:I10317,B10316:B10317,B10364)","v":1},{"$f":"TREND(J10316:J10317,B10316:B10317,B10364)","v":0.11},{"$f":"TREND(K10316:K10317,B10316:B10317,B10364)","v":0},{"$f":"TREND(L10316:L10317,B10316:B10317,B10364)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C10440:C10441,B10440:B10441,B10443)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},{"$f":"MAX(TREND(D10440:D10441,B10440:B10441,B10443)*INDEX(matCost,ROW()-ROW($A10442),A10434),0)","v":0},{"$f":"MAX(TREND(E10440:E10441,B10440:B10441,B10443)*INDEX(matBenefit,ROW()-ROW($A10442),A10434),0)","v":0},{"$f":"MAX(TREND(F10440:F10441,B10440:B10441,B10443)*INDEX(matCost,ROW()-ROW($A10442),A10434),0)","v":0},{"$f":"IF(E10443=0,55,MAX(5,ROUND(C10443/E10443,1)))","v":55},{"$f":"IF(F10443=0,55,MAX(5,ROUND(D10443/F10443,1)))","v":55},{"$f":"TREND(I10440:I10441,B10440:B10441,B10443)","v":0.13533834586466167},{"$f":"TREND(J10440:J10441,B10440:B10441,B10443)","v":0.08},{"$f":"TREND(K10440:K10441,B10440:B10441,B10443)","v":0},{"$f":"TREND(L10440:L10441,B10440:B10441,B10443)","v":0},{"$f":"C10443*(1-I10443)*0.00000110231131*(VLOOKUP(G10443,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G10443,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(G10443,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G10443,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G10443,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G10443,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C10443*I10443*0.00000110231131*(VLOOKUP(G10443,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G10443,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(G10443,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G10443,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G10443,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G10443,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D10443*(1-J10443)*0.00000110231131*(VLOOKUP(H10443,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H10443,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(H10443,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H10443,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H10443,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H10443,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D10443*J10443*0.00000110231131*(VLOOKUP(H10443,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H10443,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(H10443,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H10443,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H10443,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H10443,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K10443*(1-I10443)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K10443*I10443*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L10443*(1-J10443)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L10443*J10443*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M10443+O10443)-(N10443+P10443)","v":0},{"$f":"Q10443/(1+DiscRate)^(B10443-YearCurrent)","v":0},null,{"$f":"0.00000110231131*(C10443*(1-I10443)*VLOOKUP(G10443,EmAuto1,2)-D10443*(1-J10443)*VLOOKUP(H10443,EmAuto1,2)+(K10443*(1-I10443)-L10443*(1-J10443))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C10443*I10443*VLOOKUP(G10443,EmTruck1,2)-D10443*J10443*VLOOKUP(H10443,EmTruck1,2)+(K10443*I10443-L10443*J10443)*VLOOKUP(0,EmTruck1,2))","v":0},{"$f":"0.00000110231131*(C10443*(1-I10443)*VLOOKUP(G10443,EmAuto1,3)-D10443*(1-J10443)*VLOOKUP(H10443,EmAuto1,3)+(K10443*(1-I10443)-L10443*(1-J10443))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C10443*I10443*VLOOKUP(G10443,EmTruck1,3)-D10443*J10443*VLOOKUP(H10443,EmTruck1,3)+(K10443*I10443-L10443*J10443)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"0.00000110231131*(C10443*(1-I10443)*VLOOKUP(G10443,EmAuto1,4)-D10443*(1-J10443)*VLOOKUP(H10443,EmAuto1,4)+(K10443*(1-I10443)-L10443*(1-J10443))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C10443*I10443*VLOOKUP(G10443,EmTruck1,4)-D10443*J10443*VLOOKUP(H10443,EmTruck1,4)+(K10443*I10443-L10443*J10443)*VLOOKUP(0,EmTruck1,4))","v":0},{"$f":"0.00000110231131*(C10443*(1-I10443)*VLOOKUP(G10443,EmAuto1,5)-D10443*(1-J10443)*VLOOKUP(H10443,EmAuto1,5)+(K10443*(1-I10443)-L10443*(1-J10443))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C10443*I10443*VLOOKUP(G10443,EmTruck1,5)-D10443*J10443*VLOOKUP(H10443,EmTruck1,5)+(K10443*I10443-L10443*J10443)*VLOOKUP(0,EmTruck1,5))","v":0},{"$f":"0.00000110231131*(C10443*(1-I10443)*VLOOKUP(G10443,EmAuto1,6)-D10443*(1-J10443)*VLOOKUP(H10443,EmAuto1,6)+(K10443*(1-I10443)-L10443*(1-J10443))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C10443*I10443*VLOOKUP(G10443,EmTruck1,6)-D10443*J10443*VLOOKUP(H10443,EmTruck1,6)+(K10443*I10443-L10443*J10443)*VLOOKUP(0,EmTruck1,6))","v":0},{"$f":"0.00000110231131*(C10443*(1-I10443)*VLOOKUP(G10443,EmAuto1,7)-D10443*(1-J10443)*VLOOKUP(H10443,EmAuto1,7)+(K10443*(1-I10443)-L10443*(1-J10443))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C10443*I10443*VLOOKUP(G10443,EmTruck1,7)-D10443*J10443*VLOOKUP(H10443,EmTruck1,7)+(K10443*I10443-L10443*J10443)*VLOOKUP(0,EmTruck1,7))","v":0},{"$f":"0.00000110231131*(C10443*(1-I10443)*VLOOKUP(G10443,EmAuto1,8)-D10443*(1-J10443)*VLOOKUP(H10443,EmAuto1,8)+(K10443*(1-I10443)-L10443*(1-J10443))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C10443*I10443*VLOOKUP(G10443,EmTruck1,8)-D10443*J10443*VLOOKUP(H10443,EmTruck1,8)+(K10443*I10443-L10443*J10443)*VLOOKUP(0,EmTruck1,8))","v":0},{"$f":"T10443*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B10443-YearCurrent)","v":0},{"$f":"U10443*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10443-YearCurrent)/(1+DiscRate)^($B10443-YearCurrent)","v":0},{"$f":"V10443*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B10443-YearCurrent)","v":0},{"$f":"W10443*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B10443-YearCurrent)","v":0},{"$f":"X10443*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B10443-YearCurrent)","v":0},{"$f":"Y10443*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B10443-YearCurrent)","v":0}]
[null,2040,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10525)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":39776758.603679657},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10525)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":723213.79279417545},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10525)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10525)","v":0.08},{"$f":"TREND(K10502:K10503,B10502:B10503,B10525)","v":0},{"$f":"TREND(L10502:L10503,B10502:B10503,B10525)","v":0},137138.43638132693,0,0,0,137138.43638132693,28928.925741476563,null,29.107746440483432,12681.35054890597,5.6527385894289717,0.17528892022891251,9.5559215910856601E-2,0.33704269829686995,0.1587608671212673,0,3934.079419602082,9897.1489787835926,13969.778901653988,985.72222791693207,142.19621351997068]
[null,2065,{"$f":"MAX(TREND(C10502:C10503,B10502:B10503,B10550)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,{"$f":"MAX(TREND(E10502:E10503,B10502:B10503,B10550)*INDEX(matBenefit,ROW()-ROW($A10504),A10496),0)","v":0},0,55,55,{"$f":"TREND(I10502:I10503,B10502:B10503,B10550)","v":0.13533834586466167},{"$f":"TREND(J10502:J10503,B10502:B10503,B10550)","v":0.08},{"$f":"TREND(K10502:K10503,B10502:B10503,B10550)","v":0},{"$f":"TREND(L10502:L10503,B10502:B10503,B10550)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C10626:C10627,B10626:B10627,B10636)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},{"$f":"MAX(TREND(D10626:D10627,B10626:B10627,B10636)*INDEX(matCost,ROW()-ROW($A10628),A10620),0)","v":0},{"$f":"MAX(TREND(E10626:E10627,B10626:B10627,B10636)*INDEX(matBenefit,ROW()-ROW($A10628),A10620),0)","v":0},{"$f":"MAX(TREND(F10626:F10627,B10626:B10627,B10636)*INDEX(matCost,ROW()-ROW($A10628),A10620),0)","v":0},55,55,{"$f":"TREND(I10626:I10627,B10626:B10627,B10636)","v":0.33673469387755101},{"$f":"TREND(J10626:J10627,B10626:B10627,B10636)","v":0.22},{"$f":"TREND(K10626:K10627,B10626:B10627,B10636)","v":0},{"$f":"TREND(L10626:L10627,B10626:B10627,B10636)","v":0},{"$f":"C10636*(1-I10636)*0.00000110231131*(VLOOKUP(G10636,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G10636,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(G10636,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G10636,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G10636,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G10636,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C10636*I10636*0.00000110231131*(VLOOKUP(G10636,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G10636,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(G10636,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G10636,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G10636,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G10636,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D10636*(1-J10636)*0.00000110231131*(VLOOKUP(H10636,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H10636,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(H10636,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H10636,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H10636,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H10636,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D10636*J10636*0.00000110231131*(VLOOKUP(H10636,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H10636,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(H10636,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H10636,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H10636,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H10636,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K10636*(1-I10636)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K10636*I10636*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L10636*(1-J10636)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L10636*J10636*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B10636-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C10636*(1-I10636)*VLOOKUP(G10636,EmAuto20,2)-D10636*(1-J10636)*VLOOKUP(H10636,EmAuto20,2)+(K10636*(1-I10636)-L10636*(1-J10636))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C10636*I10636*VLOOKUP(G10636,EmTruck20,2)-D10636*J10636*VLOOKUP(H10636,EmTruck20,2)+(K10636*I10636-L10636*J10636)*VLOOKUP(0,EmTruck20,2))","v":0},{"$f":"0.00000110231131*(C10636*(1-I10636)*VLOOKUP(G10636,EmAuto20,3)-D10636*(1-J10636)*VLOOKUP(H10636,EmAuto20,3)+(K10636*(1-I10636)-L10636*(1-J10636))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C10636*I10636*VLOOKUP(G10636,EmTruck20,3)-D10636*J10636*VLOOKUP(H10636,EmTruck20,3)+(K10636*I10636-L10636*J10636)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"0.00000110231131*(C10636*(1-I10636)*VLOOKUP(G10636,EmAuto20,4)-D10636*(1-J10636)*VLOOKUP(H10636,EmAuto20,4)+(K10636*(1-I10636)-L10636*(1-J10636))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C10636*I10636*VLOOKUP(G10636,EmTruck20,4)-D10636*J10636*VLOOKUP(H10636,EmTruck20,4)+(K10636*I10636-L10636*J10636)*VLOOKUP(0,EmTruck20,4))","v":0},{"$f":"0.00000110231131*(C10636*(1-I10636)*VLOOKUP(G10636,EmAuto20,5)-D10636*(1-J10636)*VLOOKUP(H10636,EmAuto20,5)+(K10636*(1-I10636)-L10636*(1-J10636))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C10636*I10636*VLOOKUP(G10636,EmTruck20,5)-D10636*J10636*VLOOKUP(H10636,EmTruck20,5)+(K10636*I10636-L10636*J10636)*VLOOKUP(0,EmTruck20,5))","v":0},{"$f":"0.00000110231131*(C10636*(1-I10636)*VLOOKUP(G10636,EmAuto20,6)-D10636*(1-J10636)*VLOOKUP(H10636,EmAuto20,6)+(K10636*(1-I10636)-L10636*(1-J10636))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C10636*I10636*VLOOKUP(G10636,EmTruck20,6)-D10636*J10636*VLOOKUP(H10636,EmTruck20,6)+(K10636*I10636-L10636*J10636)*VLOOKUP(0,EmTruck20,6))","v":0},{"$f":"0.00000110231131*(C10636*(1-I10636)*VLOOKUP(G10636,EmAuto20,7)-D10636*(1-J10636)*VLOOKUP(H10636,EmAuto20,7)+(K10636*(1-I10636)-L10636*(1-J10636))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C10636*I10636*VLOOKUP(G10636,EmTruck20,7)-D10636*J10636*VLOOKUP(H10636,EmTruck20,7)+(K10636*I10636-L10636*J10636)*VLOOKUP(0,EmTruck20,7))","v":0},{"$f":"0.00000110231131*(C10636*(1-I10636)*VLOOKUP(G10636,EmAuto20,8)-D10636*(1-J10636)*VLOOKUP(H10636,EmAuto20,8)+(K10636*(1-I10636)-L10636*(1-J10636))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C10636*I10636*VLOOKUP(G10636,EmTruck20,8)-D10636*J10636*VLOOKUP(H10636,EmTruck20,8)+(K10636*I10636-L10636*J10636)*VLOOKUP(0,EmTruck20,8))","v":0},0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[]
[null,2029,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10824)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10824)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10824)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10824)","v":0.08},{"$f":"TREND(K10812:K10813,B10812:B10813,B10824)","v":0},{"$f":"TREND(L10812:L10813,B10812:B10813,B10824)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C10812:C10813,B10812:B10813,B10849)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,{"$f":"MAX(TREND(E10812:E10813,B10812:B10813,B10849)*INDEX(matBenefit,ROW()-ROW($A10814),A10806),0)","v":0},0,55,55,{"$f":"TREND(I10812:I10813,B10812:B10813,B10849)","v":1},{"$f":"TREND(J10812:J10813,B10812:B10813,B10849)","v":0.08},{"$f":"TREND(K10812:K10813,B10812:B10813,B10849)","v":0},{"$f":"TREND(L10812:L10813,B10812:B10813,B10849)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,2037,{"$f":"MAX(TREND(C10936:C10937,B10936:B10937,B10956)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,{"$f":"MAX(TREND(E10936:E10937,B10936:B10937,B10956)*INDEX(matBenefit,ROW()-ROW($A10938),A10930),0)","v":0},0,55,55,{"$f":"TREND(I10936:I10937,B10936:B10937,B10956)","v":1},{"$f":"TREND(J10936:J10937,B10936:B10937,B10956)","v":0.22999999999999998},{"$f":"TREND(K10936:K10937,B10936:B10937,B10956)","v":0},{"$f":"TREND(L10936:L10937,B10936:B10937,B10956)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B11126+1","v":2022},{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11127)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(D11122:D11123,B11122:B11123,B11127)*INDEX(matCost,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11127)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":0},{"$f":"MAX(TREND(F11122:F11123,B11122:B11123,B11127)*INDEX(matCost,ROW()-ROW($A11124),A11116),0)","v":0},55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11127)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11127)","v":0.06},{"$f":"TREND(K11122:K11123,B11122:B11123,B11127)","v":0},{"$f":"TREND(L11122:L11123,B11122:B11123,B11127)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2043,{"$f":"MAX(TREND(C11122:C11123,B11122:B11123,B11148)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":3625412.6728999913},0,{"$f":"MAX(TREND(E11122:E11123,B11122:B11123,B11148)*INDEX(matBenefit,ROW()-ROW($A11124),A11116),0)","v":65916.594052727334},0,55,55,{"$f":"TREND(I11122:I11123,B11122:B11123,B11148)","v":0.10305343511450381},{"$f":"TREND(J11122:J11123,B11122:B11123,B11148)","v":0.06},{"$f":"TREND(K11122:K11123,B11122:B11123,B11148)","v":0},{"$f":"TREND(L11122:L11123,B11122:B11123,B11148)","v":0},10748.900281527713,0,0,0,10748.900281527713,1850.9121833084587,null,2.7092679285427481,1037.4274611525761,0.41276618816922384,1.3945422168795915E-2,7.6879215573572302E-3,2.6756851721817972E-2,1.2592959672823326E-2,0,279.80172339410944,589.93476134309037,907.22581587087689,64.735064153037229,9.2148185473448248]
[null,2067,{"$f":"MAX(TREND(C11184:C11185,B11184:B11185,B11234)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,{"$f":"MAX(TREND(E11184:E11185,B11184:B11185,B11234)*INDEX(matBenefit,ROW()-ROW($A11186),A11178),0)","v":0},0,55,55,{"$f":"TREND(I11184:I11185,B11184:B11185,B11234)","v":0.26936619718309862},{"$f":"TREND(J11184:J11185,B11184:B11185,B11234)","v":0.17},{"$f":"TREND(K11184:K11185,B11184:B11185,B11234)","v":0},{"$f":"TREND(L11184:L11185,B11184:B11185,B11234)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C11308:C11309,B11308:B11309,B11316)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},{"$f":"MAX(TREND(D11308:D11309,B11308:B11309,B11316)*INDEX(matCost,ROW()-ROW($A11310),A11302),0)","v":0},{"$f":"MAX(TREND(E11308:E11309,B11308:B11309,B11316)*INDEX(matBenefit,ROW()-ROW($A11310),A11302),0)","v":0},{"$f":"MAX(TREND(F11308:F11309,B11308:B11309,B11316)*INDEX(matCost,ROW()-ROW($A11310),A11302),0)","v":0},55,55,{"$f":"TREND(I11308:I11309,B11308:B11309,B11316)","v":0.18198529411764705},{"$f":"TREND(J11308:J11309,B11308:B11309,B11316)","v":0.11},{"$f":"TREND(K11308:K11309,B11308:B11309,B11316)","v":0},{"$f":"TREND(L11308:L11309,B11308:B11309,B11316)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C11370:C11371,B11370:B11371,B11373)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(D11370:D11371,B11370:B11371,B11373)*INDEX(matCost,ROW()-ROW($A11372),A11364),0)","v":1805874},{"$f":"MAX(TREND(E11370:E11371,B11370:B11371,B11373)*INDEX(matBenefit,ROW()-ROW($A11372),A11364),0)","v":0},{"$f":"MAX(TREND(F11370:F11371,B11370:B11371,B11373)*INDEX(matCost,ROW()-ROW($A11372),A11364),0)","v":32834.072727272753},{"$f":"IF(E11373=0,55,MAX(5,ROUND(C11373/E11373,1)))","v":55},{"$f":"IF(F11373=0,55,MAX(5,ROUND(D11373/F11373,1)))","v":55},{"$f":"TREND(I11370:I11371,B11370:B11371,B11373)","v":0.16666666666666669},{"$f":"TREND(J11370:J11371,B11370:B11371,B11373)","v":0.1},{"$f":"TREND(K11370:K11371,B11370:B11371,B11373)","v":0},{"$f":"TREND(L11370:L11371,B11370:B11371,B11373)","v":0},{"$f":"C11373*(1-I11373)*0.00000110231131*(VLOOKUP(G11373,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G11373,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(G11373,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G11373,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G11373,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G11373,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C11373*I11373*0.00000110231131*(VLOOKUP(G11373,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G11373,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(G11373,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G11373,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G11373,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G11373,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D11373*(1-J11373)*0.00000110231131*(VLOOKUP(H11373,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H11373,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(H11373,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H11373,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H11373,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H11373,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D11373*J11373*0.00000110231131*(VLOOKUP(H11373,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H11373,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(H11373,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H11373,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H11373,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H11373,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":10118.628927915364},{"$f":"K11373*(1-I11373)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K11373*I11373*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L11373*(1-J11373)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L11373*J11373*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M11373+O11373)-(N11373+P11373)","v":-10118.628927915364},{"$f":"Q11373/(1+DiscRate)^(B11373-YearCurrent)","v":-8259.8153109036684},null,{"$f":"0.00000110231131*(C11373*(1-I11373)*VLOOKUP(G11373,EmAuto1,2)-D11373*(1-J11373)*VLOOKUP(H11373,EmAuto1,2)+(K11373*(1-I11373)-L11373*(1-J11373))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C11373*I11373*VLOOKUP(G11373,EmTruck1,2)-D11373*J11373*VLOOKUP(H11373,EmTruck1,2)+(K11373*I11373-L11373*J11373)*VLOOKUP(0,EmTruck1,2))","v":-2.7830227123499811},{"$f":"0.00000110231131*(C11373*(1-I11373)*VLOOKUP(G11373,EmAuto1,3)-D11373*(1-J11373)*VLOOKUP(H11373,EmAuto1,3)+(K11373*(1-I11373)-L11373*(1-J11373))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C11373*I11373*VLOOKUP(G11373,EmTruck1,3)-D11373*J11373*VLOOKUP(H11373,EmTruck1,3)+(K11373*I11373-L11373*J11373)*VLOOKUP(0,EmTruck1,3))","v":-623.46678310743312},{"$f":"0.00000110231131*(C11373*(1-I11373)*VLOOKUP(G11373,EmAuto1,4)-D11373*(1-J11373)*VLOOKUP(H11373,EmAuto1,4)+(K11373*(1-I11373)-L11373*(1-J11373))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C11373*I11373*VLOOKUP(G11373,EmTruck1,4)-D11373*J11373*VLOOKUP(H11373,EmTruck1,4)+(K11373*I11373-L11373*J11373)*VLOOKUP(0,EmTruck1,4))","v":-0.39956868483924701},{"$f":"0.00000110231131*(C11373*(1-I11373)*VLOOKUP(G11373,EmAuto1,5)-D11373*(1-J11373)*VLOOKUP(H11373,EmAuto1,5)+(K11373*(1-I11373)-L11373*(1-J11373))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C11373*I11373*VLOOKUP(G11373,EmTruck1,5)-D11373*J11373*VLOOKUP(H11373,EmTruck1,5)+(K11373*I11373-L11373*J11373)*VLOOKUP(0,EmTruck1,5))","v":-1.5649073077738773E-2},{"$f":"0.00000110231131*(C11373*(1-I11373)*VLOOKUP(G11373,EmAuto1,6)-D11373*(1-J11373)*VLOOKUP(H11373,EmAuto1,6)+(K11373*(1-I11373)-L11373*(1-J11373))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C11373*I11373*VLOOKUP(G11373,EmTruck1,6)-D11373*J11373*VLOOKUP(H11373,EmTruck1,6)+(K11373*I11373-L11373*J11373)*VLOOKUP(0,EmTruck1,6))","v":-4.5347521801412513E-3},{"$f":"0.00000110231131*(C11373*(1-I11373)*VLOOKUP(G11373,EmAuto1,7)-D11373*(1-J11373)*VLOOKUP(H11373,EmAuto1,7)+(K11373*(1-I11373)-L11373*(1-J11373))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C11373*I11373*VLOOKUP(G11373,EmTruck1,7)-D11373*J11373*VLOOKUP(H11373,EmTruck1,7)+(K11373*I11373-L11373*J11373)*VLOOKUP(0,EmTruck1,7))","v":-3.2926458690680935E-2},{"$f":"0.00000110231131*(C11373*(1-I11373)*VLOOKUP(G11373,EmAuto1,8)-D11373*(1-J11373)*VLOOKUP(H11373,EmAuto1,8)+(K11373*(1-I11373)-L11373*(1-J11373))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C11373*I11373*VLOOKUP(G11373,EmTruck1,8)-D11373*J11373*VLOOKUP(H11373,EmTruck1,8)+(K11373*I11373-L11373*J11373)*VLOOKUP(0,EmTruck1,8))","v":-1.419326287051037E-2},{"$f":"T11373*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B11373-YearCurrent)","v":0},{"$f":"U11373*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B11373-YearCurrent)/(1+DiscRate)^($B11373-YearCurrent)","v":-491.72701365555008},{"$f":"V11373*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B11373-YearCurrent)","v":-2707.1866735826825},{"$f":"W11373*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B11373-YearCurrent)","v":-4826.1324776107522},{"$f":"X11373*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B11373-YearCurrent)","v":-181.01354940921027},{"$f":"Y11373*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B11373-YearCurrent)","v":-53.75559664547437}]
[{"$f":"MAX($A$1:A11425)+1","v":185},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A11426,1)),\"Not Used\",INDEX(ModelGroup,A11426,1))","v":"9S3224"}]
[null,2032,{"$f":"MAX(TREND(C11432:C11433,B11432:B11433,B11447)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":1436513.2953599989},0,{"$f":"MAX(TREND(E11432:E11433,B11432:B11433,B11447)*INDEX(matBenefit,ROW()-ROW($A11434),A11426),0)","v":26118.423551999964},0,55,55,{"$f":"TREND(I11432:I11433,B11432:B11433,B11447)","v":0.18198529411764705},{"$f":"TREND(J11432:J11433,B11432:B11433,B11447)","v":0.11},{"$f":"TREND(K11432:K11433,B11432:B11433,B11447)","v":0},{"$f":"TREND(L11432:L11433,B11432:B11433,B11447)","v":0},5892.0144969932526,0,0,0,5892.0144969932526,2135.5372021102844,null,1.0189929079498454,525.76412064418344,0.26279614345419511,7.4932636505199678E-3,4.0360018527758716E-3,1.4440661786176055E-2,6.8082150647839198E-3,0,236.89822872211028,790.57015423038524,1026.0683741340854,71.532524252901595,10.467920770802078]
[null,2056,{"$f":"MAX(TREND(C11494:C11495,B11494:B11495,B11533)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,{"$f":"MAX(TREND(E11494:E11495,B11494:B11495,B11533)*INDEX(matBenefit,ROW()-ROW($A11496),A11488),0)","v":0},0,55,55,{"$f":"TREND(I11494:I11495,B11494:B11495,B11533)","v":0.18198529411764705},{"$f":"TREND(J11494:J11495,B11494:B11495,B11533)","v":0.11},{"$f":"TREND(K11494:K11495,B11494:B11495,B11533)","v":0},{"$f":"TREND(L11494:L11495,B11494:B11495,B11533)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2033,{"$f":"MAX(TREND(C11618:C11619,B11618:B11619,B11634)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":2075291.9347199947},0,{"$f":"MAX(TREND(E11618:E11619,B11618:B11619,B11634)*INDEX(matBenefit,ROW()-ROW($A11620),A11612),0)","v":37732.580631272751},0,55,55,{"$f":"TREND(I11618:I11619,B11618:B11619,B11634)","v":0.18198529411764705},{"$f":"TREND(J11618:J11619,B11618:B11619,B11634)","v":0.11},{"$f":"TREND(K11618:K11619,B11618:B11619,B11634)","v":0},{"$f":"TREND(L11618:L11619,B11618:B11619,B11634)","v":0},8532.0773774416266,0,0,0,8532.0773774416266,2890.1097988171409,null,1.472111514899157,759.55721583807849,0.379654486141971,1.0825315483597728E-2,5.830702800061224E-3,2.086203381038676E-2,9.8356443058498881E-3,0,326.64025452005217,1067.3975102192892,1385.3581772659616,96.580471547876527,14.13338526396077]
[null,2062,{"$f":"MAX(TREND(C11680:C11681,B11680:B11681,B11725)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,{"$f":"MAX(TREND(E11680:E11681,B11680:B11681,B11725)*INDEX(matBenefit,ROW()-ROW($A11682),A11674),0)","v":0},0,55,55,{"$f":"TREND(I11680:I11681,B11680:B11681,B11725)","v":1},{"$f":"TREND(J11680:J11681,B11680:B11681,B11725)","v":0.08},{"$f":"TREND(K11680:K11681,B11680:B11681,B11725)","v":0},{"$f":"TREND(L11680:L11681,B11680:B11681,B11725)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B11745+1","v":2021},{"$f":"MAX(TREND(C11742:C11743,B11742:B11743,B11746)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":0},{"$f":"MAX(TREND(D11742:D11743,B11742:B11743,B11746)*INDEX(matCost,ROW()-ROW($A11744),A11736),0)","v":1048051.8750000075},{"$f":"MAX(TREND(E11742:E11743,B11742:B11743,B11746)*INDEX(matBenefit,ROW()-ROW($A11744),A11736),0)","v":0},{"$f":"MAX(TREND(F11742:F11743,B11742:B11743,B11746)*INDEX(matCost,ROW()-ROW($A11744),A11736),0)","v":19055.488636363763},55,55,{"$f":"TREND(I11742:I11743,B11742:B11743,B11746)","v":0.18198529411764705},{"$f":"TREND(J11742:J11743,B11742:B11743,B11746)","v":0.11},{"$f":"TREND(K11742:K11743,B11742:B11743,B11746)","v":0},{"$f":"TREND(L11742:L11743,B11742:B11743,B11746)","v":0},0,6236.6314995006369,0,0,-6236.6314995006369,-4757.8963102738135,null,-1.6032056439011817,-372.13033005724691,-0.24850210214146545,-9.6187195509412574E-3,-2.7225328565356754E-3,-1.9899867804055817E-2,-8.7322090761506529E-3,0,-280.12002652354732,-1573.522830431993,-2772.3247695464124,-101.56565603567449,-30.363027736185764]
[null,2045,{"$f":"MAX(TREND(C11804:C11805,B11804:B11805,B11832)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":5619043.4832000136},0,{"$f":"MAX(TREND(E11804:E11805,B11804:B11805,B11832)*INDEX(matBenefit,ROW()-ROW($A11806),A11798),0)","v":102164.42696727253},0,55,55,{"$f":"TREND(I11804:I11805,B11804:B11805,B11832)","v":0.18198529411764705},{"$f":"TREND(J11804:J11805,B11804:B11805,B11832)","v":0.11},{"$f":"TREND(K11804:K11805,B11804:B11805,B11832)","v":0},{"$f":"TREND(L11804:L11805,B11804:B11805,B11832)","v":0},23849.841715969567,0,0,0,23849.841715969567,3587.0689601940439,null,3.985877107672505,2056.5709105154656,1.0279493841484635,2.9310535739108499E-2,1.5787163253048825E-2,5.6485872260843353E-2,2.6630910145813265E-2,0,505.2577930033458,1283.2286516309475,1665.4819678881258,116.10934735345337,16.99120031817116]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R11869:R11917)","v":40306.740675885092},null,{"$f":"SUM(T11869:T11917)","v":1.4841460803465911},8980.9535362131082,7.2837124572688898,0.16761079275526572,7.5171817366637791E-2,0.31109106874236991,0.15428124038508126,0,3129.4675800185046,17123.280141981842,18915.898535759628,961.00777902443463,177.08663910067114]
[null,2044,{"$f":"MAX(TREND(C11928:C11929,B11928:B11929,B11955)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":4217751.1577599943},0,{"$f":"MAX(TREND(E11928:E11929,B11928:B11929,B11955)*INDEX(matBenefit,ROW()-ROW($A11930),A11922),0)","v":76686.384686545469},0,55,55,{"$f":"TREND(I11928:I11929,B11928:B11929,B11955)","v":0.18198529411764705},{"$f":"TREND(J11928:J11929,B11928:B11929,B11955)","v":0.11},{"$f":"TREND(K11928:K11929,B11928:B11929,B11955)","v":0},{"$f":"TREND(L11928:L11929,B11928:B11929,B11955)","v":0},17849.690799855958,0,0,0,17849.690799855958,2872.5572966195709,null,2.9918682487220662,1543.6976711029608,0.77159657476822652,2.2000994727627034E-2,1.1850117602288454E-2,4.2399272018015591E-2,1.9989621442783212E-2,0,397.36831769664167,1030.6385575370691,1337.649319789253,93.254440758348537,13.646660838258502]
[null,2051,{"$f":"MAX(TREND(C11990:C11991,B11990:B11991,B12024)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":3669029.0559999794},0,{"$f":"MAX(TREND(E11990:E11991,B11990:B11991,B12024)*INDEX(matBenefit,ROW()-ROW($A11992),A11984),0)","v":66709.619200000074},0,55,55,{"$f":"TREND(I11990:I11991,B11990:B11991,B12024)","v":1},{"$f":"TREND(J11990:J11991,B11990:B11991,B12024)","v":0.08},{"$f":"TREND(K11990:K11991,B11990:B11991,B12024)","v":0},{"$f":"TREND(L11990:L11991,B11990:B11991,B12024)","v":0},64457.98892705515,0,0,0,64457.98892705515,6459.937410802544,null,1.1597028574296184,4378.9394342598926,3.2981789833448527,7.1220831287162584E-2,3.6507765065407004E-2,0.13849210052662625,6.5522997800248825E-2,0,813.14562739193798,2743.4930921749706,2696.6249642731368,178.91455184131863,27.759175121179286]
[]
[null,2034,{"$f":"MAX(TREND(C12114:C12115,B12114:B12115,B12131)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":733070.78880000487},0,{"$f":"MAX(TREND(E12114:E12115,B12114:B12115,B12131)*INDEX(matBenefit,ROW()-ROW($A12116),A12108),0)","v":13328.559796363697},0,55,55,{"$f":"TREND(I12114:I12115,B12114:B12115,B12131)","v":1},{"$f":"TREND(J12114:J12115,B12114:B12115,B12131)","v":0.08},{"$f":"TREND(K12114:K12115,B12114:B12115,B12131)","v":0},{"$f":"TREND(L12114:L12115,B12114:B12115,B12131)","v":0},12391.89806446802,0,0,0,12391.89806446802,3922.9575764523497,null,0.23170824637632817,874.91064698190394,0.65897506725120447,1.4229898475536256E-2,7.2942393547028167E-3,2.767067576355112E-2,1.3091473234157363E-2,0,359.09656959858432,1731.501431042597,1701.9215386186731,112.91838256534261,17.519654627152445]
[null,2058,{"$f":"MAX(TREND(C12176:C12177,B12176:B12177,B12217)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,{"$f":"MAX(TREND(E12176:E12177,B12176:B12177,B12217)*INDEX(matBenefit,ROW()-ROW($A12178),A12170),0)","v":0},0,55,55,{"$f":"TREND(I12176:I12177,B12176:B12177,B12217)","v":1},{"$f":"TREND(J12176:J12177,B12176:B12177,B12217)","v":0.01},{"$f":"TREND(K12176:K12177,B12176:B12177,B12217)","v":0},{"$f":"TREND(L12176:L12177,B12176:B12177,B12217)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C12238:C12239,B12238:B12239,B12276)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,{"$f":"MAX(TREND(E12238:E12239,B12238:B12239,B12276)*INDEX(matBenefit,ROW()-ROW($A12240),A12232),0)","v":0},0,55,55,{"$f":"TREND(I12238:I12239,B12238:B12239,B12276)","v":1},{"$f":"TREND(J12238:J12239,B12238:B12239,B12276)","v":0.1},{"$f":"TREND(K12238:K12239,B12238:B12239,B12276)","v":0},{"$f":"TREND(L12238:L12239,B12238:B12239,B12276)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2040,{"$f":"MAX(TREND(C12300:C12301,B12300:B12301,B12323)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":6498787.9258111715},0,{"$f":"MAX(TREND(E12300:E12301,B12300:B12301,B12323)*INDEX(matBenefit,ROW()-ROW($A12302),A12294),0)","v":118159.78046929417},0,55,55,{"$f":"TREND(I12300:I12301,B12300:B12301,B12323)","v":0.15111940298507462},{"$f":"TREND(J12300:J12301,B12300:B12301,B12323)","v":0.09},{"$f":"TREND(K12300:K12301,B12300:B12301,B12323)","v":0},{"$f":"TREND(L12300:L12301,B12300:B12301,B12323)","v":0},24026.605216682809,0,0,0,24026.605216682809,5068.3374878250534,null,4.706362187745869,2175.6438666575423,1.0133188534504818,3.0418665331702604E-2,1.6507865623187928E-2,5.8538619596617977E-2,2.7583375320641455E-2,0,674.94039591385149,1774.1785679536797,2424.2378161286765,170.2836291103707,24.697078718475041]
[null,2060,{"$f":"MAX(TREND(C12362:C12363,B12362:B12363,B12405)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,{"$f":"MAX(TREND(E12362:E12363,B12362:B12363,B12405)*INDEX(matBenefit,ROW()-ROW($A12364),A12356),0)","v":0},0,55,55,{"$f":"TREND(I12362:I12363,B12362:B12363,B12405)","v":8.653846153846155E-2},{"$f":"TREND(J12362:J12363,B12362:B12363,B12405)","v":0.05},{"$f":"TREND(K12362:K12363,B12362:B12363,B12405)","v":0},{"$f":"TREND(L12362:L12363,B12362:B12363,B12405)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C12424:C12425,B12424:B12425,B12430)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"MAX(TREND(D12424:D12425,B12424:B12425,B12430)*INDEX(matCost,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"MAX(TREND(E12424:E12425,B12424:B12425,B12430)*INDEX(matBenefit,ROW()-ROW($A12426),A12418),0)","v":0},{"$f":"MAX(TREND(F12424:F12425,B12424:B12425,B12430)*INDEX(matCost,ROW()-ROW($A12426),A12418),0)","v":0},55,55,{"$f":"TREND(I12424:I12425,B12424:B12425,B12430)","v":1},{"$f":"TREND(J12424:J12425,B12424:B12425,B12430)","v":0.08},{"$f":"TREND(K12424:K12425,B12424:B12425,B12430)","v":0},{"$f":"TREND(L12424:L12425,B12424:B12425,B12430)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2047,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12516)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":1697921.6583999991},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12516)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":30871.302879999974},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12516)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12516)","v":0.11},{"$f":"TREND(K12486:K12487,B12486:B12487,B12516)","v":0},{"$f":"TREND(L12486:L12487,B12486:B12487,B12516)","v":0},29526.734178022693,0,0,0,29526.734178022693,3878.8419479567378,null,0.53667729769489358,2026.4478674795623,1.5263028565944796,3.2958962746280934E-2,1.6894749008042134E-2,6.4090181193013143E-2,3.0322168451188906E-2,0,453.50434720288075,1664.1998512577463,1635.7696971212447,108.52936769238251,16.838684682482889]
[null,2068,{"$f":"MAX(TREND(C12486:C12487,B12486:B12487,B12537)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,{"$f":"MAX(TREND(E12486:E12487,B12486:B12487,B12537)*INDEX(matBenefit,ROW()-ROW($A12488),A12480),0)","v":0},0,55,55,{"$f":"TREND(I12486:I12487,B12486:B12487,B12537)","v":1},{"$f":"TREND(J12486:J12487,B12486:B12487,B12537)","v":0.11},{"$f":"TREND(K12486:K12487,B12486:B12487,B12537)","v":0},{"$f":"TREND(L12486:L12487,B12486:B12487,B12537)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2050,{"$f":"MAX(TREND(C12610:C12611,B12610:B12611,B12643)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":2035319.0268799961},0,{"$f":"MAX(TREND(E12610:E12611,B12610:B12611,B12643)*INDEX(matBenefit,ROW()-ROW($A12612),A12604),0)","v":37005.800488727284},0,55,55,{"$f":"TREND(I12610:I12611,B12610:B12611,B12643)","v":0.18198529411764705},{"$f":"TREND(J12610:J12611,B12610:B12611,B12643)","v":0.11},{"$f":"TREND(K12610:K12611,B12610:B12611,B12643)","v":0},{"$f":"TREND(L12610:L12611,B12610:B12611,B12643)","v":0},8773.5892040560084,0,0,0,8773.5892040560084,940.83319592493478,null,1.4437566714524184,744.92712448565499,0.37234183121776498,1.061680537910337E-2,5.7183956389481472E-3,2.0460203040987064E-2,9.646196596442301E-3,0,144.9355214413506,331.40210228869569,430.12149454466532,29.985990228161814,4.3880874220611714]
[null,2053,{"$f":"MAX(TREND(C12672:C12673,B12672:B12673,B12708)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,{"$f":"MAX(TREND(E12672:E12673,B12672:B12673,B12708)*INDEX(matBenefit,ROW()-ROW($A12674),A12666),0)","v":0},0,55,55,{"$f":"TREND(I12672:I12673,B12672:B12673,B12708)","v":0.18198529411764705},{"$f":"TREND(J12672:J12673,B12672:B12673,B12708)","v":0.11},{"$f":"TREND(K12672:K12673,B12672:B12673,B12708)","v":0},{"$f":"TREND(L12672:L12673,B12672:B12673,B12708)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2036,{"$f":"MAX(TREND(C12796:C12797,B12796:B12797,B12815)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,{"$f":"MAX(TREND(E12796:E12797,B12796:B12797,B12815)*INDEX(matBenefit,ROW()-ROW($A12798),A12790),0)","v":0},0,55,55,{"$f":"TREND(I12796:I12797,B12796:B12797,B12815)","v":1},{"$f":"TREND(J12796:J12797,B12796:B12797,B12815)","v":0.25},{"$f":"TREND(K12796:K12797,B12796:B12797,B12815)","v":0},{"$f":"TREND(L12796:L12797,B12796:B12797,B12815)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12897)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12897)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12897)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12897)","v":0.25},{"$f":"TREND(K12858:K12859,B12858:B12859,B12897)","v":0},{"$f":"TREND(L12858:L12859,B12858:B12859,B12897)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C12858:C12859,B12858:B12859,B12904)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,{"$f":"MAX(TREND(E12858:E12859,B12858:B12859,B12904)*INDEX(matBenefit,ROW()-ROW($A12860),A12852),0)","v":0},0,55,55,{"$f":"TREND(I12858:I12859,B12858:B12859,B12904)","v":1},{"$f":"TREND(J12858:J12859,B12858:B12859,B12904)","v":0.25},{"$f":"TREND(K12858:K12859,B12858:B12859,B12904)","v":0},{"$f":"TREND(L12858:L12859,B12858:B12859,B12904)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2042,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13007)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":38715027.436800003},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B13007)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":703909.58976000175},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B13007)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B13007)","v":0.09},{"$f":"TREND(K12982:K12983,B12982:B12983,B13007)","v":0},{"$f":"TREND(L12982:L12983,B12982:B12983,B13007)","v":0},143950.72627937022,0,0,0,143950.72627937022,26522.802920703001,null,28.037065266036748,12960.895624215784,6.0366129286585988,0.18121217007719315,9.834179508865204E-2,0.34873030012170814,0.16432158496769117,0,3662.5985165265306,9231.6000271413559,12614.059426376116,886.03840870997863,128.50654194901696]
[null,2063,{"$f":"MAX(TREND(C12982:C12983,B12982:B12983,B13028)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,{"$f":"MAX(TREND(E12982:E12983,B12982:B12983,B13028)*INDEX(matBenefit,ROW()-ROW($A12984),A12976),0)","v":0},0,55,55,{"$f":"TREND(I12982:I12983,B12982:B12983,B13028)","v":0.15111940298507462},{"$f":"TREND(J12982:J12983,B12982:B12983,B13028)","v":0.09},{"$f":"TREND(K12982:K12983,B12982:B12983,B13028)","v":0},{"$f":"TREND(L12982:L12983,B12982:B12983,B13028)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C13106:C13107,B13106:B13107,B13114)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"MAX(TREND(D13106:D13107,B13106:B13107,B13114)*INDEX(matCost,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"MAX(TREND(E13106:E13107,B13106:B13107,B13114)*INDEX(matBenefit,ROW()-ROW($A13108),A13100),0)","v":0},{"$f":"MAX(TREND(F13106:F13107,B13106:B13107,B13114)*INDEX(matCost,ROW()-ROW($A13108),A13100),0)","v":0},55,55,{"$f":"TREND(I13106:I13107,B13106:B13107,B13114)","v":1},{"$f":"TREND(J13106:J13107,B13106:B13107,B13114)","v":0.05},{"$f":"TREND(K13106:K13107,B13106:B13107,B13114)","v":0},{"$f":"TREND(L13106:L13107,B13106:B13107,B13114)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2049,{"$f":"MAX(TREND(C13168:C13169,B13168:B13169,B13200)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":9124502.8992000222},0,{"$f":"MAX(TREND(E13168:E13169,B13168:B13169,B13200)*INDEX(matBenefit,ROW()-ROW($A13170),A13162),0)","v":165900.05271272734},0,55,55,{"$f":"TREND(I13168:I13169,B13168:B13169,B13200)","v":8.653846153846155E-2},{"$f":"TREND(J13168:J13169,B13168:B13169,B13200)","v":0.05},{"$f":"TREND(K13168:K13169,B13168:B13169,B13200)","v":0},{"$f":"TREND(L13168:L13169,B13168:B13169,B13200)","v":0},25174.29383375615,0,0,0,25174.29383375615,2888.5268646546524,null,6.8911804364902851,2458.5799472304966,0.90696198251365057,3.2483134801830564E-2,1.8033675682211217E-2,6.2240516728063501E-2,2.9277462114718197E-2,0,501.19535898702111,863.74647776795086,1408.1178441940976,101.18408954403502,14.283094161547252]
[]
[null,2031,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13306)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":3931347.1812479794},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13306)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":71479.039659054019},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13306)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13306)","v":0.11},{"$f":"TREND(K13292:K13293,B13292:B13293,B13306)","v":0},{"$f":"TREND(L13292:L13293,B13292:B13293,B13306)","v":0},16087.665309288121,0,0,0,16087.665309288121,6239.0739746582476,null,2.788707148983522,1438.8737649503203,0.71920175131590247,2.0507029782440761E-2,1.1045442154049609E-2,3.9520173737209605E-2,1.8632237648424067E-2,0,679.28999606844798,2315.0263631203406,3004.63573507508,209.46867090779892,30.653209486579939]
[null,2052,{"$f":"MAX(TREND(C13292:C13293,B13292:B13293,B13327)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,{"$f":"MAX(TREND(E13292:E13293,B13292:B13293,B13327)*INDEX(matBenefit,ROW()-ROW($A13294),A13286),0)","v":0},0,55,55,{"$f":"TREND(I13292:I13293,B13292:B13293,B13327)","v":0.18198529411764705},{"$f":"TREND(J13292:J13293,B13292:B13293,B13327)","v":0.11},{"$f":"TREND(K13292:K13293,B13292:B13293,B13327)","v":0},{"$f":"TREND(L13292:L13293,B13292:B13293,B13327)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2038,{"$f":"MAX(TREND(C13478:C13479,B13478:B13479,B13499)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,{"$f":"MAX(TREND(E13478:E13479,B13478:B13479,B13499)*INDEX(matBenefit,ROW()-ROW($A13480),A13472),0)","v":0},0,55,55,{"$f":"TREND(I13478:I13479,B13478:B13479,B13499)","v":8.653846153846155E-2},{"$f":"TREND(J13478:J13479,B13478:B13479,B13499)","v":0.05},{"$f":"TREND(K13478:K13479,B13478:B13479,B13499)","v":0},{"$f":"TREND(L13478:L13479,B13478:B13479,B13499)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C13540:C13541,B13540:B13541,B13546)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"MAX(TREND(D13540:D13541,B13540:B13541,B13546)*INDEX(matCost,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"MAX(TREND(E13540:E13541,B13540:B13541,B13546)*INDEX(matBenefit,ROW()-ROW($A13542),A13534),0)","v":0},{"$f":"MAX(TREND(F13540:F13541,B13540:B13541,B13546)*INDEX(matCost,ROW()-ROW($A13542),A13534),0)","v":0},55,55,{"$f":"TREND(I13540:I13541,B13540:B13541,B13546)","v":1},{"$f":"TREND(J13540:J13541,B13540:B13541,B13546)","v":0.38000000000000006},{"$f":"TREND(K13540:K13541,B13540:B13541,B13546)","v":0},{"$f":"TREND(L13540:L13541,B13540:B13541,B13546)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C13602:C13603,B13602:B13603,B13605)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},{"$f":"MAX(TREND(D13602:D13603,B13602:B13603,B13605)*INDEX(matCost,ROW()-ROW($A13604),A13596),0)","v":728323.91999999806},{"$f":"MAX(TREND(E13602:E13603,B13602:B13603,B13605)*INDEX(matBenefit,ROW()-ROW($A13604),A13596),0)","v":0},{"$f":"MAX(TREND(F13602:F13603,B13602:B13603,B13605)*INDEX(matCost,ROW()-ROW($A13604),A13596),0)","v":13242.2530909091},{"$f":"IF(E13605=0,55,MAX(5,ROUND(C13605/E13605,1)))","v":55},{"$f":"IF(F13605=0,55,MAX(5,ROUND(D13605/F13605,1)))","v":55},{"$f":"TREND(I13602:I13603,B13602:B13603,B13605)","v":8.653846153846155E-2},{"$f":"TREND(J13602:J13603,B13602:B13603,B13605)","v":0.05},{"$f":"TREND(K13602:K13603,B13602:B13603,B13605)","v":0},{"$f":"TREND(L13602:L13603,B13602:B13603,B13605)","v":0},{"$f":"C13605*(1-I13605)*0.00000110231131*(VLOOKUP(G13605,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G13605,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(G13605,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G13605,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G13605,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G13605,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C13605*I13605*0.00000110231131*(VLOOKUP(G13605,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G13605,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(G13605,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G13605,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G13605,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G13605,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D13605*(1-J13605)*0.00000110231131*(VLOOKUP(H13605,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H13605,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(H13605,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H13605,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H13605,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H13605,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D13605*J13605*0.00000110231131*(VLOOKUP(H13605,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H13605,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(H13605,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H13605,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H13605,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H13605,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":2841.9306897110905},{"$f":"K13605*(1-I13605)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K13605*I13605*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L13605*(1-J13605)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L13605*J13605*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M13605+O13605)-(N13605+P13605)","v":-2841.9306897110905},{"$f":"Q13605/(1+DiscRate)^(B13605-YearCurrent)","v":-2319.8619882821176},null,{"$f":"0.00000110231131*(C13605*(1-I13605)*VLOOKUP(G13605,EmAuto1,2)-D13605*(1-J13605)*VLOOKUP(H13605,EmAuto1,2)+(K13605*(1-I13605)-L13605*(1-J13605))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C13605*I13605*VLOOKUP(G13605,EmTruck1,2)-D13605*J13605*VLOOKUP(H13605,EmTruck1,2)+(K13605*I13605-L13605*J13605)*VLOOKUP(0,EmTruck1,2))","v":-1.1639085621186482},{"$f":"0.00000110231131*(C13605*(1-I13605)*VLOOKUP(G13605,EmAuto1,3)-D13605*(1-J13605)*VLOOKUP(H13605,EmAuto1,3)+(K13605*(1-I13605)-L13605*(1-J13605))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C13605*I13605*VLOOKUP(G13605,EmTruck1,3)-D13605*J13605*VLOOKUP(H13605,EmTruck1,3)+(K13605*I13605-L13605*J13605)*VLOOKUP(0,EmTruck1,3))","v":-215.67102481234528},{"$f":"0.00000110231131*(C13605*(1-I13605)*VLOOKUP(G13605,EmAuto1,4)-D13605*(1-J13605)*VLOOKUP(H13605,EmAuto1,4)+(K13605*(1-I13605)-L13605*(1-J13605))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C13605*I13605*VLOOKUP(G13605,EmTruck1,4)-D13605*J13605*VLOOKUP(H13605,EmTruck1,4)+(K13605*I13605-L13605*J13605)*VLOOKUP(0,EmTruck1,4))","v":-0.10343684377061499},{"$f":"0.00000110231131*(C13605*(1-I13605)*VLOOKUP(G13605,EmAuto1,5)-D13605*(1-J13605)*VLOOKUP(H13605,EmAuto1,5)+(K13605*(1-I13605)-L13605*(1-J13605))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C13605*I13605*VLOOKUP(G13605,EmTruck1,5)-D13605*J13605*VLOOKUP(H13605,EmTruck1,5)+(K13605*I13605-L13605*J13605)*VLOOKUP(0,EmTruck1,5))","v":-4.4466632502107653E-3},{"$f":"0.00000110231131*(C13605*(1-I13605)*VLOOKUP(G13605,EmAuto1,6)-D13605*(1-J13605)*VLOOKUP(H13605,EmAuto1,6)+(K13605*(1-I13605)-L13605*(1-J13605))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C13605*I13605*VLOOKUP(G13605,EmTruck1,6)-D13605*J13605*VLOOKUP(H13605,EmTruck1,6)+(K13605*I13605-L13605*J13605)*VLOOKUP(0,EmTruck1,6))","v":-1.5135535858788001E-3},{"$f":"0.00000110231131*(C13605*(1-I13605)*VLOOKUP(G13605,EmAuto1,7)-D13605*(1-J13605)*VLOOKUP(H13605,EmAuto1,7)+(K13605*(1-I13605)-L13605*(1-J13605))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C13605*I13605*VLOOKUP(G13605,EmTruck1,7)-D13605*J13605*VLOOKUP(H13605,EmTruck1,7)+(K13605*I13605-L13605*J13605)*VLOOKUP(0,EmTruck1,7))","v":-1.0531886197827946E-2},{"$f":"0.00000110231131*(C13605*(1-I13605)*VLOOKUP(G13605,EmAuto1,8)-D13605*(1-J13605)*VLOOKUP(H13605,EmAuto1,8)+(K13605*(1-I13605)-L13605*(1-J13605))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C13605*I13605*VLOOKUP(G13605,EmTruck1,8)-D13605*J13605*VLOOKUP(H13605,EmTruck1,8)+(K13605*I13605-L13605*J13605)*VLOOKUP(0,EmTruck1,8))","v":-4.0041402929886253E-3},{"$f":"T13605*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B13605-YearCurrent)","v":0},{"$f":"U13605*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13605-YearCurrent)/(1+DiscRate)^($B13605-YearCurrent)","v":-170.09930895505667},{"$f":"V13605*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B13605-YearCurrent)","v":-700.81279048662316},{"$f":"W13605*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B13605-YearCurrent)","v":-1371.3391088554663},{"$f":"X13605*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B13605-YearCurrent)","v":-60.416467299085276},{"$f":"Y13605*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B13605-YearCurrent)","v":-17.19431268588604}]
[null,2040,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13687)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":527680.4561999999},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13687)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":9594.1901127272577},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13687)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13687)","v":5.9999999999999991E-2},{"$f":"TREND(K13664:K13665,B13664:B13665,B13687)","v":0},{"$f":"TREND(L13664:L13665,B13664:B13665,B13687)","v":0},9029.6277048689208,0,0,0,9029.6277048689208,1904.7718221096795,null,0.16678868537826808,629.77990173279306,0.47434472826390001,1.024299349254142E-2,5.2505537106753552E-3,1.9917960220696272E-2,9.4235299974760097E-3,0,195.37383977605978,830.51079908556039,816.32286966579352,54.161050319966272,8.4032632622995838]
[null,2065,{"$f":"MAX(TREND(C13664:C13665,B13664:B13665,B13712)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},0,{"$f":"MAX(TREND(E13664:E13665,B13664:B13665,B13712)*INDEX(matBenefit,ROW()-ROW($A13666),A13658),0)","v":0},0,55,55,{"$f":"TREND(I13664:I13665,B13664:B13665,B13712)","v":1},{"$f":"TREND(J13664:J13665,B13664:B13665,B13712)","v":5.9999999999999991E-2},{"$f":"TREND(K13664:K13665,B13664:B13665,B13712)","v":0},{"$f":"TREND(L13664:L13665,B13664:B13665,B13712)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C13788:C13789,B13788:B13789,B13798)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(D13788:D13789,B13788:B13789,B13798)*INDEX(matCost,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(E13788:E13789,B13788:B13789,B13798)*INDEX(matBenefit,ROW()-ROW($A13790),A13782),0)","v":0},{"$f":"MAX(TREND(F13788:F13789,B13788:B13789,B13798)*INDEX(matCost,ROW()-ROW($A13790),A13782),0)","v":0},55,55,{"$f":"TREND(I13788:I13789,B13788:B13789,B13798)","v":1},{"$f":"TREND(J13788:J13789,B13788:B13789,B13798)","v":0.23999999999999996},{"$f":"TREND(K13788:K13789,B13788:B13789,B13798)","v":0},{"$f":"TREND(L13788:L13789,B13788:B13789,B13798)","v":0},{"$f":"C13798*(1-I13798)*0.00000110231131*(VLOOKUP(G13798,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G13798,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(G13798,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G13798,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G13798,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G13798,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C13798*I13798*0.00000110231131*(VLOOKUP(G13798,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G13798,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(G13798,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G13798,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G13798,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G13798,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D13798*(1-J13798)*0.00000110231131*(VLOOKUP(H13798,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H13798,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(H13798,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H13798,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H13798,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H13798,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D13798*J13798*0.00000110231131*(VLOOKUP(H13798,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H13798,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(H13798,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H13798,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H13798,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H13798,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K13798*(1-I13798)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K13798*I13798*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L13798*(1-J13798)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L13798*J13798*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B13798-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C13798*(1-I13798)*VLOOKUP(G13798,EmAuto20,2)-D13798*(1-J13798)*VLOOKUP(H13798,EmAuto20,2)+(K13798*(1-I13798)-L13798*(1-J13798))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C13798*I13798*VLOOKUP(G13798,EmTruck20,2)-D13798*J13798*VLOOKUP(H13798,EmTruck20,2)+(K13798*I13798-L13798*J13798)*VLOOKUP(0,EmTruck20,2))","v":0},{"$f":"0.00000110231131*(C13798*(1-I13798)*VLOOKUP(G13798,EmAuto20,3)-D13798*(1-J13798)*VLOOKUP(H13798,EmAuto20,3)+(K13798*(1-I13798)-L13798*(1-J13798))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C13798*I13798*VLOOKUP(G13798,EmTruck20,3)-D13798*J13798*VLOOKUP(H13798,EmTruck20,3)+(K13798*I13798-L13798*J13798)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"0.00000110231131*(C13798*(1-I13798)*VLOOKUP(G13798,EmAuto20,4)-D13798*(1-J13798)*VLOOKUP(H13798,EmAuto20,4)+(K13798*(1-I13798)-L13798*(1-J13798))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C13798*I13798*VLOOKUP(G13798,EmTruck20,4)-D13798*J13798*VLOOKUP(H13798,EmTruck20,4)+(K13798*I13798-L13798*J13798)*VLOOKUP(0,EmTruck20,4))","v":0},{"$f":"0.00000110231131*(C13798*(1-I13798)*VLOOKUP(G13798,EmAuto20,5)-D13798*(1-J13798)*VLOOKUP(H13798,EmAuto20,5)+(K13798*(1-I13798)-L13798*(1-J13798))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C13798*I13798*VLOOKUP(G13798,EmTruck20,5)-D13798*J13798*VLOOKUP(H13798,EmTruck20,5)+(K13798*I13798-L13798*J13798)*VLOOKUP(0,EmTruck20,5))","v":0},{"$f":"0.00000110231131*(C13798*(1-I13798)*VLOOKUP(G13798,EmAuto20,6)-D13798*(1-J13798)*VLOOKUP(H13798,EmAuto20,6)+(K13798*(1-I13798)-L13798*(1-J13798))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C13798*I13798*VLOOKUP(G13798,EmTruck20,6)-D13798*J13798*VLOOKUP(H13798,EmTruck20,6)+(K13798*I13798-L13798*J13798)*VLOOKUP(0,EmTruck20,6))","v":0},{"$f":"0.00000110231131*(C13798*(1-I13798)*VLOOKUP(G13798,EmAuto20,7)-D13798*(1-J13798)*VLOOKUP(H13798,EmAuto20,7)+(K13798*(1-I13798)-L13798*(1-J13798))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C13798*I13798*VLOOKUP(G13798,EmTruck20,7)-D13798*J13798*VLOOKUP(H13798,EmTruck20,7)+(K13798*I13798-L13798*J13798)*VLOOKUP(0,EmTruck20,7))","v":0},{"$f":"0.00000110231131*(C13798*(1-I13798)*VLOOKUP(G13798,EmAuto20,8)-D13798*(1-J13798)*VLOOKUP(H13798,EmAuto20,8)+(K13798*(1-I13798)-L13798*(1-J13798))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C13798*I13798*VLOOKUP(G13798,EmTruck20,8)-D13798*J13798*VLOOKUP(H13798,EmTruck20,8)+(K13798*I13798-L13798*J13798)*VLOOKUP(0,EmTruck20,8))","v":0},0,0,0,0,0,0]
[null,2034,{"$f":"MAX(TREND(C13850:C13851,B13850:B13851,B13867)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,{"$f":"MAX(TREND(E13850:E13851,B13850:B13851,B13867)*INDEX(matBenefit,ROW()-ROW($A13852),A13844),0)","v":0},0,55,55,{"$f":"TREND(I13850:I13851,B13850:B13851,B13867)","v":1},{"$f":"TREND(J13850:J13851,B13850:B13851,B13867)","v":0.23999999999999996},{"$f":"TREND(K13850:K13851,B13850:B13851,B13867)","v":0},{"$f":"TREND(L13850:L13851,B13850:B13851,B13867)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2033,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B13990)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":3707951.9318399727},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B13990)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":67417.307851635851},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B13990)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B13990)","v":0.11},{"$f":"TREND(K13974:K13975,B13974:B13975,B13990)","v":0},{"$f":"TREND(L13974:L13975,B13974:B13975,B13990)","v":0},15244.377075344491,0,0,0,15244.377075344491,5163.797937276493,null,2.630241386395924,1357.1110640825541,0.678333761997572,1.9341736354600708E-2,1.0417794889367596E-2,3.7274475593127319E-2,1.7573477588678429E-2,0,583.61252337625569,1907.1334465494358,2475.2380345836523,172.56162377091417,25.252308996234174]
[null,2054,{"$f":"MAX(TREND(C13974:C13975,B13974:B13975,B14011)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,{"$f":"MAX(TREND(E13974:E13975,B13974:B13975,B14011)*INDEX(matBenefit,ROW()-ROW($A13976),A13968),0)","v":0},0,55,55,{"$f":"TREND(I13974:I13975,B13974:B13975,B14011)","v":0.18198529411764705},{"$f":"TREND(J13974:J13975,B13974:B13975,B14011)","v":0.11},{"$f":"TREND(K13974:K13975,B13974:B13975,B14011)","v":0},{"$f":"TREND(L13974:L13975,B13974:B13975,B14011)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,2037,{"$f":"MAX(TREND(C14098:C14099,B14098:B14099,B14118)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":2125581.5879999995},0,{"$f":"MAX(TREND(E14098:E14099,B14098:B14099,B14118)*INDEX(matBenefit,ROW()-ROW($A14100),A14092),0)","v":38646.937963636359},0,55,55,{"$f":"TREND(I14098:I14099,B14098:B14099,B14118)","v":0.16666666666666669},{"$f":"TREND(J14098:J14099,B14098:B14099,B14118)","v":0.1},{"$f":"TREND(K14098:K14099,B14098:B14099,B14118)","v":0},{"$f":"TREND(L14098:L14099,B14098:B14099,B14118)","v":0},8313.7963231086596,0,0,0,8313.7963231086596,2148.442955415348,null,1.523438732774169,745.02519838997659,0.36035482223583692,1.0522607318464345E-2,5.6877620414630707E-3,2.0265230519226341E-2,9.5517867701345963E-3,0,265.84809142511807,772.91703071723737,1027.3295105724728,71.874481375375836,10.473841325143301]
[null,2029,{"$f":"MAX(TREND(C14222:C14223,B14222:B14223,B14234)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":4293979.1360000074},0,{"$f":"MAX(TREND(E14222:E14223,B14222:B14223,B14234)*INDEX(matBenefit,ROW()-ROW($A14224),A14216),0)","v":78072.347927272785},0,55,55,{"$f":"TREND(I14222:I14223,B14222:B14223,B14234)","v":0.18198529411764705},{"$f":"TREND(J14222:J14223,B14222:B14223,B14234)","v":0.11},{"$f":"TREND(K14222:K14223,B14222:B14223,B14234)","v":0},{"$f":"TREND(L14222:L14223,B14222:B14223,B14234)","v":0},17492.905723669235,0,0,0,17492.905723669235,7767.0593431798497,null,3.0459406819287933,1571.5971246459931,0.7855417423970199,2.2398621634627133E-2,1.2064286355479806E-2,4.3165559706381293E-2,2.035089653260521E-2,0,814.51120544435264,2894.9564032887788,3757.3176700596091,261.94201491320132,38.332049473906594]
[null,{"$f":"B14288+1","v":2022},{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14289)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(D14284:D14285,B14284:B14285,B14289)*INDEX(matCost,ROW()-ROW($A14286),A14278),0)","v":1727721.2950000167},{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14289)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":0},{"$f":"MAX(TREND(F14284:F14285,B14284:B14285,B14289)*INDEX(matCost,ROW()-ROW($A14286),A14278),0)","v":31413.114454545779},55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14289)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14289)","v":0.12},{"$f":"TREND(K14284:K14285,B14284:B14285,B14289)","v":0},{"$f":"TREND(L14284:L14285,B14284:B14285,B14289)","v":0},0,10882.511737893914,0,0,-10882.511737893914,-7759.0804671871574,null,-2.6232108083637717,-630.43417532659043,-0.43703854582724866,-1.6741232103232424E-2,-4.6377292720225765E-3,-3.4108657323674657E-2,-1.5211201100582352E-2,0,-452.92592706027108,-2586.3002775346854,-4509.5217168528561,-161.69454319429471,-48.638002545048877]
[null,2043,{"$f":"MAX(TREND(C14284:C14285,B14284:B14285,B14310)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":3108600.2289400101},0,{"$f":"MAX(TREND(E14284:E14285,B14284:B14285,B14310)*INDEX(matBenefit,ROW()-ROW($A14286),A14278),0)","v":56520.004162545549},0,55,55,{"$f":"TREND(I14284:I14285,B14284:B14285,B14310)","v":0.1970802919708029},{"$f":"TREND(J14284:J14285,B14284:B14285,B14310)","v":0.12},{"$f":"TREND(K14284:K14285,B14284:B14285,B14310)","v":0},{"$f":"TREND(L14284:L14285,B14284:B14285,B14310)","v":0},13863.977112286653,0,0,0,13863.977112286653,2387.3143739495049,null,2.1825307843929096,1185.2159185579217,0.60975964864833299,1.7029627843173221E-2,9.1434821088600335E-3,3.283805638093075E-2,1.5485462262924674E-2,0,319.66134406949755,871.48226553509608,1107.8702263005205,76.991407428287147,11.309130616103594]
[null,2067,{"$f":"MAX(TREND(C14346:C14347,B14346:B14347,B14396)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},0,{"$f":"MAX(TREND(E14346:E14347,B14346:B14347,B14396)*INDEX(matBenefit,ROW()-ROW($A14348),A14340),0)","v":0},0,55,55,{"$f":"TREND(I14346:I14347,B14346:B14347,B14396)","v":0.296875},{"$f":"TREND(J14346:J14347,B14346:B14347,B14396)","v":0.19},{"$f":"TREND(K14346:K14347,B14346:B14347,B14396)","v":0},{"$f":"TREND(L14346:L14347,B14346:B14347,B14396)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2030,{"$f":"MAX(TREND(C14408:C14409,B14408:B14409,B14421)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":1239446.0051999986},0,{"$f":"MAX(TREND(E14408:E14409,B14408:B14409,B14421)*INDEX(matBenefit,ROW()-ROW($A14410),A14402),0)","v":22535.381912727258},0,55,55,{"$f":"TREND(I14408:I14409,B14408:B14409,B14421)","v":8.653846153846155E-2},{"$f":"TREND(J14408:J14409,B14408:B14409,B14421)","v":0.05},{"$f":"TREND(K14408:K14409,B14408:B14409,B14421)","v":0},{"$f":"TREND(L14408:L14409,B14408:B14409,B14421)","v":0},3224.3537219507502,0,0,0,3224.3537219507502,1337.9921620266443,null,0.93607796035322721,333.96636811051127,0.12319908476256516,4.4124148034444454E-3,2.4496421920528633E-3,8.4545712432121042E-3,3.9769655247370523E-3,0,165.19500630591099,424.32289356762931,691.75001405119679,49.707555125759519,7.0166929761476355]
[null,2042,{"$f":"MAX(TREND(C14470:C14471,B14470:B14471,B14495)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":6097775.6114800274},0,{"$f":"MAX(TREND(E14470:E14471,B14470:B14471,B14495)*INDEX(matBenefit,ROW()-ROW($A14472),A14464),0)","v":110868.64748145547},0,55,55,{"$f":"TREND(I14470:I14471,B14470:B14471,B14495)","v":0.50310559006211175},{"$f":"TREND(J14470:J14471,B14470:B14471,B14495)","v":0.36},{"$f":"TREND(K14470:K14471,B14470:B14471,B14495)","v":0},{"$f":"TREND(L14470:L14471,B14470:B14471,B14495)","v":0},56728.252267913151,0,0,0,56728.252267913151,10452.133822637121,null,3.3840717706345385,4212.5809281173506,2.8294124719527423,6.5787134933063096E-2,3.4225152309964327E-2,0.12758999195228077,6.0303369034958608E-2,0,1190.4264261833459,4326.9304428762143,4579.3989950188443,308.36125640416253,47.016702154553798]
[{"$f":"MAX($A$1:A14587)+1","v":236},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A14588,1)),\"Not Used\",INDEX(ModelGroup,A14588,1))","v":"6S3404"}]
[null,2032,{"$f":"MAX(TREND(C14594:C14595,B14594:B14595,B14609)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,{"$f":"MAX(TREND(E14594:E14595,B14594:B14595,B14609)*INDEX(matBenefit,ROW()-ROW($A14596),A14588),0)","v":0},0,55,55,{"$f":"TREND(I14594:I14595,B14594:B14595,B14609)","v":1},{"$f":"TREND(J14594:J14595,B14594:B14595,B14609)","v":0.05},{"$f":"TREND(K14594:K14595,B14594:B14595,B14609)","v":0},{"$f":"TREND(L14594:L14595,B14594:B14595,B14609)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C14656:C14657,B14656:B14657,B14695)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,{"$f":"MAX(TREND(E14656:E14657,B14656:B14657,B14695)*INDEX(matBenefit,ROW()-ROW($A14658),A14650),0)","v":0},0,55,55,{"$f":"TREND(I14656:I14657,B14656:B14657,B14695)","v":1},{"$f":"TREND(J14656:J14657,B14656:B14657,B14695)","v":0.05},{"$f":"TREND(K14656:K14657,B14656:B14657,B14695)","v":0},{"$f":"TREND(L14656:L14657,B14656:B14657,B14695)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A14774,2)*AnnualFactor","v":25003391.493520174},{"$f":"INDEX(ModelData20B,A14774,2)*AnnualFactor","v":23858197.990000166},{"$f":"INDEX(ModelData20NB,A14774,3)*AnnualFactor","v":454607.11806400318},{"$f":"INDEX(ModelData20B,A14774,3)*AnnualFactor","v":433785.41800000303},{"$f":"IF(E14781=0,55,MAX(5,ROUND(C14781/E14781,1)))","v":55},{"$f":"IF(F14781=0,55,MAX(5,ROUND(D14781/F14781,1)))","v":55},{"$f":"INDEX(ModelData20NB,A14774,6)","v":0.10305343511450381},{"$f":"INDEX(ModelData20B,A14774,6)","v":0.06},{"$f":"IF(INDEX(ModelData20NB,A14774,5)=0,0,INDEX(ModelData20NB,A14774,1)*AnnualFactor/INDEX(ModelData20NB,A14774,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A14774,5)=0,0,INDEX(ModelData20B,A14774,1)*AnnualFactor/INDEX(ModelData20B,A14774,5))","v":0},{"$f":"C14781*(1-I14781)*0.00000110231131*(VLOOKUP(G14781,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G14781,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(G14781,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G14781,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G14781,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G14781,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C14781*I14781*0.00000110231131*(VLOOKUP(G14781,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G14781,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(G14781,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G14781,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G14781,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G14781,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":73447.593151947964},{"$f":"D14781*(1-J14781)*0.00000110231131*(VLOOKUP(H14781,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H14781,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(H14781,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H14781,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H14781,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H14781,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D14781*J14781*0.00000110231131*(VLOOKUP(H14781,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H14781,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(H14781,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H14781,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H14781,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H14781,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":53851.12929712428},{"$f":"K14781*(1-I14781)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K14781*I14781*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L14781*(1-J14781)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L14781*J14781*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B14781-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M14781+O14781)-(N14781+P14781)","v":19596.463854823684},{"$f":"Q14781/(1+DiscRate)^(B14781-YearCurrent)","v":4133.812974762157},null,{"$f":"0.00000110231131*(C14781*(1-I14781)*VLOOKUP(G14781,EmAuto20,2)-D14781*(1-J14781)*VLOOKUP(H14781,EmAuto20,2)+(K14781*(1-I14781)-L14781*(1-J14781))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C14781*I14781*VLOOKUP(G14781,EmTruck20,2)-D14781*J14781*VLOOKUP(H14781,EmTruck20,2)+(K14781*I14781-L14781*J14781)*VLOOKUP(0,EmTruck20,2))","v":0.36197156197773012},{"$f":"0.00000110231131*(C14781*(1-I14781)*VLOOKUP(G14781,EmAuto20,3)-D14781*(1-J14781)*VLOOKUP(H14781,EmAuto20,3)+(K14781*(1-I14781)-L14781*(1-J14781))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C14781*I14781*VLOOKUP(G14781,EmTruck20,3)-D14781*J14781*VLOOKUP(H14781,EmTruck20,3)+(K14781*I14781-L14781*J14781)*VLOOKUP(0,EmTruck20,3))","v":1366.7738564842905},{"$f":"0.00000110231131*(C14781*(1-I14781)*VLOOKUP(G14781,EmAuto20,4)-D14781*(1-J14781)*VLOOKUP(H14781,EmAuto20,4)+(K14781*(1-I14781)-L14781*(1-J14781))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C14781*I14781*VLOOKUP(G14781,EmTruck20,4)-D14781*J14781*VLOOKUP(H14781,EmTruck20,4)+(K14781*I14781-L14781*J14781)*VLOOKUP(0,EmTruck20,4))","v":1.0294421460075709},{"$f":"0.00000110231131*(C14781*(1-I14781)*VLOOKUP(G14781,EmAuto20,5)-D14781*(1-J14781)*VLOOKUP(H14781,EmAuto20,5)+(K14781*(1-I14781)-L14781*(1-J14781))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C14781*I14781*VLOOKUP(G14781,EmTruck20,5)-D14781*J14781*VLOOKUP(H14781,EmTruck20,5)+(K14781*I14781-L14781*J14781)*VLOOKUP(0,EmTruck20,5))","v":2.2229759443298771E-2},{"$f":"0.00000110231131*(C14781*(1-I14781)*VLOOKUP(G14781,EmAuto20,6)-D14781*(1-J14781)*VLOOKUP(H14781,EmAuto20,6)+(K14781*(1-I14781)-L14781*(1-J14781))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C14781*I14781*VLOOKUP(G14781,EmTruck20,6)-D14781*J14781*VLOOKUP(H14781,EmTruck20,6)+(K14781*I14781-L14781*J14781)*VLOOKUP(0,EmTruck20,6))","v":1.1394964374176666E-2},{"$f":"0.00000110231131*(C14781*(1-I14781)*VLOOKUP(G14781,EmAuto20,7)-D14781*(1-J14781)*VLOOKUP(H14781,EmAuto20,7)+(K14781*(1-I14781)-L14781*(1-J14781))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C14781*I14781*VLOOKUP(G14781,EmTruck20,7)-D14781*J14781*VLOOKUP(H14781,EmTruck20,7)+(K14781*I14781-L14781*J14781)*VLOOKUP(0,EmTruck20,7))","v":4.3226764190534984E-2},{"$f":"0.00000110231131*(C14781*(1-I14781)*VLOOKUP(G14781,EmAuto20,8)-D14781*(1-J14781)*VLOOKUP(H14781,EmAuto20,8)+(K14781*(1-I14781)-L14781*(1-J14781))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C14781*I14781*VLOOKUP(G14781,EmTruck20,8)-D14781*J14781*VLOOKUP(H14781,EmTruck20,8)+(K14781*I14781-L14781*J14781)*VLOOKUP(0,EmTruck20,8))","v":2.0451326568072054E-2},{"$f":"T14781*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B14781-YearCurrent)","v":0},424.00822209814976,{"$f":"V14781*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B14781-YearCurrent)","v":1802.4081819613821},{"$f":"W14781*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B14781-YearCurrent)","v":1771.6169627509448},{"$f":"X14781*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B14781-YearCurrent)","v":117.54250558549612},{"$f":"Y14781*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B14781-YearCurrent)","v":18.237102366183553}]
[null,2053,{"$f":"MAX(TREND(C14780:C14781,B14780:B14781,B14816)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},0,{"$f":"MAX(TREND(E14780:E14781,B14780:B14781,B14816)*INDEX(matBenefit,ROW()-ROW($A14782),A14774),0)","v":0},0,55,55,{"$f":"TREND(I14780:I14781,B14780:B14781,B14816)","v":0.10305343511450381},{"$f":"TREND(J14780:J14781,B14780:B14781,B14816)","v":0.06},{"$f":"TREND(K14780:K14781,B14780:B14781,B14816)","v":0},{"$f":"TREND(L14780:L14781,B14780:B14781,B14816)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C14842:C14843,B14842:B14843,B14887)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},0,{"$f":"MAX(TREND(E14842:E14843,B14842:B14843,B14887)*INDEX(matBenefit,ROW()-ROW($A14844),A14836),0)","v":0},0,55,55,{"$f":"TREND(I14842:I14843,B14842:B14843,B14887)","v":1},{"$f":"TREND(J14842:J14843,B14842:B14843,B14887)","v":0.11},{"$f":"TREND(K14842:K14843,B14842:B14843,B14887)","v":0},{"$f":"TREND(L14842:L14843,B14842:B14843,B14887)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B14907+1","v":2021},{"$f":"MAX(TREND(C14904:C14905,B14904:B14905,B14908)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(D14904:D14905,B14904:B14905,B14908)*INDEX(matCost,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(E14904:E14905,B14904:B14905,B14908)*INDEX(matBenefit,ROW()-ROW($A14906),A14898),0)","v":0},{"$f":"MAX(TREND(F14904:F14905,B14904:B14905,B14908)*INDEX(matCost,ROW()-ROW($A14906),A14898),0)","v":0},55,55,{"$f":"TREND(I14904:I14905,B14904:B14905,B14908)","v":8.653846153846155E-2},{"$f":"TREND(J14904:J14905,B14904:B14905,B14908)","v":0.05},{"$f":"TREND(K14904:K14905,B14904:B14905,B14908)","v":0},{"$f":"TREND(L14904:L14905,B14904:B14905,B14908)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2045,{"$f":"MAX(TREND(C14966:C14967,B14966:B14967,B14994)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":6530003.4518400133},0,{"$f":"MAX(TREND(E14966:E14967,B14966:B14967,B14994)*INDEX(matBenefit,ROW()-ROW($A14968),A14960),0)","v":118727.33548800042},0,55,55,{"$f":"TREND(I14966:I14967,B14966:B14967,B14994)","v":0.11931818181818184},{"$f":"TREND(J14966:J14967,B14966:B14967,B14994)","v":7.0000000000000007E-2},{"$f":"TREND(K14966:K14967,B14966:B14967,B14994)","v":0},{"$f":"TREND(L14966:L14967,B14966:B14967,B14994)","v":0},21182.132801255524,0,0,0,21182.132801255524,3185.8396373010441,null,4.8288047794549929,1976.0273510532791,0.83642567350383112,2.6961199007521162E-2,1.4774419405543473E-2,5.1789451280775542E-2,2.4385462864070243E-2,0,485.46987278799168,1044.1422561763134,1531.9880598346072,108.66095239577389,15.578496106358703]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R15031:R15079)","v":7467.3589226644563},null,{"$f":"SUM(T15031:T15079)","v":-0.3698131950871183},6959.9871497678878,5.2889489854332439,0.10795472983882799,5.8585141068668301E-2,0.2081639542649461,9.9490170055855615E-2,0,1292.2654883487132,3947.5887794213231,1951.1988959080188,259.09153878880494,17.21422019759498]
[null,2064,{"$f":"MAX(TREND(C15090:C15091,B15090:B15091,B15137)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,{"$f":"MAX(TREND(E15090:E15091,B15090:B15091,B15137)*INDEX(matBenefit,ROW()-ROW($A15092),A15084),0)","v":0},0,55,55,{"$f":"TREND(I15090:I15091,B15090:B15091,B15137)","v":1},{"$f":"TREND(J15090:J15091,B15090:B15091,B15137)","v":0.13},{"$f":"TREND(K15090:K15091,B15090:B15091,B15137)","v":0},{"$f":"TREND(L15090:L15091,B15090:B15091,B15137)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2051,{"$f":"MAX(TREND(C15152:C15153,B15152:B15153,B15186)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":8642043.9720000625},0,{"$f":"MAX(TREND(E15152:E15153,B15152:B15153,B15186)*INDEX(matBenefit,ROW()-ROW($A15154),A15146),0)","v":157128.0722181825},0,55,55,{"$f":"TREND(I15152:I15153,B15152:B15153,B15186)","v":1},{"$f":"TREND(J15152:J15153,B15152:B15153,B15186)","v":0.11999999999999998},{"$f":"TREND(K15152:K15153,B15152:B15153,B15186)","v":0},{"$f":"TREND(L15152:L15153,B15152:B15153,B15186)","v":0},151824.57433618832,0,0,0,151824.57433618832,15215.759348983507,null,2.7315681983961202,10314.169379420493,7.7685424036044592,0.16775379707051855,8.5990518526625939E-2,0.32620478177149753,0.15433309999031442,0,1915.2860771350472,6462.0333002494081,6351.639946577101,421.41596608914108,65.384058932806354]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,2034,{"$f":"MAX(TREND(C15276:C15277,B15276:B15277,B15293)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,{"$f":"MAX(TREND(E15276:E15277,B15276:B15277,B15293)*INDEX(matBenefit,ROW()-ROW($A15278),A15270),0)","v":0},0,55,55,{"$f":"TREND(I15276:I15277,B15276:B15277,B15293)","v":1},{"$f":"TREND(J15276:J15277,B15276:B15277,B15293)","v":0.11},{"$f":"TREND(K15276:K15277,B15276:B15277,B15293)","v":0},{"$f":"TREND(L15276:L15277,B15276:B15277,B15293)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15338:C15339,B15338:B15339,B15379)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,{"$f":"MAX(TREND(E15338:E15339,B15338:B15339,B15379)*INDEX(matBenefit,ROW()-ROW($A15340),A15332),0)","v":0},0,55,55,{"$f":"TREND(I15338:I15339,B15338:B15339,B15379)","v":1},{"$f":"TREND(J15338:J15339,B15338:B15339,B15379)","v":0.08},{"$f":"TREND(K15338:K15339,B15338:B15339,B15379)","v":0},{"$f":"TREND(L15338:L15339,B15338:B15339,B15379)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15394,2)*AnnualFactor","v":5120440.8571200101},{"$f":"INDEX(ModelData1B,A15394,2)*AnnualFactor","v":4295671.8600000087},{"$f":"INDEX(ModelData1NB,A15394,3)*AnnualFactor","v":93098.924674909271},{"$f":"INDEX(ModelData1B,A15394,3)*AnnualFactor","v":78103.12472727288},{"$f":"IF(E15400=0,55,MAX(5,ROUND(C15400/E15400,1)))","v":55},{"$f":"IF(F15400=0,55,MAX(5,ROUND(D15400/F15400,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15394,6)","v":0.36241610738255037},{"$f":"INDEX(ModelData1B,A15394,6)","v":0.24},{"$f":"IF(INDEX(ModelData1NB,A15394,5)=0,0,INDEX(ModelData1NB,A15394,1)*AnnualFactor/INDEX(ModelData1NB,A15394,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A15394,5)=0,0,INDEX(ModelData1B,A15394,1)*AnnualFactor/INDEX(ModelData1B,A15394,5))","v":0},{"$f":"C15400*(1-I15400)*0.00000110231131*(VLOOKUP(G15400,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15400,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(G15400,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15400,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15400,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15400,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C15400*I15400*0.00000110231131*(VLOOKUP(G15400,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15400,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(G15400,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15400,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15400,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15400,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":74407.250947703753},{"$f":"D15400*(1-J15400)*0.00000110231131*(VLOOKUP(H15400,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15400,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(H15400,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15400,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15400,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15400,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D15400*J15400*0.00000110231131*(VLOOKUP(H15400,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15400,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(H15400,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15400,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15400,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15400,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":44530.762329781937},{"$f":"K15400*(1-I15400)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K15400*I15400*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L15400*(1-J15400)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L15400*J15400*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M15400+O15400)-(N15400+P15400)","v":29876.488617921816},{"$f":"Q15400/(1+DiscRate)^(B15400-YearCurrent)","v":24388.114227763283},null,{"$f":"0.00000110231131*(C15400*(1-I15400)*VLOOKUP(G15400,EmAuto1,2)-D15400*(1-J15400)*VLOOKUP(H15400,EmAuto1,2)+(K15400*(1-I15400)-L15400*(1-J15400))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C15400*I15400*VLOOKUP(G15400,EmTruck1,2)-D15400*J15400*VLOOKUP(H15400,EmTruck1,2)+(K15400*I15400-L15400*J15400)*VLOOKUP(0,EmTruck1,2))","v":0.42528208039292698},{"$f":"0.00000110231131*(C15400*(1-I15400)*VLOOKUP(G15400,EmAuto1,3)-D15400*(1-J15400)*VLOOKUP(H15400,EmAuto1,3)+(K15400*(1-I15400)-L15400*(1-J15400))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C15400*I15400*VLOOKUP(G15400,EmTruck1,3)-D15400*J15400*VLOOKUP(H15400,EmTruck1,3)+(K15400*I15400-L15400*J15400)*VLOOKUP(0,EmTruck1,3))","v":1014.0355738675885},{"$f":"0.00000110231131*(C15400*(1-I15400)*VLOOKUP(G15400,EmAuto1,4)-D15400*(1-J15400)*VLOOKUP(H15400,EmAuto1,4)+(K15400*(1-I15400)-L15400*(1-J15400))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C15400*I15400*VLOOKUP(G15400,EmTruck1,4)-D15400*J15400*VLOOKUP(H15400,EmTruck1,4)+(K15400*I15400-L15400*J15400)*VLOOKUP(0,EmTruck1,4))","v":1.3588758923906512},{"$f":"0.00000110231131*(C15400*(1-I15400)*VLOOKUP(G15400,EmAuto1,5)-D15400*(1-J15400)*VLOOKUP(H15400,EmAuto1,5)+(K15400*(1-I15400)-L15400*(1-J15400))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C15400*I15400*VLOOKUP(G15400,EmTruck1,5)-D15400*J15400*VLOOKUP(H15400,EmTruck1,5)+(K15400*I15400-L15400*J15400)*VLOOKUP(0,EmTruck1,5))","v":4.5157165130151798E-2},{"$f":"0.00000110231131*(C15400*(1-I15400)*VLOOKUP(G15400,EmAuto1,6)-D15400*(1-J15400)*VLOOKUP(H15400,EmAuto1,6)+(K15400*(1-I15400)-L15400*(1-J15400))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C15400*I15400*VLOOKUP(G15400,EmTruck1,6)-D15400*J15400*VLOOKUP(H15400,EmTruck1,6)+(K15400*I15400-L15400*J15400)*VLOOKUP(0,EmTruck1,6))","v":8.499035689338269E-3},{"$f":"0.00000110231131*(C15400*(1-I15400)*VLOOKUP(G15400,EmAuto1,7)-D15400*(1-J15400)*VLOOKUP(H15400,EmAuto1,7)+(K15400*(1-I15400)-L15400*(1-J15400))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C15400*I15400*VLOOKUP(G15400,EmTruck1,7)-D15400*J15400*VLOOKUP(H15400,EmTruck1,7)+(K15400*I15400-L15400*J15400)*VLOOKUP(0,EmTruck1,7))","v":7.1044440836156575E-2},{"$f":"0.00000110231131*(C15400*(1-I15400)*VLOOKUP(G15400,EmAuto1,8)-D15400*(1-J15400)*VLOOKUP(H15400,EmAuto1,8)+(K15400*(1-I15400)-L15400*(1-J15400))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C15400*I15400*VLOOKUP(G15400,EmTruck1,8)-D15400*J15400*VLOOKUP(H15400,EmTruck1,8)+(K15400*I15400-L15400*J15400)*VLOOKUP(0,EmTruck1,8))","v":4.1544457634609719E-2},{"$f":"T15400*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B15400-YearCurrent)","v":0},{"$f":"U15400*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15400-YearCurrent)/(1+DiscRate)^($B15400-YearCurrent)","v":799.7678432733436},{"$f":"V15400*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B15400-YearCurrent)","v":9206.7542991081991},{"$f":"W15400*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B15400-YearCurrent)","v":13926.349512769222},{"$f":"X15400*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B15400-YearCurrent)","v":339.25572017361134},{"$f":"Y15400*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B15400-YearCurrent)","v":115.98685243890472}]
[]
[]
[]
[{"$f":"MAX($A$1:A15455)+1","v":250},{"$f":"IF(ISBLANK(INDEX(ModelGroup,A15456,1)),\"Not Used\",INDEX(ModelGroup,A15456,1))","v":"2P2183"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"TONS EMISSIONS SAVED",null,null,null,null,null,null,"DOLLARS EMISSIONS SAVED"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"(tons/yr)",null,null,null,null,null,null,"(PV $/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"CO","CO2","NOX","PM10","SOX","VOC","PM2.5","CO","CO2","NOX","PM10","SOX","VOC"]
[null,{"$f":"YearFirst","v":2020},{"$f":"INDEX(ModelData1NB,A15456,2)*AnnualFactor","v":26567148.390799861},{"$f":"INDEX(ModelData1B,A15456,2)*AnnualFactor","v":22902714.129999876},{"$f":"INDEX(ModelData1NB,A15456,3)*AnnualFactor","v":483039.06165090657},{"$f":"INDEX(ModelData1B,A15456,3)*AnnualFactor","v":416412.98418181599},{"$f":"IF(E15462=0,55,MAX(5,ROUND(C15462/E15462,1)))","v":55},{"$f":"IF(F15462=0,55,MAX(5,ROUND(D15462/F15462,1)))","v":55},{"$f":"INDEX(ModelData1NB,A15456,6)","v":0.31034482758620691},{"$f":"INDEX(ModelData1B,A15456,6)","v":0.2},{"$f":"IF(INDEX(ModelData1NB,A15456,5)=0,0,INDEX(ModelData1NB,A15456,1)*AnnualFactor/INDEX(ModelData1NB,A15456,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A15456,5)=0,0,INDEX(ModelData1B,A15456,1)*AnnualFactor/INDEX(ModelData1B,A15456,5))","v":0},{"$f":"C15462*(1-I15462)*0.00000110231131*(VLOOKUP(G15462,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15462,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(G15462,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15462,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15462,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15462,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C15462*I15462*0.00000110231131*(VLOOKUP(G15462,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15462,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(G15462,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15462,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15462,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15462,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":338991.03928356932},{"$f":"D15462*(1-J15462)*0.00000110231131*(VLOOKUP(H15462,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15462,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(H15462,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15462,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15462,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15462,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D15462*J15462*0.00000110231131*(VLOOKUP(H15462,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15462,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(H15462,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15462,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15462,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15462,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":206250.32174180128},{"$f":"K15462*(1-I15462)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K15462*I15462*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L15462*(1-J15462)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L15462*J15462*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M15462+O15462)-(N15462+P15462)","v":132740.71754176804},{"$f":"Q15462/(1+DiscRate)^(B15462-YearCurrent)","v":108355.96590631352},null,{"$f":"0.00000110231131*(C15462*(1-I15462)*VLOOKUP(G15462,EmAuto1,2)-D15462*(1-J15462)*VLOOKUP(H15462,EmAuto1,2)+(K15462*(1-I15462)-L15462*(1-J15462))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C15462*I15462*VLOOKUP(G15462,EmTruck1,2)-D15462*J15462*VLOOKUP(H15462,EmTruck1,2)+(K15462*I15462-L15462*J15462)*VLOOKUP(0,EmTruck1,2))","v":1.8895208614023535},{"$f":"0.00000110231131*(C15462*(1-I15462)*VLOOKUP(G15462,EmAuto1,3)-D15462*(1-J15462)*VLOOKUP(H15462,EmAuto1,3)+(K15462*(1-I15462)-L15462*(1-J15462))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C15462*I15462*VLOOKUP(G15462,EmTruck1,3)-D15462*J15462*VLOOKUP(H15462,EmTruck1,3)+(K15462*I15462-L15462*J15462)*VLOOKUP(0,EmTruck1,3))","v":4505.3423583157719},{"$f":"0.00000110231131*(C15462*(1-I15462)*VLOOKUP(G15462,EmAuto1,4)-D15462*(1-J15462)*VLOOKUP(H15462,EmAuto1,4)+(K15462*(1-I15462)-L15462*(1-J15462))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C15462*I15462*VLOOKUP(G15462,EmTruck1,4)-D15462*J15462*VLOOKUP(H15462,EmTruck1,4)+(K15462*I15462-L15462*J15462)*VLOOKUP(0,EmTruck1,4))","v":6.0374618755546487},{"$f":"0.00000110231131*(C15462*(1-I15462)*VLOOKUP(G15462,EmAuto1,5)-D15462*(1-J15462)*VLOOKUP(H15462,EmAuto1,5)+(K15462*(1-I15462)-L15462*(1-J15462))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C15462*I15462*VLOOKUP(G15462,EmTruck1,5)-D15462*J15462*VLOOKUP(H15462,EmTruck1,5)+(K15462*I15462-L15462*J15462)*VLOOKUP(0,EmTruck1,5))","v":0.20063249661584245},{"$f":"0.00000110231131*(C15462*(1-I15462)*VLOOKUP(G15462,EmAuto1,6)-D15462*(1-J15462)*VLOOKUP(H15462,EmAuto1,6)+(K15462*(1-I15462)-L15462*(1-J15462))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C15462*I15462*VLOOKUP(G15462,EmTruck1,6)-D15462*J15462*VLOOKUP(H15462,EmTruck1,6)+(K15462*I15462-L15462*J15462)*VLOOKUP(0,EmTruck1,6))","v":3.776106724734412E-2},{"$f":"0.00000110231131*(C15462*(1-I15462)*VLOOKUP(G15462,EmAuto1,7)-D15462*(1-J15462)*VLOOKUP(H15462,EmAuto1,7)+(K15462*(1-I15462)-L15462*(1-J15462))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C15462*I15462*VLOOKUP(G15462,EmTruck1,7)-D15462*J15462*VLOOKUP(H15462,EmTruck1,7)+(K15462*I15462-L15462*J15462)*VLOOKUP(0,EmTruck1,7))","v":0.315649210807461},{"$f":"0.00000110231131*(C15462*(1-I15462)*VLOOKUP(G15462,EmAuto1,8)-D15462*(1-J15462)*VLOOKUP(H15462,EmAuto1,8)+(K15462*(1-I15462)-L15462*(1-J15462))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C15462*I15462*VLOOKUP(G15462,EmTruck1,8)-D15462*J15462*VLOOKUP(H15462,EmTruck1,8)+(K15462*I15462-L15462*J15462)*VLOOKUP(0,EmTruck1,8))","v":0.18458130026008623},{"$f":"T15462*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B15462-YearCurrent)","v":0},{"$f":"U15462*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15462-YearCurrent)/(1+DiscRate)^($B15462-YearCurrent)","v":3553.354570565341},{"$f":"V15462*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B15462-YearCurrent)","v":40905.448679845184},{"$f":"W15462*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B15462-YearCurrent)","v":61874.527850422608},{"$f":"X15462*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B15462-YearCurrent)","v":1507.3072442315311},{"$f":"Y15462*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B15462-YearCurrent)","v":515.32756124880666}]
[null,{"$f":"YearLast","v":2040},{"$f":"INDEX(ModelData20NB,A15456,2)*AnnualFactor","v":43889526.294799864},{"$f":"INDEX(ModelData20B,A15456,2)*AnnualFactor","v":37835798.529999875},{"$f":"INDEX(ModelData20NB,A15456,3)*AnnualFactor","v":797991.38717817934},{"$f":"INDEX(ModelData20B,A15456,3)*AnnualFactor","v":687923.60963636136},{"$f":"IF(E15463=0,55,MAX(5,ROUND(C15463/E15463,1)))","v":55},{"$f":"IF(F15463=0,55,MAX(5,ROUND(D15463/F15463,1)))","v":55},{"$f":"INDEX(ModelData20NB,A15456,6)","v":0.31034482758620691},{"$f":"INDEX(ModelData20B,A15456,6)","v":0.2},{"$f":"IF(INDEX(ModelData20NB,A15456,5)=0,0,INDEX(ModelData20NB,A15456,1)*AnnualFactor/INDEX(ModelData20NB,A15456,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A15456,5)=0,0,INDEX(ModelData20B,A15456,1)*AnnualFactor/INDEX(ModelData20B,A15456,5))","v":0},{"$f":"C15463*(1-I15463)*0.00000110231131*(VLOOKUP(G15463,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15463,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(G15463,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15463,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15463,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15463,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C15463*I15463*0.00000110231131*(VLOOKUP(G15463,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15463,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(G15463,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15463,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15463,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15463,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":272699.87378366245},{"$f":"D15463*(1-J15463)*0.00000110231131*(VLOOKUP(H15463,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15463,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(H15463,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15463,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15463,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15463,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D15463*J15463*0.00000110231131*(VLOOKUP(H15463,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15463,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(H15463,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15463,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15463,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15463,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":169108.94616732115},{"$f":"K15463*(1-I15463)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K15463*I15463*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L15463*(1-J15463)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L15463*J15463*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15463-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M15463+O15463)-(N15463+P15463)","v":103590.9276163413},{"$f":"Q15463/(1+DiscRate)^(B15463-YearCurrent)","v":21852.183323506659},null,{"$f":"0.00000110231131*(C15463*(1-I15463)*VLOOKUP(G15463,EmAuto20,2)-D15463*(1-J15463)*VLOOKUP(H15463,EmAuto20,2)+(K15463*(1-I15463)-L15463*(1-J15463))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C15463*I15463*VLOOKUP(G15463,EmTruck20,2)-D15463*J15463*VLOOKUP(H15463,EmTruck20,2)+(K15463*I15463-L15463*J15463)*VLOOKUP(0,EmTruck20,2))","v":1.9134559252014853},{"$f":"0.00000110231131*(C15463*(1-I15463)*VLOOKUP(G15463,EmAuto20,3)-D15463*(1-J15463)*VLOOKUP(H15463,EmAuto20,3)+(K15463*(1-I15463)-L15463*(1-J15463))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C15463*I15463*VLOOKUP(G15463,EmTruck20,3)-D15463*J15463*VLOOKUP(H15463,EmTruck20,3)+(K15463*I15463-L15463*J15463)*VLOOKUP(0,EmTruck20,3))","v":7225.0469617313365},{"$f":"0.00000110231131*(C15463*(1-I15463)*VLOOKUP(G15463,EmAuto20,4)-D15463*(1-J15463)*VLOOKUP(H15463,EmAuto20,4)+(K15463*(1-I15463)-L15463*(1-J15463))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C15463*I15463*VLOOKUP(G15463,EmTruck20,4)-D15463*J15463*VLOOKUP(H15463,EmTruck20,4)+(K15463*I15463-L15463*J15463)*VLOOKUP(0,EmTruck20,4))","v":5.4418423457572729},{"$f":"0.00000110231131*(C15463*(1-I15463)*VLOOKUP(G15463,EmAuto20,5)-D15463*(1-J15463)*VLOOKUP(H15463,EmAuto20,5)+(K15463*(1-I15463)-L15463*(1-J15463))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C15463*I15463*VLOOKUP(G15463,EmTruck20,5)-D15463*J15463*VLOOKUP(H15463,EmTruck20,5)+(K15463*I15463-L15463*J15463)*VLOOKUP(0,EmTruck20,5))","v":0.11751106824574407},{"$f":"0.00000110231131*(C15463*(1-I15463)*VLOOKUP(G15463,EmAuto20,6)-D15463*(1-J15463)*VLOOKUP(H15463,EmAuto20,6)+(K15463*(1-I15463)-L15463*(1-J15463))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C15463*I15463*VLOOKUP(G15463,EmTruck20,6)-D15463*J15463*VLOOKUP(H15463,EmTruck20,6)+(K15463*I15463-L15463*J15463)*VLOOKUP(0,EmTruck20,6))","v":6.0236119047853781E-2},{"$f":"0.00000110231131*(C15463*(1-I15463)*VLOOKUP(G15463,EmAuto20,7)-D15463*(1-J15463)*VLOOKUP(H15463,EmAuto20,7)+(K15463*(1-I15463)-L15463*(1-J15463))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C15463*I15463*VLOOKUP(G15463,EmTruck20,7)-D15463*J15463*VLOOKUP(H15463,EmTruck20,7)+(K15463*I15463-L15463*J15463)*VLOOKUP(0,EmTruck20,7))","v":0.2285055423021192},{"$f":"0.00000110231131*(C15463*(1-I15463)*VLOOKUP(G15463,EmAuto20,8)-D15463*(1-J15463)*VLOOKUP(H15463,EmAuto20,8)+(K15463*(1-I15463)-L15463*(1-J15463))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C15463*I15463*VLOOKUP(G15463,EmTruck20,8)-D15463*J15463*VLOOKUP(H15463,EmTruck20,8)+(K15463*I15463-L15463*J15463)*VLOOKUP(0,EmTruck20,8))","v":0.10810990727032739},{"$f":"T15463*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B15463-YearCurrent)","v":0},2241.3944357257719,{"$f":"V15463*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B15463-YearCurrent)","v":9527.899364696008},{"$f":"W15463*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B15463-YearCurrent)","v":9365.1306639713566},{"$f":"X15463*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B15463-YearCurrent)","v":621.35379516204455},{"$f":"Y15463*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B15463-YearCurrent)","v":96.40506395147915}]
[]
[null,{"$f":"YearOpen","v":2020},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15465)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15465)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":22902714.129999876},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15465)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15465)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":416412.9841818139},{"$f":"IF(E15465=0,55,MAX(5,ROUND(C15465/E15465,1)))","v":55},{"$f":"IF(F15465=0,55,MAX(5,ROUND(D15465/F15465,1)))","v":55},{"$f":"TREND(I15462:I15463,B15462:B15463,B15465)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15465)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15465)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15465)","v":0},{"$f":"C15465*(1-I15465)*0.00000110231131*(VLOOKUP(G15465,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15465,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(G15465,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15465,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15465,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15465,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C15465*I15465*0.00000110231131*(VLOOKUP(G15465,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15465,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(G15465,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15465,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15465,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15465,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D15465*(1-J15465)*0.00000110231131*(VLOOKUP(H15465,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15465,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(H15465,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15465,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15465,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15465,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D15465*J15465*0.00000110231131*(VLOOKUP(H15465,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15465,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(H15465,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15465,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15465,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15465,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":206250.32174180128},{"$f":"K15465*(1-I15465)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K15465*I15465*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L15465*(1-J15465)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L15465*J15465*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M15465+O15465)-(N15465+P15465)","v":-206250.32174180128},{"$f":"Q15465/(1+DiscRate)^(B15465-YearCurrent)","v":-168361.69974588751},null,{"$f":"0.00000110231131*(C15465*(1-I15465)*VLOOKUP(G15465,EmAuto1,2)-D15465*(1-J15465)*VLOOKUP(H15465,EmAuto1,2)+(K15465*(1-I15465)-L15465*(1-J15465))*VLOOKUP(0,EmAuto1,2))+0.00000110231131*(C15465*I15465*VLOOKUP(G15465,EmTruck1,2)-D15465*J15465*VLOOKUP(H15465,EmTruck1,2)+(K15465*I15465-L15465*J15465)*VLOOKUP(0,EmTruck1,2))","v":-32.68572247573988},{"$f":"0.00000110231131*(C15465*(1-I15465)*VLOOKUP(G15465,EmAuto1,3)-D15465*(1-J15465)*VLOOKUP(H15465,EmAuto1,3)+(K15465*(1-I15465)-L15465*(1-J15465))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C15465*I15465*VLOOKUP(G15465,EmTruck1,3)-D15465*J15465*VLOOKUP(H15465,EmTruck1,3)+(K15465*I15465-L15465*J15465)*VLOOKUP(0,EmTruck1,3))","v":-10157.172029650861},{"$f":"0.00000110231131*(C15465*(1-I15465)*VLOOKUP(G15465,EmAuto1,4)-D15465*(1-J15465)*VLOOKUP(H15465,EmAuto1,4)+(K15465*(1-I15465)-L15465*(1-J15465))*VLOOKUP(0,EmAuto1,4))+0.00000110231131*(C15465*I15465*VLOOKUP(G15465,EmTruck1,4)-D15465*J15465*VLOOKUP(H15465,EmTruck1,4)+(K15465*I15465-L15465*J15465)*VLOOKUP(0,EmTruck1,4))","v":-8.6970971970409643},{"$f":"0.00000110231131*(C15465*(1-I15465)*VLOOKUP(G15465,EmAuto1,5)-D15465*(1-J15465)*VLOOKUP(H15465,EmAuto1,5)+(K15465*(1-I15465)-L15465*(1-J15465))*VLOOKUP(0,EmAuto1,5))+0.00000110231131*(C15465*I15465*VLOOKUP(G15465,EmTruck1,5)-D15465*J15465*VLOOKUP(H15465,EmTruck1,5)+(K15465*I15465-L15465*J15465)*VLOOKUP(0,EmTruck1,5))","v":-0.31574316088323523},{"$f":"0.00000110231131*(C15465*(1-I15465)*VLOOKUP(G15465,EmAuto1,6)-D15465*(1-J15465)*VLOOKUP(H15465,EmAuto1,6)+(K15465*(1-I15465)-L15465*(1-J15465))*VLOOKUP(0,EmAuto1,6))+0.00000110231131*(C15465*I15465*VLOOKUP(G15465,EmTruck1,6)-D15465*J15465*VLOOKUP(H15465,EmTruck1,6)+(K15465*I15465-L15465*J15465)*VLOOKUP(0,EmTruck1,6))","v":-7.7344104871798575E-2},{"$f":"0.00000110231131*(C15465*(1-I15465)*VLOOKUP(G15465,EmAuto1,7)-D15465*(1-J15465)*VLOOKUP(H15465,EmAuto1,7)+(K15465*(1-I15465)-L15465*(1-J15465))*VLOOKUP(0,EmAuto1,7))+0.00000110231131*(C15465*I15465*VLOOKUP(G15465,EmTruck1,7)-D15465*J15465*VLOOKUP(H15465,EmTruck1,7)+(K15465*I15465-L15465*J15465)*VLOOKUP(0,EmTruck1,7))","v":-0.59038720056407445},{"$f":"0.00000110231131*(C15465*(1-I15465)*VLOOKUP(G15465,EmAuto1,8)-D15465*(1-J15465)*VLOOKUP(H15465,EmAuto1,8)+(K15465*(1-I15465)-L15465*(1-J15465))*VLOOKUP(0,EmAuto1,8))+0.00000110231131*(C15465*I15465*VLOOKUP(G15465,EmTruck1,8)-D15465*J15465*VLOOKUP(H15465,EmTruck1,8)+(K15465*I15465-L15465*J15465)*VLOOKUP(0,EmTruck1,8))","v":-0.28818486571375723},{"$f":"T15465*VLOOKUP(ProjLoc,EmCost,2)/(1+DiscRate)^($B15465-YearCurrent)","v":0},{"$f":"U15465*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15465-YearCurrent)/(1+DiscRate)^($B15465-YearCurrent)","v":-8010.9414080288861},{"$f":"V15465*VLOOKUP(ProjLoc,EmCost,4)/(1+DiscRate)^($B15465-YearCurrent)","v":-58925.202409580721},{"$f":"W15465*VLOOKUP(ProjLoc,EmCost,5)/(1+DiscRate)^($B15465-YearCurrent)","v":-97374.350273162869},{"$f":"X15465*VLOOKUP(ProjLoc,EmCost,6)/(1+DiscRate)^($B15465-YearCurrent)","v":-3087.3420183870689},{"$f":"Y15465*VLOOKUP(ProjLoc,EmCost,7)/(1+DiscRate)^($B15465-YearCurrent)","v":-963.86363672797506}]
[null,{"$f":"B15465+1","v":2021},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15466)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15466)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15466)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15466)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15466)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15466)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15466)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15466)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B15466+1","v":2022},{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15467)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15467)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15467)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15467)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15467)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15467)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15467)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15467)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15468)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15468)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15468)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15468)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15468)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15468)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15468)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15468)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2024,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15469)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15469)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15469)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15469)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15469)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15469)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15469)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15469)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15470)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15470)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15470)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15470)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15470)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15470)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15470)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15470)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2026,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15471)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15471)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15471)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15471)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15471)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15471)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15471)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15471)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15472)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(D15462:D15463,B15462:B15463,B15472)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15472)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},{"$f":"MAX(TREND(F15462:F15463,B15462:B15463,B15472)*INDEX(matCost,ROW()-ROW($A15464),A15456),0)","v":0},55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15472)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15472)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15472)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15472)","v":0},{"$f":"C15472*(1-I15472)*0.00000110231131*(VLOOKUP(G15472,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15472,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(G15472,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15472,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15472,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15472,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C15472*I15472*0.00000110231131*(VLOOKUP(G15472,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G15472,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(G15472,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G15472,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G15472,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G15472,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D15472*(1-J15472)*0.00000110231131*(VLOOKUP(H15472,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15472,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(H15472,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15472,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15472,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15472,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D15472*J15472*0.00000110231131*(VLOOKUP(H15472,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H15472,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(H15472,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H15472,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H15472,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H15472,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K15472*(1-I15472)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K15472*I15472*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L15472*(1-J15472)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L15472*J15472*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B15472-YearCurrent)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C15472*(1-I15472)*VLOOKUP(G15472,EmAuto20,2)-D15472*(1-J15472)*VLOOKUP(H15472,EmAuto20,2)+(K15472*(1-I15472)-L15472*(1-J15472))*VLOOKUP(0,EmAuto20,2))+0.00000110231131*(C15472*I15472*VLOOKUP(G15472,EmTruck20,2)-D15472*J15472*VLOOKUP(H15472,EmTruck20,2)+(K15472*I15472-L15472*J15472)*VLOOKUP(0,EmTruck20,2))","v":0},{"$f":"0.00000110231131*(C15472*(1-I15472)*VLOOKUP(G15472,EmAuto20,3)-D15472*(1-J15472)*VLOOKUP(H15472,EmAuto20,3)+(K15472*(1-I15472)-L15472*(1-J15472))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C15472*I15472*VLOOKUP(G15472,EmTruck20,3)-D15472*J15472*VLOOKUP(H15472,EmTruck20,3)+(K15472*I15472-L15472*J15472)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"0.00000110231131*(C15472*(1-I15472)*VLOOKUP(G15472,EmAuto20,4)-D15472*(1-J15472)*VLOOKUP(H15472,EmAuto20,4)+(K15472*(1-I15472)-L15472*(1-J15472))*VLOOKUP(0,EmAuto20,4))+0.00000110231131*(C15472*I15472*VLOOKUP(G15472,EmTruck20,4)-D15472*J15472*VLOOKUP(H15472,EmTruck20,4)+(K15472*I15472-L15472*J15472)*VLOOKUP(0,EmTruck20,4))","v":0},{"$f":"0.00000110231131*(C15472*(1-I15472)*VLOOKUP(G15472,EmAuto20,5)-D15472*(1-J15472)*VLOOKUP(H15472,EmAuto20,5)+(K15472*(1-I15472)-L15472*(1-J15472))*VLOOKUP(0,EmAuto20,5))+0.00000110231131*(C15472*I15472*VLOOKUP(G15472,EmTruck20,5)-D15472*J15472*VLOOKUP(H15472,EmTruck20,5)+(K15472*I15472-L15472*J15472)*VLOOKUP(0,EmTruck20,5))","v":0},{"$f":"0.00000110231131*(C15472*(1-I15472)*VLOOKUP(G15472,EmAuto20,6)-D15472*(1-J15472)*VLOOKUP(H15472,EmAuto20,6)+(K15472*(1-I15472)-L15472*(1-J15472))*VLOOKUP(0,EmAuto20,6))+0.00000110231131*(C15472*I15472*VLOOKUP(G15472,EmTruck20,6)-D15472*J15472*VLOOKUP(H15472,EmTruck20,6)+(K15472*I15472-L15472*J15472)*VLOOKUP(0,EmTruck20,6))","v":0},{"$f":"0.00000110231131*(C15472*(1-I15472)*VLOOKUP(G15472,EmAuto20,7)-D15472*(1-J15472)*VLOOKUP(H15472,EmAuto20,7)+(K15472*(1-I15472)-L15472*(1-J15472))*VLOOKUP(0,EmAuto20,7))+0.00000110231131*(C15472*I15472*VLOOKUP(G15472,EmTruck20,7)-D15472*J15472*VLOOKUP(H15472,EmTruck20,7)+(K15472*I15472-L15472*J15472)*VLOOKUP(0,EmTruck20,7))","v":0},{"$f":"0.00000110231131*(C15472*(1-I15472)*VLOOKUP(G15472,EmAuto20,8)-D15472*(1-J15472)*VLOOKUP(H15472,EmAuto20,8)+(K15472*(1-I15472)-L15472*(1-J15472))*VLOOKUP(0,EmAuto20,8))+0.00000110231131*(C15472*I15472*VLOOKUP(G15472,EmTruck20,8)-D15472*J15472*VLOOKUP(H15472,EmTruck20,8)+(K15472*I15472-L15472*J15472)*VLOOKUP(0,EmTruck20,8))","v":0},0,0,0,0,0,0]
[null,2028,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15473)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":33496099.552399874},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15473)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":609019.99186181277},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15473)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15473)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15473)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15473)","v":0},202680.18789225284,0,0,0,202680.18789225284,96291.897238091886,null,21.693440788485663,16608.909571708871,9.8910483888210408,0.24933552917713606,0.13164191090925892,0.48228208590969546,0.22770590613307284,0,9019.004736124929,39003.076457474352,44753.248711956629,3058.3098428510148,458.25748968495105]
[null,2029,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15474)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":34362218.447599888},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15474)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":624767.60813817754},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15474)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15474)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15474)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15474)","v":0},208334.32984114671,0,0,0,208334.32984114671,92502.933969873135,null,22.254374724671791,17038.371228467498,10.146804253455191,0.25578267424628603,0.1350458160791842,0.494752601372829,0.23359376742098109,0,8830.4719259609774,37394.010223853584,42906.959960202483,2932.1397161060877,439.35214375000061]
[null,2030,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15475)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":35228337.342799902},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15475)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":640515.22441454232},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15475)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15475)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15475)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15475)","v":0},214018.30644025787,0,0,0,214018.30644025787,88809.988370021456,null,22.815308660857919,17467.832885226122,10.40256011808934,0.26222981931543604,0.13844972124910948,0.50722311683596255,0.23948162870888931,0,8640.3872939405355,35828.54871305119,41110.704518190832,2809.3887235706279,420.95912126827682]
[null,2031,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15476)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":36094456.237999916},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15476)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":656262.84069090337},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15476)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15476)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15476)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15476)","v":0},219732.97684179488,0,0,0,219732.97684179488,85216.236839308636,null,23.376242597044055,17897.294541984746,10.658315982723488,0.26867696438458605,0.14185362641903479,0.51969363229909615,0.24536948999679753,0,8449.2840408973825,34307.873195978653,39365.837810049699,2690.1494910778733,403.09230130501521]
[null,2032,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15477)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":36960575.13319993},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15477)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":672010.45696726814},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15477)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15477)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15477)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15477)","v":0},225479.22322917462,0,0,0,225479.22322917462,81724.046971465432,null,23.93717653323019,18326.756198743366,10.914071847357638,0.275124109453736,0.14525753158896007,0.53216414776222976,0.25125735128470578,0,8257.6499826287436,32832.823763073742,37673.323779644954,2574.4878918124027,385.76155430557742]
[null,2033,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15478)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":37826694.028399944},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15478)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":687758.07324363291},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15478)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15478)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15478)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15478)","v":0},231257.95140766416,0,0,0,231257.95140766416,78335.069157340302,null,24.498110469416318,18756.217855501993,11.169827711991788,0.28157125452288601,0.14866143675888538,0.54463466322536325,0.25714521257261397,0,8065.9305795611917,31403.938909074303,36033.780311285278,2462.4461502320464,368.97320718745794]
[null,2034,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15479)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":38692812.923599958},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15479)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":703505.68951999396},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15479)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15479)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15479)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15479)","v":0},237070.09140971932,0,0,0,237070.09140971932,75050.319685302777,null,25.059044405602446,19185.679512260613,11.425583576625936,0.28801839959203601,0.15206534192881066,0.55710517868849685,0.26303307386052222,0,7874.5317845161917,30021.491398676957,34447.520383007723,2354.0456543664736,352.73046473542013]
[null,2035,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15480)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":39558931.818799973},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15480)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":719253.30579635873},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15480)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15480)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15480)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15480)","v":0},242916.59811537969,0,0,0,242916.59811537969,71870.256057936014,null,25.619978341788574,19615.141169019236,11.681339441260086,0.29446554466118602,0.15546924709873591,0.56957569415163034,0.26892093514843041,0,7683.822718863431,28685.520730277225,32914.589316404272,2249.2895013644916,337.03379102658846]
[null,2036,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15481)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":40425050.713999987},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15481)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":735000.92207272351},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15481)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15481)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15481)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15481)","v":0},248798.45188808418,0,0,0,248798.45188808418,68794.845187251703,null,26.180912277974702,20044.60282577786,11.937095305894234,0.30091268973033597,0.15887315226866122,0.58204620961476383,0.27480879643633865,0,7494.1381867898981,27395.862489401952,31434.798457592286,2148.1647991558561,321.88125431171198]
[null,2037,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15482)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":41291169.609200001},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15482)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":750748.53834908456},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15482)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15482)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15482)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15482)","v":0},254716.65922628448,0,0,0,254716.65922628448,65823.625077336445,null,26.741846214160837,20474.064482536483,12.192851170528382,0.30735983479948592,0.1622770574385865,0.59451672507789743,0.2806966577242469,0,7305.7810368825103,26152.174859850609,30007.755596858435,2050.6447452432876,307.26883850159442]
[null,2038,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15483)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":42157288.504400015},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15483)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":766496.15462544933},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15483)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15483)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15483)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15483)","v":0},260672.25343123879,0,0,0,260672.25343123879,62955.760554154003,null,27.302780150346965,20903.526139295107,12.448607035162533,0.31380697986863598,0.16568096260851178,0.60698724054103104,0.28658451901215509,0,7119.0243797199128,24953.962538805437,28632.892409542124,1956.690501934474,293.19072415206557]
[null,2039,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15484)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":43023407.399600029},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15484)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":782243.7709018141},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15484)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15484)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15484)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15484)","v":0},266666.29529138049,0,0,0,266666.29529138049,60190.09355687588,null,27.863714086533093,21332.987796053731,12.704362899796681,0.32025412493778593,0.16908486777843706,0.61945775600416464,0.29247238030006334,0,6934.1136696935591,23800.598282114621,27309.489177711323,1866.2528857511456,279.63954160522837]
[null,2040,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15485)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":43889526.294799805},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15485)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":797991.38717817515},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15485)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15485)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15485)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15485)","v":0},272699.87378366204,0,0,0,272699.87378366204,57525.188463296225,null,28.424648022719069,21762.449452812238,12.96011876443076,0.32670127000693416,0.17248877294836143,0.63192827146729469,0.29836024158796992,0,6751.2686588279275,22691.342287465901,26036.697030972096,1779.2738873027924,266.60659872750591]
[null,2041,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15486)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":44755645.189999819},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15486)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":813739.00345453992},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15486)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15486)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15486)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15486)","v":0},278774.10679229605,0,0,0,278774.10679229605,54959.372883345961,null,28.9855819589052,22191.911109570861,13.215874629064908,0.33314841507608417,0.17589267811828668,0.64439878693042829,0.30424810287587817,0,6570.6852299438106,21625.359606133756,24813.557925206671,1695.6880365768538,254.0820854848771]
[null,2042,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15487)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":45621764.085199833},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15487)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":829486.6197309047},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15487)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15487)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15487)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15487)","v":0},284890.14184529334,0,0,0,284890.14184529334,52490.77431918947,null,29.546515895091328,22621.372766329481,13.471630493699056,0.33959556014523407,0.17929658328821202,0.65686930239356189,0.31013596416378642,0,6392.5371161042076,20601.73575828486,23639.022560022855,1615.4236273662984,242.05525741124208]
[null,2043,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15488)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":46487882.980399847},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15488)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":845234.23600726947},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15488)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15488)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15488)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15488)","v":0},291049.15686925949,0,0,0,291049.15686925949,50117.35305766575,null,30.107449831277457,23050.834423088105,13.727386358333208,0.34604270521438413,0.1827004884581373,0.6693398178566955,0.31602382545169461,0,6216.9775129017453,19619.490712373004,22511.96641911281,1538.4038134221548,230.51459985604075]
[null,2044,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15489)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":47354001.875599861},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15489)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":860981.85228363052},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15489)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15489)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15489)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15489)","v":0},297252.36096287123,0,0,0,297252.36096287123,47836.931630668958,null,30.668383767463588,23480.296079846732,13.983142222967356,0.35248985028353413,0.18610439362806258,0.6818103333198291,0.32191168673960285,0,6044.1405897835521,18677.591375834883,21431.204102435626,1464.5475878741481,219.44797474075028]
[null,2045,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15490)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":48220120.770799875},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15490)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":876729.46855999529},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15490)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15490)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15490)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15490)","v":0},303500.99518949364,0,0,0,303500.99518949364,45647.221151294609,null,31.229317703649723,23909.757736605352,14.238898087601502,0.35893699535268409,0.18950829879798786,0.69428084878296259,0.32779954802751105,0,5874.14290626817,17774.96273204092,20395.502105074182,1393.7706565014614,208.84275140987421]
[null,2046,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15491)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":49086239.665999889},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15491)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":892477.08483636007},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15491)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15491)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15491)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15491)","v":0},309796.33338940243,0,0,0,309796.33338940243,43545.84480799795,null,31.790251639835851,24339.219393363976,14.494653952235653,0.36538414042183398,0.19291220396791314,0.70675136424609608,0.33368740931541924,0,5707.0847385847401,16910.497747168043,19403.59018466514,1325.986214550597,198.68592302941778]
[null,2047,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15492)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":49952358.561199903},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15492)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":908224.70111272112},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15492)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15492)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15492)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15492)","v":0},316139.68301208364,0,0,0,316139.68301208364,41530.358775463275,null,32.351185576021983,24768.681050122599,14.750409816869801,0.37183128549098404,0.19631610913783845,0.71922187970922957,0.33957527060332748,0,5543.0513219583218,16083.066160274859,18454.171447383378,1261.1056359828951,188.96420986381332]
[null,2048,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15493)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":50818477.456399918},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15493)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":923972.31738908589},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15493)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15493)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15493)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15493)","v":0},322532.38596910064,0,0,0,322532.38596910064,39598.270779207676,null,32.912119512208108,25198.142706881219,15.006165681503951,0.37827843056013405,0.19972001430776373,0.73169239517236317,0.34546313189123579,0,5382.1140134749703,15291.522260302345,17545.93127149557,1199.0390832848266,179.66415064996306]
[null,2049,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15494)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":51684596.351599932},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15494)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":939719.93366545066},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15494)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15494)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15494)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15494)","v":0},328975.81950802397,0,0,0,328975.81950802397,37747.056530996393,null,33.473053448394239,25627.604363639846,15.261921546138101,0.38472557562928406,0.20312391947768899,0.74416291063549678,0.35135099317914392,0,5224.3313801857958,14534.711744931576,16677.545177410386,1139.6960452848582,170.77218318377822]
[null,2050,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15495)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":52550715.246799946},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15495)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":955467.54994181171},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15495)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15495)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15495)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15495)","v":0},335471.39710793452,0,0,0,335471.39710793452,35974.174233795835,null,34.033987384580364,26057.066020398466,15.517677410772251,0.39117272069843401,0.20652782464761429,0.75663342609863027,0.35723885446705217,0,5069.7502168494011,13811.477748145015,15847.685743875138,1082.98580978668,162.27471513959497]
[null,2051,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15496)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15496)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15496)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15496)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15496)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15496)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2052,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15497)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15497)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15497)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15497)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15497)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15497)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2053,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15498)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15498)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15498)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15498)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15498)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15498)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2054,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15499)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15499)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15499)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15499)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15499)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15499)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2055,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15500)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15500)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15500)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15500)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15500)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15500)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2056,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15501)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15501)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15501)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15501)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15501)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15501)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2057,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15502)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15502)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15502)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15502)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15502)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15502)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2058,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15503)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15503)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15503)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15503)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15503)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15503)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2059,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15504)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15504)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15504)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15504)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15504)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15504)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2060,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15505)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15505)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15505)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15505)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15505)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15505)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2061,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15506)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15506)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15506)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15506)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15506)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15506)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2062,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15507)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15507)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15507)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15507)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15507)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15507)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2063,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15508)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15508)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15508)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15508)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15508)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15508)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2064,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15509)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15509)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15509)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15509)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15509)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15509)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2065,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15510)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15510)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15510)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15510)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15510)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15510)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2066,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15511)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15511)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15511)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15511)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15511)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15511)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2067,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15512)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15512)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15512)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15512)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15512)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15512)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2068,{"$f":"MAX(TREND(C15462:C15463,B15462:B15463,B15513)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,{"$f":"MAX(TREND(E15462:E15463,B15462:B15463,B15513)*INDEX(matBenefit,ROW()-ROW($A15464),A15456),0)","v":0},0,55,55,{"$f":"TREND(I15462:I15463,B15462:B15463,B15513)","v":0.31034482758620691},{"$f":"TREND(J15462:J15463,B15462:B15463,B15513)","v":0.2},{"$f":"TREND(K15462:K15463,B15462:B15463,B15513)","v":0},{"$f":"TREND(L15462:L15463,B15462:B15463,B15513)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R15465:R15513)","v":1266175.9195519923},null,{"$f":"SUM(T15465:T15513)","v":608.17970151451937},480501.54727958364,283.50324949828195,7.0501017126858221,3.8116078540322427,13.657141187531675,6.4386798811876815,0,152439.28261243302,510476.43728500709,555973.42412693694,41560.588283012279,5726.1872446027701]

{"sheet":"Final Calculations","index":20,"n_rows":94,"n_cols":49,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[null,"Final Calculations"]
[]
[null,"This sheet performs the final calculations before presenting the summary results."]
[null,"Both net present value and internal rate of return on investment are calculated."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A","NET PRESENT VALUE CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","INTERNAL RATE OF RETURN ON INVESTMENT AND PAYBACK PERIOD"]
[]
[]
[]
[]
[null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"Present","Present",null,null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"Total"]
[null,null,"(location 1)",null,null,null,"(location 2)",null,null,null,"(location 3)",null,null,null,"(location 4)",null,null,null,"Value","Value",null,null,null,null,"(location 1)",null,null,null,"(location 2)",null,null,null,"(location 3)",null,null,null,"(location 4)",null,null,null,"Total User","Project","ANNUAL","CUMULATIVE",null,"Years","ANNUAL"]
[null,null,"Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","of Total","of Total","NET",null,null,null,"Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Travel","Vehicle",null,"Vehicle","Benefits in","Costs in","RETURNS","RETURNS",null,"After","RETURNS"]
[null,"Year","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","User","Project","PRESENT",null,null,"Year","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Time","Op. Cost","Accident","Emission","Constant","Constant","ON","AFTER",null,"Construction","ON"]
[null,null,"Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Benefits","Costs","VALUE",null,null,null,"Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Savings","Savings","Reductions","Reductions","Dollars","Dollars","INVESTMENT","PROJ OPENS",null,"Begins","INVESTMENT"]
[null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YearStart","v":2019},{"$f":"IFERROR(IF(ISNA(VLOOKUP(AT24,$X$34:$AQ$82,20,FALSE)),VLOOKUP(AT24,$X$25:$AQ$32,20,FALSE),VLOOKUP(AT24,$X$34:$AQ$82,20,FALSE)),0)","v":-6448000}]
[null,{"$f":"YearStart","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:R25)","v":0},{"$f":"'1) Project Information'!AE15","v":5631932.9199056681},{"$f":"S25-T25","v":-5631932.9199056681},null,null,{"$f":"YearStart","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y25:AN25)","v":0},{"$f":"'1) Project Information'!AD15","v":6448000},{"$f":"AO25-AP25","v":-6448000},null,null,{"$f":"AT24+1","v":2020},-407806012.3827104]
[null,{"$f":"B25+1","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:R26)","v":0},{"$f":"'1) Project Information'!AE16","v":146219038.84190187},{"$f":"S26-T26","v":-146219038.84190187},null,null,{"$f":"X25+1","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y26:AN26)","v":0},{"$f":"'1) Project Information'!AD16","v":179124610},{"$f":"AO26-AP26","v":-179124610},null,null,{"$f":"AT25+1","v":2021},-240156065.32307178]
[null,{"$f":"B26+1","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE17","v":110675779.3685991},-110675779.3685991,null,null,{"$f":"X26+1","v":2021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD17","v":145073370.00000003},-145073370.00000003,null,null,2022,-204861635.80042568]
[null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE18","v":52308487.73284395},-52308487.73284395,null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD18","v":73365360.000000015},-73365360.000000015,null,null,2023,-93199716.699331224]
[null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE19","v":26875354.356835302},-26875354.356835302,null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD19","v":40332660},-40332660,null,null,2024,42191951.634212874]
[null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE20","v":0},0,null,null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD20","v":0},0,null,null,2025,43020023.981559426]
[null,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE21","v":0},0,null,null,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD21","v":0},0,null,null,2026,227218368.0132494]
[null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE22","v":0},0,null,null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD22","v":0},0,null,null,2027,230906211.52733064]
[null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,754489270.49436009]
[null,{"$f":"YearOpen","v":2020},{"$f":"'Travel Time'!JM24","v":-186858112.10195822},{"$f":"'Vehicle Operating Costs'!JI24","v":-143835071.37796253},0,{"$f":"Emissions!KA24","v":-2197998.6114102406},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:R34)","v":-332891182.09133101},{"$f":"'1) Project Information'!AE24","v":0},{"$f":"S34-T34","v":-332891182.09133101},null,null,{"$f":"YearOpen","v":2020},{"$f":"'Travel Time'!JO24","v":-228909222.22371921},{"$f":"'Vehicle Operating Costs'!JK24","v":-176204147.34607336},0,{"$f":"Emissions!KC24","v":-2692642.8129178355},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y34:AN34)","v":-407806012.3827104},{"$f":"'1) Project Information'!AD24","v":0},{"$f":"AO34-AP34","v":-407806012.3827104},{"$f":"AQ34","v":-407806012.3827104},null,2029,770245118.76164877]
[null,{"$f":"B34+1","v":2021},{"$f":"'Travel Time'!JM25","v":-102092709.16565718},{"$f":"'Vehicle Operating Costs'!JI25","v":-79788826.988629267},0,{"$f":"Emissions!KA25","v":-1332376.2248577073},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C35:R35)","v":-183213912.37914416},{"$f":"'1) Project Information'!AE25","v":0},{"$f":"S35-T35","v":-183213912.37914416},null,null,{"$f":"X34+1","v":2021},{"$f":"'Travel Time'!JO25","v":-133822715.82443386},{"$f":"'Vehicle Operating Costs'!JK25","v":-104586876.05927555},0,{"$f":"Emissions!KC25","v":-1746473.4393623455},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y35:AN35)","v":-240156065.32307178},{"$f":"'1) Project Information'!AD25","v":0},{"$f":"AO35-AP35","v":-240156065.32307178},{"$f":"AR34+AQ35","v":-647962077.70578218},null,2030,786001444.59963691]
[null,{"$f":"B35+1","v":2022},{"$f":"'Travel Time'!JM26","v":-82353218.591982692},{"$f":"'Vehicle Operating Costs'!JI26","v":-62800816.076727949},0,{"$f":"Emissions!KA26","v":-909480.36340954551},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C36:R36)","v":-146063515.0321202},{"$f":"'1) Project Information'!AE26","v":0},{"$f":"S36-T36","v":-146063515.0321202},null,null,{"$f":"X35+1","v":2022},{"$f":"'Travel Time'!JO26","v":-115504649.26490076},{"$f":"'Vehicle Operating Costs'!JK26","v":-88081393.277787179},0,{"$f":"Emissions!KC26","v":-1275593.2577377232},null,null,null,null,null,null,null,null,null,null,null,null,-204861635.80042568,{"$f":"'1) Project Information'!AD26","v":0},-204861635.80042568,{"$f":"AR35+AQ36","v":-852823713.50620782},null,2031,801758261.54167593]
[null,2023,{"$f":"'Travel Time'!JM27","v":-35208479.532247782},{"$f":"'Vehicle Operating Costs'!JI27","v":-26537357.75176182},0,{"$f":"Emissions!KA27","v":-357069.2004917278},null,null,null,null,null,null,null,null,null,null,null,null,-62102906.484501332,{"$f":"'1) Project Information'!AE27","v":0},-62102906.484501332,null,null,2023,{"$f":"'Travel Time'!JO27","v":-52838433.876498528},{"$f":"'Vehicle Operating Costs'!JK27","v":-39825418.235944308},0,{"$f":"Emissions!KC27","v":-535864.58688839176},null,null,null,null,null,null,null,null,null,null,null,null,-93199716.699331224,{"$f":"'1) Project Information'!AD27","v":0},-93199716.699331224,-946023430.20553899,null,2032,817515583.48047912]
[null,2024,{"$f":"'Travel Time'!JM28","v":14619599.256807866},{"$f":"'Vehicle Operating Costs'!JI28","v":11461908.418637943},0,{"$f":"Emissions!KA28","v":193519.31436740997},null,null,null,null,null,null,null,null,null,null,null,null,26275026.98981322,{"$f":"'1) Project Information'!AE28","v":0},26275026.98981322,null,null,2024,{"$f":"'Travel Time'!JO28","v":23475881.680119894},{"$f":"'Vehicle Operating Costs'!JK28","v":18405320.223740984},0,{"$f":"Emissions!KC28","v":310749.73035199306},null,null,null,null,null,null,null,null,null,null,null,null,42191951.634212874,{"$f":"'1) Project Information'!AD28","v":0},42191951.634212874,-903831478.57132614,null,2033,947173531.67735434]
[null,2025,{"$f":"'Travel Time'!JM29","v":13932004.053916039},{"$f":"'Vehicle Operating Costs'!JI29","v":10921520.854888441},0,{"$f":"Emissions!KA29","v":184520.72706940206},null,null,null,null,null,null,null,null,null,null,null,null,25038045.63587388,{"$f":"'1) Project Information'!AE29","v":0},25038045.63587388,null,null,2025,{"$f":"'Travel Time'!JO29","v":23937776.822800826},{"$f":"'Vehicle Operating Costs'!JK29","v":18765206.195615418},0,{"$f":"Emissions!KC29","v":317040.96314318432},null,null,null,null,null,null,null,null,null,null,null,null,43020023.981559426,{"$f":"'1) Project Information'!AD29","v":0},43020023.981559426,-860811454.58976674,null,2034,965383454.89684033]
[null,2026,{"$f":"'Travel Time'!JM30","v":67182397.348018259},{"$f":"'Vehicle Operating Costs'!JI30","v":55269179.347365297},0,{"$f":"Emissions!KA30","v":1140160.6019254492},null,null,null,null,null,null,null,null,null,null,null,null,123591737.297309,{"$f":"'1) Project Information'!AE30","v":0},123591737.297309,null,null,2026,{"$f":"'Travel Time'!JO30","v":123512097.31693555},{"$f":"'Vehicle Operating Costs'!JK30","v":101610131.93406549},0,{"$f":"Emissions!KC30","v":2096138.762248351},null,null,null,null,null,null,null,null,null,null,null,null,227218368.0132494,{"$f":"'1) Project Information'!AD30","v":0},227218368.0132494,-633593086.57651734,null,2035,983594045.30788112]
[null,2027,{"$f":"'Travel Time'!JM31","v":64113001.376227021},{"$f":"'Vehicle Operating Costs'!JI31","v":52746579.830827013},0,{"$f":"Emissions!KA31","v":521427.97237391485},null,null,null,null,null,null,null,null,null,null,null,null,117381009.17942795,{"$f":"'1) Project Information'!AE31","v":0},117381009.17942795,null,null,2027,{"$f":"'Travel Time'!JO31","v":126119977.67715277},{"$f":"'Vehicle Operating Costs'!JK31","v":103760506.10659379},0,{"$f":"Emissions!KC31","v":1025727.7435840927},null,null,null,null,null,null,null,null,null,null,null,null,230906211.52733064,{"$f":"'1) Project Information'!AD31","v":0},230906211.52733064,-402686875.04918671,null,2036,1001805321.6985183]
[null,2028,{"$f":"'Travel Time'!JM32","v":195155111.03267044},{"$f":"'Vehicle Operating Costs'!JI32","v":161651223.23165643},0,{"$f":"Emissions!KA32","v":1646083.0992689771},null,null,null,null,null,null,null,null,null,null,null,null,358452417.36359584,{"$f":"'1) Project Information'!AE32","v":0},358452417.36359584,null,null,2028,{"$f":"'Travel Time'!JO32","v":410772616.45840752},{"$f":"'Vehicle Operating Costs'!JK32","v":340251892.81080854},0,{"$f":"Emissions!KC32","v":3464761.2251440701},null,null,null,null,null,null,null,null,null,null,null,null,754489270.49436009,{"$f":"'1) Project Information'!AD32","v":0},754489270.49436009,351802395.44517338,null,2037,1020017303.3537917]
[null,2029,{"$f":"'Travel Time'!JM33","v":186187600.51235476},{"$f":"'Vehicle Operating Costs'!JI33","v":154236058.49747509},0,{"$f":"Emissions!KA33","v":1574385.267142667},null,null,null,null,null,null,null,null,null,null,null,null,341998044.27697253,{"$f":"'1) Project Information'!AE33","v":0},341998044.27697253,null,null,2029,{"$f":"'Travel Time'!JO33","v":419330147.84272331},{"$f":"'Vehicle Operating Costs'!JK33","v":347369153.66248292},0,{"$f":"Emissions!KC33","v":3545817.2564425538},null,null,null,null,null,null,null,null,null,null,null,null,770245118.76164877,{"$f":"'1) Project Information'!AD33","v":0},770245118.76164877,1122047514.2068222,null,2038,1088204675.3774555]
[null,2030,{"$f":"'Travel Time'!JM34","v":177558174.56875604},{"$f":"'Vehicle Operating Costs'!JI34","v":147099259.28285465},0,{"$f":"Emissions!KA34","v":1505221.6462706225},null,null,null,null,null,null,null,null,null,null,null,null,326162655.49788129,{"$f":"'1) Project Information'!AE34","v":0},326162655.49788129,null,null,2030,{"$f":"'Travel Time'!JO34","v":427887679.22703928},{"$f":"'Vehicle Operating Costs'!JK34","v":354486414.51415747},0,{"$f":"Emissions!KC34","v":3627350.8584401323},null,null,null,null,null,null,null,null,null,null,null,null,786001444.59963691,{"$f":"'1) Project Information'!AD34","v":0},786001444.59963691,1908048958.806459,null,2039,1107298606.6826746]
[null,2031,{"$f":"'Travel Time'!JM35","v":169260977.43452069},{"$f":"'Vehicle Operating Costs'!JI35","v":140236139.72210106},0,{"$f":"Emissions!KA35","v":1438559.7973177717},null,null,null,null,null,null,null,null,null,null,null,null,310935676.9539395,{"$f":"'1) Project Information'!AE35","v":0},310935676.9539395,null,null,2031,{"$f":"'Travel Time'!JO35","v":436445210.61135423},{"$f":"'Vehicle Operating Costs'!JK35","v":361603675.3658312},0,{"$f":"Emissions!KC35","v":3709375.5644904585},null,null,null,null,null,null,null,null,null,null,null,null,801758261.54167593,{"$f":"'1) Project Information'!AD35","v":0},801758261.54167593,2709807220.348135,null,2040,1126393372.3432024]
[null,2032,{"$f":"'Travel Time'!JM36","v":161289472.56626651},{"$f":"'Vehicle Operating Costs'!JI36","v":133641435.69083942},0,{"$f":"Emissions!KA36","v":1374360.9709949051},null,null,null,null,null,null,null,null,null,null,null,null,296305269.22810084,{"$f":"'1) Project Information'!AE36","v":0},296305269.22810084,null,null,2032,{"$f":"'Travel Time'!JO36","v":445002741.99566996},{"$f":"'Vehicle Operating Costs'!JK36","v":368720936.21750599},0,{"$f":"Emissions!KC36","v":3791905.2673030961},null,null,null,null,null,null,null,null,null,null,null,null,817515583.48047912,{"$f":"'1) Project Information'!AD36","v":0},817515583.48047912,3527322803.8286142,null,2041,1145488995.6582901]
[null,2033,{"$f":"'Travel Time'!JM37","v":172780784.84221095},{"$f":"'Vehicle Operating Costs'!JI37","v":146458107.51134309},0,{"$f":"Emissions!KA37","v":1601552.9427577413},null,null,null,null,null,null,null,null,null,null,null,null,320840445.29631174,{"$f":"'1) Project Information'!AE37","v":0},320840445.29631174,null,null,2033,{"$f":"'Travel Time'!JO37","v":510077169.4598546},{"$f":"'Vehicle Operating Costs'!JK37","v":432368315.67848212},0,{"$f":"Emissions!KC37","v":4728046.5390176531},null,null,null,null,null,null,null,null,null,null,null,null,947173531.67735434,{"$f":"'1) Project Information'!AD37","v":0},947173531.67735434,4474496335.5059681,null,2042,1164585500.5403805]
[null,2034,{"$f":"'Travel Time'!JM38","v":164568035.25754437},{"$f":"'Vehicle Operating Costs'!JI38","v":139517820.95465222},0,{"$f":"Emissions!KA38","v":1529822.5859074087},null,null,null,null,null,null,null,null,null,null,null,null,305615678.79810399,{"$f":"'1) Project Information'!AE38","v":0},305615678.79810399,null,null,2034,{"$f":"'Travel Time'!JO38","v":519840013.01015329},{"$f":"'Vehicle Operating Costs'!JK38","v":440711015.03224492},0,{"$f":"Emissions!KC38","v":4832426.8544421121},null,null,null,null,null,null,null,null,null,null,null,null,965383454.89684033,{"$f":"'1) Project Information'!AD38","v":0},965383454.89684033,5439879790.4028082,null,2043,1248362444.7036023]
[null,2035,{"$f":"'Travel Time'!JM39","v":156690375.2370815},{"$f":"'Vehicle Operating Costs'!JI39","v":132858790.57700455},0,{"$f":"Emissions!KA39","v":1460820.5013071976},null,null,null,null,null,null,null,null,null,null,null,null,291009986.31539327,{"$f":"'1) Project Information'!AE39","v":0},291009986.31539327,null,null,2035,{"$f":"'Travel Time'!JO39","v":529602856.56045377},{"$f":"'Vehicle Operating Costs'!JK39","v":449053714.38600731},0,{"$f":"Emissions!KC39","v":4937474.3614199795},null,null,null,null,null,null,null,null,null,null,null,null,983594045.30788112,{"$f":"'1) Project Information'!AD39","v":0},983594045.30788112,6423473835.7106895,null,2044,1268412146.9736764]
[null,2036,{"$f":"'Travel Time'!JM40","v":149139110.6208488},{"$f":"'Vehicle Operating Costs'!JI40","v":126473919.88832016},0,{"$f":"Emissions!KA40","v":1394488.9950761215},null,null,null,null,null,null,null,null,null,null,null,null,277007519.5042451,{"$f":"'1) Project Information'!AE40","v":0},277007519.5042451,null,null,2036,{"$f":"'Travel Time'!JO40","v":539365700.11075342},{"$f":"'Vehicle Operating Costs'!JK40","v":457396413.73977041},0,{"$f":"Emissions!KC40","v":5043207.8479944244},null,null,null,null,null,null,null,null,null,null,null,null,1001805321.6985183,{"$f":"'1) Project Information'!AD40","v":0},1001805321.6985183,7425279157.4092083,null,2045,1288462875.0864882]
[null,2037,{"$f":"'Travel Time'!JM41","v":141905250.66952127},{"$f":"'Vehicle Operating Costs'!JI41","v":120355837.17704642},0,{"$f":"Emissions!KA41","v":1330766.5390105736},null,null,null,null,null,null,null,null,null,null,null,null,263591854.38557827,{"$f":"'1) Project Information'!AE41","v":0},263591854.38557827,null,null,2037,{"$f":"'Travel Time'!JO41","v":549128543.66105294},{"$f":"'Vehicle Operating Costs'!JK41","v":465739113.09353298},0,{"$f":"Emissions!KC41","v":5149646.5992057249},null,null,null,null,null,null,null,null,null,null,null,null,1020017303.3537917,{"$f":"'1) Project Information'!AD41","v":0},1020017303.3537917,8445296460.7630005,null,2046,1308514657.481189]
[null,2038,{"$f":"'Travel Time'!JM42","v":140202236.85276139},{"$f":"'Vehicle Operating Costs'!JI42","v":121207521.89974093},0,{"$f":"Emissions!KA42","v":1405911.4049105153},null,null,null,null,null,null,null,null,null,null,null,null,262815670.15741283,{"$f":"'1) Project Information'!AE42","v":0},262815670.15741283,null,null,2038,{"$f":"'Travel Time'!JO42","v":580516106.78378367},{"$f":"'Vehicle Operating Costs'!JK42","v":501867304.72811252},0,{"$f":"Emissions!KC42","v":5821263.8655593405},null,null,null,null,null,null,null,null,null,null,null,null,1088204675.3774555,{"$f":"'1) Project Information'!AD42","v":0},1088204675.3774555,9533501136.1404552,null,2047,1328567523.3420484]
[null,2039,{"$f":"'Travel Time'!JM43","v":133320570.93237732},{"$f":"'Vehicle Operating Costs'!JI43","v":115270550.84235638},0,{"$f":"Emissions!KA43","v":1340751.5383268262},null,null,null,null,null,null,null,null,null,null,null,null,249931873.31306055,{"$f":"'1) Project Information'!AE43","v":0},249931873.31306055,null,null,2039,{"$f":"'Travel Time'!JO43","v":590663689.5833075},{"$f":"'Vehicle Operating Costs'!JK43","v":510694849.14958102},0,{"$f":"Emissions!KC43","v":5940067.9497862468},null,null,null,null,null,null,null,null,null,null,null,null,1107298606.6826746,{"$f":"'1) Project Information'!AD43","v":0},1107298606.6826746,10640799742.82313,null,2048,1556816147.7891383]
[null,2040,{"$f":"'Travel Time'!JM44","v":126739265.38782953},{"$f":"'Vehicle Operating Costs'!JI44","v":109591629.7518575},0,{"$f":"Emissions!KA44","v":1278276.1768145759},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C54:R54)","v":237609171.31650162},{"$f":"'1) Project Information'!AE44","v":0},{"$f":"S54-T54","v":237609171.31650162},null,null,2040,{"$f":"'Travel Time'!JO44","v":600811272.3828311},{"$f":"'Vehicle Operating Costs'!JK44","v":519522393.57104927},0,{"$f":"Emissions!KC44","v":6059706.3893221496},null,null,null,null,null,null,null,null,null,null,null,null,1126393372.3432024,{"$f":"'1) Project Information'!AD44","v":0},1126393372.3432024,11767193115.166332,null,2049,1580400086.6958094]
[null,2041,{"$f":"'Travel Time'!JM45","v":120448473.22698738},{"$f":"'Vehicle Operating Costs'!JI45","v":104162404.42538111},0,{"$f":"Emissions!KA45","v":1218406.0302048842},null,null,null,null,null,null,null,null,null,null,null,null,225829283.68257338,{"$f":"'1) Project Information'!AE45","v":0},225829283.68257338,null,null,2041,{"$f":"'Travel Time'!JO45","v":610958855.18235457},{"$f":"'Vehicle Operating Costs'!JK45","v":528349937.99251819},0,{"$f":"Emissions!KC45","v":6180202.4834173322},null,null,null,null,null,null,null,null,null,null,null,null,1145488995.6582901,{"$f":"'1) Project Information'!AD45","v":0},1145488995.6582901,12912682110.824623,null,2050,1603985596.8368583]
[null,2042,{"$f":"'Travel Time'!JM46","v":114438350.35192899},{"$f":"'Vehicle Operating Costs'!JI46","v":98974509.318244353},0,{"$f":"Emissions!KA46","v":1161060.9587174773},null,null,null,null,null,null,null,null,null,null,null,null,214573920.62889081,{"$f":"'1) Project Information'!AE46","v":0},214573920.62889081,null,null,2042,{"$f":"'Travel Time'!JO46","v":621106437.9818784},{"$f":"'Vehicle Operating Costs'!JK46","v":537177482.41398668},0,{"$f":"Emissions!KC46","v":6301580.1445156131},null,null,null,null,null,null,null,null,null,null,null,null,1164585500.5403805,{"$f":"'1) Project Information'!AD46","v":0},1164585500.5403805,14077267611.365004,null,2051,{"$f":"IFERROR(IF(ISNA(VLOOKUP(AT56,$X$34:$AQ$82,20,FALSE)),VLOOKUP(AT56,$X$25:$AQ$32,20,FALSE),VLOOKUP(AT56,$X$34:$AQ$82,20,FALSE)),0)","v":867470608.52684081}]
[null,2043,{"$f":"'Travel Time'!JM47","v":114251845.79087658},{"$f":"'Vehicle Operating Costs'!JI47","v":99522464.305006996},0,{"$f":"Emissions!KA47","v":1188076.5268183227},null,null,null,null,null,null,null,null,null,null,null,null,214962386.62270191,{"$f":"'1) Project Information'!AE47","v":0},214962386.62270191,null,null,2043,{"$f":"'Travel Time'!JO47","v":663500790.83246899},{"$f":"'Vehicle Operating Costs'!JK47","v":577962074.17807245},0,{"$f":"Emissions!KC47","v":6899579.6930608358},null,null,null,null,null,null,null,null,null,null,null,null,1248362444.7036023,{"$f":"'1) Project Information'!AD47","v":0},1248362444.7036023,15325630056.068605,null,2052,519401110.22461301]
[null,2044,{"$f":"'Travel Time'!JM48","v":108482463.35093002},{"$f":"'Vehicle Operating Costs'!JI48","v":94511803.186123565},0,{"$f":"Emissions!KA48","v":1131766.1637219854},null,null,null,null,null,null,null,null,null,null,null,null,204126032.70077556,{"$f":"'1) Project Information'!AE48","v":0},204126032.70077556,null,null,2044,{"$f":"'Travel Time'!JO48","v":674095667.40393293},{"$f":"'Vehicle Operating Costs'!JK48","v":587283834.44062829},0,{"$f":"Emissions!KC48","v":7032645.1291154241},null,null,null,null,null,null,null,null,null,null,null,null,1268412146.9736764,{"$f":"'1) Project Information'!AD48","v":0},1268412146.9736764,16594042203.042282,null,2053,176575305.7318576]
[null,2045,{"$f":"'Travel Time'!JM49","v":102978972.64399837},{"$f":"'Vehicle Operating Costs'!JI49","v":89730801.391647711},0,{"$f":"Emissions!KA49","v":1077893.0116539744},null,null,null,null,null,null,null,null,null,null,null,null,193787667.04730004,{"$f":"'1) Project Information'!AE49","v":0},193787667.04730004,null,null,2045,{"$f":"'Travel Time'!JO49","v":684690543.97539687},{"$f":"'Vehicle Operating Costs'!JK49","v":596605594.70318413},0,{"$f":"Emissions!KC49","v":7166736.4079073537},null,null,null,null,null,null,null,null,null,null,null,null,1288462875.0864882,{"$f":"'1) Project Information'!AD49","v":0},1288462875.0864882,17882505078.128769,null,2054,0]
[null,2046,{"$f":"'Travel Time'!JM50","v":97731276.18763788},{"$f":"'Vehicle Operating Costs'!JI50","v":85170854.91484192},0,{"$f":"Emissions!KA50","v":1026373.0868975538},null,null,null,null,null,null,null,null,null,null,null,null,183928504.18937737,{"$f":"'1) Project Information'!AE50","v":0},183928504.18937737,null,null,2046,{"$f":"'Travel Time'!JO50","v":695285420.54686177},{"$f":"'Vehicle Operating Costs'!JK50","v":605927354.96573985},0,{"$f":"Emissions!KC50","v":7301881.9685873818},null,null,null,null,null,null,null,null,null,null,null,null,1308514657.481189,{"$f":"'1) Project Information'!AD50","v":0},1308514657.481189,19191019735.609959,null,2055,0]
[null,2047,{"$f":"'Travel Time'!JM51","v":92729459.688659742},{"$f":"'Vehicle Operating Costs'!JI51","v":80823502.599453285},0,{"$f":"Emissions!KA51","v":977123.1985450784},null,null,null,null,null,null,null,null,null,null,null,null,174530085.4866581,{"$f":"'1) Project Information'!AE51","v":0},174530085.4866581,null,null,2047,{"$f":"'Travel Time'!JO51","v":705880297.11832559},{"$f":"'Vehicle Operating Costs'!JK51","v":615249115.22829604},0,{"$f":"Emissions!KC51","v":7438110.9954268252},null,null,null,null,null,null,null,null,null,null,null,null,1328567523.3420484,{"$f":"'1) Project Information'!AD51","v":0},1328567523.3420484,20519587258.952007,null,2056,0]
[null,2048,{"$f":"'Travel Time'!JM52","v":98236775.910060242},{"$f":"'Vehicle Operating Costs'!JI52","v":91623759.400031909},0,{"$f":"Emissions!KA52","v":1274464.0121255342},null,null,null,null,null,null,null,null,null,null,null,null,191134999.32221767,{"$f":"'1) Project Information'!AE52","v":0},191134999.32221767,null,null,2048,{"$f":"'Travel Time'!JO52","v":800149630.29195118},{"$f":"'Vehicle Operating Costs'!JK52","v":746285864.2369839},0,{"$f":"Emissions!KC52","v":10380653.260203455},null,null,null,null,null,null,null,null,null,null,null,null,1556816147.7891383,{"$f":"'1) Project Information'!AD52","v":0},1556816147.7891383,22076403406.741146,null,2057,0]
[null,2049,{"$f":"'Travel Time'!JM53","v":93188137.868366003},{"$f":"'Vehicle Operating Costs'!JI53","v":86935500.440178871},0,{"$f":"Emissions!KA53","v":1213249.9263160559},null,null,null,null,null,null,null,null,null,null,null,null,181336888.23486093,{"$f":"'1) Project Information'!AE53","v":0},181336888.23486093,null,null,2049,{"$f":"'Travel Time'!JO53","v":812159856.7162025},{"$f":"'Vehicle Operating Costs'!JK53","v":757666428.32569194},0,{"$f":"Emissions!KC53","v":10573801.65391504},null,null,null,null,null,null,null,null,null,null,null,null,1580400086.6958094,{"$f":"'1) Project Information'!AD53","v":0},1580400086.6958094,23656803493.436954,null,2058,0]
[null,2050,{"$f":"'Travel Time'!JM54","v":88379630.647430211},{"$f":"'Vehicle Operating Costs'!JI54","v":82468522.615032718},0,{"$f":"Emissions!KA54","v":1154759.1364832316},null,null,null,null,null,null,null,null,null,null,null,null,172002912.39894614,{"$f":"'1) Project Information'!AE54","v":0},172002912.39894614,null,null,2050,{"$f":"'Travel Time'!JO54","v":824170083.14045262},{"$f":"'Vehicle Operating Costs'!JK54","v":769046992.41440082},0,{"$f":"Emissions!KC54","v":10768521.282004872},null,null,null,null,null,null,null,null,null,null,null,null,1603985596.8368583,{"$f":"'1) Project Information'!AD54","v":0},1603985596.8368583,25260789090.273811,null,2059,0]
[null,2051,{"$f":"'Travel Time'!JM55","v":42992400.870740831},{"$f":"'Vehicle Operating Costs'!JI55","v":43257350.511612624},0,{"$f":"Emissions!KA55","v":687584.54874141619},null,null,null,null,null,null,null,null,null,null,null,null,86937335.93109487,{"$f":"'1) Project Information'!AE55","v":0},86937335.93109487,null,null,2051,{"$f":"'Travel Time'!JO55","v":428983057.1174916},{"$f":"'Vehicle Operating Costs'!JK55","v":431626754.71570402},0,{"$f":"Emissions!KC55","v":6860796.6936451048},null,null,null,null,null,null,null,null,null,null,null,null,867470608.52684081,{"$f":"'1) Project Information'!AD55","v":0},867470608.52684081,26128259698.800652,null,2060,0]
[null,2052,{"$f":"'Travel Time'!JM56","v":24517027.420390539},{"$f":"'Vehicle Operating Costs'!JI56","v":23774221.681430276},0,{"$f":"Emissions!KA56","v":357385.38601137407},null,null,null,null,null,null,null,null,null,null,null,null,48648634.487832189,{"$f":"'1) Project Information'!AE56","v":0},48648634.487832189,null,null,2052,{"$f":"'Travel Time'!JO56","v":261758041.01435053},{"$f":"'Vehicle Operating Costs'!JK56","v":253827415.01510131},0,{"$f":"Emissions!KC56","v":3815654.1951611764},null,null,null,null,null,null,null,null,null,null,null,null,519401110.22461301,{"$f":"'1) Project Information'!AD56","v":0},519401110.22461301,26647660809.025265,null,2061,0]
[null,2053,{"$f":"'Travel Time'!JM57","v":7872669.8804033576},{"$f":"'Vehicle Operating Costs'!JI57","v":7475084.3396817762},0,{"$f":"Emissions!KA57","v":108845.85873994957},null,null,null,null,null,null,null,null,null,null,null,null,15456600.078825083,{"$f":"'1) Project Information'!AE57","v":0},15456600.078825083,null,null,2053,{"$f":"'Travel Time'!JO57","v":89936925.583176374},{"$f":"'Vehicle Operating Costs'!JK57","v":85394931.350974217},0,{"$f":"Emissions!KC57","v":1243448.7977070136},null,null,null,null,null,null,null,null,null,null,null,null,176575305.7318576,{"$f":"'1) Project Information'!AD57","v":0},176575305.7318576,26824236114.757122,null,2062,0]
[null,2054,{"$f":"'Travel Time'!JM58","v":0},{"$f":"'Vehicle Operating Costs'!JI58","v":0},0,{"$f":"Emissions!KA58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE58","v":0},0,null,null,2054,{"$f":"'Travel Time'!JO58","v":0},{"$f":"'Vehicle Operating Costs'!JK58","v":0},0,{"$f":"Emissions!KC58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD58","v":0},0,26824236114.757122,null,2063,0]
[null,2055,{"$f":"'Travel Time'!JM59","v":0},{"$f":"'Vehicle Operating Costs'!JI59","v":0},0,{"$f":"Emissions!KA59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE59","v":0},0,null,null,2055,{"$f":"'Travel Time'!JO59","v":0},{"$f":"'Vehicle Operating Costs'!JK59","v":0},0,{"$f":"Emissions!KC59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD59","v":0},0,26824236114.757122,null,2064,0]
[null,2056,{"$f":"'Travel Time'!JM60","v":0},{"$f":"'Vehicle Operating Costs'!JI60","v":0},0,{"$f":"Emissions!KA60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE60","v":0},0,null,null,2056,{"$f":"'Travel Time'!JO60","v":0},{"$f":"'Vehicle Operating Costs'!JK60","v":0},0,{"$f":"Emissions!KC60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD60","v":0},0,26824236114.757122,null,2065,0]
[null,2057,{"$f":"'Travel Time'!JM61","v":0},{"$f":"'Vehicle Operating Costs'!JI61","v":0},0,{"$f":"Emissions!KA61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE61","v":0},0,null,null,2057,{"$f":"'Travel Time'!JO61","v":0},{"$f":"'Vehicle Operating Costs'!JK61","v":0},0,{"$f":"Emissions!KC61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD61","v":0},0,26824236114.757122,null,2066,0]
[null,2058,{"$f":"'Travel Time'!JM62","v":0},{"$f":"'Vehicle Operating Costs'!JI62","v":0},0,{"$f":"Emissions!KA62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE62","v":0},0,null,null,2058,{"$f":"'Travel Time'!JO62","v":0},{"$f":"'Vehicle Operating Costs'!JK62","v":0},0,{"$f":"Emissions!KC62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD62","v":0},0,26824236114.757122,null,2067,0]
[null,2059,{"$f":"'Travel Time'!JM63","v":0},{"$f":"'Vehicle Operating Costs'!JI63","v":0},0,{"$f":"Emissions!KA63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE63","v":0},0,null,null,2059,{"$f":"'Travel Time'!JO63","v":0},{"$f":"'Vehicle Operating Costs'!JK63","v":0},0,{"$f":"Emissions!KC63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD63","v":0},0,26824236114.757122,null,2068,0]
[null,2060,{"$f":"'Travel Time'!JM64","v":0},{"$f":"'Vehicle Operating Costs'!JI64","v":0},0,{"$f":"Emissions!KA64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE64","v":0},0,null,null,2060,{"$f":"'Travel Time'!JO64","v":0},{"$f":"'Vehicle Operating Costs'!JK64","v":0},0,{"$f":"Emissions!KC64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD64","v":0},0,26824236114.757122,null,2069,0]
[null,2061,{"$f":"'Travel Time'!JM65","v":0},{"$f":"'Vehicle Operating Costs'!JI65","v":0},0,{"$f":"Emissions!KA65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE65","v":0},0,null,null,2061,{"$f":"'Travel Time'!JO65","v":0},{"$f":"'Vehicle Operating Costs'!JK65","v":0},0,{"$f":"Emissions!KC65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD65","v":0},0,26824236114.757122,null,2070,0]
[null,2062,{"$f":"'Travel Time'!JM66","v":0},{"$f":"'Vehicle Operating Costs'!JI66","v":0},0,{"$f":"Emissions!KA66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE66","v":0},0,null,null,2062,{"$f":"'Travel Time'!JO66","v":0},{"$f":"'Vehicle Operating Costs'!JK66","v":0},0,{"$f":"Emissions!KC66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD66","v":0},0,26824236114.757122,null,2071,0]
[null,2063,{"$f":"'Travel Time'!JM67","v":0},{"$f":"'Vehicle Operating Costs'!JI67","v":0},0,{"$f":"Emissions!KA67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE67","v":0},0,null,null,2063,{"$f":"'Travel Time'!JO67","v":0},{"$f":"'Vehicle Operating Costs'!JK67","v":0},0,{"$f":"Emissions!KC67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD67","v":0},0,26824236114.757122,null,2072,0]
[null,2064,{"$f":"'Travel Time'!JM68","v":0},{"$f":"'Vehicle Operating Costs'!JI68","v":0},0,{"$f":"Emissions!KA68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE68","v":0},0,null,null,2064,{"$f":"'Travel Time'!JO68","v":0},{"$f":"'Vehicle Operating Costs'!JK68","v":0},0,{"$f":"Emissions!KC68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD68","v":0},0,26824236114.757122,null,2073,0]
[null,2065,{"$f":"'Travel Time'!JM69","v":0},{"$f":"'Vehicle Operating Costs'!JI69","v":0},0,{"$f":"Emissions!KA69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE69","v":0},0,null,null,2065,{"$f":"'Travel Time'!JO69","v":0},{"$f":"'Vehicle Operating Costs'!JK69","v":0},0,{"$f":"Emissions!KC69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD69","v":0},0,26824236114.757122,null,2074,0]
[null,2066,{"$f":"'Travel Time'!JM70","v":0},{"$f":"'Vehicle Operating Costs'!JI70","v":0},0,{"$f":"Emissions!KA70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE70","v":0},0,null,null,2066,{"$f":"'Travel Time'!JO70","v":0},{"$f":"'Vehicle Operating Costs'!JK70","v":0},0,{"$f":"Emissions!KC70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD70","v":0},0,26824236114.757122,null,2075,0]
[null,2067,{"$f":"'Travel Time'!JM71","v":0},{"$f":"'Vehicle Operating Costs'!JI71","v":0},0,{"$f":"Emissions!KA71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE71","v":0},0,null,null,2067,{"$f":"'Travel Time'!JO71","v":0},{"$f":"'Vehicle Operating Costs'!JK71","v":0},0,{"$f":"Emissions!KC71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD71","v":0},0,26824236114.757122,null,"Internal Rate",null,null,"The INTERNAL RATE OF RETURN  (IRR)  is the discount rate at which benefits and costs break even (are equal).  For a project"]
[null,2068,{"$f":"'Travel Time'!JM72","v":0},{"$f":"'Vehicle Operating Costs'!JI72","v":0},0,{"$f":"Emissions!KA72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE72","v":0},0,null,null,2068,{"$f":"'Travel Time'!JO72","v":0},{"$f":"'Vehicle Operating Costs'!JK72","v":0},0,{"$f":"Emissions!KC72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD72","v":0},0,26824236114.757122,null,"of Return",{"$f":"IF(SUM(AU24:AU80)=0,\"N/A\",IRR(AU24:AU80))","v":0.26062081852350638},null,"with an IRR greater than the Discount Rate, benefits are greater than costs, and the project has a positive economic value.  The"]
[null,"Total",{"$f":"SUM(C34:C82)","v":2934378932.3962779},2554466190.4125524,0,28700693.525649693,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S25:S82)","v":5517545816.3344803},{"$f":"SUM(T25:T82)","v":341710593.22008586},{"$f":"SUM(U25:U82)","v":5175835223.1143942},null,null,"Total",{"$f":"SUM(Y34:Y82)","v":14198090066.899683},12476032301.471783,0,150113746.38565665,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO25:AO82)","v":26824236114.757122},{"$f":"SUM(AP25:AP82)","v":444344000},{"$f":"SUM(AQ25:AQ82)","v":26379892114.757122},{"$f":"INDEX($AR$34:$AR$82,COUNT($AR$34:$AR$82))","v":26824236114.757122},null,null,null,null,"IRR allows projects with different costs, different benefit flows, and different time periods to be compared."]
[]
[null,null,{"$f":"'Travel Time'!JQ73","v":746448129.56184351},"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback",null,null,"The PAYBACK PERIOD is the number of years it takes for the net benefits (benefits minus costs) to equal, or payback, the initial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Construction Costs",null,{"$f":"ABS(SUM(AQ25:AQ32))","v":444344000},null,"Period",{"$f":"IF(AR86=0,\"N/A\",IF(AR86<AR34,\"1 year\",IF(AR86>AR83,\"20+\",(LOOKUP(AR86,AR34:AR82,X34:X82)+1)-(YearOpen-1))&\" years\"))","v":"10 years"},null,"construction costs.  For a project with a Payback Period longer than the life-cycle of the project, initial construction costs are not"]
[null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,"tons","$ PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recovered.  The Payback Period varies inversely with the Benefit-Cost Ratio: shorter Payback Period yields higher Benefit-Cost."]
[null,null,{"$f":"Emissions!KE73","v":17748.436037618358},{"$f":"Emissions!KL73","v":0},"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved",null,null,null,"CO Saved"]
[null,null,{"$f":"Emissions!KF73","v":12307185.597283561},{"$f":"Emissions!KM73","v":3622351.4035277013},"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved",null,null,null,"CO2 Saved"]
[null,null,{"$f":"Emissions!KG73","v":6955.7365538535123},{"$f":"Emissions!KN73","v":11143387.119368028},"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved",null,null,null,"NOX Saved"]
[null,null,{"$f":"Emissions!KH73","v":179.77733605874107},{"$f":"Emissions!KO73","v":12859674.475194767},"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved",null,null,null,"PM10 Saved"]
[null,null,{"$f":"Emissions!KK73","v":163.96531828396257},null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved",null,null,null,"PM2.5 Saved"]
[null,null,{"$f":"Emissions!KI73","v":96.738886502399339},{"$f":"Emissions!KP73","v":945853.12404486979},"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved",null,null,null,"SOX Saved"]
[null,null,{"$f":"Emissions!KJ73","v":345.98659447208587},{"$f":"Emissions!KQ73","v":129427.40351432566},"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved",null,null,null,"VOC Saved"]

{"sheet":"Sensitivity Analysis","index":21,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[[9,2,10,2],[11,2,12,2]]}
["Sensitivity Testing"]
[]
[null,null,null,null,"NPV ($ Millions)","Change in NPV","BCR"]
[null,"Comparison Model*:",{"$f":"'Combined Summary'!$B$22","v":7.0000000000000007E-2},"Full Build",{"$f":"SUMIFS(E$26:E$27,$C$26:$C$27,$C$4,$D$26:$D$27,$D$4)","v":5175.84},{"$f":"SUMIFS(F$26:F$27,$C$26:$C$27,$C$4,$D$26:$D$27,$D$4)","v":0},{"$f":"SUMIFS(G$26:G$27,$C$26:$C$27,$C$4,$D$26:$D$27,$D$4)","v":16.14683865764966}]
[null,"Scenario:","Base Results",null,{"$f":"'3) Results'!H15","v":5175.8352231143945},{"$f":"E5-E4","v":-4.7768856056791265E-3},{"$f":"'3) Results'!H17","v":16.14683865764966}]
[]
[]
[null,null,"Parameters","Change in Parameter Value","New NPV ($ Millions)","Change in NPV ($ Millions)","New BCR","Source / Notes",null,null,null,null,"Address 1","Address 2","Default Parameter 1","Default Parameter 2","Sensitivity Parameter 1","Sensitivity Parameter 2"]
[null,"Default","Base results",{"$f":"D4& \" (\" &C4*100 & \"% Discount Rate)\"","v":"Full Build (7% Discount Rate)"},{"$f":"E4","v":5175.84},{"$f":"F4","v":0},{"$f":"G4","v":16.14683865764966},"No Change to the Model"]
[null,"Scenario 1","Value of Travel Time","Lower Bound of Range Recommended by U.S. DOT",4417.45,-758.39,13.927467484986487,{"$f":"\"Automobile: \" &TEXT(Q10,\"$0.00\") &\" and Truck: \" & TEXT(R10,\"$0.00\")&\". HDR Computation from BUILD BCA Guidance\"","v":"Automobile: $11.45 and Truck: $22.86. HDR Computation from BUILD BCA Guidance"},null,null,null,"Off","ValTimeAuto","ValTimeTruck",{"$f":"'VALUE OF TIME'!C36","v":16.100000000000001},{"$f":"'VALUE OF TIME'!C48","v":28.6},{"$f":"'VALUE OF TIME'!D36","v":11.446093749999999},{"$f":"'VALUE OF TIME'!D48","v":22.857480314960632}]
[null,"Scenario 2",null,"Upper Bound of Range Recommended by U.S. DOT",5769.5,593.66,17.884176606381018,{"$f":"\"Automobile: \" &TEXT(Q11,\"$0.00\") &\" and Truck: \" & TEXT(R11,\"$0.00\")&\". HDR Computation from BUILD BCA Guidance\"","v":"Automobile: $19.37 and Truck: $34.34. HDR Computation from BUILD BCA Guidance"},null,null,null,"Off","ValTimeAuto","ValTimeTruck",{"$f":"'VALUE OF TIME'!C36","v":16.100000000000001},{"$f":"'VALUE OF TIME'!C48","v":28.6},{"$f":"'VALUE OF TIME'!E36","v":19.370312500000001},{"$f":"'VALUE OF TIME'!E48","v":34.342519685039377}]
[null,"Scenario 3","Fuel Costs","EIA Low-Case Scenario",5022.8999999999996,-152.94,15.699271640155068,{"$f":"\"Gasoline: \" &TEXT(Q12,\"$0.00\") & \" and Diesel: \"  &TEXT(R12,\"$0.00\")&\". HDR Computation from 2017 Annual Energy Outlook, EIA. Net of Federal and State taxes.\"","v":"Gasoline: $1.47 and Diesel: $1.55. HDR Computation from 2017 Annual Energy Outlook, EIA. Net of Federal and State taxes."},null,null,null,"Off","FuelAuto","FuelTruck",{"$f":"'FUEL COSTS'!$C$56","v":2.034475},{"$f":"'FUEL COSTS'!$D$56","v":2.2546759999999999},{"$f":"'FUEL COSTS'!D11-'FUEL COSTS'!K11","v":1.4702519999999999},{"$f":"'FUEL COSTS'!G11-'FUEL COSTS'!N11","v":1.5510079999999999}]
[null,"Scenario 4",null,"EIA High-Case Scenario",5453.51,277.67,16.959426256859643,{"$f":"\"Gasoline: \" &TEXT(Q13,\"$0.00\") & \" and Diesel: \"  &TEXT(R13,\"$0.00\")&\". HDR Computation from 2017 Annual Energy Outlook, EIA. Net of Federal and State taxes.\"","v":"Gasoline: $3.10 and Diesel: $3.49. HDR Computation from 2017 Annual Energy Outlook, EIA. Net of Federal and State taxes."},null,null,null,"Off","FuelAuto","FuelTruck",{"$f":"'FUEL COSTS'!$C$56","v":2.034475},{"$f":"'FUEL COSTS'!$D$56","v":2.2546759999999999},{"$f":"'FUEL COSTS'!E11-'FUEL COSTS'!L11","v":3.1038129999999997},{"$f":"'FUEL COSTS'!H11-'FUEL COSTS'!O11","v":3.490666}]
[null,"Scenario 5","AVO Factor","More Conservative Parameter",4226.3100000000004,-949.53,13.368107308121703,{"$f":"\"Change in AVO factor from \" &TEXT(O14,\"0.00\") &\" to \" & TEXT(Q14,\"0.00\") &\" for cars.\"","v":"Change in AVO factor from 1.68 to 1.00 for cars."},null,null,null,"Off","'Parameters Added'!B24",null,{"$f":"'VALUE OF TIME'!C79","v":1.68},null,1]
[null,"Scenario 6","Minimum Detour Length of 5 miles","Less Conservative Parameter",8483.51,3307.67,25.826597446404424,{"$f":"\"Change in Minimum Detour from \" &TEXT(O15,\"0.00\") &\" to \" & TEXT(Q15,\"0.00\") &\".\"","v":"Change in Minimum Detour from 0.62 to 5.00."},null,null,null,"Off","'Parameters Added'!B72",null,0.62,null,5]
[null,"Scenario 7","Maximum Detour Length of 5 miles","More Conservative Parameter",1564.6,-3611.24,5.5787198286972606,{"$f":"\"Change in Maximum Detour from \" &TEXT(O16,\"0.00\") &\" to \" & TEXT(Q16,\"0.00\") &\".\"","v":"Change in Maximum Detour from 130.00 to 5.00."},null,null,null,"Off","'Parameters Added'!B73",null,130,null,5]
[null,"Scenario 8","Detour Speed","Higher Speed",4637.09,-538.75,14.570235416176525,{"$f":"\"Increase in the speed from \" &TEXT(O17,\"0\") &\" to \" & TEXT(Q17,\"0\") &\" mph.\"","v":"Increase in the speed from 55 to 70 mph."},null,null,null,"Off","'Parameters Added'!B18",null,55,null,70]
[null,"Scenario 9","Number of Analysis Years","More Conservative Parameter",3253,-1922.84,10.519754200752125,{"$f":"\"Decrease in the number of benefit years from \" &TEXT(O18,\"0\") &\" to \" & TEXT(Q18,\"0\") &\".\"","v":"Decrease in the number of benefit years from 30 to 20."},null,null,null,"Off","'Parameters Added'!B16",null,30,null,20]
[null,"Scenario 10","Capital Cost Estimate","Increase in Construction Cost",5007.8,-168.04,10.824024807803035,{"$f":"\"Increase in construction cost by \"&TEXT(Q19,\"0%\") &\".\"","v":"Increase in construction cost by 50%."},null,null,null,"Off","'Parameters Added'!B11",null,0,null,0.5]
[]
[]
[]
[]
[]
[null,null,"Discount Rate","Model","New NPV ($ Millions)","Percent Change in NPV","New BCR"]
[null,"Pre-recorded Results",7.0000000000000007E-2,"Full Build",5175.84,0,16.14683865764966]
[null,"Pre-recorded Results",0.03,"Full Build",12813.57,0,33.360633869856052]

{"sheet":"PARAMETERS","index":22,"n_rows":219,"n_cols":142,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
[null,"Parameters"]
[]
[null,"This page contains all economic values and rate tables."]
[null,"To update economic values automatically, change \"Economic Update Factor.\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Demand Tables",null,null,null,null,null,null,null,null,null,null,"Operating Cost Tables",null,null,null,null,null,null,"Accident Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emissions Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Adjustments (used only for pavement projects)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Weaving Adjustments (used only for freeway",null,null,null,null,null,null,"TMS Adjustments (used only for ramp metering, ramp metering signal coordination, incident"]
[null,"Note: Inputs highlighted in orange have been updated to follow BCA guidance provided by USDOT in December 2018 for Grant Applications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"connector, HOV connector, and HOV drop ramp projects)",null,null,null,null,null,null,"management, traveler information projects, AVL, transit priority, and BRT projects)"]
[]
[null,"General Economic Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Types"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEMAND FOR TRAVEL IN PEAK PERIOD",null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION RATES",null,null,null,null,null,null,"HIGHWAY INJURY SEVERITY FREQUENCY",null,null,null,null,null,null,null,"RATES FOR NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,null,null,"HEALTH COST OF TRANSPORTATION EMISSIONS",null,null,null,null,null,null,null,null,null,null,null,"SOCIAL COST OF CARBON",null,null,null,null,null,"PAVEMENT DETERIORATION",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"VEHICLE OPERATING SPEED",null,null,null,null,null,null,"PEAK PERIOD SPEED, VOLUME, AND NON-HIGHWAY BENEFITS"]
[null,null,"Year of Current Dollars for Model",null,null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highway Capacity Expansion",null,null,"Please select a type of highway project",null,null,null,"(percent of total daily travel)",null,null,null,null,null,null,null,null,null,null,"(gal/veh-mi)",null,null,null,null,null,null,"(percent of injuries)",null,null,null,null,null,null,null,"(events/million veh-mi)",null,null,null,null,null,null,null,null,"Model Year 2025",null,null,null,null,null,null,null,null,null,null,null,"Model Year 2045",null,null,null,null,null,null,null,null,null,null,null,null,"($/ton)",null,null,null,null,null,null,null,null,null,null,null,"($/ton)",null,null,null,null,null,"(IRI in inches/mile)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)"]
[null,null,"Economic Update Factor (Using GDP Deflator)",null,null,1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    General Highway",null,"GenHwy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOV Lane Addition",null,"HOV","Enter HOV restriction in section 1B",null,null,null,"Number of","Urban",null,null,null,null,null,null,null,null,null,"Speed","Auto*","Truck",null,null,null,null,"Event","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,null,"Area","Proj Loc","CO","CO2e","NOX","PM","SOX","VOC",null,null,null,null,"Year",null,null,null,null,null,null,"Year 20, By Loading",null,null,null,null,null,null,null,null,null,null,null,null,"Percent","Freeway","HOV",null,null,null,null,"TMS","Without",null,"With",null,"Non-Highway Benefits",null,null,"Total"]
[null,null,"Real Discount Rate",null,null,{"$f":"'Combined Summary'!$B$22","v":7.0000000000000007E-2},null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    HOT Lane Addition",null,"HOT","Include toll payers as HOVs & check AVOs",null,null,null,"Hours in","So. California",null,"No. California",null,"Rural",null,null,null,null,null,5,0.1024,0.2112,null,null,null,null,"Severe Injury (A)",{"$f":"ROUND(10664/223128,4)","v":4.7800000000000002E-2},{"$f":"ROUND(10664/223128,4)","v":4.7800000000000002E-2},{"$f":"ROUND(10664/223128,4)","v":4.7800000000000002E-2},{"$f":"ROUND(10664/223128,4)","v":4.7800000000000002E-2},null,null,null,"Fatality",5.5500000000000001E-2,0.248,3.49E-2,0.99170000000000003,null,null,null,null,"Auto",0,null,null,null,null,null,null,null,null,null,null,"Auto",0,null,null,null,null,null,null,null,null,null,null,null,"LA/South Coast",1,{"$f":"'EMISSION COSTS'!$G$86","v":0},{"$f":"$DB$14","v":0.90718469999999996},{"$f":"'EMISSION COSTS'!$G$83","v":8300},{"$f":"'EMISSION COSTS'!$G$84","v":377800},{"$f":"'EMISSION COSTS'!$G$85","v":48900},{"$f":"'EMISSION COSTS'!$G$82","v":2000},null,null,null,null,2017,{"$f":"'EMISSION COSTS'!G98","v":0.90718469999999996},null,null,null,null,"Year 0","Light","Medium","Heavy",null,null,null,"IRI","Auto","Truck",null,null,null,null,"Weaving","Conn","Project",null,null,null,null,"Strategy","Speed","Volume","Speed","Volume","TT","VOC","Em","Benefit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Passing Lane",null,"Passing","Enter a truck speed in section 1B",null,null,null,"Peak Period","Fwy/Exp","Other","Fwy/Exp","Other","Fwy/Exp","Other",null,null,null,null,6,9.7100000000000006E-2,0.2056,null,null,null,null,"Other Visible Injury (B)",{"$f":"ROUND(56986/223128,4)","v":0.25540000000000002},{"$f":"ROUND(56986/223128,4)","v":0.25540000000000002},{"$f":"ROUND(56986/223128,4)","v":0.25540000000000002},{"$f":"ROUND(56986/223128,4)","v":0.25540000000000002},null,null,null,"Injury",0.25190000000000001,3.9468999999999999,3.6535000000000002,7.7862,null,null,null,null,null,5,3.1099575831030912,791.76324462890602,5.8056709512243211E-2,8.7952385006246896E-3,5.2736687939614014E-3,1.9853160027196247E-2,7.7804362524602723E-3,null,null,null,null,5,1.1485972005175387,583.20814514160145,8.4162911165535058E-3,5.2031688210263331E-3,3.9145512855611681E-3,5.413479503658886E-3,4.6028240708437754E-3,null,null,null,null,"CA Urban Area",2,{"$f":"'EMISSION COSTS'!$G$86","v":0},{"$f":"$DB$14","v":0.90718469999999996},{"$f":"'EMISSION COSTS'!$G$83","v":8300},{"$f":"'EMISSION COSTS'!$G$84","v":377800},{"$f":"'EMISSION COSTS'!$G$85","v":48900},{"$f":"'EMISSION COSTS'!$G$82","v":2000},null,null,null,null,{"$f":"DA12+1","v":2018},{"$f":"'EMISSION COSTS'!G99","v":0.90718469999999996},null,null,null,null,0,125,150,350,null,null,null,0,1,1.0249999999999999,null,null,null,null,0,1,1,null,null,null,null,"AMoth",1.024390243902439,0.95033206287590888,1.0226480836236935,0.95024785653448107,-5.0482654714564399,12.812004768254743,1.3685377639581497,0.73649754500818332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Intersection",null,"Intersect","Remember to run model for both roads",null,null,null,1,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,null,null,null,7,9.1899999999999996E-2,0.2,null,null,null,null,"Complaint of Pain (C) ",{"$f":"ROUND(155478/223128,4)","v":0.69679999999999997},{"$f":"ROUND(155478/223128,4)","v":0.69679999999999997},{"$f":"ROUND(155478/223128,4)","v":0.69679999999999997},{"$f":"ROUND(155478/223128,4)","v":0.69679999999999997},null,null,null,"All Accidents",0.27750000000000002,5.3817000000000004,2.6732999999999998,13.542400000000001,null,null,null,null,null,6,2.9255284802624328,728.3844825744626,5.677882594479506E-2,8.1381943623000524E-3,4.8515242815483327E-3,1.8718753416214855E-2,7.1992024407336389E-3,null,null,null,null,6,1.0880782233805766,536.51119155883771,8.6502697074198574E-3,4.8090231586684195E-3,3.6011157848406532E-3,5.1838678483363716E-3,4.2541548565623033E-3,null,null,null,null,"CA Rural Area",3,{"$f":"'EMISSION COSTS'!$G$86","v":0},0.90718469999999996,{"$f":"'EMISSION COSTS'!$G$83","v":8300},{"$f":"'EMISSION COSTS'!$G$84","v":377800},{"$f":"'EMISSION COSTS'!$G$85","v":48900},{"$f":"'EMISSION COSTS'!$G$82","v":2000},null,null,null,null,{"$f":"DA13+1","v":2019},{"$f":"'EMISSION COSTS'!G100","v":0.90718469999999996},null,null,null,null,25,150,200,500,null,null,null,25,1,1.0249999999999999,null,null,null,null,2E-3,0.98199999999999998,0.98799999999999999,null,null,null,null,"AMsev",1.5309734513274336,0.93858158077544918,1.5339233038348083,0.93652523253026121,1.2055967118725646,1.3795286778842835,-0.36526583947602581,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Truck Only Lane",null,"TruckLane","Remember to run macro for truck lane",null,null,null,2,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,0.16800000000000001,null,null,null,null,8,8.6699999999999999E-2,0.19439999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2.7410993774217745,665.00572052001917,5.5500942377346908E-2,7.4811502239754153E-3,4.4293797691352631E-3,1.7584346805233464E-2,6.6179686290070055E-3,null,null,null,null,7,1.0275592462436145,489.81423797607403,8.8842482982862091E-3,4.4148774963105059E-3,3.2876802841201383E-3,4.9542561930138573E-3,3.9054856422808316E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"'EMISSION COSTS'!G101","v":0.90718469999999996},null,null,null,null,50,175,250,675,null,null,null,50,1,1.0249999999999999,null,null,null,null,4.0000000000000001E-3,0.96399999999999997,0.97599999999999998,null,null,null,null,"IMoth",0.87631975867269996,1.1787414968749441,0.97934595524956969,0.95560600171461807,0.51279967249004688,0.14821287797598934,5.8798924429168148E-2,0.73649754500818332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bypass",null,"Bypass","Remember to run model for both roads",null,null,null,3,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,9,8.1500000000000003E-2,0.1888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2.5566702745811161,601.62695846557574,5.4223058809898757E-2,6.8241060856507781E-3,4.0072352567221935E-3,1.6449940194252072E-2,6.036734817280372E-3,null,null,null,null,8,0.96704026910665253,443.11728439331034,9.1182268891525607E-3,4.0207318339525924E-3,2.9742447833996234E-3,4.7246445376913429E-3,3.5568164279993599E-3,null,null,null,null,null,null,"CO2e Uprater",{"$f":"$DC$46","v":2.1226606315364105E-2},"increase in value per year",null,null,null,null,null,null,null,2021,{"$f":"'EMISSION COSTS'!G102","v":0.90718469999999996},null,null,null,null,75,200,300,750,null,null,null,75,1,1.0249999999999999,null,null,null,null,6.0000000000000001E-3,0.94499999999999995,0.96399999999999997,null,null,null,null,"IMsev",1.0063897763578276,0.97248628615245469,1.0095846645367412,0.94610556221859576,0.29570448855547743,0.31261145032655596,0.3020072068746259,1]
[null,"Travel Time Parameters",null,null,null,null,null,null,"Highway Operations Parameters",null,null,null,null,null,null,null,null,"Active Transportation Parameters",null,null,null,null,null,null,null,"    Queuing",null,"Queuing","Add arrival rate & check departure rate in 1B",null,null,null,4,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,0.32800000000000001,null,null,null,null,10,7.6300000000000007E-2,0.1832,null,null,null,"Source: 2013 SWITRS Annual Report, Table 8C",null,null,null,null,null,null,null,"Sources: USDOT,Transportation Statistics Annual Report, Table 2-33, 2003 to 2012 average",null,null,null,null,null,null,null,null,null,null,9,2.3722411717404577,538.24819641113231,5.2945175242450605E-2,6.1670619473261409E-3,3.5850907443091243E-3,1.5315533583270683E-2,5.4555010055537386E-3,null,null,null,null,9,0.90652129196969056,396.42033081054666,9.3522054800189124E-3,3.6265861715946784E-3,2.6608092826791085E-3,4.4950328823688285E-3,3.2081472137178882E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"'EMISSION COSTS'!G103","v":0.90718469999999996},null,null,null,null,100,275,400,750,null,null,null,100,1,1.0249999999999999,null,null,null,null,8.0000000000000002E-3,0.92700000000000005,0.95199999999999996,null,null,null,null,"NoAdj",1,1,1,1,0,0,0,1]
[null,null,null,null,"Value","Units",null,null,null,null,null,null,"Value","Units",null,null,null,null,null,null,null,null,null,null,null,"    Pavement",null,"Pavement","Enter pavement condition in section 1B",null,null,null,5,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,0.40300000000000002,null,null,null,null,11,7.2700000000000001E-2,0.17069999999999999,null,null,null,null,null,null,null,null,null,null,null,null,"FRA, Office of Safety Analysis, Table 1.13, 2008 to 2017 YTD average.",null,null,null,null,null,null,null,null,null,10,2.1878120688997984,474.86943435668906,5.166729167500244E-2,5.5100178090015045E-3,3.1629462318960556E-3,1.4181126972289296E-2,4.8742671938271035E-3,null,null,null,null,10,0.8460023148327287,349.72337722778292,9.586184070885264E-3,3.2324405092367639E-3,2.3473737819585941E-3,4.2654212270463124E-3,2.8594779994364169E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"'EMISSION COSTS'!G104","v":0.90718469999999996},null,null,null,null,125,325,475,750,null,null,null,125,1,1.0249999999999999,null,null,null,null,0.01,0.90900000000000003,0.93899999999999995,null,null,null,null,"ORoth",{"$f":"1/1.025","v":0.97560975609756106},{"$f":"1/0.967507287790243","v":1.0335839456919951},1,1,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,null,null,29]
[null,null,"Statewide Average Hourly Wage",null,{"$f":"26.57*(128/124.4)*ValueUpdate","v":27.338906752411575},"$/hr",null,3,null,"Maximum V/C Ratio",null,null,1.56,"-",null,null,16,null,"General Travel Activity Characteristics Parameters",null,"Value","Units",null,null,null,null,null,null,null,null,null,null,6,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,0.47400000000000003,null,null,null,null,12,6.9099999999999995E-2,0.1583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2.1299792598139859,454.58529739379838,5.05827707947588E-2,5.2381696831162059E-3,3.0278407328296428E-3,1.3673958999424892E-2,4.6337849674728156E-3,null,null,null,null,11,0.82466088346845756,334.77942733764621,9.3234136900526877E-3,3.070902459194255E-3,2.2470687777968114E-3,4.1376827956810247E-3,2.71657862690517E-3,null,null,null,"Sources: McCubbin and Delucchi, 1996 for emissions other than CO2e",null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"'EMISSION COSTS'!G105","v":0.90718469999999996},null,null,null,null,150,400,575,750,null,null,null,150,1,1.0129999999999999,null,null,null,null,1.2E-2,0.89100000000000001,0.92700000000000005,null,null,null,null,"ORsev",{"$f":"1/1.05014749262537","v":0.95224719101123478},{"$f":"1/0.972697289554735","v":1.0280690721958967},1,1,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Days per Year",365,"days",null,null,null,"Rail or Transit Cap Expansion",null,null,"Please select a type of rail or transit project",null,null,null,7,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,null,null,null,null,13,6.5600000000000006E-2,0.1459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2.0721464507281735,434.30116043090771,4.9498249914515159E-2,4.9663215572309074E-3,2.8927352337632301E-3,1.3166791026560487E-2,4.3933027411185276E-3,null,null,null,null,12,0.80331945210418643,319.8354774475095,9.0606433092201115E-3,2.9093644091517461E-3,2.1467637736350288E-3,4.009944364315737E-3,2.5736792543739231E-3,null,null,null,null,"Interagency Working Group on Social Cost of Carbon, United States Government, 2016 for CO2e",null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"'EMISSION COSTS'!G106","v":0.90718469999999996},null,null,null,null,175,500,700,750,null,null,null,175,1,1,null,null,null,null,1.4E-2,0.873,0.91500000000000004,null,null,null,null,"RMoth",1,1,1.0249999999999999,0.96750728779024331,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,1]
[null,null,"Heavy and Light Truck Drivers",null,null,null,null,null,null,"Percent ADT in Peak Period",null,null,null,"%",null,null,null,null,null,"Walking Days per Year",365,"days",null,null,null,"    Passenger Rail",null,"PassRail","Enter data in both sections 1B & 1E",null,null,null,8,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,0.6080000000000001,null,null,null,null,14,6.2E-2,0.13350000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2.014313641642361,414.01702346801704,4.8413729034271519E-2,4.6944734313456088E-3,2.7576297346968174E-3,1.2659623053696082E-2,4.1528205147642397E-3,null,null,null,null,13,0.78197802073991529,304.8915275573728,8.7978729283875352E-3,2.7478263591092372E-3,2.0464587694732461E-3,3.8822059329504497E-3,2.4307798818426762E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"'EMISSION COSTS'!G107","v":0.90718469999999996},null,null,null,null,200,575,750,750,null,null,null,200,1,0.98,null,null,null,null,1.6E-2,0.85499999999999998,0.90300000000000002,null,null,null,null,"RMsev",1,1,1.0501474926253689,0.97269728955473456,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,1]
[null,null,null,"Average Hourly Wage",{"$f":"(21.17*129170+17.98*89230)/(129170+89230)*(128/124.4)*ValueUpdate","v":20.44160653922712},"$/hr",null,3,null,"Percent ADT in Average Peak Hour",null,null,null,"%",null,null,null,null,null,"School Days per Year",180,"days",null,null,null,"    Light-Rail (LRT)",null,"LRT","Enter data in both sections 1B & 1E",null,null,null,9,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,0.67100000000000004,null,null,null,null,15,5.8400000000000001E-2,0.1211,null,null,null,null,"NUMBER OF FATALITIES",null,null,null,null,null,null,null,"COST OF NON-HIGHWAY ACCIDENT EVENTS",null,null,null,null,null,null,null,null,null,14,1.9564808325565488,393.73288650512637,4.7329208154027878E-2,4.4226253054603102E-3,2.6225242356304047E-3,1.2152455080831678E-2,3.9123382884099518E-3,null,null,null,null,14,0.76063658937564416,289.94757766723609,8.535102547554959E-3,2.5862883090667283E-3,1.9461537653114635E-3,3.7544675015851623E-3,2.2878805093114294E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"'EMISSION COSTS'!G108","v":0.90718469999999996},null,null,null,null,225,650,750,750,null,null,null,225,1,0.94899999999999995,null,null,null,null,1.7999999999999999E-2,0.83599999999999997,0.89100000000000001,null,null,null,null,"TIoth",1,1,1.0154639175257731,0.96913081774301524,-0.11026585870451545,-0.11872704768355995,-0.35180024680500832,1]
[null,null,null,"Benefits and Costs",{"$f":"WageTruck*(27.84/18.12-1)*ValueUpdate","v":10.9653650972013},"$/hr",null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Bus",null,"Bus","Enter data in both sections 1B & 1E",null,null,null,10,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,0.73399999999999999,null,null,null,null,16,5.6000000000000001E-2,0.1181,null,null,null,null,"(events/accident)",null,null,null,null,null,null,null,"($/event)",null,null,null,null,null,null,null,null,null,15,1.8986480234707368,373.44874954223576,4.6244687273784238E-2,4.1507771795750116E-3,2.4874187365639911E-3,1.1645287107967271E-2,3.6718560620556634E-3,null,null,null,null,15,0.73929515801137291,275.00362777709944,8.272332166722381E-3,2.424750259024219E-3,1.8458487611496804E-3,3.6267290702198755E-3,2.1449811367801825E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,{"$f":"'EMISSION COSTS'!G109","v":0.90718469999999996},null,null,null,null,250,750,750,750,null,null,null,250,1,0.91900000000000004,null,null,null,null,0.02,0.78900000000000003,0.879,null,null,null,null,"TIsev",1,1,1.0058997050147493,0.97183048805227856,-0.39122572597877792,-0.39160228819315196,-0.35180024680500832,1]
[null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,365,"days/yr",null,null,null,null,"Vehicle Statistics",null,null,null,null,null,null,"    Hwy-Rail Grade Crossing",null,"HwyRail","Put hwy design in 1B, safety in 1C & crossing in 1D",null,null,null,11,0.79,0.79,0.79,0.79,0.79,0.79,null,null,null,null,17,5.3600000000000002E-2,0.115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1.8625942837534193,362.11422576904243,4.5781181200305769E-2,4.0215983007783462E-3,2.4119229812640656E-3,1.1364274947845809E-2,3.557581865970856E-3,null,null,null,null,16,0.7260518511200641,266.65757675170869,8.3428724870212995E-3,2.349662587357667E-3,1.7898290097946273E-3,3.5584625785304472E-3,2.0785572226486634E-3,null,null,null,null,"PASSENGER TRAIN EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"'EMISSION COSTS'!G110","v":0.90718469999999996},null,null,null,null,275,750,750,750,null,null,null,275,0.99099999999999999,0.89,null,null,null,null,2.1999999999999999E-2,0.747,0.86699999999999999]
[null,null,"Value of Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Vehicle Speed",25,"mph",null,null,null,null,null,null,null,null,null,null,12,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,0.84300000000000008,null,null,null,null,18,5.1299999999999998E-2,0.112,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,17,1.8265405440361018,350.77970199584911,4.53176751268273E-2,3.8924194219816808E-3,2.3364272259641401E-3,1.1083262787724348E-2,3.4433076698860486E-3,null,null,null,null,17,0.71280854422875528,258.31152572631794,8.4134128073202179E-3,2.2745749156911151E-3,1.7338092584395742E-3,3.4901960868410188E-3,2.0121333085171443E-3,null,null,null,null,"(g/train-mile)",null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"'EMISSION COSTS'!G111","v":0.90718469999999996},null,null,null,null,300,750,750,750,null,null,null,300,0.98099999999999998,0.86199999999999999,null,null,null,null,2.4E-2,0.70599999999999996,0.85499999999999998]
[null,null,null,"Automobile",{"$f":"'VALUE OF TIME'!C36","v":16.100000000000001},"$/hr/per",null,5,null,null,null,null,null,"Capacity","Dep. Rate",null,null,null,null,"Average Vehicle Occupancy",1.25,"persons / veh",null,19,null,"Hwy Operational Improvement",null,null,"Please select a type of op. improvement",null,null,null,13,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,0.88600000000000012,null,null,null,null,19,4.8899999999999999E-2,0.1089,null,null,null,null,"Fatal Accident",1.0900000000000001,1.08,1.1399999999999999,1.1100000000000001,null,null,null,"Fatality",{"$f":"FatValue","v":9600000},{"$f":"FatValue","v":9600000},{"$f":"FatValue","v":9600000},{"$f":"FatValue","v":9600000},null,null,null,null,null,18,1.7904868043187843,339.44517822265578,4.4854169053348832E-2,3.7632405431850154E-3,2.2609314706642145E-3,1.0802250627602886E-2,3.3290334738012412E-3,null,null,null,null,18,0.69956523733744647,249.96547470092719,8.4839531276191364E-3,2.1994872440245631E-3,1.6777895070845211E-3,3.4219295951515905E-3,1.9457093943856252E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"'EMISSION COSTS'!G112","v":1.0886216400000412},null,null,null,null,325,750,750,750,null,null,null,325,0.97099999999999997,0.83399999999999996,null,null,null,null,2.5999999999999999E-2,0.66400000000000003,0.84199999999999997,null,null,null,"Source: California Department of Transportation TMS Master Plan, 2003"]
[null,null,null,"Truck",{"$f":"'VALUE OF TIME'!C48","v":28.6},"$/hr/veh",null,5,null,null,null,"Alpha","Beta","(vphpl)","(vphpl)",null,null,null,null,null,null,null,null,null,null,"    Auxiliary Lane",null,"AuxLane","Enter ramp design speed & on-ramp volume",null,null,null,14,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,0.91600000000000015,null,null,null,null,20,4.65E-2,0.10589999999999999,null,null,null,null,null,null,null,null,null,null,null,null,"Injury",{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":177700},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":177700},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":177700},{"$f":"ROUND((BC12*InjAValue+BC13*InjBValue)/SUM(BC12:BC13),-2)","v":177700},null,null,null,null,null,19,1.7544330646014668,328.11065444946246,4.4390662979870363E-2,3.63406166438835E-3,2.185435715364289E-3,1.0521238467481424E-2,3.2147592777164338E-3,null,null,null,null,19,0.68632193044613765,241.61942367553644,8.5544934479180549E-3,2.1243995723580112E-3,1.6217697557294681E-3,3.3536631034621622E-3,1.8792854802541061E-3,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,2032,{"$f":"'EMISSION COSTS'!G113","v":1.2700585800000308},null,null,null,null,350,750,750,750,null,null,null,350,0.96099999999999997,0.80800000000000005,null,null,null,null,2.8000000000000001E-2,0.623,0.81699999999999995,null,null,null,null,"29) Chaudhary and Messer, 2000"]
[null,null,null,"Auto & Truck Composite",{"$f":"ROUND((1.3*ValTimeAuto*0.91+ValTimeTruck*0.09)/5,2)*5","v":21.6},"$/hr/veh",null,6,null,"Freeway",null,0.2,10,2000,1800,null,"16, 17",null,"Active Transportation User Characteristics",null,null,null,null,null,null,"    Freeway Connector",null,"FreeConn","Check percent traffic in weave in section 1B",null,null,null,15,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,0.94300000000000017,null,null,null,null,21,4.4900000000000002E-2,0.1011,null,null,null,null,null,null,null,null,null,null,null,null,"Prop Damage",{"$f":"ROUND(18130110/230,-2)","v":78800},{"$f":"ROUND(5179121/418,-2)","v":12400},{"$f":"ROUND(22564745/6008,-2)","v":3800},{"$f":"ROUND(147627.4, -2)","v":147600},null,null,null,null,null,20,1.7183793248841495,316.77613067626919,4.3927156906391887E-2,3.5048827855916854E-3,2.109939960064363E-3,1.0240226307359964E-2,3.1004850816316273E-3,null,null,null,null,20,0.67307862355482906,233.27337265014572,8.6250337682169699E-3,2.0493119006914601E-3,1.5657500043744145E-3,3.2853966117727339E-3,1.8128615661225874E-3,null,null,null,null,"Passenger Train",2002,45.67,null,583.58000000000004,62.02,null,19.73,null,null,null,null,2033,{"$f":"'EMISSION COSTS'!G114","v":1.4514955200000206},null,null,null,null,375,750,750,750,null,null,null,375,0.95199999999999996,0.78200000000000003,null,null,null,null,0.03,0.58099999999999996,0.78900000000000003]
[null,null,null,"Transit",{"$f":"'VALUE OF TIME'!C36","v":16.100000000000001},"$/hr/per",null,5,null,"Expressway",null,0.2,10,2000,1800,null,"16, 17",null,null,"Average Cycling Speed",11.8,"mph",null,20,null,"    HOV Connector",null,"HOVConn","Check percent traffic in weave in section 1B",null,null,null,16,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,0.96400000000000019,null,null,null,null,22,4.3299999999999998E-2,9.6299999999999997E-2,null,null,null,null,"NUMBER OF INJURIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1.6704187752424289,309.77830352783161,4.3828398025033223E-2,3.424917013080626E-3,2.0633292238926479E-3,1.0037726351856666E-2,3.029746554102525E-3,null,null,null,null,21,0.65278774312901033,228.11949768066341,8.6377686702110625E-3,2.0053061562293768E-3,1.5311570052290269E-3,3.2288226736454768E-3,1.773933105801002E-3,null,null,null,null,null,2022,45.67,null,250.11,31.01,null,19.73,null,null,null,null,2034,{"$f":"'EMISSION COSTS'!G115","v":1.6329324600000101},null,null,null,null,400,750,750,750,null,null,null,400,0.94199999999999995,0.75800000000000001,null,null,null,null,3.2000000000000001E-2,0.54,0.76100000000000001]
[null,null,null,"Out-of-Vehicle Travel",2,"times",null,5,null,"Conventional Highway",null,0.05,10,800,1400,null,17,null,null,"Average Walking Speed",3,"mph",null,21,null,"    HOV Drop Ramp",null,"HOVDrop","Check percent traffic in weave in section 1B",null,null,null,17,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,0.9760000000000002,null,null,null,null,23,4.1700000000000001E-2,9.1600000000000001E-2,null,null,null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,1.6224582256007083,302.78047637939403,4.3729639143674559E-2,3.3449512405695665E-3,2.0167184877209329E-3,9.8352263963533675E-3,2.9590080265734227E-3,null,null,null,null,22,0.63249686270319161,222.96562271118111,8.6505035722051551E-3,1.961300411767293E-3,1.4965640060836392E-3,3.1722487355182196E-3,1.7350046454794165E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"'EMISSION COSTS'!G116","v":1.8143693999999999},null,null,null,null,425,750,750,750,null,null,null,425,0.93200000000000005,0.73399999999999999,null,null,null,null,3.4000000000000002E-2,0.498,0.73399999999999999]
[null,null,null,"Incident-Related Travel",3,"times",null,7,null,"HOV Lanes",null,0.55000000000000004,8,1600,null,null,18,null,null,"Number of Unlinked Cycling Trips per Day",1.93,"trips",null,19,null,"    Off-Ramp Widening",null,"OffRamp","Check percent traffic in weave in section 1B",null,null,null,18,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,0.98500000000000021,null,null,null,null,24,4.0099999999999997E-2,8.6800000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,"Sources: FTA, Transit Safety & Security Statistics, 2002 to 2011 average",null,null,null,null,null,null,null,null,null,null,23,1.5744976759589877,295.78264923095645,4.3630880262315895E-2,3.2649854680585071E-3,1.9701077515492178E-3,9.6327264408500694E-3,2.8882694990443204E-3,null,null,null,null,23,0.61220598227737288,217.81174774169881,8.6632384741992478E-3,1.9172946673052095E-3,1.4619710069382515E-3,3.1156747973909624E-3,1.696076185157831E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036,{"$f":"'EMISSION COSTS'!G117","v":1.8143693999999999},null,null,null,null,450,750,750,750,null,null,null,450,0.92300000000000004,0.70899999999999996,null,null,null,null,3.5999999999999997E-2,0.47599999999999998,0.70599999999999996]
[null,null,null,"Travel Time Uprater",0,"annual incr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Unlinked Pedestrian Trips per Day",2.38,"trips",null,19,null,"    On-Ramp Widening",null,"OnRamp","Enter on-ramp volume & metering strategy",null,null,null,19,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,0.99100000000000021,null,null,null,null,25,3.8399999999999997E-2,8.2100000000000006E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,"FRA, Office of Safety Analysis, Table 3.16, 2014 to 2016 average.",null,null,null,null,null,null,null,null,null,24,1.5265371263172671,288.78482208251887,4.3532121380957231E-2,3.1850196955474476E-3,1.923497015377503E-3,9.4302264853467713E-3,2.817530971515218E-3,null,null,null,null,24,0.59191510185155416,212.65787277221651,8.6759733761933404E-3,1.873288922843126E-3,1.4273780077928638E-3,3.0591008592637053E-3,1.6571477248362456E-3,null,null,null,null,"LIGHT RAIL EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,2037,{"$f":"'EMISSION COSTS'!G118","v":1.8143693999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7999999999999999E-2,0.47299999999999998,0.67800000000000005,null,null,null,null,"TRANSIT TRAVEL TIME AND AGENCY COST SAVINGS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,null,null,null,"Diversion of Cyclists from Personal Vehicles",0.5,"assumption",null,null,null,"    HOV-2 to HOV-3 Conv",null,"HOV2to3","Check AVOs & trips in sections 1B & 2D ",null,null,null,20,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,0.99400000000000022,null,null,null,null,26,3.7400000000000003E-2,8.0399999999999999E-2,null,null,null,null,"Fatal Accident",0.81,0.82,1.1200000000000001,0.95,null,null,null,null,null,null,null,null,null,null,null,null,null,25,1.4785765766755468,281.78699493408141,4.343336249959856E-2,3.1050539230363891E-3,1.8768862792057886E-3,9.2277265298434767E-3,2.7467924439861166E-3,null,null,null,null,25,0.57162422142573566,207.50399780273426,8.688708278187433E-3,1.8292831783810425E-3,1.3927850086474761E-3,3.0025269211364477E-3,1.6182192645146601E-3,null,null,null,null,"(g/veh-mile)",null,null,null,null,null,null,null,null,null,null,null,2038,{"$f":"'EMISSION COSTS'!G119","v":1.8143693999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.47099999999999997,0.65,null,null,null,null,"(percent savings)"]
[null,"Vehicle Operating Cost Parameters",null,null,null,null,null,null,null,"Non-HOV Lanes",null,"Alpha","Beta","(vphpl)",null,null,null,null,null,"Diversion of Pedestrians from Personal Vehicles",0.5,"assumption",null,null,null,"    HOT Lane Conversion",null,"HOTConv","Check AVOs & trips in sections 1B & 2D ",null,null,null,21,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,0.99700000000000022,null,null,null,null,27,3.6299999999999999E-2,7.8799999999999995E-2,null,null,null,null,"Injury Accident",1.44,1.43,1.5,1.44,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1.476996384507216,276.77792091369571,4.3590129917927753E-2,3.0948865962500305E-3,1.8435225210851026E-3,9.2037449168856089E-3,2.737797306508576E-3,null,null,null,null,26,0.57704221016392632,203.81524810790998,9.1102749740329322E-3,1.8217869220279635E-3,1.3680260075489032E-3,3.0136313547700377E-3,1.6115876296453236E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039,{"$f":"'EMISSION COSTS'!G120","v":1.8143693999999999},null,null,null,"Source: Paterson, 1987",null,null,null,null,null,null,"Source: Botterill, 1996 and 1997",null,null,null,null,null,null,null,4.2000000000000003E-2,0.46800000000000003,0.623]
[null,null,null,null,null,null,null,null,null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,0.99800000000000022,null,null,null,null,28,3.5200000000000002E-2,7.7100000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,"COSTS OF NON-HIGHWAY ACCIDENTS",null,null,null,null,null,null,null,null,null,27,1.4754161923388853,271.76884689331001,4.3746897336256946E-2,3.084719269463672E-3,1.8101587629644166E-3,9.1797633039277411E-3,2.7288021690310355E-3,null,null,null,null,27,0.58246019890211698,200.1264984130857,9.5318416698784315E-3,1.8142906656748844E-3,1.3432670064503303E-3,3.0247357884036277E-3,1.604955994775987E-3,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,2040,{"$f":"'EMISSION COSTS'!G121","v":1.8143693999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3999999999999997E-2,0.46600000000000003,0.59499999999999997,null,null,null,null,null,null,null,"Travel","Agency Costs"]
[null,null,"Average Fuel Price",null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,"Value of Travel Time",null,null,null,null,null,null,"Transp Mgmt Systems (TMS)",null,null,"Please select a type of TMS project",null,null,null,23,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,0.99900000000000022,null,null,null,null,29,3.4099999999999998E-2,7.5499999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,"($/million veh-mi)",null,null,null,null,null,null,null,null,null,28,1.4738360001705546,266.75977287292432,4.3903664754586139E-2,3.0745519426773134E-3,1.7767950048437305E-3,9.1557816909698733E-3,2.7198070315534949E-3,null,null,null,null,28,0.58787818764030764,196.43774871826142,9.9534083657239307E-3,1.8067944093218054E-3,1.3185080053517574E-3,3.0358402220372178E-3,1.5983243599066504E-3,null,null,null,null,"Light Rail",2002,{"$f":"CQ28/CV28*CV36","v":0.13888494678155094},null,1.1299999999999999,0.17,null,0.06,null,null,null,null,2041,{"$f":"'EMISSION COSTS'!G122","v":1.8143693999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999999E-2,0.46300000000000002,0.56699999999999995,null,null,null,null,"TMS Strategy",null,null,"Time","Capital","O&M"]
[null,null,null,"Automobile (regular unleaded)",{"$f":"AVERAGE(3.449,2.901)*ValueUpdate","v":3.1749999999999998},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Adults",{"$f":"ValTimeAuto","v":16.100000000000001},"$/hr/per",null,null,null,"    Ramp Metering",null,"RM","Enter model data, if avail, in sections 2A & 2C",null,null,null,24,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,1.0000000000000002,null,null,null,null,30,3.3000000000000002E-2,7.3800000000000004E-2,null,null,null,null,"NUMBER OF VEHICLES INVOLVED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1.4722558080022239,261.75069885253862,4.4060432172915331E-2,3.0643846158909548E-3,1.7434312467230445E-3,9.1318000780120055E-3,2.7108118940759544E-3,null,null,null,null,29,0.5932961763784983,192.74899902343714,1.037497506156943E-2,1.7992981529687264E-3,1.2937490042531845E-3,3.0469446556708078E-3,1.5916927250373138E-3,null,null,null,null,null,2022,{"$f":"CQ29/CV29*CV37","v":0.13888494678155094},null,1.1399999999999999,0.17,null,0.06,null,null,null,null,2042,{"$f":"'EMISSION COSTS'!G123","v":1.8143693999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000001E-2,0.46,0.54,null,null,null,null,"Transit Vehicle Location (AVL)",null,null,0.15,0.02,0.08]
[null,null,null,"Truck (diesel)",{"$f":"AVERAGE(3.19,2.81)*ValueUpdate","v":3},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,null,"Children",{"$f":"ValTimeAuto","v":16.100000000000001},"$/hr/per",null,null,null,"    Ramp Metering Signal Coord",null,"AM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,3.2300000000000002E-2,7.4999999999999997E-2,null,null,null,null,"(events/accident)",null,null,null,null,null,null,null,"Value","Pass Train","Light Rail","Bus","Freight Rail",null,null,null,null,null,30,1.4706756158338932,256.74162483215298,4.4217199591244538E-2,3.0542172891045963E-3,1.7100674886023589E-3,9.1078184650541395E-3,2.7018167565984134E-3,null,null,null,null,30,0.59871416511668918,189.06024932861285,1.0796541757414926E-2,1.7918018966156476E-3,1.2689900031546113E-3,3.0580490893043978E-3,1.5850610901679773E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"'EMISSION COSTS'!G124","v":1.8143693999999999},null,null,null,null,"FUEL CONSUMPTION",null,null,null,null,null,null,"NON-FUEL COSTS",null,null,null,null,null,null,0.05,0.45800000000000002,0.51200000000000001,null,null,null,null,"Transit Vehicle Signal Priority",null,null,0.1,"-","-"]
[null,null,null,null,null,null,null,null,"Sources: 16) Highway Capacity Manual, 17) NCHRP 387, 18) PeMS data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Incident Management",null,"IM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,3.1600000000000003E-2,7.6300000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",{"$f":"ROUND(BH12*BH26+BH13*BH27+BH14*BH28,-2)","v":599400},{"$f":"ROUND(BI12*BI26+BI13*BI27+BI14*BI28,-2)","v":3148900},{"$f":"ROUND(BJ12*BJ26+BJ13*BJ27+BJ14*BJ28,-2)","v":994400},{"$f":"ROUND(BK12*BK26+BK13*BK27+BK14*BK28,-2)","v":12902800},null,null,null,null,null,31,1.4808940486174789,254.71609954833946,4.5050550421117865E-2,3.0832464394961756E-3,1.6965764894848647E-3,9.1806573565918256E-3,2.7274969376094253E-3,null,null,null,null,31,0.61118255907822416,187.5701501846309,1.1511652115295557E-2,1.8058661427971807E-3,1.2589885038323675E-3,3.1026863851366156E-3,1.5975029617493366E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"'EMISSION COSTS'!G125","v":1.8143693999999999},null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,"(percent adjustment)",null,null,null,null,null,null,5.1999999999999998E-2,0.45500000000000002,0.48399999999999999,null,null,null,null,"Bus Rapid Transit (BRT)",null,null,0.28999999999999998,"-","-"]
[null,null,"Sales and Fuel Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling Journey Quality - Facility Preference Factors as Function of Distance by Facility Class",null,null,null,null,null,null,"    Traveler Information",null,"TI","Enter model data, if avail, in sections 2A & 2C",null,null,"Source: California Department of Transportation, 2010-2012 California Household Travel",null,null,null,null,null,null,null,null,null,null,null,33,3.1E-2,7.7399999999999997E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,null,null,null,null,null,32,1.4911124814010646,252.69057426452594,4.5883901250991191E-2,3.1122755898877548E-3,1.6830854903673706E-3,9.2534962481295117E-3,2.7531771186204371E-3,null,null,null,null,32,0.62365095303975915,186.08005104064895,1.2226762473176188E-2,1.8199303889787138E-3,1.2489870045101236E-3,3.1473236809688335E-3,1.609944833330696E-3,null,null,null,null,"FREIGHT LOCOMOTIVE EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"'EMISSION COSTS'!G126","v":1.8143693999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3999999999999999E-2,0.45300000000000001,0.47599999999999998]
[null,null,null,"State Sales Tax (gasoline)",2.2499999999999999E-2,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class I",0.56999999999999995,"-",null,20,null,"    Arterial Signal Management",null,"ASM","Complete only sections 1A, 1E & 2C",null,null,"Survey, Final Report Appendix, June 2013",null,null,null,null,null,null,null,null,null,null,null,34,3.0300000000000001E-2,7.8600000000000003E-2,null,null,null,null,"Fatal Accident",1.51,1.69,1.58,1.63,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1.5013309141846503,250.66504898071241,4.6717252080864517E-2,3.1413047402793341E-3,1.6695944912498764E-3,9.3263351396671978E-3,2.778857299631449E-3,null,null,null,null,33,0.63611934700129413,184.589951896667,1.2941872831056819E-2,1.8339946351602469E-3,1.2389855051878798E-3,3.1919609768010513E-3,1.6223867049120553E-3,null,null,null,null,"(g/gal)",null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"'EMISSION COSTS'!G127","v":1.8143693999999999},null,null,null,null,"IRI","Auto","Truck",null,null,null,null,"IRI","Auto","Truck",null,null,null,null,5.6000000000000001E-2,0.45300000000000001,0.47399999999999998]
[null,null,null,"State Sales Tax (diesel)",{"$f":"5.75%+1.75%","v":7.5000000000000011E-2},"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class II",0.49,"-",null,20,null,"    Transit Vehicle Location (AVL)",null,"AVL","Enter transit agency costs in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,2.9600000000000001E-2,7.9899999999999999E-2,null,null,null,null,"Injury Accident",1.82,2.1,1.59,1.99,null,null,"Source: Combination of above two tables",null,null,null,null,null,null,null,null,null,null,34,1.511549346968236,248.63952369689889,4.7550602910737844E-2,3.1703338906709133E-3,1.6561034921323823E-3,9.3991740312048839E-3,2.8045374806424609E-3,null,null,null,null,34,0.64858774096282912,183.09985275268505,1.365698318893745E-2,1.84805888134178E-3,1.2289840058656359E-3,3.2365982726332691E-3,1.6348285764934147E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"'EMISSION COSTS'!G128","v":1.8143693999999999},null,null,null,null,0,0.97099999999999997,0.96099999999999997,null,null,null,null,0,1,1,null,null,null,null,5.8000000000000003E-2,0.45300000000000001,0.47299999999999998,null,null,null,"Sources: FHWA ITS Deployment Analysis System (IDAS), California PATH"]
[null,null,null,"Average Local Sales Tax",5.0000000000000001E-3,"%",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class III",0.92,"-",null,20,null,"    Transit Vehicle Signal Priority",null,"SigPriority","Check travel time in section 1D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2.92E-2,7.9600000000000004E-2,null,null,null,null,"PDO Accident",1.8,2.0299999999999998,1.59,1.96,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1.5217677797518214,246.6139984130854,4.8383953740611156E-2,3.1993630410624917E-3,1.6426124930148879E-3,9.4720129227425683E-3,2.8302176616534732E-3,null,null,null,null,35,0.66105613492436421,181.60975360870307,1.4372093546818078E-2,1.8621231275233133E-3,1.2189825065433923E-3,3.281235568465486E-3,1.6472704480747736E-3,null,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC","PM2.5",null,null,null,2048,{"$f":"'EMISSION COSTS'!G129","v":1.8143693999999999},null,null,null,null,25,0.97699999999999998,0.96499999999999997,null,null,null,null,25,1,1,null,null,null,null,0.06,0.45300000000000001,0.47099999999999997]
[null,null,null,"Federal Fuel Excise Tax (gasoline)",0.184,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Class IV",{"$f":"CLASS2MRS","v":0.49},"-",null,20,null,"    Bus Rapid Transit (BRT)",null,"BRT","Enter free-flow bus lane speed in section 1B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2.8799999999999999E-2,7.9399999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1.5267332369272435,245.26483669280952,4.90321209924914E-2,3.2250898442725828E-3,1.6336262458935321E-3,9.5110769872917347E-3,2.8529757876640314E-3,null,null,null,null,36,0.66909774032392189,180.61751537322942,1.4887324166527049E-2,1.8751885708411414E-3,1.2123222564696275E-3,3.308039638523037E-3,1.6588285557190786E-3,null,null,null,null,"Freight Rail",2030,null,10206,28.1,0.43,null,null,null,null,null,null,2049,{"$f":"'EMISSION COSTS'!G130","v":1.8143693999999999},null,null,null,null,50,0.98,0.97,null,null,null,null,50,1,1,null,null,null,null,6.2E-2,0.45300000000000001,0.46899999999999997]
[null,null,null,"Federal Fuel Excise Tax (diesel)",0.24399999999999999,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,"Note: Class IV assumed to be the same as Class II",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,2.8400000000000002E-2,7.9200000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,1.5316986941026656,243.91567497253365,4.9680288244371644E-2,3.2508166474826739E-3,1.6246399987721763E-3,9.5501410518409012E-3,2.8757339136745897E-3,null,null,null,null,37,0.67713934572347956,179.62527713775577,1.5402554786236021E-2,1.8882540141589694E-3,1.2056620063958627E-3,3.334843708580588E-3,1.6703866633633836E-3,null,null,null,null,null,2030,null,10206,28.1,0.43,null,null,null,null,null,null,2050,{"$f":"'EMISSION COSTS'!G131","v":1.8143693999999999},null,null,null,null,75,0.98199999999999998,0.97499999999999998,null,null,null,null,75,1,1,null,null,null,null,6.4000000000000001E-2,0.45300000000000001,0.46700000000000003]
[null,null,null,"State Fuel Excise Tax (gasoline)",{"$f":"0.18+0.098","v":0.27800000000000002},"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    TMS Lookup Code",null,"TMSLookup",null,null,null,null,"AGE COHORTS FOR MORTALITY RISK REDUCTION",null,null,null,null,null,null,null,null,null,null,39,2.8000000000000001E-2,7.9000000000000001E-2,null,null,null,null,"DISTRIBUTION OF ACCIDENT TYPES",null,null,null,null,null,null,null,"HIGHWAY-RAIL GRADE CROSSING INCIDENTS",null,null,null,null,null,null,null,null,null,38,1.5366641512780876,242.56651325225778,5.0328455496251888E-2,3.276543450692765E-3,1.6156537516508205E-3,9.5892051163900677E-3,2.8984920396851479E-3,null,null,null,null,38,0.68518095112303723,178.63303890228212,1.5917785405944993E-2,1.9013194574767974E-3,1.1990017563220979E-3,3.3616477786381389E-3,1.6819447710076886E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DB45/DB12)^(1/(DA45-DA12))-1","v":2.1226606315364105E-2},null,null,null,100,0.98499999999999999,0.98,null,null,null,null,100,1,1,null,null,null,null,6.6000000000000003E-2,0.45300000000000001,0.46600000000000003]
[null,null,null,"State Fuel Excise Tax (diesel)",0.16,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,"Walking Journey Quality Values per Mile by Amentity",null,null,null,null,null,null,"    User Modified Inputs",null,"UserAdjInputs",null,null,null,null,"(percent of population)",null,null,null,null,null,null,null,null,null,null,40,2.76E-2,7.8799999999999995E-2,null,null,null,null,"(percent of accidents)",null,null,null,null,null,null,null,"(units in table)",null,null,null,null,null,null,null,null,null,39,1.5416296084535097,241.2173515319819,5.0976622748132132E-2,3.3022702539028562E-3,1.6066675045294646E-3,9.6282691809392341E-3,2.9212501656957061E-3,null,null,null,null,39,0.6932225565225949,177.64080066680847,1.6433016025653967E-2,1.9143849007946254E-3,1.1923415062483332E-3,3.3884518486956899E-3,1.6935028786519936E-3,null,null,null,null,null,null,null,"Freight Rail Fuel Efficiency",468,"ton-miles/gal",null,null,null,null,null,null,null,null,null,null,null,null,125,0.99,0.98599999999999999,null,null,null,null,125,1,1,null,null,null,null,6.8000000000000005E-2,0.45300000000000001,0.46400000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting ",0.11,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,2.7400000000000001E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1.5465950656289316,239.86818981170597,5.1624790000012383E-2,3.3279970571129477E-3,1.5976812574081093E-3,9.6673332454883989E-3,2.9440082917062652E-3,null,null,null,null,40,0.70126416192215257,176.64856243133477,1.6948246645362937E-2,1.927450344112453E-3,1.1856812561745688E-3,3.4152559187532409E-3,1.7050609862962988E-3,null,null,null,null,null,null,null,"Fuel Burned at Idle",{"$f":"AVERAGE(3,5)","v":4},"gal/hr",null,null,null,null,null,null,null,null,null,null,null,null,150,0.995,0.99299999999999999,null,null,null,null,150,1.0169999999999999,1.018,null,null,null,null,7.0000000000000007E-2,0.45300000000000001,0.46200000000000002]
[null,null,"Fuel Cost Per Gallon (Exclude Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curb Level ",7.8E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,42,2.7199999999999998E-2,8.0399999999999999E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,"Value","Incident","Fatality","Injury",null,null,null,null,null,null,41,1.5492349091917241,238.76922683715765,5.2110599440557306E-2,3.339471753656648E-3,1.5903618812444583E-3,9.6946467338966495E-3,2.9541593457452077E-3,null,null,null,null,41,0.70692876746161215,175.840212631225,1.7342096119492775E-2,1.9328050897911401E-3,1.1802556284237586E-3,3.4348946529462361E-3,1.7097975686851852E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources: USDOT BUILD BCA GUIDANCE (Short-Tons)",null,null,null,null,null,null,175,1,1,null,null,null,null,175,1.034,1.038,null,null,null,null,7.1999999999999995E-2,0.45300000000000001,0.46]
[null,null,null,"Automobile",{"$f":"'FUEL COSTS'!$C$56","v":2.034475},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Crowding ",5.5E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,43,2.7E-2,8.1199999999999994E-2,null,null,null,null,"Fatal Accident",1.18E-2,4.4999999999999997E-3,1.9199999999999998E-2,7.1000000000000004E-3,null,null,null,"Total Events",799,94,515,null,null,null,null,null,null,42,1.5518747527545167,237.67026386260932,5.259640888110223E-2,3.3509464502003484E-3,1.5830425050808073E-3,9.7219602223049002E-3,2.9643103997841502E-3,null,null,null,null,42,0.71259337300107173,175.03186283111523,1.7735945593622612E-2,1.9381598354698273E-3,1.1748300006729484E-3,3.4545333871392313E-3,1.7145341510740716E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,1.0049999999999999,1.0069999999999999,null,null,null,null,200,1.052,1.0580000000000001,null,null,null,null,7.3999999999999996E-2,0.45300000000000001,0.45900000000000002]
[null,null,null,"Truck",{"$f":"'FUEL COSTS'!$D$56","v":2.2546759999999999},"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pavement Evenness ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Cycling","Age 16-64",null,0.70499999999999996,0.73399999999999999,0.66,null,null,null,null,null,44,2.6800000000000001E-2,8.2000000000000003E-2,null,null,null,null,"Injury Accident",0.3493,0.33090000000000003,0.38250000000000001,0.33979999999999999,null,null,null,"Avg per Incident",null,{"$f":"ROUND(BI50/BH50,4)","v":0.1176},{"$f":"ROUND(BJ50/BH50,4)","v":0.64459999999999995},null,null,null,null,null,null,43,1.5545145963173093,236.57130088806099,5.3082218321647154E-2,3.3624211467440488E-3,1.5757231289171563E-3,9.7492737107131508E-3,2.9744614538230927E-3,null,null,null,null,43,0.71825797854053131,174.22351303100547,1.812979506775245E-2,1.9435145811485144E-3,1.1694043729221382E-3,3.4741721213322266E-3,1.7192707334629581E-3,null,null,null,"Sources: California Air Resources Board",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,1.012,1.0169999999999999,null,null,null,null,225,1.07,1.0780000000000001,null,null,null,null,7.5999999999999998E-2,0.45300000000000001,0.45700000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Panels ",2.5999999999999999E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,"Walking","Age 16-74",null,0.76200000000000001,0.80700000000000005,0.7,null,null,null,null,null,45,2.6599999999999999E-2,8.2799999999999999E-2,null,null,null,null,"PDO Accident",0.63890000000000002,0.66449999999999998,0.59830000000000005,0.65310000000000001,null,null,null,"Cost per Event",null,{"$f":"BH26","v":9600000},{"$f":"BH27","v":177700},null,null,null,null,null,null,44,1.5571544398801018,235.47233791351266,5.3568027762192078E-2,3.3738958432877491E-3,1.5684037527535053E-3,9.7765871991214014E-3,2.9846125078620352E-3,null,null,null,null,44,0.72392258407999088,173.4151632308957,1.8523644541882288E-2,1.9488693268272016E-3,1.163978745171328E-3,3.4938108555252218E-3,1.7240073158518445E-3,null,null,null,null,"Association of American Railroads, The Environmental Benefits of Moving Freight by Rail, June 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,1.0189999999999999,1.026,null,null,null,null,250,1.0880000000000001,1.097,null,null,null,null,7.8E-2,0.45300000000000001,0.45500000000000002]
[null,null,"Non-Fuel Cost Per Mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benches ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2.6599999999999999E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1.5597942834428944,234.37337493896433,5.4053837202737001E-2,3.3853705398314499E-3,1.5610843765898547E-3,9.8039006875296555E-3,2.9947635619009772E-3,null,null,null,null,45,0.72958718961945024,172.60681343078591,1.8917494016012129E-2,1.9542240725058889E-3,1.1585531174205181E-3,3.5134495897182179E-3,1.728743898240731E-3,null,null,null,null,"California Environmental Protection Agency / Air Resources Board, Technology Assessment: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,1.0269999999999999,1.036,null,null,null,null,275,1.105,1.117,null,null,null,null,0.08,0.45300000000000001,0.45300000000000001]
[null,null,null,"Automobile",{"$f":"'OTHER VEHICLE COSTS'!D87","v":0.29056666666666664},"$/mi",null,10,null,null,null,null,null,null,null,null,null,null,null,"Directional Signage ",1.7000000000000001E-2,"$/mi",null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,2.6599999999999999E-2,8.2400000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1.5553907485591449,233.21300010681099,5.4378850162764489E-2,3.3776866794823887E-3,1.5533552519627785E-3,9.8072086019783226E-3,2.9879662437224353E-3,null,null,null,null,46,0.73020658404893679,171.75272579193086,1.9201204159778443E-2,1.9499093305625993E-3,1.1528206203365635E-3,3.5215563338624606E-3,1.7249276104962465E-3,null,null,null,null,"Freight Locomotives, November 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,1.034,1.0469999999999999,null,null,null,null,300,1.123,1.137]
[null,null,null,"Truck",{"$f":"'OTHER VEHICLE COSTS'!D108","v":0.56295400000000007},"$/mi",null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVERAGE DISTANCE PER ACTIVE TRANSPORTATION TRIP",null,null,null,null,null,null,null,null,null,null,48,2.6599999999999999E-2,8.2100000000000006E-2,null,null,null,"Source: California Department of Transportation,TASAS Unit, 2010 to 2013 average",null,null,null,null,null,null,null,"Source: FRA, Office of Safety Analysis, 5.10 - Hwy/Rail Incidents Summary",null,null,null,null,null,null,null,null,null,null,47,1.5509872136753955,232.05262527465766,5.4703863122791976E-2,3.3700028191333276E-3,1.5456261273357023E-3,9.8105165164269897E-3,2.9811689255438934E-3,null,null,null,null,47,0.73082597847842334,170.89863815307581,1.9484914303544758E-2,1.9455945886193097E-3,1.147088123252609E-3,3.5296630780067033E-3,1.7211113227517619E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,1.0409999999999999,1.0580000000000001,null,null,null,null,325,1.141,1.1559999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health (Absenteeism Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,"(miles/trip)",null,null,null,null,null,null,null,null,null,null,49,2.6599999999999999E-2,8.1900000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Table, California, Motor Vehicles, Public Crossings, Jan 2007 to Dec 2016",null,null,null,null,null,null,null,null,null,48,1.546583678791646,230.89225044250432,5.5028876082819464E-2,3.3623189587842664E-3,1.5378970027086262E-3,9.8138244308756568E-3,2.9743716073653515E-3,null,null,null,null,48,0.7314453729079099,170.04455051422076,1.9768624447311072E-2,1.9412798466760201E-3,1.1413556261686544E-3,3.5377698221509459E-3,1.7172950350072774E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,1.05,1.07,null,null,null,null,350,1.159,1.1759999999999999,null,null,null,"Source: Fitzpatrick, Brewer, and Venglar, 2003"]
[null,null,"Idling Speed for Op. Costs and Emissions",null,5,"mph",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Absence of Employees",3.6,"days/yr",null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,2.6599999999999999E-2,8.1699999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1.5421801439078966,229.73187561035098,5.5353889042846952E-2,3.3546350984352052E-3,1.53016787808155E-3,9.8171323453243239E-3,2.9675742891868096E-3,null,null,null,null,49,0.73206476733739645,169.19046287536571,2.0052334591077386E-2,1.9369651047327304E-3,1.1356231290846998E-3,3.5458765662951886E-3,1.7134787472627929E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,1.0609999999999999,1.085,null,null,null,null,375,1.1759999999999999,1.196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage Covered by Short-Term Sick Leave",0.95,"%",null,24,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,51,2.6800000000000001E-2,8.2600000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1.5377766090241471,228.57150077819765,5.5678902002874439E-2,3.3469512380861445E-3,1.522438753454474E-3,9.8204402597729928E-3,2.9607769710082673E-3,null,null,null,null,50,0.73268416176688322,168.33637523651063,2.0336044734843694E-2,1.9326503627894406E-3,1.1298906320007457E-3,3.5539833104394308E-3,1.7096624595183089E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1.0720000000000001,1.1000000000000001,null,null,null,null,400,1.194,1.216]
[null,"Accident Cost Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Sick Days Reduced When Active at Least 30 Minutes per Day",0.06,"%",null,25,null,null,null,null,null,null,null,null,"Mode","Age Cohort",null,"South","North","Rural",null,null,null,null,null,52,2.7E-2,8.3400000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1.5305056541568751,227.67131252288763,5.5933772205003084E-2,3.320759356938647E-3,1.5164424999966227E-3,9.795533674878211E-3,2.9376069666568537E-3,null,null,null,null,51,0.73072420672633565,167.67385005950868,2.0560539987048498E-2,1.9195685268982693E-3,1.1254440047196051E-3,3.549250889636819E-3,1.6980892398464635E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,1.0820000000000001,1.1140000000000001,null,null,null,null,425,1.212,1.2350000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Adults",null,1.83,1.85,2.91,null,null,null,null,null,53,2.7199999999999998E-2,8.4199999999999997E-2,null,null,null,null,"COST OF HIGHWAY ACCIDENTS",null,null,null,null,null,null,null,"PASSING LANE ACCIDENT REDUCTION FACTORS",null,null,null,null,null,null,null,null,null,52,1.5232346992896031,226.77112426757762,5.6188642407131728E-2,3.2945674757911495E-3,1.5104462465387713E-3,9.7706270899834292E-3,2.91443696230544E-3,null,null,null,null,52,0.72876425168578807,167.01132488250673,2.0785035239253302E-2,1.9064866910070981E-3,1.1209973774384645E-3,3.5445184688342071E-3,1.6865160201746182E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,1.093,1.129,null,null,null,null,450,1.23,1.2549999999999999]
[null,null,"Cost of a Fatality",null,{"$f":"'ACCIDENT COSTS'!D58","v":9600000},"$/event",null,12,null,null,null,null,null,null,null,null,null,null,"Health (Mortality Reduction)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Children <16",null,0.88,1.03,1.66,null,null,null,null,null,54,2.7400000000000001E-2,8.5000000000000006E-2,null,null,null,null,"($/accident)",null,null,null,null,null,null,null,"(rate with passing lane/rate without passing lane)",null,null,null,null,null,null,null,null,null,53,1.5159637444223311,225.87093601226761,5.6443512609260373E-2,3.268375594643652E-3,1.5044499930809199E-3,9.7457205050886474E-3,2.8912669579540264E-3,null,null,null,null,53,0.72680429664524049,166.34879970550477,2.1009530491458105E-2,1.8934048551159269E-3,1.1165507501573239E-3,3.5397860480315953E-3,1.6749428005027728E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Cyclists Aged 16-64",{"$f":"IF(ProjLoc=1,AJ51,IF(ProjLoc=2,AK51,AL51))","v":0.66},"%",null,26,null,null,null,null,null,null,null,null,"Walking","Adults",null,0.52,0.66,0.28999999999999998,null,null,null,null,null,55,2.75E-2,8.5800000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,1.508692789555059,224.97074775695759,5.6698382811389017E-2,3.2421837134961546E-3,1.4984537396230686E-3,9.7208139201938656E-3,2.8680969536026128E-3,null,null,null,null,54,0.72484434160469291,165.68627452850282,2.1234025743662909E-2,1.8803230192247556E-3,1.1121041228761832E-3,3.5350536272289834E-3,1.6633695808309275E-3]
[null,null,"Cost of an Injury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Pedestrians Aged 16-74",{"$f":"IF(ProjLoc=1,AJ52,IF(ProjLoc=2,AK52,AL52))","v":0.7},"%",null,26,null,null,null,null,null,null,null,null,null,"Children <16",null,0.46,0.57999999999999996,0.42,null,null,null,null,null,56,2.7900000000000001E-2,8.3900000000000002E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,"Minimum ADT","Fatality","Injury","PDO",null,null,null,null,null,null,55,1.5014218346877872,224.07055950164764,5.6953253013517655E-2,3.2159918323486575E-3,1.4924574861652168E-3,9.6959073352990838E-3,2.8449269492511987E-3,null,null,null,null,55,0.72288438656414544,165.02374935150087,2.1458520995867713E-2,1.8672411833335844E-3,1.1076574955950428E-3,3.5303212064263724E-3,1.6517963611590819E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Texas Transportation Institute, 1994",null,null,null,null,null,null,"Source: ARRB Research Board TR VOC Model"]
[null,null,null,"Level A (Severe)",{"$f":"'ACCIDENT COSTS'!D57","v":459100},"$/event",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,2.8299999999999999E-2,8.2000000000000003E-2,null,null,null,null,"Fatal Accident",{"$f":"ROUND(FatValue*AZ26+(InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ33+NoInjValue*AZ41,-5)","v":10600000},{"$f":"ROUND(FatValue*BA26+(InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA33+NoInjValue*BA41,-5)","v":10500000},{"$f":"ROUND(FatValue*BB26+(InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB33+NoInjValue*BB41,-5)","v":11100000},{"$f":"ROUND(FatValue*BC26+(InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC33+NoInjValue*BC41,-5)","v":10800000},null,null,null,0,0.25,0.69399999999999995,0.92600000000000005,null,null,null,null,null,null,56,1.500450030626959,223.48031044006316,5.7314128635823566E-2,3.1966510915708507E-3,1.4885268625221167E-3,9.7061454657704979E-3,2.8278180349161587E-3,null,null,null,null,56,0.7243691722698703,164.58943691253606,2.175631536097522E-2,1.857229114477826E-3,1.1047418694943129E-3,3.5391940597946751E-3,1.6429399494995735E-3]
[null,null,null,"Level B (Moderate)",{"$f":"'ACCIDENT COSTS'!D56","v":125000},"$/event",null,12,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Cycling Miles",4.4999999999999998E-2,"%",null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,2.86E-2,8.0199999999999994E-2,null,null,null,null,"Injury Accident",{"$f":"ROUND((InjAValue*AZ$12+InjBValue*AZ$13+InjCValue*AZ$14)*AZ34+NoInjValue*AZ42,-2)","v":149500},{"$f":"ROUND((InjAValue*BA$12+InjBValue*BA$13+InjCValue*BA$14)*BA34+NoInjValue*BA42,-2)","v":149700},{"$f":"ROUND((InjAValue*BB$12+InjBValue*BB$13+InjCValue*BB$14)*BB34+NoInjValue*BB42,-2)","v":154400},{"$f":"ROUND((InjAValue*BC$12+InjBValue*BC$13+InjCValue*BC$14)*BC34+NoInjValue*BC42,-2)","v":150200},null,null,null,5000,0.192,0.80300000000000005,0.96499999999999997,null,null,null,null,null,null,57,1.4994782265661308,222.89006137847869,5.7675004258129478E-2,3.1773103507930439E-3,1.4845962388790165E-3,9.7163835962419121E-3,2.8107091205811187E-3,null,null,null,null,57,0.72585395797559515,164.15512447357125,2.2054109726082727E-2,1.8472170456220677E-3,1.101826243393583E-3,3.5480669131629779E-3,1.6340835378400652E-3]
[null,null,null,"Level C (Minor)",{"$f":"'ACCIDENT COSTS'!D55","v":63900},"$/event",null,12,null,null,null,null,null,null,null,null,null,null,null,"Percentage Reduction in Mortality per 365 Annual Walking Miles",0.09,"%",null,27,null,null,null,null,null,null,null,null,"TRIP PURPOSE FOR ACTIVE TRANSPORTATION TRIPS",null,null,null,null,null,null,null,null,null,null,59,2.9000000000000001E-2,7.8299999999999995E-2,null,null,null,null,"PDO Accident",{"$f":"ROUND(NoInjValue*AZ43*2,-2)","v":15500},{"$f":"ROUND(NoInjValue*BA43*2,-2)","v":17500},{"$f":"ROUND(NoInjValue*BB43*2,-2)","v":13700},{"$f":"ROUND(NoInjValue*BC43*2,-2)","v":16900},null,null,null,10000,0.84,0.57699999999999996,0.97799999999999998,null,null,null,null,null,null,58,1.4985064225053026,222.29981231689422,5.803587988043539E-2,3.1579696100152372E-3,1.4806656152359164E-3,9.7266217267133262E-3,2.7936002062460786E-3,null,null,null,null,58,0.72733874368132001,163.72081203460644,2.2351904091190235E-2,1.8372049767663094E-3,1.0989106172928532E-3,3.5569397665312806E-3,1.6252271261805568E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(percent of trips)",null,null,null,null,null,null,null,null,null,null,60,2.93E-2,7.6399999999999996E-2,null,null,null,null,"All Types",{"$f":"ROUND(AZ50*AZ64+AZ51*AZ65+AZ52*AZ66,-2)","v":187200},{"$f":"ROUND(BA50*BA64+BA51*BA65+BA52*BA66,-2)","v":108400},{"$f":"ROUND(BB50*BB64+BB51*BB65+BB52*BB66,-2)","v":280400},{"$f":"ROUND(BC50*BC64+BC51*BC65+BC52*BC66,-2)","v":138800},null,null,null,null,null,null,null,null,null,null,null,null,null,59,1.4975346184444744,221.70956325530975,5.8396755502741302E-2,3.1386288692374304E-3,1.4767349915928163E-3,9.7368598571847403E-3,2.7764912919110386E-3,null,null,null,null,59,0.72882352938704487,163.28649959564163,2.2649698456297742E-2,1.827192907910551E-3,1.0959949911921233E-3,3.5658126198995833E-3,1.6163707145210485E-3]
[null,null,"Cost of Property Damage",null,{"$f":"'ACCIDENT COSTS'!D66","v":4300},"$/event",null,13,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-64)",266,"#/100,000 people",null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.03,7.5600000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,1.4965628143836462,221.11931419372522,5.8757631125047213E-2,3.119288128459624E-3,1.4728043679497159E-3,9.747097987656151E-3,2.7593823775759986E-3,null,null,null,null,60,0.73030831509276983,162.85218715667682,2.2947492821405242E-2,1.8171808390547927E-3,1.0930793650913938E-3,3.5746854732678864E-3,1.6075143028615403E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morality Rate - All Causes (Aged 20-74)",395,"#/100,000 people",null,28,null,null,null,null,null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,62,3.0599999999999999E-2,7.4899999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1.5041398755376527,221.39302635192834,5.9814988570172936E-2,3.1255587702616995E-3,1.4746268716407894E-3,9.8893568296261839E-3,2.7649292795558682E-3,null,null,null,null,61,0.73707680697989342,163.05439949035599,2.3753902578412988E-2,1.8228364686819923E-3,1.0944362409645646E-3,3.6369942330566072E-3,1.6125175078968768E-3]
[null,null,"Cost of Highway Accident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mode","Trip Purpose",null,"South","North","Rural",null,null,null,null,null,63,3.1199999999999999E-2,7.4099999999999999E-2,null,null,null,"Source: Combination of above four tables",null,null,null,null,null,null,null,"Source: Taylor and Jain, 1991",null,null,null,null,null,null,null,null,null,null,62,1.5117169366916592,221.66673851013147,6.0872346015298659E-2,3.1318294120637751E-3,1.4764493753318629E-3,1.0031615671596217E-2,2.7704761815357378E-3,null,null,null,null,62,0.743845298867017,163.25661182403516,2.4560312335420734E-2,1.8284920983091919E-3,1.0957931168377353E-3,3.6993029928453279E-3,1.6175207129322134E-3]
[null,null,null,"Fatal Accident",{"$f":"IF(ProjLoc=3,HwyFatCostR,HwyFatCostU)","v":11100000},"$/accident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycling","Commuting",null,0.08,0.11,7.0000000000000007E-2,null,null,null,null,null,64,3.1899999999999998E-2,7.3400000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,1.5192939978456657,221.94045066833459,6.1929703460424382E-2,3.1381000538658506E-3,1.4782718790229364E-3,1.017387451356625E-2,2.7760230835156075E-3,null,null,null,null,63,0.75061379075414059,163.45882415771433,2.5366722092428479E-2,1.8341477279363915E-3,1.0971499927109061E-3,3.7616117526340486E-3,1.6225239179675499E-3]
[null,null,null,"Injury Accident",{"$f":"IF(ProjLoc=3,HwyInjCostR,HwyInjCostU)","v":154400},"$/accident",null,null,null,null,null,null,null,null,null,null,null,"Sources: 19) 2000-2001 California Statewide Travel Survey, 20) Hood et al., 2011, 21) WHO HEAT Model, 2012, 22) Heuman et al., 2005, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.15,0.13,0.15,null,null,null,null,null,65,3.2500000000000001E-2,7.2599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,1.5268710589996721,222.21416282653772,6.2987060905550105E-2,3.1443706956679261E-3,1.4800943827140099E-3,1.0316133355536283E-2,2.7815699854954771E-3,null,null,null,null,64,0.75738228264126417,163.6610364913935,2.6173131849436225E-2,1.839803357563591E-3,1.0985068685840768E-3,3.8239205124227693E-3,1.6275271230028864E-3]
[null,null,null,"PDO Accident",{"$f":"IF(ProjLoc=3,HwyPDOCostR,HwyPDOCostU)","v":13700},"$/accident",null,null,null,null,null,null,null,null,null,null,null,"23) CDC, 2007, 24) UK TAG, 2014, 25) WHO, 2003, 26) 2010-2012 California Household Transporation Survey, 27) WHO HEAT Model, 2016,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.77,0.76,0.78,null,null,null,null,null,66,3.3099999999999997E-2,7.6499999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,1.5344481201536788,222.48787498474081,6.4044418350675814E-2,3.1506413374700008E-3,1.4819168864050837E-3,1.0458392197506316E-2,2.7871168874753463E-3,null,null,null,null,65,0.76415077452838764,163.86324882507273,2.6979541606443974E-2,1.845458987190791E-3,1.0998637444572476E-3,3.8862292722114892E-3,1.6325303280382225E-3]
[null,null,null,"Average Cost",{"$f":"IF(ProjLoc=3,AvgAccCostR,AvgAccCostU)","v":280400},"$/accident",null,null,null,null,null,null,null,null,null,null,null,"28) California Department of Health, 2010-2014 Death Rates, Table 5.2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walking","Commuting",null,0.05,0.09,0.04,null,null,null,null,null,67,3.3700000000000001E-2,8.0399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,1.5742979601702201,223.83167533874473,6.6313340256527853E-2,3.1855328895517179E-3,1.4908677636412859E-3,1.0864479695192112E-2,2.8179829724649572E-3,null,null,null,null,66,0.78845558187313014,164.85312423706003,2.8726609003271588E-2,1.8678335673030185E-3,1.1065085011068686E-3,4.0553688053478207E-3,1.6523231679457183E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation",null,0.1,0.1,0.15,null,null,null,null,null,68,3.4299999999999997E-2,8.4199999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,1.6141478001867613,225.17547569274865,6.8582262162379892E-2,3.2204244416334351E-3,1.4998186408774882E-3,1.1270567192877909E-2,2.8488490574545681E-3,null,null,null,null,67,0.81276038921787264,165.84299964904733,3.0473676400099202E-2,1.890208147415246E-3,1.1131532577564897E-3,4.2245083384841522E-3,1.6721160078532141E-3]
[null,null,"Statewide Highway Accident Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Destination",null,0.85,0.81,0.81,null,null,null,null,null,69,3.5000000000000003E-2,8.8099999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,1.6539976402033025,226.51927604675257,7.0851184068231932E-2,3.2553159937151522E-3,1.5087695181136905E-3,1.1676654690563705E-2,2.879715142444179E-3,null,null,null,null,68,0.83706519656261513,166.83287506103463,3.2220743796926812E-2,1.9125827275274735E-3,1.1197980144061108E-3,4.3936478716204838E-3,1.6919088477607099E-3]
[null,null,null,"Fatal Accident",{"$f":"ROUND(1105/178281.76,3)","v":6.0000000000000001E-3},"per mil veh-mi",null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,3.56E-2,9.1999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,1.6938474802198438,227.86307640075648,7.3120105974083971E-2,3.2902075457968694E-3,1.5177203953498928E-3,1.2082742188249502E-2,2.9105812274337899E-3,null,null,null,null,69,0.86137000390735763,167.82275047302193,3.3967811193754423E-2,1.934957307639701E-3,1.1264427710557319E-3,4.5627874047568153E-3,1.7117016876682057E-3]
[null,null,null,"Injury Accident",{"$f":"ROUND(51378/178281.76,2)","v":0.28999999999999998},"per mil veh-mi",null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,1.7336973202363852,229.20687675476043,7.5389027879936038E-2,3.3250990978785874E-3,1.5266712725860952E-3,1.24888296859353E-2,2.9414473124234003E-3,null,null,null,null,70,0.88567481125210001,168.81262588500923,3.571487859058204E-2,1.9573318877519285E-3,1.1330875277053526E-3,4.7319269378931451E-3,1.7314945275757015E-3]
[null,null,null,"PDO Accident",{"$f":"ROUND(98338/178281.76,2)","v":0.55000000000000004},"per mil veh-mi",null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Department of Transportation, 2010-2012 California Household Travel",null,null,null,null,null,null,null,null,null,null,"* Includes motorcycles & motorhomes"]
[null,null,null,"Non-Freeway",1.05,"per mil veh-mi",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey database, 2012",null,null,null,null,null,null,null,null,null,null,"Note: Five mph is best estimate for idling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck",0,null,null,null,null,null,null,null,null,null,null,"Truck",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2.1804507397609978,3982.6965408325186,5.9786522406375271,0.25075450428994328,3.3362800022587166E-2,0.59361751834512677,0.23069334466708766,null,null,null,null,5,1.3369737416505774,3905.016571044921,3.5105015859007809,7.8115599229931804E-2,3.2556584454141529E-2,0.28114537149667718,7.1866112528368817E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: California Air Resources Board,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1.9891309552396688,3668.9076065063468,5.4893762953233791,0.229756176541559,3.0734603793825938E-2,0.53764808845298817,0.21137496145092829,null,null,null,null,6,1.2167715445160834,3596.8116928100576,3.2229428321123095,7.1850623592035812E-2,2.9987048183102133E-2,0.25446650651283531,6.6102355066686852E-2]
[null,"Sources: 1) Office of Management and Budget (OMB), 2) Review of OMB and State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMFAC2014, 2016 & 2036 average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.7978111707183397,3355.1186721801751,5.0001003500092311,0.20875784879317472,2.810640756506471E-2,0.48167865856084952,0.19205657823476893,null,null,null,null,7,1.0965693473815894,3288.6068145751942,2.9353840783238381,6.558564795413982E-2,2.7417511912062736E-2,0.22778764152899342,6.0338597605004887E-2]
[null,"Treasurer's Office data, 3) Bureau of Labor Statistics (BLS) OES, 4) BLS Employment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1.6064913861970107,3041.3297378540033,4.5108244046950832,0.18775952104479043,2.5478211336303482E-2,0.42570922866871086,0.17273819501860957,null,null,null,null,8,0.97636715024709542,2980.4019363403308,2.6478253245353667,5.9320672316243835E-2,2.484797564102334E-2,0.20110877654515152,5.4574840143322922E-2]
[null,"Cost Index, 5) USDOT Department Guidance, 6) California Department of Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1.4151716016756817,2727.5408035278315,4.0215484593809352,0.16676119329640615,2.2850015107542254E-2,0.3697397987765722,0.15341981180245021,null,null,null,null,9,0.85616495311260143,2672.1970581054675,2.3602665707468953,5.305569667834785E-2,2.2278439369983943E-2,0.17442991156130963,4.8811082681640958E-2]
[null,"TSI and Traffic Operations, 7) IDAS model, 8) AAA Daily Fuel Gauge Report, 9) California",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1.2238518171543527,2413.7518692016592,3.5322725140667868,0.14576286554802184,2.022181887878103E-2,0.3137703688844336,0.13410142858629087,null,null,null,null,10,0.73596275597810723,2363.9921798706036,2.072707816958423,4.6790721040451871E-2,1.9708903098944543E-2,0.14775104657746777,4.3047325219959E-2]
[null,"Board of Equalization, 10) AAA Your Driving Costs, 11) American Transportation Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1.1672409417427825,2339.5471229553209,3.3991690070470182,0.1406602989765813,1.9600510766031195E-2,0.29455296565210992,0.12940706933150042,null,null,null,null,11,0.70120880454778656,2291.0594963073713,1.992518503963943,4.5362215815111968E-2,1.9100854964926806E-2,0.13854881245642833,4.173309714533386E-2]
[null,"Institute, 12) USDOT VSL, 13) NHTSA, 14) TASAS summary 2013, 15) TASAS summary 2009",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1.1106300663312123,2265.3423767089826,3.2660655000272496,0.13555773240514077,1.897920265328136E-2,0.27533556241978624,0.12471271007670996,null,null,null,null,12,0.66645485311746588,2218.126812744139,1.9123291909694631,4.3933710589772065E-2,1.8492806830909068E-2,0.1293465783353889,4.041886907070872E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1.0540191909196421,2191.1376304626442,3.132961993007481,0.13045516583370023,1.8357894540531525E-2,0.25611815918746256,0.1200183508219195,null,null,null,null,13,0.63170090168714521,2145.1941291809067,1.8321398779749831,4.2505205364432162E-2,1.788475869689133E-2,0.12014434421434947,3.910464099608358E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0.99740831550807207,2116.9328842163059,2.9998584859877124,0.1253525992622597,1.7736586427781691E-2,0.23690075595513888,0.11532399156712904,null,null,null,null,14,0.59694695025682454,2072.2614456176743,1.7519505649805032,4.1076700139092259E-2,1.7276710562873592E-2,0.11094211009331004,3.779041292145844E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0.94079744009650212,2042.7281379699684,2.8667549789679438,0.12025003269081919,1.7115278315031852E-2,0.21768335272281514,0.11062963231233856,null,null,null,null,15,0.56219299882650364,1999.3287620544418,1.6717612519860228,3.9648194913752356E-2,1.6668662428855851E-2,0.10173987597227058,3.64761848468333E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,0.85411463764567352,1956.6960912774221,2.5462537184885394,0.10275660401272822,1.6381059107602222E-2,0.1874051483493358,9.4535738929651031E-2,null,null,null,null,16,0.54602992311120024,1946.0355735778789,1.6183076888322789,3.8704882655292726E-2,1.6224350896663919E-2,9.6989419776945987E-2,3.5608348624373273E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,0.76743183519484492,1870.6640445848757,2.225752458009135,8.5263175334637259E-2,1.5646839900172592E-2,0.15712694397585647,7.8441845546963512E-2,null,null,null,null,17,0.52986684739589685,1892.7423851013161,1.5648541256785351,3.7761570396833095E-2,1.5780039364471986E-2,9.2238963581621397E-2,3.4740512401913247E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0.68074903274401632,1784.6319978923293,1.9052511975297306,6.7769746656546295E-2,1.4912620692742962E-2,0.12684873960237714,6.2347952164275987E-2,null,null,null,null,18,0.51370377168059345,1839.4491966247533,1.5114005625247913,3.6818258138373465E-2,1.5335727832280053E-2,8.7488507386296807E-2,3.3872676179453221E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0.59406623029318772,1698.5999511997829,1.5847499370503262,5.0276317978455332E-2,1.4178401485313331E-2,9.6570535228897803E-2,4.6254058781588461E-2,null,null,null,null,19,0.49754069596529005,1786.1560081481905,1.4579469993710474,3.5874945879913835E-2,1.4891416300088119E-2,8.2738051190972217E-2,3.3004839956993194E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,0.50738342784235935,1612.5679045072361,1.2642486765709222,3.2782889300364382E-2,1.3444182277883699E-2,6.6292330855418496E-2,3.0160165398900936E-2,null,null,null,null,20,0.48137762024998654,1732.8628196716274,1.4044934362173038,3.4931633621454211E-2,1.4447104767896185E-2,7.7987594995647655E-2,3.2137003734533175E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,0.54822526497556767,1614.667889432204,1.4454897527818666,4.5056183852898557E-2,1.3475369845744826E-2,8.0935464013532438E-2,4.1451556110215393E-2,null,null,null,null,21,0.47095277160406102,1703.755196380612,1.372584690898653,3.4330031718127402E-2,1.4204428426455664E-2,7.5266001280397163E-2,3.1583526468602907E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,0.589067102108776,1616.7678743571719,1.6267308289928111,5.7329478405432732E-2,1.3506557413605952E-2,9.5578597171646379E-2,5.2742946821529843E-2,null,null,null,null,22,0.46052792295813549,1674.6475730895966,1.3406759455800021,3.3728429814800592E-2,1.3961752085015143E-2,7.2544407565146671E-2,3.103004920267264E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0.62990893924198432,1618.8678592821398,1.8079719052037555,6.9602772957966907E-2,1.3537744981467079E-2,0.11022173032976032,6.4034337532844293E-2,null,null,null,null,23,0.45010307431220997,1645.5399497985811,1.3087672002613513,3.3126827911473783E-2,1.3719075743574623E-2,6.9822813849896179E-2,3.0476571936742372E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,0.67075077637519265,1620.9678442071076,1.9892129814146999,8.1876067510501083E-2,1.3568932549328205E-2,0.12486486348787426,7.5325728244158743E-2,null,null,null,null,24,0.43967822566628445,1616.4323265075657,1.2768584549427004,3.2525226008146974E-2,1.3476399402134102E-2,6.7101220134645687E-2,2.9923094670812105E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0.71159261350840086,1623.0678291320751,2.1704540576256446,9.4149362063035258E-2,1.360012011718933E-2,0.1395079966459882,8.6617118955473207E-2,null,null,null,null,25,0.42925337702035887,1587.32470321655,1.2449497096240496,3.1923624104820178E-2,1.3233723060693585E-2,6.4379626419395181E-2,2.9369617404881844E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,0.69818357769327111,1612.5791984558057,2.1489090805249327,9.2947428033221383E-2,1.351232887827788E-2,0.1355962051027739,8.5511325692641374E-2,null,null,null,null,26,0.42085782978683695,1576.9532016754122,1.2305323109030699,3.1614000257104619E-2,1.3147252990165713E-2,6.2471431528683723E-2,2.9084770218469176E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,0.68477454187814135,1602.0905677795363,2.1273641034242208,9.1745494003407507E-2,1.342453763936643E-2,0.13168441355955959,8.4405532429809541E-2,null,null,null,null,27,0.41246228255331502,1566.5817001342743,1.2161149121820902,3.1304376409389059E-2,1.3060782919637842E-2,6.0563236637972265E-2,2.8799923032056508E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,0.6713655060630116,1591.6019371032669,2.1058191263235089,9.0543559973593632E-2,1.333674640045498E-2,0.12777262201634529,8.3299739166977707E-2,null,null,null,null,28,0.40406673531979309,1556.2101985931365,1.2016975134611105,3.09947525616735E-2,1.297431284910997E-2,5.8655041747260807E-2,2.8515075845643841E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,0.65795647024788184,1581.1133064269975,2.084274149222797,8.9341625943779757E-2,1.324895516154353E-2,0.12386083047313098,8.2193945904145874E-2,null,null,null,null,29,0.39567118808627116,1545.8386970519987,1.1872801147401308,3.068512871395794E-2,1.2887842778582098E-2,5.6746846856549349E-2,2.8230228659231173E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,0.64454743443275198,1570.6246757507283,2.062729172122086,8.8139691913965854E-2,1.3161163922632082E-2,0.11994903892991671,8.1088152641314026E-2,null,null,null,null,30,0.38727564085274924,1535.4671955108606,1.1728627160191507,3.0375504866242378E-2,1.2801372708054225E-2,5.4838651965837905E-2,2.7945381472818498E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,0.63212309526134025,1524.6701408386193,2.0092219924335,8.4766801388468385E-2,1.277611520490606E-2,0.11771426340492283,7.7985122063546367E-2,null,null,null,null,31,0.38061858862638465,1490.1165195465053,1.1412895731627914,2.9190208145882902E-2,1.2423279919312304E-2,5.3828029008582211E-2,2.6854909153189457E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,0.61969875608992853,1478.7156059265103,1.955714812744914,8.1393910862970917E-2,1.2391066487180039E-2,0.11547948787992895,7.4882091485778707E-2,null,null,null,null,32,0.37396153640002006,1444.76584358215,1.1097164303064322,2.8004911425523426E-2,1.2045187130570383E-2,5.2817406051326517E-2,2.5764436833560417E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,0.6072744169185168,1432.7610710144013,1.902207633056328,7.8021020337473448E-2,1.2006017769454017E-2,0.11324471235493508,7.1779060908011047E-2,null,null,null,null,33,0.36730448417365547,1399.4151676177946,1.0781432874500729,2.681961470516395E-2,1.1667094341828462E-2,5.1806783094070823E-2,2.4673964513931376E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,0.59485007774710508,1386.8065361022923,1.848700453367742,7.464812981197598E-2,1.1620969051727995E-2,0.1110099368299412,6.8676030330243387E-2,null,null,null,null,34,0.36064743194729088,1354.0644916534393,1.0465701445937137,2.5634317984804474E-2,1.1289001553086542E-2,5.0796160136815129E-2,2.3583492194302336E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,0.58242573857569324,1340.8520011901833,1.795193273679156,7.1275239286478539E-2,1.1235920334001977E-2,0.1087751613049473,6.5572999752475741E-2,null,null,null,null,35,0.35399037972092623,1308.7138156890842,1.014997001737354,2.4449021264444998E-2,1.0910908764344621E-2,4.9785537179559448E-2,2.2493019874673302E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,0.57532868768539591,1329.9801631927469,1.7776446419125889,7.0260059752035822E-2,1.1144946978311027E-2,0.10669686920373317,6.4639038988388908E-2,null,null,null,null,36,0.34974142126739016,1297.7811634063698,1.0031410658732034,2.4138044117717035E-2,1.081976189452687E-2,4.8733249749056975E-2,2.2206920996541122E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,0.56823163679509858,1319.1083251953105,1.7600960101460217,6.9244880217593105E-2,1.1053973622620077E-2,0.10461857710251904,6.3705078224302075E-2,null,null,null,null,37,0.3454924628138541,1286.8485111236555,0.99128513000905283,2.3827066970989071E-2,1.0728615024709119E-2,4.7680962318554503E-2,2.1920822118408942E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,0.56113458590480125,1308.2364871978741,1.7425473783794545,6.8229700683150388E-2,1.0963000266929127E-2,0.10254028500130491,6.2771117460215242E-2,null,null,null,null,38,0.34124350436031803,1275.9158588409412,0.97942919414490226,2.3516089824261108E-2,1.0637468154891368E-2,4.662867488805203E-2,2.1634723240276762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,0.55403753501450392,1297.3646492004377,1.7249987466128873,6.721452114870767E-2,1.0872026911238177E-2,0.10046199290009078,6.1837156696128416E-2,null,null,null,null,39,0.33699454590678196,1264.9832065582268,0.96757325828075169,2.3205112677533144E-2,1.0546321285073617E-2,4.5576387457549557E-2,2.1348624362144582E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,0.54694048412420659,1286.4928112030009,1.7074501148463197,6.6199341614264939E-2,1.0781053555547223E-2,9.8383700798876678E-2,6.0903195932041611E-2,null,null,null,null,40,0.33274558745324584,1254.050554275512,0.95571732241660112,2.2894135530805184E-2,1.0455174415255869E-2,4.4524100027047091E-2,2.1062525484012402E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,0.5413201859162653,1277.6602867126446,1.6935815203930773,6.5398784168064536E-2,1.0707142206956599E-2,9.6768412792152828E-2,6.0166687946184308E-2,null,null,null,null,41,0.32936917021870588,1245.179598617553,0.94636383950710057,2.2647172934375667E-2,1.0381213971413644E-2,4.3705701129510985E-2,2.0835324988001919E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0.535699887708324,1268.8277622222884,1.6797129259398349,6.4598226721864133E-2,1.0633230858365974E-2,9.5153124785428977E-2,5.9430179960327005E-2,null,null,null,null,42,0.32599275298416591,1236.308642959594,0.93701035659760001,2.240021033794615E-2,1.0307253527571419E-2,4.2887302231974879E-2,2.0608124491991436E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,0.5300795895003827,1259.9952377319321,1.6658443314865925,6.3797669275663729E-2,1.055931950977535E-2,9.3537836778705127E-2,5.8693671974469702E-2,null,null,null,null,43,0.32261633574962595,1227.4376873016349,0.92765687368809946,2.2153247741516634E-2,1.0233293083729195E-2,4.2068903334438773E-2,2.0380923995980953E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,0.5244592912924414,1251.1627132415758,1.6519757370333501,6.2997111829463326E-2,1.0485408161184725E-2,9.1922548771981277E-2,5.7957163988612399E-2,null,null,null,null,44,0.31923991851508599,1218.5667316436759,0.9183033907785989,2.1906285145087117E-2,1.015933263988697E-2,4.1250504436902667E-2,2.015372349997047E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,0.51883899308450032,1242.3301887512191,1.6381071425801077,6.2196554383262895E-2,1.0411496812594099E-2,9.0307260765257427E-2,5.722065600275511E-2,null,null,null,null,45,0.31586350128054608,1209.6957759857166,0.90894990786909824,2.16593225486576E-2,1.0085372196044747E-2,4.0432105539366568E-2,1.992652300395998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,0.51336306167650014,1229.2481502532942,1.6228061398497144,6.0988835664465939E-2,1.0301978071220195E-2,8.8973779688603705E-2,5.610955715528676E-2,null,null,null,null,46,0.31269515156745897,1196.5272830963122,0.89879060424864066,2.1268498123390545E-2,9.9755872477544239E-3,3.9754170598462195E-2,1.9566963415127203E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,0.50788713026849996,1216.1661117553692,1.6075051371193212,5.9781116945668983E-2,1.019245932984629E-2,8.7640298611949982E-2,5.499845830781841E-2,null,null,null,null,47,0.30952680185437187,1183.3587902069078,0.88863130062818307,2.0877673698123489E-2,9.865802299464101E-3,3.9076235657557822E-2,1.9207403826294427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,0.50241119886049979,1203.0840732574443,1.5922041343889279,5.8573398226872027E-2,1.0082940588472386E-2,8.630681753529626E-2,5.3887359460350059E-2,null,null,null,null,48,0.30635845214128476,1170.1902973175033,0.87847199700772549,2.0486849272856433E-2,9.7560173511737781E-3,3.8398300716653448E-2,1.884784423746165E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,0.49693526745249961,1190.0020347595193,1.5769031316585347,5.7365679508075071E-2,9.9734218470984813E-3,8.4973336458642537E-2,5.2776260612881709E-2,null,null,null,null,49,0.30319010242819766,1157.0218044280989,0.86831269338726791,2.0096024847589378E-2,9.6462324028834551E-3,3.7720365775749075E-2,1.8488284648628873E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.49145933604449948,1176.9199962615949,1.561602128928141,5.6157960789278108E-2,9.8639031057245734E-3,8.3639855381988815E-2,5.1665161765413345E-2,null,null,null,null,50,0.30002175271511067,1143.8533115386947,0.85815338976681033,1.9705200422322329E-2,9.5364474545931322E-3,3.7042430834844688E-2,1.81287250597961E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,0.48672321964550047,1164.6087852478008,1.5482142475201703,5.4860275285318456E-2,9.7607842966681031E-3,8.2540607709961272E-2,5.0471293993177811E-2,null,null,null,null,51,0.29736580252647388,1131.625335311888,0.84962077401578218,1.9286097634176214E-2,9.4345013872952996E-3,3.6482509691268185E-2,1.7743154102936361E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,0.48198710324650146,1152.2975742340068,1.5348263661121997,5.3562589781358805E-2,9.6576654876116327E-3,8.144136003793373E-2,4.9277426220942278E-2,null,null,null,null,52,0.29470985233783709,1119.3973590850812,0.84108815826475403,1.8866994846030098E-2,9.3325553199974671E-3,3.5922588547691682E-2,1.7357583146076622E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,0.47725098684750245,1139.9863632202128,1.521438484704229,5.2264904277399153E-2,9.5545466785551623E-3,8.0342112365906188E-2,4.8083558448706744E-2,null,null,null,null,53,0.2920539021492003,1107.1693828582745,0.83255554251372588,1.8447892057883983E-2,9.2306092526996345E-3,3.5362667404115179E-2,1.6972012189216883E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,0.47251487044850343,1127.6751522064187,1.5080506032962584,5.0967218773439502E-2,9.4514278694986919E-3,7.9242864693878645E-2,4.688969067647121E-2,null,null,null,null,54,0.2893979519605635,1094.9414066314678,0.82402292676269773,1.8028789269737867E-2,9.128663185401802E-3,3.4802746260538676E-2,1.6586441232357144E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,0.46777875404950436,1115.3639411926245,1.4946627218882873,4.9669533269479836E-2,9.348309060442225E-3,7.8143617021851117E-2,4.5695822904235663E-2,null,null,null,null,55,0.28674200177192682,1082.7134304046615,0.81549031101166969,1.7609686481591749E-2,9.0267171181039694E-3,3.4242825116962167E-2,1.6200870275497402E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,0.46250455209083136,1111.8111095428444,1.4895976753354239,4.8881107749184555E-2,9.3184718047268338E-3,7.7042074775090341E-2,4.4970472596469316E-2,null,null,null,null,56,0.28333250135183324,1080.0865764617902,0.81349449213593972,1.7381927710084677E-2,9.0048143232706723E-3,3.3692485140636538E-2,1.5991329605458265E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,0.45723035013215835,1108.2582778930644,1.4845326287825604,4.8092682228889273E-2,9.2886345490114427E-3,7.5940532528329566E-2,4.4245122288702969E-2,null,null,null,null,57,0.27992300093173966,1077.4597225189189,0.81149867326020975,1.7154168938577605E-2,8.9829115284373751E-3,3.314214516431091E-2,1.5781788935419129E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,0.45195614817348534,1104.7054462432843,1.479467582229697,4.7304256708593992E-2,9.2587972932960515E-3,7.483899028156879E-2,4.3519771980936622E-2,null,null,null,null,58,0.27651350051164608,1074.8328685760475,0.80950285438447978,1.6926410167070534E-2,8.961008733604078E-3,3.2591805187985282E-2,1.5572248265379994E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,0.44668194621481233,1101.1526145935043,1.4744025356768335,4.651583118829871E-2,9.2289600375806604E-3,7.3737448034808015E-2,4.2794421673170276E-2,null,null,null,null,59,0.2731040000915525,1072.2060146331762,0.8075070355087498,1.6698651395563462E-2,8.9391059387707809E-3,3.2041465211659653E-2,1.536270759534086E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0.44140774425613921,1097.5997829437242,1.4693374891239701,4.5727405668003443E-2,9.199122781865271E-3,7.2635905788047225E-2,4.2069071365403915E-2,null,null,null,null,60,0.26969449967145903,1069.5791606903053,0.80551121663301983,1.6470892624056387E-2,8.9172031439374837E-3,3.1491125235334032E-2,1.5153166925301725E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,0.43652071799442627,1107.7225452423079,1.4805322095214226,4.5667653807322454E-2,9.2841199802933001E-3,7.1598486357834182E-2,4.2014101598761018E-2,null,null,null,null,61,0.26606058971956348,1078.9289913177467,0.80972540415823269,1.6450425630318889E-2,8.9951580797787475E-3,3.0982062686234706E-2,1.5134339781070543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,0.43163369173271332,1117.8453075408916,1.4917269299188751,4.5607901946641466E-2,9.3691171787213291E-3,7.0561066927621138E-2,4.1959131832118121E-2,null,null,null,null,62,0.26242667976766793,1088.2788219451882,0.81393959168344554,1.642995863658139E-2,9.0731130156200112E-3,3.047300013713538E-2,1.5115512636839362E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,0.42674666547100037,1127.9680698394752,1.5029216503163276,4.5548150085960477E-2,9.4541143771493582E-3,6.9523647497408095E-2,4.1904162065475224E-2,null,null,null,null,63,0.25879276981577237,1097.6286525726296,0.81815377920865839,1.6409491642843891E-2,9.1510679514612749E-3,2.9963937588036053E-2,1.509668549260818E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,0.42185963920928743,1138.0908321380589,1.5141163707137801,4.5488398225279489E-2,9.5391115755773873E-3,6.8486228067195051E-2,4.1849192298832327E-2,null,null,null,null,64,0.25515885986387682,1106.978483200071,0.82236796673387125,1.6389024649106392E-2,9.2290228873025387E-3,2.9454875038936727E-2,1.5077858348376999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,0.41697261294757459,1148.213594436643,1.5253110911112322,4.5428646364598514E-2,9.6241087740054163E-3,6.744880863698198E-2,4.1794222532189423E-2,null,null,null,null,65,0.25152494991198127,1116.3283138275121,0.82658215425908399,1.63685576553689E-2,9.3069778231438024E-3,2.8945812489837398E-2,1.5059031204145821E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,0.41277570245438233,1157.3234386444071,1.5353173588551248,4.5366707447101341E-2,9.7005868301493839E-3,6.6555262223482695E-2,4.1737236869812448E-2,null,null,null,null,66,0.24840725958347273,1124.7635837554908,0.8304262768477183,1.6348423025920024E-2,9.3773040542145976E-3,2.8505957545712581E-2,1.5040505895740304E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,0.40857879196119007,1166.4332828521713,1.5453236265990173,4.5304768529604168E-2,9.7770648862933515E-3,6.5661715809983409E-2,4.1680251207435473E-2,null,null,null,null,67,0.2452895692549642,1133.1988536834695,0.83427039943635262,1.6328288396471147E-2,9.4476302852853928E-3,2.8066102601587765E-2,1.5021980587334787E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,0.40438188146799781,1175.5431270599354,1.5553298943429099,4.5242829612106995E-2,9.853542942437319E-3,6.4768169396484124E-2,4.1623265545058498E-2,null,null,null,null,68,0.24217187892645567,1141.6341236114481,0.83811452202498693,1.6308153767022271E-2,9.517956516356188E-3,2.7626247657462948E-2,1.5003455278929271E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,0.40018497097480554,1184.6529712676995,1.5653361620868025,4.5180890694609822E-2,9.9300209985812866E-3,6.3874622982984838E-2,4.1566279882681523E-2,null,null,null,null,69,0.23905418859794714,1150.0693935394268,0.84195864461362124,1.6288019137573394E-2,9.5882827474269832E-3,2.7186392713338132E-2,1.4984929970523754E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0.39598806048161328,1193.7628154754632,1.5753424298306953,4.5118951777112649E-2,1.0006499054725252E-2,6.2981076569485581E-2,4.1509294220304555E-2,null,null,null,null,70,0.23593649826943858,1158.5046634674054,0.84580276720225556,1.6267884508124518E-2,9.6586089784977784E-3,2.6746537769213308E-2,1.4966404662118241E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus",0,null,null,null,null,null,null,null,null,null,null,"Bus",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,null,null,null,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,null,null,null,null,null,null,null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,null,null,null,null,null,null,null,null,null,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,null,null,null,null,null,null,null,null,null,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,null,null,null,null,null,null,null,null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,null,null,null,null,null,null,null,null,null,null,70]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: MOVES"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes: 1) Zero mph corresponds to starts, 2) Other emissions factors include idling emissions and exclude diurnal and evaporative emissions, 3) Five mph is best estimate for idling"]

{"sheet":"ACCIDENT COSTS","index":23,"n_rows":140,"n_cols":17,"rows_kept":140,"cut":false,"hidden":false,"merged":[[76,1,77,1],[76,5,77,5],[4,7,12,7],[4,8,12,8],[68,1,69,1],[68,5,69,5],[72,1,73,1],[72,5,73,5]]}
["Accident Costs"]
[]
[null,null,"Units","Most Likely","Low","High","In Dollars of","Source","Online"]
[]
[null,"Value of a Statistical Life","$ per life",9600000,5400000,13400000,2017,"US DOT, Guidance on Treatment of the Economic Value of a Statistical Life in U.S. Department of Transportation Analyses (2016); See page 12. Original document has 5.4M and 13.4M, not 13.6M  US DOT, BCA Guidance for Dicretionary Grant Programs (2018); LOW and HIGH values updated by HDR","http://www.dot.gov/office-policy/transportation-policy/guidance-treatment-economic-value-statistical-life"]
[]
[null,"Relative Disutility Factors by Injury Severity Level (Maximum Abbreviated Injury Scale)"]
[null,"MAIS 1 - Minor injury","fraction of VSL",3.0000000000000001E-3]
[null,"MAIS 2 - Moderate injury","fraction of VSL",4.7E-2]
[null,"MAIS 3 - Serious injury","fraction of VSL",0.105]
[null,"MAIS 4 - Severe injury","fraction of VSL",0.26600000000000001]
[null,"MAIS 5 - Critical injury","fraction of VSL",0.59299999999999997]
[null,"MAIS 6 - Fatality","fraction of VSL",1]
[null,null,null,null,null,null,null,"Note"]
[null,null,null,null,null,null,null,"As of December 2018, there has been no update to VSL guidance."]
[null,"Property Damage Only Cost"]
[null,"Highway Accident","$ per damaged vehicle",4300,null,null,2017,"The original reference is: US. DOT, The Economic and Societal Impact of Motor Vehicle Crashes (2010); (revised May 2015), Page 12, Table 1-2, Summary of Unit Costs, 2000”.     Inflated to 2017 dollars using the GDP Deflator.","https://www.transportation.gov/sites/dot.gov/files/docs/mission/office-policy/transportation-policy/284031/benefit-cost-analysis-guidance-2018.pdf"]
[]
[]
[null,"KABCO-AIS Conversion Table (Excluding Fatalities in Non-Fatal Injury Codes)"]
[null,null,"O","C","B","A","K","Injured","Unknown"]
[null,null,"No Injury","Possible Injury","Non Incapacitating","Incapacitating"," Killed","Severity Unknown","If Injured"]
[null,"AIS 0-No Injury",0.92534000000000005,0.23436999999999999,8.3470000000000003E-2,3.4369999999999998E-2,0,0.21537999999999999,0.43675999999999998]
[null,"AIS 1-Minor",7.2569999999999996E-2,0.68945999999999996,0.76842999999999995,0.55449000000000004,0,0.62727999999999995,0.41738999999999998]
[null,"AIS 2-Moderate",1.98E-3,6.3909999999999995E-2,0.10897999999999999,0.20907999999999999,0,0.104,8.8719999999999993E-2]
[null,"AIS 3-Serious",8.0000000000000007E-5,1.0710000000000001E-2,3.1910000000000001E-2,0.14437,0,3.8580000000000003E-2,4.8169999999999998E-2]
[null,"AIS 4-Severe",0,1.42E-3,6.1999999999999998E-3,3.986E-2,0,4.4200000000000003E-3,6.1700000000000001E-3]
[null,"AIS 5-Critical",3.0000000000000001E-5,1.2999999999999999E-4,1.01E-3,1.7829999999999999E-2,0,1.034E-2,2.7899999999999999E-3]
[null,"Fatality",0,0,0,0,1,0,0]
[null,"Source: National Highway Traffic Safety Administration, July 2011, table provided in US DOT FASTLANE II November 2016, page 12"]
[null,"AIS=Abbreviated Injury Scale"]
[null,"MAIS=Maximum AIS",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:","US DOT NHTSA, \"Estimation of Safety Benefits for Heavy Vehicle Crash Warning Applications Based on Vehicle-to-Vehicle Communications\", November 2017, DOT HS 812 429"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TABLE ABOVE NOT USED BY USDOT IN THEIR BCA GUIDANCE"]
[null,"Number of Persons Injured, Occupants and Non-Occupants, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix A, page 45"]
[null,null,"Incapacitating","Non-Incapacitating","Other*","Total Injured",null,null,null,null,null,null,null,null,null,"https://www.nhtsa.gov/sites/nhtsa.dot.gov/files/documents/812429-hv_v2v_safetybenefits.pdf"]
[null,"All vehicles",180000,719000,1544000,{"$f":"SUM(C36:E36)","v":2443000}]
[null,"% total",{"$f":"C36/$F$36","v":7.3679901760130992E-2},{"$f":"D36/$F$36","v":0.29431027425296769},{"$f":"E36/$F$36","v":0.63200982398690131},{"$f":"F36/$F$36","v":1}]
[null,"Source: 2015 Traffic Safety Facts FARS/GES Annual Report, Publication DOT HS 812 384, Table 54, page 106"]
[null,"* Presumably includes Possible Injury and Severity Unknown; assume most is Possible Injury"]
[null,"https://crashstats.nhtsa.dot.gov/Api/Public/ViewPublication/812384"]
[]
[null,"Recommendations for INFRA 2018/2019 (2017 dollars)"]
[]
[]
[null,"TO MONETIZE EFFECTS OCCURING IN EACH YEAR OVER ANALYSIS PERIOD:"]
[null,null,null,"MOST LIKELY","LOW","HIGH"]
[null,"MAIS 1-Minor","$ per injury",28800,{"$f":"$E$5*D8","v":16200},{"$f":"$F$5*D8","v":40200},2017]
[null,"MAIS 2-Moderate","$ per injury",451200,{"$f":"$E$5*D9","v":253800},{"$f":"$F$5*D9","v":629800},2017]
[null,"MAIS 3-Serious","$ per injury",1008000,567000,1407000,2017]
[null,"MAIS 4-Severe","$ per injury",2553600,1436400,3564400,2017]
[null,"MAIS 5-Critical","$ per injury",5692800,3202200,7946200,2017]
[null,"Fatality","$ per fatality",9600000,5400000,13400000,2017]
[]
[null,"O - No Injury","$ per injury",{"$f":"ROUND(SUMPRODUCT($C$24:$C$29,D$47:D$52),-2)","v":3200},{"$f":"SUMPRODUCT($C$24:$C$29,E$47:E$52)","v":1819.5839999999998},{"$f":"SUMPRODUCT($C$24:$C$29,F$47:F$52)","v":4515.2640000000001},2017]
[null,"C - Possible Injury","$ per injury",{"$f":"ROUND(SUMPRODUCT($D$24:$D$29,D$47:D$52),-2)","v":63900},{"$f":"SUMPRODUCT($D$24:$D$29,E$47:E$52)","v":35918.154000000002},{"$f":"SUMPRODUCT($D$24:$D$29,F$47:F$52)","v":89130.233999999997},2017]
[null,"B - Non Incapacitating","$ per injury",{"$f":"ROUND(SUMPRODUCT($E$24:$E$29,D$47:D$52),-2)","v":125000},{"$f":"SUMPRODUCT($E$24:$E$29,E$47:E$52)","v":70340.561999999991},{"$f":"SUMPRODUCT($E$24:$E$29,F$47:F$52)","v":174548.802},2017]
[null,"A - Incapacitating","$ per injury",{"$f":"ROUND(SUMPRODUCT($F$24:$F$29,D$47:D$52),-2)","v":459100},{"$f":"SUMPRODUCT($F$24:$F$29,E$47:E$52)","v":258255.16200000001},{"$f":"SUMPRODUCT($F$24:$F$29,F$47:F$52)","v":640855.402},2017]
[null,"K -  Killed","$ per injury",{"$f":"ROUND(SUMPRODUCT($G$24:$G$29,D$47:D$52),-2)","v":9600000},{"$f":"SUMPRODUCT($G$24:$G$29,E$47:E$52)","v":5400000},{"$f":"SUMPRODUCT($G$24:$G$29,F$47:F$52)","v":13400000},2017]
[null,"Injured - Severity Unknown","$ per injury",{"$f":"ROUND(SUMPRODUCT($H$24:$H$29,D$47:D$52),-2)","v":174000},{"$f":"SUMPRODUCT($H$24:$H$29,E$47:E$52)","v":97891.631999999998},{"$f":"SUMPRODUCT($H$24:$H$29,F$47:F$52)","v":242916.272},2017]
[null,"Unknown - If Injured","$ per injury",{"$f":"ROUND(SUMPRODUCT($I$24:$I$29,D$47:D$52),-2)","v":132200},{"$f":"SUMPRODUCT($I$24:$I$29,E$47:E$52)","v":74387.97},{"$f":"SUMPRODUCT($I$24:$I$29,F$47:F$52)","v":184592.37},2017]
[]
[null,"NOTE:  DOT GUIDANCE RECOMMENDS, EXPLICITELY, NOT TO INFER ANY PROBABILITY DISTRIBUTION FROM THE ABOVE ESTIMATES"]
[null,"THERE IS NO RECOMMENDATION TO INCREASE VOT OVER TIME BY SOME RATE OF GROWTH."]
[]
[null,"FOR PROPERTY DAMAGE ONLY ACCIDENTS:"]
[null,"Highway Accident","$ per damaged vehicle",4300,2017]
[]
[null,"AVERAGE INJURY COST ESTIMATES"]
[null,"MOST LIKELY","C","B","A","Weighted 2017"]
[null,null,"Possible Injury","Non-Incapacitating","Incapacitating"]
[null,"$ per injury",{"$f":"SUMPRODUCT(D$24:D$28,$D$47:$D$51)","v":63854.495999999999},{"$f":"SUMPRODUCT(E$24:E$28,$D$47:$D$51)","v":125049.88800000001},{"$f":"SUMPRODUCT(F$24:F$28,$D$47:$D$51)","v":459120.288},{"$f":"E71*$C$37+D71*$D$37+C71*$E$37","v":110988.07332623824}]
[]
[null,"LOW (for Sensitivity Analysis)","C","B","A","Weighted 2017"]
[null,null,"Possible Injury","Non-Incapacitating","Incapacitating"]
[null,"$ per injury",{"$f":"SUMPRODUCT(D$24:D$28,$E$47:$E$51)","v":35918.154000000002},{"$f":"SUMPRODUCT(E$24:E$28,$E$47:$E$51)","v":70340.561999999991},{"$f":"SUMPRODUCT(F$24:F$28,$E$47:$E$51)","v":258255.16200000001},{"$f":"E75*$C$37+D75*$D$37+C75*$E$37","v":62430.791246009008}]
[]
[null,"HIGH (for Sensitivity Analysis)","C","B","A","Weighted 2017"]
[null,null,"Possible Injury","Non-Incapacitating","Incapacitating"]
[null,"$ per injury",{"$f":"SUMPRODUCT(D$24:D$28,$F$47:$F$51)","v":89130.233999999997},{"$f":"SUMPRODUCT(E$24:E$28,$F$47:$F$51)","v":174548.802},{"$f":"SUMPRODUCT(F$24:F$28,$F$47:$F$51)","v":640855.402},{"$f":"E79*$C$37+D79*$D$37+C79*$E$37","v":154920.85235120752}]
[null,"Note:  Explain how weighted average injury costs were estimated in your Technical Appendix, if you are using the above values. "]
[null,"Use of Injured - Severity Unknown is a good alternative if you do not have a breakdown of accident data by severity."]
[null,"Updated January 2019"]
[]
[null,"Notes"]
[]
[null,"VSL and associated injury values: "]
[null,"Include productivity losses, pain, suffering, and lost quality of life (including \"psychic disutility\")"]
[null,"Include portion of medical expenses paid for by individual (~15%)"]
[null,"Do not include medical expenses paid through societal mechanisms such as insurance, tax supported welfare programs, and charity (~85%)"]
[null,"Do not include property damage or traffic delay"]
[]
[null,"PDO cost is about 90% travel delay and property damage.  The remaining components are from workplace productivity loss, insurance administrative costs, household production loss, and emergency services."]
[]
[null,"You will need to map the Relative Disutility Factors by Injury Severity Level into the accident data available for the project. The tables below may help:"]
[]
[null,"Examples"]
[null,"MAIS 1 - Minor injury","Injury Whiplash, bruise, broken tooth"]
[null,"MAIS 2 - Moderate injury","Closed leg fracture, finger crush"]
[null,"MAIS 3 - Serious injury","Open leg fracture, amputated arm, major nerve laceration"]
[null,"MAIS 4 - Severe injury","Partial spinal cord severance, concussion (unconscious less than 24 hours)"]
[null,"MAIS 5 - Critical injury","Complete spinal cord severance, concussion (unconscious more than 24 hours)"]
[null,"Source: Crash Outcomes Data Evaluation System: An Evaluation of Medical Crash Costs, Center for Transportation Research and Education, Iowa State University, May 1999"]
[null,"http://www.intrans.iastate.edu/reports/codes.pdf"]
[]
[null,"Your client may be able to provide a detailed mapping. This is what we used in New York in 2010:"]
[null,"Average MAIS score"]
[null,null,"Pedestrians ","      Bicyclists","Motor Vehicle Occupants & Motorcyclists"]
[null,"K Fatality",1,1,1]
[null,"A Incapacitating",2.3779999999999999E-2,1.5259999999999999E-2,1.0059999999999999E-2]
[null,"B Non Incapacitating",6.8599999999999998E-3,4.4200000000000003E-3,3.2599999999999999E-3]
[null,"C Possible Injury",5.0299999999999997E-3,3.79E-3,1.82E-3]
[null,"O No Injury",1.9599999999999999E-3,2.3999999999999998E-3,6.4000000000000005E-4]
[null,"U Injured, Severity Unknown",5.77E-3,1.048E-2,2.8999999999999998E-3]
[null,"Source: NYDOH, forwarded by Matthew Roe; Planning & Research Manager; NYC Department of Transportation"]
[]
[]
[null,"Distinction between Accidents and Events"]
[null,"If you are using safety data expressed as number of accidents (e.g. fatal accidents), you should transform accidents into events (e.g. fatalities) before using the above assumptions."]
[null,"You may be able to obtain data on the number of events per accident from your client or other sources."]
[null,"If those data are not available, consider using data for the State of California (summarized in the tables below)."]
[]
[null,"NUMBER OF FATALITIES"]
[null,"(events/accident)"]
[null,"Accident Type","Urban","Suburban","Rural","Average"]
[null,"Fatal Accident",1.0900000000000001,1.08,1.1399999999999999,1.1100000000000001]
[]
[null,"NUMBER OF INJURIES"]
[null,"(events/accident)"]
[null,"Accident Type","Urban","Suburban","Rural","Average"]
[null,"Fatal Accident",0.81,0.82,1.1200000000000001,0.95]
[null,"Injury Accident",1.44,1.43,1.5,1.44]
[]
[null,"NUMBER OF VEHICLES INVOLVED"]
[null,"(events/accident)"]
[null,"Accident Type","Urban","Suburban","Rural","Average"]
[null,"Fatal Accident",1.51,1.69,1.58,1.63]
[null,"Injury Accident",1.82,2.1,1.59,1.99]
[null,"PDO Accident",1.8,2.0299999999999998,1.59,1.96]
[]
[null,"Source: California Department of Transportation, TASAS Unit, 2010 to 2013 average"]

{"sheet":"VALUE OF TIME","index":24,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":false,"merged":[[8,7,26,7],[8,8,26,8],[53,1,53,8]]}
["Value of Time"]
[null,null,"Preferred","Low","High","In Dollars of","Notes","Source","Online"]
[]
[null,"Values shown in BCA Resource Guide for  FASTLANE II November 2016 (2015 U.S. Dollars per person-hour)"]
[null,"This is based on the most recent US DOT FASTLANE II November 2016 BCA Resource Guide (updated 11/17/2016) and associated DOT Guidance on VTTS"]
[]
[null,"Travel Time Cost, $ per person-hour"]
[null,"Local Travel (Surface modes* except high-speed rail)"]
[null,"Personal",13.6,{"$f":"$C9*O9","v":9.5089430894308933},{"$f":"$C9*P9","v":16.253658536585366},2015,null,"US DOT, Revised Departmental Guidance on Valuation of Travel Time in Economic Analysis, Revision 2-corrected ; LOW and HIGH values updated by HDR","https://www.transportation.gov/office-policy/transportation-policy/revised-departmental-guidance-valuation-travel-time-economic",null,null,12.3,8.6,14.7,{"$f":"M9/$L9","v":0.69918699186991862},1.1951219512195121]
[null,"Business",25.4,20.341078838174273,30.564315352697093,{"$f":"$F$9","v":2015},null,null,null,null,null,24.1,19.3,29,0.80082987551867213,1.2033195020746887]
[null,"All Purposes **",14.1,10.024218749999998,16.964062500000001,{"$f":"$F$9","v":2015},null,null,null,null,null,12.8,9.1,15.4,0.71093749999999989,1.203125]
[null,"Intercity Travel"]
[null,"Personal"]
[null,"Surface modes (except High Speed Rail)",19,{"$f":"$C14*O14","v":16.238372093023255},{"$f":"$C14*P14","v":24.412790697674421},{"$f":"$F$9","v":2015},null,null,null,null,null,17.2,14.7,22.1,{"$f":"M14/$L14","v":0.85465116279069764},{"$f":"N14/$L14","v":1.2848837209302326}]
[null,"Air & High Speed Rail travel",36.1,{"$f":"$C15*O15","v":31.006134969325153},{"$f":"$C15*P15","v":46.398466257668709},{"$f":"$F$9","v":2015},null,null,null,null,null,32.6,28,41.9,{"$f":"M15/$L15","v":0.85889570552147232},{"$f":"N15/$L15","v":1.2852760736196318}]
[null,"Business"]
[null,"Surface modes (except High Speed Rail)",25.4,{"$f":"$C17*O17","v":20.341078838174273},{"$f":"$C17*P17","v":30.564315352697093},{"$f":"$F$9","v":2015},null,null,null,null,null,24.1,19.3,29,{"$f":"M17/$L17","v":0.80082987551867213},{"$f":"N17/$L17","v":1.2033195020746887}]
[null,"Air & High Speed Rail travel",63.2,{"$f":"$C18*O18","v":50.56},{"$f":"$C18*P18","v":75.84},{"$f":"$F$9","v":2015},null,null,null,null,null,60,48,72,{"$f":"M18/$L18","v":0.8},{"$f":"N18/$L18","v":1.2}]
[null,"All Purposes **"]
[null,"Surface modes (except High Speed Rail)",20.399999999999999,{"$f":"$C20*O20","v":17.127272727272725},{"$f":"$C20*P20","v":25.745454545454546},{"$f":"$F$9","v":2015},null,null,null,null,null,18.7,15.7,23.6,{"$f":"M20/$L20","v":0.83957219251336901},{"$f":"N20/$L20","v":1.2620320855614975}]
[null,"Air & High Speed Rail travel",47.1,{"$f":"$C21*O21","v":38.908695652173911},{"$f":"$C21*P21","v":58.309153318077797},{"$f":"$F$9","v":2015},null,null,null,null,null,43.7,36.1,54.1,{"$f":"M21/$L21","v":0.82608695652173914},{"$f":"N21/$L21","v":1.2379862700228832}]
[null,"Vehicle Operators"]
[null,"Truck drivers",27.2,{"$f":"$C23*O23","v":21.738582677165354},32.661417322834644,{"$f":"$F$9","v":2015},null,null,null,null,null,25.4,20.3,30.5,{"$f":"M23/$L23","v":0.79921259842519687},1.2007874015748032]
[null,"Bus drivers",28.3,22.618560606060608,33.874242424242425,{"$f":"$F$9","v":2015},null,null,null,null,null,26.4,21.1,31.6,0.79924242424242431,1.196969696969697]
[null,"Transit rail operators",46.1,36.920796460176994,55.279203539823008,{"$f":"$F$9","v":2015},null,null,null,null,null,45.2,36.200000000000003,54.2,0.80088495575221241,1.1991150442477876]
[null,"Locomotive engineers",41.6,33.213793103448275,49.875862068965517,{"$f":"$F$9","v":2015},null,null,null,null,null,37.700000000000003,30.1,45.2,0.79840848806366049,1.1989389920424403]
[null,"Airline pilots and engineers",86.7,69.317861482381531,103.9767922235723,{"$f":"$F$9","v":2015},null,null,null,null,null,82.3,65.8,98.7,0.7995139732685298,1.1992709599027946]
[]
[]
[null,"Recommendations for INFRA 2018/2019 (2017 dollars)"]
[]
[null,"Travel Time Cost, $ per person-hour"]
[null,"Local Travel (Surface modes* except high-speed rail)",null,null,null,null,null,null,null,"Value of Time Adjustment (from VOT recommendations), 2015-2017",{"$f":"C34/C9","v":1.0882352941176472},null,{"$f":"K33-1","v":8.8235294117647189E-2}]
[null,"Personal",14.8,{"$f":"$C34*O9","v":10.347967479674796},17.68780487804878,2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Business",26.5,21.221991701244811,31.88796680497925,2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"All Purposes **",16.100000000000001,11.446093749999999,19.370312500000001,2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Intercity Travel"]
[null,"Personal"]
[null,"Surface modes (except High Speed Rail)",{"$f":"C14*K33","v":20.676470588235297},{"$f":"$C39*O14","v":17.671169630642957},{"$f":"$C39*P14","v":26.566860465116285},2017,null,"Calculated based on VOT recommendations"]
[null,"Air & High Speed Rail travel",39.200000000000003,{"$f":"$C40*O15","v":33.668711656441715},{"$f":"$C40*P15","v":50.382822085889572},2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Business"]
[null,"Surface modes (except High Speed Rail)",{"$f":"C17*K33","v":27.641176470588238},{"$f":"$C42*O17","v":22.135879912130829},{"$f":"$C42*P17","v":33.261166707346838},2017,null,"Calculated based on VOT recommendations"]
[null,"Air & High Speed Rail travel",66,{"$f":"$C43*O18","v":52.800000000000004},{"$f":"$C43*P18","v":79.2},2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"All Purposes **"]
[null,"Surface modes (except High Speed Rail)",20.7,{"$f":"$C45*O20","v":17.379144385026738},{"$f":"$C45*P20","v":26.124064171122996},2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Air & High Speed Rail travel",{"$f":"C21*K33","v":51.255882352941185},{"$f":"$C46*O21","v":42.341815856777501},{"$f":"$C46*P21","v":63.454078610849379},2017,null,"Calculated based on VOT recommendations"]
[null,"Vehicle Operators"]
[null,"Truck drivers",28.6,{"$f":"$C48*O23","v":22.857480314960632},34.342519685039377,2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Bus drivers",30,23.97727272727273,35.909090909090914,2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Transit rail operators",48.9,39.163274336283187,58.63672566371681,2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Locomotive engineers",44.9,35.848541114058357,53.832360742705568,2017,null,"BCA Guidance, December 2018 and VOT recommendations"]
[null,"Airline pilots and engineers",{"$f":"C27*K33","v":94.350000000000009},75.434143377885789,113.15121506682868,2017,null,"Calculated based on VOT recommendations"]
[]
[null,"Note: December 2019 BCA Guidance provided fewer categories of VOTs than in guidance in some previous years.  The calculations below provide calculated match to categories available in earlier guidance and in latest USDOT Departmental Guidance on Valuation of Travel Time Savings (dated September 27, 2016)"]
[]
[null,"Notes"]
[]
[null,"At this time, US DOT does not recommend up-rating the value of travel time savings over time. I.e. a constant VTTS should be used. "]
[]
[null,{"$f":"\"Surface figures apply to all combinations of in-vehicle and other transit time. Walk access, waiting, transfer and standing time should be valued at $28.40 (in 2017$) when actions affect only those elements of travel time.\"","v":"Surface figures apply to all combinations of in-vehicle and other transit time. Walk access, waiting, transfer and standing time should be valued at $28.40 (in 2017$) when actions affect only those elements of travel time."}]
[]
[null,"Commuting is a form of personal travel; it is not business travel. "]
[]
[null,"The values of time for High Speed Rail Travel are only applicable to Core Express services or corridors (i.e., with speeds between 125 and 250 mph)."]
[]
[null,"A constant value per hour should be used for large and small travel time savings."]
[]
[null,"There should be no distinction between driving in congested versus free-flowing traffic conditions (i.e., no congestion premium). This is only addressed explicitly in the 1997 and 2003 guidance documents."]
[]
[null,"You may want to update the weights used in the estimation of average VOT across trip purposes (“all purposes”) if you have access to a project-specific distribution of travel by trip purpose on various modes."]
[]
[null,"Values of time are reported in dollars per hour per person. You will need an average vehicle occupancy rate if applied to travel time savings measured in vehicle hours."]
[null,"The following average vehicle occupancy rate may be used in the conversion (use project-specific or region-specific information if available):"]
[null,"All trips, persons per vehicle",1.6,null,null,null,null,"Final Regulatory Impact Analysis Corporate Average Fuel Economy for MY 2012-MY 2016 Passenger Cars and Light Trucks, March 2010, page 385"]
[null,"All trips in urban areas in peak period, persons per vehicle",1.25,null,null,null,null,"Texas Transportation Institute, 2015 Urban Mobility Report, page A-13"]
[]
[null,"The two red values below are from December 2018 Guidance Appendix A Table A-4: Average Vehicle Occupancy",null,null,null,null,null,"Applicants are encouraged to rely on localized data or analysis that is specific to the corridor being improved and, where available, by time of day (particularly when travel time savings are being generated by reductions in peak-period delay) in generating assumptions about vehicle occupancy factors, and document those sources and assumptions in the BCA. In"]
[null,"Vehicle Type","Occupancy",null,null,null,null,"Use BCA Guidance if no specific local data is available."]
[null,"Passenger Vehicles",1.68,"The source cited in BCA  Guidance is Federal Highway Administration Highway Statistics 2016, Table VM1"]
[null,"Trucks",1]
[]
[]
[null,"For goods movement, you may consider adding an inventory cost and a time-related vehicle depreciation cost to the driver's hourly wage rate. Refer to the FHWA Highway Economic Requirements System (HERS) manual for guidance."]
[null,"The DOT Guidance does recognize the existence of inventory costs but does not provide any recommendations on this (\"we are not yet prepared to offer guidance on this issue\")."]
[]
[null,"The DOT VOT Guidance recognizes that a lower VOT may be used when work can be performed during travel, but does not provide any specific recommendations."]
[]
[null,"The BCA Guidance recognizes that an allowance (premium?) may be added to VOT to reflect improvements in travel time reliability, but does not provide any specific recommendations."]
[]
[null,"Updated January 2019"]

{"sheet":"EMISSION COSTS","index":25,"n_rows":141,"n_cols":13,"rows_kept":141,"cut":false,"hidden":false,"merged":[[33,12,38,12],[87,1,94,1],[87,2,94,2],[87,7,94,7],[97,2,130,2],[97,7,130,7],[5,8,9,8],[5,9,9,9],[25,8,28,8],[25,9,28,9],[33,8,38,8],[33,9,38,9]]}
["Emission Costs"]
[]
[null,"Social Cost Estimates from NHTSA 2012"]
[]
[null,null,"Units","$ Year","Value ($/short ton",null,null,null,"Sources","Online"]
[null,"Carbon Monoxide (CO)","$ per METRIC ton",2016,0,"Negligible",null,null,"Corporate Average Fuel Economy for MY2017-MY2025 Passenger Cars and Light Trucks (August 2012), page 922, Table VIII-16, “Economic Values Used for Benefits Computations (2010 dollars)”\nhttp://www.nhtsa.gov/staticfiles/rulemaking/pdf/cafe/FRIA_2017-2025.pdf\nNote: Values are inflated from 2010 dollars to 2016 dollars using the GDP deflator (see INFRA guidance, p. 32).","http://www.nhtsa.gov/staticfiles/rulemaking/pdf/cafe/FRIA_2017-2025.pdf"]
[null,"Volatile Organic Compounds (VOC)",{"$f":"$C$6","v":"$ per METRIC ton"},{"$f":"D$6","v":2016},{"$f":"'TONS CONVERSION'!D$5/'TONS CONVERSION'!D$4*1872","v":2063.5268650364142}]
[null,"Nitrogen Oxides (NOx)","$ per METRIC ton",{"$f":"D$6","v":2016},{"$f":"'TONS CONVERSION'!D$5/'TONS CONVERSION'!D$4*7377","v":8131.7508992380481}]
[null,"Fine Particulate Matter (PM)","$ per METRIC ton",2016,{"$f":"'TONS CONVERSION'!D$5/'TONS CONVERSION'!D$4*337459","v":371984.88907495898}]
[null,"Sulfur Dioxide (SO2)","$ per METRIC ton",2016,{"$f":"'TONS CONVERSION'!D$5/'TONS CONVERSION'!D$4*43600","v":48060.775275420754}]
[]
[null,"Other Cost Estimates"]
[]
[null,null,"Units","$ Year","Value",null,null,null,"Sources","Online"]
[null,"Carbon Monoxide (CO)","$ per ton",1989,300,null,null,null,"Victoria Transport Policy Institute, Air Pollution Costs Spreadsheet. ","www.vtpi.org/airpollution.xls (link does not always work)"]
[]
[null,"Interagency Working Group on Social Cost of Carbon (November 2013)",null,null,"NOT USED"]
[]
[null,"Discount rate",null,null,0.05,0.03,2.5000000000000001E-2,0.03,"Sources","Online"]
[null,"Summary estimate",null,null,"Average","Average","Average","95th percentile"]
[null,"SCC estimates for monetizing changes in CO2 emissions occurring in 2010","$ per METRIC ton",2007,10,31,50,86,"Technical Support Document: Technical Update of the Social Cost of Carbon for Regulatory Impact Analysis Under Executive Order 12866 (May 2013; revised July 2015), page 3","http://www.whitehouse.gov/sites/default/files/omb/inforeg/scc-tsd-final-july-2015.pdf"]
[]
[null,"Average Annual Growth Rates of SCC between 2010 and 2050"]
[null,"Discount rate",null,null,0.05,0.03,2.5000000000000001E-2,0.03]
[null,"Summary estimate",null,null,"Average","Average","Average","95th percentile"]
[null,"2010 - 2020","% per year","n/a",1.2E-2,3.2000000000000001E-2,2.4E-2,4.3999999999999997E-2,"Technical Support Document: Technical Update of the Social Cost of Carbon for Regulatory Impact Analysis Under Executive Order 12866 (May 2013; revised July 2015), page 13","http://www.whitehouse.gov/sites/default/files/omb/inforeg/scc-tsd-final-july-2015.pdf"]
[null,"2020 - 2030","% per year","n/a",3.4000000000000002E-2,2.1000000000000001E-2,1.7000000000000001E-2,2.3E-2]
[null,"2030 - 2040","% per year","n/a",0.03,1.9E-2,1.4999999999999999E-2,0.02]
[null,"2040 - 2050","% per year","n/a",2.5999999999999999E-2,1.6E-2,1.2999999999999999E-2,1.6E-2]
[]
[null,"Annual Values from 2010 to 2050"]
[null,null,null,null,0.05,0.03,2.5000000000000001E-2,0.03,null,null,null,0.03]
[null,"Year","Units","$ Year","Average","Average","Average","95th percentile","Sources","Online","$ Year","Average"]
[null,2010,"$ per METRIC ton",2007,10,31,50,86,"Technical Support Document: Technical Update of the Social Cost of Carbon for Regulatory Impact Analysis Under Executive Order 12866 (May 2013; revised July 2015), page 18.","https://www.epa.gov/sites/production/files/2016-12/documents/sc_co2_tsd_august_2016.pdf",2015,35,"The 2016 BCA Resource Guide converted this to 2015 dollars and also shows the value to the nearest dollar."]
[null,2011,"$ per METRIC ton",2007,11,32,51,90,null,null,2015,36]
[null,2012,"$ per METRIC ton",2007,11,33,53,93,null,null,2015,37]
[null,2013,"$ per METRIC ton",2007,11,34,54,97,null,null,2015,38]
[null,2014,"$ per METRIC ton",2007,11,35,55,101,null,null,2015,40]
[null,2015,"$ per METRIC ton",2007,11,36,56,105,null,null,2015,41]
[null,2016,"$ per METRIC ton",2007,11,38,57,108,null,null,2015,43]
[null,2017,"$ per METRIC ton",2007,11,39,59,112,null,null,2015,44]
[null,2018,"$ per METRIC ton",2007,12,40,60,116,null,null,2015,45]
[null,2019,"$ per METRIC ton",2007,12,41,61,120,null,null,2015,46]
[null,2020,"$ per METRIC ton",2007,12,42,62,123,null,null,2015,47]
[null,2021,"$ per METRIC ton",2007,12,42,63,126,null,null,2015,47]
[null,2022,"$ per METRIC ton",2007,13,43,64,129,null,null,2015,49]
[null,2023,"$ per METRIC ton",2007,13,44,65,132,null,null,2015,50]
[null,2024,"$ per METRIC ton",2007,13,45,66,135,null,null,2015,51]
[null,2025,"$ per METRIC ton",2007,14,46,68,138,null,null,2015,52]
[null,2026,"$ per METRIC ton",2007,14,47,69,141,null,null,2015,53]
[null,2027,"$ per METRIC ton",2007,15,48,70,143,null,null,2015,54]
[null,2028,"$ per METRIC ton",2007,15,49,71,146,null,null,2015,55]
[null,2029,"$ per METRIC ton",2007,15,49,72,149,null,null,2015,55]
[null,2030,"$ per METRIC ton",2007,16,50,73,152,null,null,2015,57]
[null,2031,"$ per METRIC ton",2007,16,51,74,155,null,null,2015,58]
[null,2032,"$ per METRIC ton",2007,17,52,75,158,null,null,2015,59]
[null,2033,"$ per METRIC ton",2007,17,53,76,161,null,null,2015,60]
[null,2034,"$ per METRIC ton",2007,18,54,77,164,null,null,2015,61]
[null,2035,"$ per METRIC ton",2007,18,55,78,168,null,null,2015,62]
[null,2036,"$ per METRIC ton",2007,19,56,79,171,null,null,2015,63]
[null,2037,"$ per METRIC ton",2007,19,57,81,174,null,null,2015,64]
[null,2038,"$ per METRIC ton",2007,20,58,82,177,null,null,2015,66]
[null,2039,"$ per METRIC ton",2007,20,59,83,180,null,null,2015,67]
[null,2040,"$ per METRIC ton",2007,21,60,84,183,null,null,2015,68]
[null,2041,"$ per METRIC ton",2007,21,61,85,186,null,null,2015,69]
[null,2042,"$ per METRIC ton",2007,22,61,86,189,null,null,2015,69]
[null,2043,"$ per METRIC ton",2007,22,62,87,192,null,null,2015,70]
[null,2044,"$ per METRIC ton",2007,23,63,88,194,null,null,2015,71]
[null,2045,"$ per METRIC ton",2007,23,64,89,197,null,null,2015,72]
[null,2046,"$ per METRIC ton",2007,24,65,90,200,null,null,2015,73]
[null,2047,"$ per METRIC ton",2007,24,66,92,203,null,null,2015,75]
[null,2048,"$ per METRIC ton",2007,25,67,93,206,null,null,2015,76]
[null,2049,"$ per METRIC ton",2007,25,68,94,209,null,null,2015,77]
[null,2050,"$ per METRIC ton",2007,26,69,95,212,null,null,2015,78]
[]
[null,"Notes:"]
[null,"All estimates are in 2007 dollars per metric ton of carbon dioxide (CO2). The mass of CO2 is 44/12 (=3.67) the mass of carbon."]
[]
[null,"Recommendations for INFRA 2018/2019 (2017 dollars)"]
[]
[]
[null,"Volatile Organic Compounds (VOC)","$ per METRIC ton",2017,{"$f":"G82/$L$85","v":2204.6227190559985},null,2000,"$ per SHORT ton","The Safer Affordable Fuel-Efficient Vehicles Rule for MY2021-MY2026 Passenger Cars and Light Trucks Preliminary Regulatory Impact Analysis (October 2018)”"]
[null,"Nitrogen Oxides (NOx)","$ per METRIC ton",2017,{"$f":"G83/$L$85","v":9149.1842840823938},null,8300,"$ per SHORT ton","https://www.nhtsa.gov/sites/nhtsa.dot.gov/files/documents/ld_cafe_co2_nhtsa_2127-al76_epa_pria_181016.pdf"]
[null,"Fine Particulate Matter (PM2.5)","$ per METRIC ton",2017,{"$f":"G84/$L$85","v":416453.23162967811},null,377800,"$ per SHORT ton","Values are inflated from 2016 dollars to 2017 dollars using the GDP deflator"]
[null,"Sulfur Dioxide (SO2)","$ per METRIC ton",2017,{"$f":"G85/$L$85","v":53903.025480919161},null,48900,"$ per SHORT ton",null,"Short Tons per Metric Ton",null,0.90718469999999996]
[null,"Carbon Monoxide (CO)","$ per METRIC ton",2017,"-","Negligible",0,"$ per SHORT ton"]
[]
[null,"Social Cost of Carbon ","$2017  per METRIC ton",2017,1,null,{"$f":"E88*$L$85","v":0.90718469999999996},"$ per SHORT ton","The Safer Affordable Fuel-Efficient Vehicles Rule for MY2021-MY2026 Passenger Cars and Light Trucks Preliminary Regulatory Impact Analysis (October 2018)”"]
[null,null,null,2020,1,null,0.90718469999999996,null,"https://www.nhtsa.gov/sites/nhtsa.dot.gov/files/documents/ld_cafe_co2_nhtsa_2127-al76_epa_pria_181016.pdf"]
[null,null,null,2025,1,null,0.90718469999999996,null,"Values are inflated from 2016 dollars to 2017 dollars using the GDP deflator"]
[null,null,null,2030,1,null,0.90718469999999996]
[null,null,null,2035,2,null,1.8143693999999999]
[null,null,null,2040,2,null,1.8143693999999999]
[null,null,null,2045,2,null,1.8143693999999999]
[null,null,null,2050,2,null,1.8143693999999999]
[]
[null,"Social Cost of Carbon"]
[null,"Annual Values from 2017 - 2050","$2017  per METRIC ton",2017,{"$f":"E88","v":1},null,{"$f":"E98*$L$85","v":0.90718469999999996},"$ per SHORT ton"]
[null,null,null,{"$f":"D98+1","v":2018},{"$f":"IF($D99<=$D$89,TREND($E$88:$E$89,$D$88:$D$89,$D99),IF($D99<=$D$90,TREND($E$89:$E$90,$D$89:$D$90,$D99),IF($D99<=$D$91,TREND($E$90:$E$91,$D$90:$D$91,$D99),IF($D99<=$D$92,TREND($E$91:$E$92,$D$91:$D$92,$D99),IF($D99<=$D$93,TREND($E$92:$E$93,$D$92:$D$93,$D99),IF($D99<=$D$94,TREND($E$93:$E$94,$D$93:$D$94,$D99),TREND($E$94:$E$95,$D$94:$D$95,$D99)))))))","v":1},null,0.90718469999999996]
[null,null,null,{"$f":"D99+1","v":2019},{"$f":"IF($D100<=$D$89,TREND($E$88:$E$89,$D$88:$D$89,$D100),IF($D100<=$D$90,TREND($E$89:$E$90,$D$89:$D$90,$D100),IF($D100<=$D$91,TREND($E$90:$E$91,$D$90:$D$91,$D100),IF($D100<=$D$92,TREND($E$91:$E$92,$D$91:$D$92,$D100),IF($D100<=$D$93,TREND($E$92:$E$93,$D$92:$D$93,$D100),IF($D100<=$D$94,TREND($E$93:$E$94,$D$93:$D$94,$D100),TREND($E$94:$E$95,$D$94:$D$95,$D100)))))))","v":1},null,0.90718469999999996]
[null,null,null,2020,1,null,0.90718469999999996]
[null,null,null,2021,1,null,0.90718469999999996]
[null,null,null,2022,1,null,0.90718469999999996]
[null,null,null,2023,1,null,0.90718469999999996]
[null,null,null,2024,1,null,0.90718469999999996]
[null,null,null,2025,1,null,0.90718469999999996]
[null,null,null,2026,1,null,0.90718469999999996]
[null,null,null,2027,1,null,0.90718469999999996]
[null,null,null,2028,1,null,0.90718469999999996]
[null,null,null,2029,1,null,0.90718469999999996]
[null,null,null,2030,1,null,0.90718469999999996]
[null,null,null,2031,1.2000000000000455,null,1.0886216400000412]
[null,null,null,2032,1.4000000000000341,null,1.2700585800000308]
[null,null,null,2033,1.6000000000000227,null,1.4514955200000206]
[null,null,null,2034,1.8000000000000114,null,1.6329324600000101]
[null,null,null,2035,2,null,1.8143693999999999]
[null,null,null,2036,2,null,1.8143693999999999]
[null,null,null,2037,2,null,1.8143693999999999]
[null,null,null,2038,2,null,1.8143693999999999]
[null,null,null,2039,2,null,1.8143693999999999]
[null,null,null,2040,2,null,1.8143693999999999]
[null,null,null,2041,2,null,1.8143693999999999]
[null,null,null,2042,2,null,1.8143693999999999]
[null,null,null,2043,2,null,1.8143693999999999]
[null,null,null,2044,2,null,1.8143693999999999]
[null,null,null,2045,2,null,1.8143693999999999]
[null,null,null,2046,2,null,1.8143693999999999]
[null,null,null,2047,2,null,1.8143693999999999]
[null,null,null,2048,2,null,1.8143693999999999]
[null,null,null,2049,2,null,1.8143693999999999]
[null,null,null,2050,2,null,1.8143693999999999]
[]
[null,"Notes"]
[]
[null,"Consider using the EPA MOVES Vehicle Emission Modeling Software to estimate emission rates by mode and geographic / project area."]
[]
[null,"USDOT provides Social Cost of Carbon (SCC) per metric ton of CO2"]
[null,"Previous documents with estimates of social costs of carbon have been rescinded."]
[null,"GHG valuation provided should be based on domestic damage costs, rather than global. Annual estimates should be discounted at the same rate as other benefits and costs in the BCA."]
[]
[null,"Updated January 2019"]

{"sheet":"FUEL COSTS","index":26,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":false,"merged":[[5,1,6,1],[5,2,5,4],[5,5,5,7],[5,9,5,11],[5,12,5,14]]}
["Fuel Costs"]
[]
[null,"Annual Energy Outlook 2018 Release, all in $2017 per gallon"]
[null,"Petroleum Product Prices",null,null,null,null,null,null,null,"Components of Selected Petroleum Product Prices"]
[]
[null,"Year","AEO 2018 Forecast of Retail Gasoline Price",null,null,"AEO 2018 Forecast of Retail Diesel Fuel Price",null,null,null,"AEO 2018 Federal & State Taxes, \nGasoline (All Sectors)*",null,null,"AEO 2018 Federal & State Taxes, \nDiesel Fuel (Transportation)"]
[null,null,"Reference","Low Oil Price Scenario","High Oil Price Scenario","Reference","Low Oil Price Scenario","High Oil Price Scenario",null,"Reference","Low Oil Price Scenario","High Oil Price Scenario","Reference","Low Oil Price Scenario","High Oil Price Scenario"]
[null,2016,2.3024179999999999,2.3024179999999999,2.302419,2.3680949999999998,2.3681519999999998,2.368509,{"$f":"J8/C8","v":0.22002911721503221},0.50659900000000002,0.50659799999999999,0.50660400000000005,0.537551,0.53756399999999993,0.53764500000000004,{"$f":"M8/F8","v":0.22699722772946188}]
[null,2017,2.5042970000000002,2.5043009999999999,2.5042949999999999,2.6527660000000002,2.6526939999999999,2.653203,{"$f":"J9/C9","v":0.20180194282067976},0.50537199999999993,0.50536999999999999,0.50537300000000007,0.53334599999999999,0.533331,0.53343399999999996]
[null,2018,2.4679890000000002,1.9153009999999999,3.0759799999999999,2.743182,2.110611,3.3610470000000001,null,0.50112400000000001,0.49631499999999995,0.50653700000000002,0.52798900000000004,0.52848899999999999,0.527447]
[null,2019,2.5318909999999999,1.9629509999999999,3.6106539999999998,2.7773349999999999,2.074567,4.0120560000000003,null,0.49741599999999997,0.492699,0.50684099999999999,0.52265899999999998,0.523559,0.52139000000000002]
[null,2020,2.8823530000000002,2.0339109999999998,3.9958360000000002,3.154515,2.0762670000000001,4.4430690000000004,null,0.49613299999999999,0.48942099999999999,0.50514499999999996,0.51698899999999992,0.51880300000000001,0.51453900000000008]
[null,2021,3.0532159999999999,2.1079819999999998,4.4142549999999998,3.3126850000000001,2.138023,4.8793389999999999,null,0.49317299999999997,0.48637900000000001,0.50354399999999999,0.51158499999999996,0.51422800000000002,0.50744499999999992]
[null,2022,3.12757,2.1194839999999999,4.5877559999999997,3.3664320000000001,2.1487910000000001,5.055517,null,0.489537,0.48280599999999996,0.49977900000000003,0.50639999999999996,0.50968800000000003,0.50073599999999996]
[null,2023,3.1841490000000001,2.1982889999999999,4.7245509999999999,3.4196650000000002,2.196812,5.1771190000000002,null,0.485738,0.47924900000000004,0.49557299999999999,0.50124800000000003,0.50510599999999994,0.493948]
[null,2024,3.2517870000000002,2.1943109999999999,4.8770980000000002,3.5098590000000001,2.2131500000000002,5.3786139999999998,null,0.48173200000000005,0.47532600000000003,0.490985,0.49627599999999999,0.50063800000000003,0.48718400000000001]
[null,2025,3.2454800000000001,2.1813709999999999,4.9652349999999998,3.549032,2.2225869999999999,5.530214,null,0.47756399999999999,0.47140900000000002,0.48644100000000001,0.49148700000000001,0.49635600000000002,0.48068100000000002]
[null,2026,3.244453,2.1636069999999998,5.0345360000000001,3.5624799999999999,2.211322,5.6316240000000004,null,0.47380499999999998,0.46787099999999998,0.48217600000000005,0.48696499999999998,0.49231899999999995,0.474688]
[null,2027,3.2644980000000001,2.1788810000000001,5.1857569999999997,3.603145,2.2352189999999998,5.8198220000000003,null,0.47041699999999997,0.46468399999999999,0.47910799999999998,0.48272400000000004,0.48848999999999998,0.46912599999999999]
[null,2028,3.2920289999999999,2.1949730000000001,5.2079510000000004,3.6470009999999999,2.2550669999999999,5.863524,null,0.467333,0.46165899999999999,0.475267,0.47872999999999999,0.48485300000000003,0.46418300000000001]
[null,2029,3.3264260000000001,2.1850670000000001,5.3090099999999998,3.6985540000000001,2.2764410000000002,6.006392,null,0.46436900000000003,0.45857500000000001,0.47202,0.474881,0.48135700000000003,0.45945900000000001]
[null,2030,3.3393969999999999,2.1891379999999998,5.3348820000000003,3.7295090000000002,2.2922180000000001,6.0483070000000003,null,0.46127200000000002,0.45574300000000001,0.46861200000000003,0.47109200000000001,0.47796100000000002,0.45497200000000004]
[null,2031,3.3815170000000001,2.202788,5.3366170000000004,3.7803119999999999,2.318867,6.1123320000000003,null,0.45839999999999997,0.45299299999999998,0.46481300000000003,0.46728400000000003,0.47458299999999998,0.45056200000000002]
[null,2032,3.3951349999999998,2.1936439999999999,5.3213850000000003,3.7962669999999998,2.3167650000000002,6.1707349999999996,null,0.455372,0.45007600000000003,0.46108099999999996,0.46348500000000004,0.471188,0.44618500000000005]
[null,2033,3.4124539999999999,2.2039170000000001,5.3487929999999997,3.835693,2.3299020000000001,6.2105980000000001,null,0.45244600000000001,0.44736199999999998,0.45776,0.45977200000000001,0.46782699999999999,0.44192599999999999]
[null,2034,3.4418880000000001,2.2133699999999998,5.423476,3.8797609999999998,2.3470439999999999,6.3060159999999996,null,0.44965100000000002,0.44461899999999999,0.45476300000000003,0.45611299999999999,0.46448400000000001,0.43770299999999995]
[null,2035,3.4550139999999998,2.2225679999999999,5.461055,3.900782,2.363467,6.3397069999999998,null,0.44669300000000001,0.44181300000000001,0.45180999999999999,0.45249499999999998,0.46109600000000001,0.43361699999999997]
[null,2036,3.4621339999999998,2.2344499999999998,5.5066639999999998,3.917567,2.376976,6.39337,null,0.44387900000000002,0.43917700000000004,0.44903599999999999,0.44889999999999997,0.45764300000000002,0.42965299999999995]
[null,2037,3.5137649999999998,2.2446169999999999,5.5236910000000004,3.9829240000000001,2.3890400000000001,6.4143049999999997,null,0.441529,0.43654599999999999,0.445965,0.44537399999999999,0.454175,0.42592699999999994]
[null,2038,3.5272299999999999,2.2566630000000001,5.5646760000000004,4.0033430000000001,2.40456,6.4723610000000003,null,0.43886700000000001,0.43396200000000001,0.44363600000000003,0.44193399999999999,0.45071400000000006,0.42242600000000002]
[null,2039,3.5472950000000001,2.2758090000000002,5.6178049999999997,4.0298170000000004,2.4259119999999998,6.5522289999999996,null,0.43632299999999996,0.43145299999999998,0.44125999999999999,0.43856699999999998,0.44726699999999997,0.419186]
[null,2040,3.5713490000000001,2.2802929999999999,5.6502340000000002,4.053833,2.42842,6.5690249999999999,null,0.433807,0.42880499999999999,0.43909700000000002,0.43523100000000003,0.44380799999999998,0.416153]
[null,2041,3.5899209999999999,2.2946140000000002,5.7110709999999996,4.0796020000000004,2.444963,6.63429,null,0.43139500000000003,0.42639199999999999,0.43755099999999997,0.43193700000000002,0.44035200000000002,0.413296]
[null,2042,3.6048659999999999,2.301526,5.7551610000000002,4.0799620000000001,2.4569009999999998,6.696447,null,0.42900400000000005,0.42398000000000002,0.43568500000000004,0.42868899999999999,0.43693000000000004,0.41064000000000001]
[null,2043,3.6129519999999999,2.3080799999999999,5.8045879999999999,4.084409,2.4611550000000002,6.757625,null,0.426512,0.42152000000000001,0.43421699999999996,0.42547600000000002,0.43354000000000004,0.40803]
[null,2044,3.6211150000000001,2.3224170000000002,5.7797580000000002,4.0829279999999999,2.4747680000000001,6.7588679999999997,null,0.42404799999999998,0.41922799999999999,0.43178499999999997,0.42230000000000001,0.43019000000000002,0.40545999999999999]
[null,2045,3.630023,2.3398129999999999,5.802886,4.0913110000000001,2.4932319999999999,6.7926630000000001,null,0.42165399999999997,0.41698299999999999,0.43003199999999997,0.41917300000000002,0.42686400000000002,0.40290399999999998]
[null,2046,3.6180089999999998,2.3576009999999998,5.8183090000000002,4.07918,2.5109750000000002,6.8384049999999998,null,0.41912099999999997,0.41478900000000002,0.42794100000000002,0.41612500000000002,0.42358600000000002,0.40037599999999995]
[null,2047,3.6365449999999999,2.3673739999999999,5.8399919999999996,4.0920040000000002,2.5361400000000001,6.8882750000000001,null,0.416875,0.412545,0.42585799999999996,0.41310599999999997,0.42033600000000004,0.39777899999999999]
[null,2048,3.656587,2.3826260000000001,5.8831429999999996,4.1016170000000001,2.5492710000000001,6.9390020000000003,null,0.41461399999999998,0.41039500000000001,0.42381199999999997,0.41011799999999998,0.41711100000000001,0.39510100000000004]
[null,2049,3.6626590000000001,2.3901599999999998,5.9150739999999997,4.078773,2.5553170000000001,6.981344,null,0.412242,0.40819800000000001,0.42193900000000001,0.40720499999999998,0.41392300000000004,0.392424]
[null,2050,3.6737120000000001,2.410606,5.951257,4.08535,2.5589780000000002,7.0247539999999997,null,0.41014899999999999,0.40598599999999996,0.42026200000000002,0.40433999999999998,0.410746,0.38977499999999998]
[null,"Average 2016-2050",{"$f":"AVERAGE(C8:C42)","v":3.3152035142857148},2.2352834571428573,5.0898814285714282,3.6894197142857137,2.348987828571429,5.8308773428571437]
[null,"Growth Rate 2016-2050",{"$f":"(C42/C8)^(1/($B42-$B8))-1","v":1.3837294216035634E-2},{"$f":"(D42/D8)^(1/($B42-$B8))-1","v":1.3514504203095967E-3},2.8324369116710102E-2,1.6168182781792551E-2,2.281954288252841E-3,3.2492590155553946E-2]
[null,"Gasoline sales weighted-average price for all grades.  Includes Federal, State, and Local taxes.",null,null,null,null,null,null,null," * Includes a 2-cent average local tax."]
[null,"Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes."]
[null,"http://www.eia.gov/forecasts/aeo/index.cfm"]
[]
[null,"Recommendations for INFRA 2018/2019 (2017 dollars)"]
[]
[]
[null,"Year","Retail Gasoline Prices, $ per Gallon","Retail Diesel Fuel Prices, $ per Gallon",null,"Real Growth in Gasoline Prices","Real Growth in Diesel Fuel Prices"]
[null,2016,{"$f":"(C8-J8)*$K$53","v":1.7958189999999998},{"$f":"(F8-M8)*$K$53","v":1.8305439999999997},null,null,null,null,null,"Inflation Adjustment 2017 - 2017",{"$f":"'INFLATION ADJUSTMENT'!C25","v":1}]
[null,2017,1.9989250000000003,2.1194200000000003,null,{"$f":"C54/C53-1","v":0.11309937137317316},{"$f":"D54/D53-1","v":0.15780882622870607}]
[null,2018,1.9668650000000003,2.2151930000000002,null,-1.6038620758657807E-2,4.5188306234724473E-2]
[null,2019,2.034475,2.2546759999999999,null,3.4374499520810842E-2,1.7823729128793708E-2]
[null,2020,2.3862200000000002,2.6375260000000003,null,0.17289226950441772,0.16980266787777953]
[null,2021,2.5600429999999998,2.8010999999999999,null,7.2844498830786586E-2,6.2017966837103922E-2]
[null,2022,2.6380330000000001,2.8600320000000004,null,3.0464332044422671E-2,2.1038877583806626E-2]
[null,2023,2.6984110000000001,2.9184170000000003,null,2.2887507472423518E-2,2.0414107254743907E-2]
[null,2024,2.7700550000000002,3.0135830000000001,null,2.6550440240571183E-2,3.2608773866106056E-2]
[null,2025,2.767916,3.0575450000000002,null,-7.7218683383550868E-4,1.4587950622232837E-2]
[null,2026,2.770648,3.0755149999999998,null,9.8702417269880272E-4,5.8772642757505267E-3]
[null,2027,2.7940810000000003,3.1204209999999999,null,8.457588260941229E-3,1.4601131842959747E-2]
[null,2028,2.8246959999999999,3.1682709999999998,null,1.0957091079320858E-2,1.5334469291163E-2]
[null,2029,2.8620570000000001,3.2236730000000002,null,1.3226556061254113E-2,1.7486509203284761E-2]
[null,2030,2.8781249999999998,3.2584170000000001,null,5.6141439531076642E-3,1.0777768092483209E-2]
[null,2031,2.923117,3.3130280000000001,null,1.5632399565689514E-2,1.6759978848625012E-2]
[null,2032,2.9397629999999997,3.3327819999999999,null,5.6946061344789189E-3,5.9625212947187478E-3]
[null,2033,2.9600079999999998,3.3759209999999999,null,6.88660956682563E-3,1.2943840911286753E-2]
[null,2034,2.9922370000000003,3.423648,null,1.0888146248253516E-2,1.4137475373386943E-2]
[null,2035,3.0083209999999996,3.4482870000000001,null,5.3752426696145328E-3,7.1967094748057736E-3]
[null,2036,3.0182549999999999,3.4686669999999999,null,3.302174202819641E-3,5.9101809101156366E-3]
[null,2037,3.0722359999999997,3.53755,null,1.7884837430899525E-2,1.9858637338205254E-2]
[null,2038,3.0883629999999997,3.5614090000000003,null,5.2492712148415333E-3,6.7444983109781198E-3]
[null,2039,3.1109720000000003,3.5912500000000005,null,7.3207067951535088E-3,8.3789870806751932E-3]
[null,2040,3.1375420000000003,3.6186020000000001,null,8.5407390359026891E-3,7.6162895927600616E-3]
[null,2041,3.1585259999999997,3.6476650000000004,null,6.6880379609259855E-3,8.0315547274887322E-3]
[null,2042,3.175862,3.6512730000000002,null,5.4886361549659757E-3,9.8912592028055357E-4]
[null,2043,3.1864400000000002,3.6589329999999998,null,3.3307492579968123E-3,2.0978984589756777E-3]
[null,2044,3.1970670000000001,3.660628,null,3.3350698585254968E-3,4.6324980533940519E-4]
[null,2045,3.2083690000000002,3.6721380000000003,null,3.5351151539833037E-3,3.1442692346779211E-3]
[null,2046,3.1988879999999997,3.6630549999999999,null,-2.9550840317932314E-3,-2.473490920003707E-3]
[null,2047,3.2196699999999998,3.6788980000000002,null,6.4966325798214708E-3,4.325078384026515E-3]
[null,2048,3.2419730000000002,3.6914990000000003,null,6.9271074364765095E-3,3.4252104842265041E-3]
[null,2049,3.2504170000000001,3.6715680000000002,null,2.6045867747819251E-3,-5.3991616955605393E-3]
[null,2050,3.263563,3.6810100000000001,null,4.0444041487599502E-3,2.5716533099755523E-3]
[]
[]
[null,"Notes"]
[]
[null,"If you are using a Real Resources approach, use the above cost estimates, net of federal and state taxes."]
[]
[null,"If you are using a Willingness-to-Pay approach, use market prices (gross of all taxes) to estimate user benefits, but net out changes in tax revenue in the BCA calculus."]
[]
[null,"If you are using a $ per VMT fuel cost estimate, you may consider using the real growth rates above for future years."]
[]
[null,"If you want to include variations in fuel prices in the sensitivity analysis, use the HIGH and LOW oil price scenarios defined by EIA."]
[]
[null,"Updated January 2019"]

{"sheet":"OTHER VEHICLE COSTS","index":27,"n_rows":113,"n_cols":12,"rows_kept":113,"cut":false,"hidden":false,"merged":[[5,2,11,2],[49,2,55,2]]}
["Vehicle Operating Costs"]
[]
[null,"Unit Costs - in 1997 dollars"]
[null,"Data:","Fuel Cost","Tire Cost","Repair and Maintenance Cost","Vehicle Depreciable Value","Oil Cost"]
[null,"Units:","$ per gallon","$ per tire","average cost per vehicle per 1,000 miles","average depreciable value per vehicle","$ per quart (includes cost of labor for changing oil)"]
[null,"4-Tire Truck","See 'FUEL COST' sheet",78.8,129.80000000000001,23028,3.573]
[null,"6-Tire Truck",null,190.1,242.9,34410,1.429]
[null,"3-4 Axle Truck",null,470.7,343.5,75702,1.429]
[null,"4-Axle Combo",null,470.7,355.8,87690,1.429]
[null,"5-Axle Combo",null,470.7,355.8,95349,1.429]
[null,"Small Automobile",null,45.2,84.1,18117,3.573]
[null,"Med/Lg Automobile",null,71.5,102.1,21369,3.573]
[null,"Source:","n/a","HERS Technical Report, 2005","HERS Technical Report, 2005","HERS Technical Report, 2005","HERS Technical Report, 2005","https://www.fhwa.dot.gov/asset/hersst/pubs/tech/tech00.cfm"]
[null,"Dollar Year","n/a",1997,1997,1997,1997]
[null,"Relevant CPI","n/a","BLS Series CUUR0000SETC01","BLS Series CUUR0000SETD","BLS Series CUUR0000SS45021","BLS Series CUUR0000SS47021"]
[]
[null,"Relevant Price Indices for VOC Escalation"]
[]
[null,"Series Item -->","Tires","Motor oil, coolant, and fluids","Motor vehicle maintenance and repair","New trucks","New cars"]
[null,"Series ID -->","CUUR0000SETC01","CUUR0000SS47021","CUUR0000SETD","CUUR0000SS45021","CUUS0000SS45011"]
[null,1997,{"$f":"'PRICES and ECI'!O192","v":100.22500000000001},{"$f":"'PRICES and ECI'!O222","v":131.69166666666666},{"$f":"'PRICES and ECI'!O252","v":162.73333333333332},{"$f":"'PRICES and ECI'!O282","v":151.42499999999998},{"$f":"'PRICES and ECI'!O312","v":141.67499999999998}]
[null,1998,{"$f":"'PRICES and ECI'!O193","v":98.708333333333329},{"$f":"'PRICES and ECI'!O223","v":131.09166666666667},{"$f":"'PRICES and ECI'!O253","v":167.06666666666663},{"$f":"'PRICES and ECI'!O283","v":151.05000000000001},{"$f":"'PRICES and ECI'!O313","v":140.70000000000002}]
[null,1999,{"$f":"'PRICES and ECI'!O194","v":97.633333333333326},{"$f":"'PRICES and ECI'!O224","v":131.07499999999999},{"$f":"'PRICES and ECI'!O254","v":171.85833333333332},{"$f":"'PRICES and ECI'!O284","v":152},{"$f":"'PRICES and ECI'!O314","v":139.54999999999998}]
[null,2000,{"$f":"'PRICES and ECI'!O195","v":97.533333333333317},{"$f":"'PRICES and ECI'!O225","v":137.98333333333335},{"$f":"'PRICES and ECI'!O255","v":177.31666666666669},{"$f":"'PRICES and ECI'!O285","v":151.65},{"$f":"'PRICES and ECI'!O315","v":139.54999999999998}]
[null,2001,{"$f":"'PRICES and ECI'!O196","v":100.51666666666667},{"$f":"'PRICES and ECI'!O226","v":147.20833333333334},{"$f":"'PRICES and ECI'!O256","v":183.51666666666665},{"$f":"'PRICES and ECI'!O286","v":150.72499999999999},{"$f":"'PRICES and ECI'!O316","v":138.92499999999998}]
[null,2002,{"$f":"'PRICES and ECI'!O197","v":101.8},{"$f":"'PRICES and ECI'!O227","v":153.19166666666666},{"$f":"'PRICES and ECI'!O257","v":190.2166666666667},{"$f":"'PRICES and ECI'!O287","v":147.76666666666668},{"$f":"'PRICES and ECI'!O317","v":137.28333333333333}]
[null,2003,{"$f":"'PRICES and ECI'!O198","v":101.71666666666665},{"$f":"'PRICES and ECI'!O228","v":157.125},{"$f":"'PRICES and ECI'!O258","v":195.59166666666667},{"$f":"'PRICES and ECI'!O288","v":146.06666666666666},{"$f":"'PRICES and ECI'!O318","v":134.68333333333331}]
[null,2004,{"$f":"'PRICES and ECI'!O199","v":101.76666666666665},{"$f":"'PRICES and ECI'!O229","v":165.33333333333334},{"$f":"'PRICES and ECI'!O259","v":200.15833333333333},{"$f":"'PRICES and ECI'!O289","v":145},{"$f":"'PRICES and ECI'!O319","v":133.94166666666669}]
[null,2005,{"$f":"'PRICES and ECI'!O200","v":104.44999999999999},{"$f":"'PRICES and ECI'!O230","v":182.75833333333333},{"$f":"'PRICES and ECI'!O260","v":206.91666666666666},{"$f":"'PRICES and ECI'!O290","v":145.30000000000001},{"$f":"'PRICES and ECI'!O320","v":135.22499999999997}]
[null,2006,{"$f":"'PRICES and ECI'!O201","v":108.35000000000001},{"$f":"'PRICES and ECI'!O231","v":212.69166666666669},{"$f":"'PRICES and ECI'!O261","v":215.625},{"$f":"'PRICES and ECI'!O291","v":142.88333333333335},{"$f":"'PRICES and ECI'!O321","v":136.42499999999998}]
[null,2007,{"$f":"'PRICES and ECI'!O202","v":111.64858333333332},{"$f":"'PRICES and ECI'!O232","v":231.13766666666666},{"$f":"'PRICES and ECI'!O262","v":222.96258333333333},{"$f":"'PRICES and ECI'!O292","v":140.71433333333334},{"$f":"'PRICES and ECI'!O322","v":135.86500000000001}]
[null,2008,{"$f":"'PRICES and ECI'!O203","v":116.83016666666664},{"$f":"'PRICES and ECI'!O233","v":269.07816666666668},{"$f":"'PRICES and ECI'!O263","v":233.85941666666659},{"$f":"'PRICES and ECI'!O293","v":137.11691666666667},{"$f":"'PRICES and ECI'!O323","v":135.40066666666667}]
[null,2009,{"$f":"'PRICES and ECI'!O204","v":120.89608333333335},{"$f":"'PRICES and ECI'!O234","v":294.29299999999995},{"$f":"'PRICES and ECI'!O264","v":243.33683333333332},{"$f":"'PRICES and ECI'!O294","v":138.83983333333333},{"$f":"'PRICES and ECI'!O324","v":136.68449999999999}]
[null,2010,{"$f":"'PRICES and ECI'!O205","v":123.53116666666665},{"$f":"'PRICES and ECI'!O235","v":305.38408333333336},{"$f":"'PRICES and ECI'!O265","v":247.95400000000004},{"$f":"'PRICES and ECI'!O295","v":142.69524999999999},{"$f":"'PRICES and ECI'!O325","v":138.09433333333331}]
[null,2011,{"$f":"'PRICES and ECI'!O206","v":130.64841666666663},{"$f":"'PRICES and ECI'!O236","v":334.56433333333337},{"$f":"'PRICES and ECI'!O266","v":253.09924999999998},{"$f":"'PRICES and ECI'!O296","v":146.54708333333335},{"$f":"'PRICES and ECI'!O326","v":142.226}]
[null,2012,{"$f":"'PRICES and ECI'!O207","v":135.12799999999999},{"$f":"'PRICES and ECI'!O237","v":359.59608333333335},{"$f":"'PRICES and ECI'!O267","v":257.58233333333334},{"$f":"'PRICES and ECI'!O297","v":149.39250000000001},{"$f":"'PRICES and ECI'!O327","v":144.17783333333335}]
[null,2013,{"$f":"'PRICES and ECI'!O208","v":131.0395},{"$f":"'PRICES and ECI'!O238","v":360.88499999999999},{"$f":"'PRICES and ECI'!O268","v":261.64116666666672},{"$f":"'PRICES and ECI'!O298","v":151.84825000000001},{"$f":"'PRICES and ECI'!O328","v":144.92341666666667}]
[null,2014,{"$f":"'PRICES and ECI'!O209","v":128.01158333333333},{"$f":"'PRICES and ECI'!O239","v":367.0024166666667},{"$f":"'PRICES and ECI'!O269","v":266.02516666666668},{"$f":"'PRICES and ECI'!O299","v":153.56250000000003},{"$f":"'PRICES and ECI'!O329","v":144.46900000000002}]
[null,2015,{"$f":"'PRICES and ECI'!O210","v":126.53450000000002},{"$f":"'PRICES and ECI'!O240","v":369.02133333333336},{"$f":"'PRICES and ECI'!O270","v":270.71650000000005},{"$f":"'PRICES and ECI'!O300","v":155.44125},{"$f":"'PRICES and ECI'!O330","v":144.39549999999997}]
[null,2016,{"$f":"'PRICES and ECI'!O211","v":125.42125},{"$f":"'PRICES and ECI'!O241","v":367.09883333333329},{"$f":"'PRICES and ECI'!O271","v":275.35116666666664},{"$f":"'PRICES and ECI'!O301","v":156.43600000000001},{"$f":"'PRICES and ECI'!O331","v":143.69024999999999}]
[null,2017,{"$f":"'PRICES and ECI'!O212","v":124.01425},{"$f":"'PRICES and ECI'!O242","v":374.48533333333336},{"$f":"'PRICES and ECI'!O272","v":280.8265833333333},{"$f":"'PRICES and ECI'!O302","v":156.57399999999998},{"$f":"'PRICES and ECI'!O332","v":142.65908333333331}]
[]
[null,2017,124.01425,374.48533333333336,280.8265833333333,156.57399999999998,142.65908333333331]
[]
[null,"Recommendations for INFRA (2017) (2016 dollars)"]
[]
[]
[null,"Data:","Fuel Cost","Tire Cost","Repair and Maintenance Cost","Vehicle Depreciable Value","Oil Cost"]
[null,"Units:","$ per gallon","$ per tire","average cost per vehicle per 1,000 miles","average depreciable value per vehicle","$ per quart (includes cost of labor for changing oil)"]
[null,"4-Tire Truck","See 'FUEL COSTS' sheet",{"$f":"D6*C$43/C$21","v":97.503845347967058},{"$f":"E6*E$43/E$21","v":223.99400153625567},23811.035641406637,{"$f":"G6*D$43/D$21","v":10.160370279060938}]
[null,"6-Tire Truck",null,235.22184010975303,419.16905218148304,35580.064982664691,4.0635793811301655]
[null,"3-4 Axle Truck",null,582.42461935644792,592.77303180049159,78276.142961862308,4.0635793811301655]
[null,"4-Axle Combo",null,582.42461935644792,613.99896569029079,90671.77850421,4.0635793811301655]
[null,"5-Axle Combo",null,582.42461935644792,613.99896569029079,98591.212322932144,4.0635793811301655]
[null,"Small Automobile",null,55.928601646295839,{"$f":"E11*E$43/E$21","v":145.13016586439983},{"$f":"F11*G$43/G$21","v":18242.841805187931},10.160370279060938]
[null,"Med/Lg Automobile",null,88.471128710401587,{"$f":"E12*E$43/E$21","v":176.19250814215485},{"$f":"F12*G$43/G$21","v":21517.430398800068},10.160370279060938]
[]
[]
[null,"Notes"]
[]
[null,"All vehicle operating costs - other than fuel - may be held constant in real terms."]
[null,"Depending on the traffic data available for your project, you may be able to use VOC consumption rate tables from the FHWA Highway Economic Requirements System (HERS) to estimate changes in fuel, tire, oil, etc. consumption."]
[]
[null,"You may also consider using estimates of vehicle operating costs per mile from AAA:"]
[null,null,"AAA, Your Driving Costs, How much are you really paying to drive?, 2017 Edition"]
[null,null,"http://exchange.aaa.com"]
[]
[null,null,null,"AAA Composite Average Auto Fleet"]
[null,null,"Operating Costs, Cents per mile"]
[null,null,"Gas",{"$f":"10.26*(1-$K$70*(1-$H$70))","v":10.26},9.1199999999999992,0,null,1,"Include fuel taxes?",null,{"$f":"'FUEL COSTS'!I9","v":0.20180194282067976},"Federal, state & local taxes as percent of end-user price in 2017"]
[null,null,"Maintenance",7.91,7.74,1,null,null,null,null,"Source:","EIA, AEO 2017, Components of Selected Petroleum Product Prices, United States"]
[null,null,"Tires",0,null,1]
[null,null,"Total Operating Costs, Cents per mile",{"$f":"SUMPRODUCT(D70:D72,$F$70:$F$72)","v":7.91}]
[]
[null,null,"Ownership Costs, Dollars per year"]
[null,null,"Full-Coverage Insurance",1178,1230,0]
[null,null,"License, Registration, Taxes",718,617,0]
[null,null,"Depreciation"]
[null,null,10000,{"$f":"D80-206","v":2966},2755,0]
[null,null,15000,3172,3033,1]
[null,null,20000,{"$f":"D80+510","v":3682},3252,0]
[null,null,"Finance Charge",674,566,0]
[null,null,"Total Ownership Costs, Dollars per year",{"$f":"SUMPRODUCT(D76:D82,$F$76:$F$82)","v":3172},3033]
[]
[null,null,"Total Operating Costs, $2017 per mile",{"$f":"D73/100","v":7.9100000000000004E-2}]
[null,null,"Total Ownership Costs, $2017 per mile",{"$f":"IF($F$86=0,\"n/a\",D83/$F$86)","v":0.21146666666666666},null,{"$f":"SUMPRODUCT(C79:C81,F79:F81)","v":15000}]
[null,null,"Total Operating & Ownership Costs, $2017 per mile",{"$f":"SUM(D85:D86)","v":0.29056666666666664}]
[null,null,"Total Driving Costs, $2017 per mile",{"$f":"D87","v":0.29056666666666664},null,null,null,null,"Inflation Adjustment 2017 - 2017",null,{"$f":"'INFLATION ADJUSTMENT'!C25","v":1}]
[]
[]
[null,"Estimates of truck operating costs per mile are available from:"]
[null,null,"American Transportation Research Institute (ATRI), An Analysis of the Operational Costs of Trucking: 2017 Update, October 2017"]
[null,null,"http://atri-online.org/wp-content/uploads/2017/10/ATRI-Operational-Costs-of-Trucking-2017-10-2017.pdf"]
[]
[null,null,null,"Inflated to 2017","Average Cost in 2016 in 2016 $$"]
[null,null,"Vehicle-based"]
[null,null,"Fuel Costs",{"$f":"E97*$K$110","v":0.34204800000000002},0.33600000000000002,0,null,0,"Include fuel taxes?",null,{"$f":"'FUEL COSTS'!P8","v":0.22699722772946188},"Federal & state taxes as percent of end-user price in 2016"]
[null,null,"Truck / Trailer Lease or Purchase Payments",{"$f":"E98*$K$110","v":0.25958999999999999},0.255,1,null,null,null,null,"Source:","EIA, AEO 2017, Components of Selected Petroleum Product Prices, United States"]
[null,null,"Repair & Maintenance",0.168988,0.16600000000000001,1]
[null,null,"Truck Insurance Premiums",7.6350000000000001E-2,7.4999999999999997E-2,1]
[null,null,"Permits & Licenses",2.2395999999999999E-2,2.1999999999999999E-2,1]
[null,null,"Tires",3.5630000000000002E-2,3.5000000000000003E-2,1]
[null,null,"Tolls",2.4432000000000002E-2,2.4E-2,0]
[null,null,"Driver-based"]
[null,null,"Driver Wages",{"$f":"E105*$K$110","v":0.53241400000000005},0.52300000000000002,0]
[null,null,"Driver Benefits",0.15779000000000001,0.155,0]
[]
[null,null,"Motor Carrier Costs, $2017 per mile",{"$f":"SUMPRODUCT(D97:D106,F97:F106)","v":0.56295400000000007}]
[]
[null,null,"Trucking Costs, $2017 per mile",{"$f":"D108","v":0.56295400000000007},null,null,null,null,"Inflation Adjustment 2016 - 2017",null,{"$f":"'INFLATION ADJUSTMENT'!C24","v":1.018}]
[]
[]
[null,"Updated January 2019"]

{"sheet":"MISCELLANEOUS ","index":28,"n_rows":102,"n_cols":11,"rows_kept":102,"cut":false,"hidden":false,"merged":[[49,1,50,1],[49,2,49,7],[22,1,22,10],[23,2,23,4],[23,5,23,7],[23,8,23,10],[35,1,35,5],[37,2,38,2],[13,2,13,4],[13,5,13,7],[13,8,13,10],[2,1,2,10],[3,2,3,4],[3,5,3,7],[3,8,3,10],[12,1,12,10]]}
["Marginal External Costs"]
[]
[null,"Table V-22. 2000 Marginal External Costs for Noise (cents per mile)"]
[null,null,"Rural Highways",null,null,"Urban Highways",null,null,"All Highways"]
[null,null,"High","Middle","Low","High","Middle","Low","High","Middle","Low"]
[null,"Automobiles",0.03,0.01,0,0.3,0.11,0.03,0.2,0.06,0.02]
[null,"Pickups and Vans",0.03,0.01,0,0.27,0.1,0.03,0.17,0.06,0.02]
[null,"Buses",0.35,0.13,0.04,4.55,1.72,0.48,2.79,1.06,0.3]
[null,"Single Unit Trucks",0.27,0.1,0.03,3.14,1.19,0.33,1.85,0.7,0.2]
[null,"Combination Trucks",0.68,0.26,7.0000000000000007E-2,9.86,3.73,1.05,4.24,1.61,0.45]
[null,"All Vehicles",0.08,0.03,0.01,0.64,0.24,7.0000000000000007E-2,0.42,0.16,0.05]
[]
[null,"Table V-23. 2000 Marginal External Costs for Congestion (cents per mile)"]
[null,null,"Rural Highways",null,null,"Urban Highways",null,null,"All Highways"]
[null,null,"High","Middle","Low","High","Middle","Low","High","Middle","Low"]
[null,"Automobiles",3.76,1.28,0.34,18.27,6.21,1.64,13.17,4.4800000000000004,1.19]
[null,"Pickups and Vans",3.8,1.29,0.34,17.78,6.04,1.6,11.75,4,1.06]
[null,"Buses",6.96,2.37,0.63,37.590000000000003,12.78,3.38,24.79,8.43,2.23]
[null,"Single Unit Trucks",7.43,2.5299999999999998,0.67,42.65,14.5,3.84,26.81,9.11,2.41]
[null,"Combination Trucks",10.87,3.7,0.98,49.34,16.78,4.4400000000000004,25.81,8.7799999999999994,2.3199999999999998]
[null,"All Vehicles",4.4000000000000004,1.5,0.4,19.72,6.71,1.78,13.81,4.7,1.24]
[]
[null,"Table V-24. 2000 Marginal External Costs for Crashes (cents per mile)"]
[null,null,"Rural Highways",null,null,"Urban Highways",null,null,"All Highways"]
[null,null,"High","Middle","Low","High","Middle","Low","High","Middle","Low"]
[null,"Automobiles",9.68,3.15,1.76,4.03,1.28,0.78,6.02,1.94,1.1299999999999999]
[null,"Pickups and Vans",10.210000000000001,3.31,1.75,4.05,1.27,0.74,6.7,2.15,1.17]
[null,"Buses",14.15,4.4000000000000004,2.36,6.25,1.89,1.08,9.5500000000000007,2.94,1.62]
[null,"Single Unit Trucks",5.97,2,0.97,2.21,0.71,0.4,3.9,1.29,0.65]
[null,"Combination Trucks",6.9,2.2000000000000002,1.02,3.67,1.1599999999999999,0.56000000000000005,5.65,1.79,0.84]
[null,"All Vehicles",9.52,3.09,1.68,3.98,1.26,0.76,6.12,1.97,1.1100000000000001]
[null,"Source: Federal Highway Administration, 1997 Federal Highway Cost Allocation Study, Tables V-22, V-23, and V-24"]
[null,"https://www.fhwa.dot.gov/policy/otps/costallocation.cfm"]
[]
[]
[null,"Table II-11. Trends and Projections of VMT by Vehicle Class (millions)"]
[null,null,1990,1994,2000,"2000 perc."]
[null,"Autos",1997283,1595869,1818461,{"$f":"E38/$E$43","v":0.67504292192015503}]
[null,"Pickups and Vans",null,587284,669198,0.2484174108012896]
[null,"Single Unit Trucks",64114,71239,83150,3.0866660850939826E-2]
[null,"Combination Trucks",89257,99176,115639,4.2927117187514498E-2]
[null,"Buses",5822,6416,7397,2.745889240101045E-3]
[null,"TOTAL",{"$f":"SUM(C38:C42)","v":2156476},{"$f":"SUM(D38:D42)","v":2359984},{"$f":"SUM(E38:E42)","v":2693845},1]
[null,"Source: Federal Highway Administration, 1997 Federal Highway Cost Allocation Study, Table II-11"]
[]
[null,"Marginal External Costs - Additional Estimates used in some of our previous TIGER applications, in CENTS OF 2000 PER MILE"]
[]
[null,"Table 13. 2000 Pavement, Congestion, Crash, Air Pollution, and Noise Costs for Illustrative Vehicles Under Specific Conditions"]
[]
[null,"Vehicle Class/Highway Class","CENTS per Mile"]
[null,null,"Pavement","Congestion","Crash","Air Pollution","Noise","Total"]
[null,"Autos/Rural Interstate",0,0.78,0.98,1.1399999999999999,0.01,2.91]
[null,"Autos/Urban Interstate",0.1,7.7,1.19,1.33,0.09,10.41]
[null,"40 kip 4-axle S.U. Truck/Rural Interstate",1,2.4500000000000002,0.47,3.85,0.09,7.86]
[null,"40 kip 4-axle S.U. Truck/Urban Interstate",3.1,24.48,0.86,4.49,1.5,34.43]
[null,"60 kip 4-axle S.U. Truck/Rural Interstate",5.6,3.27,0.47,3.85,0.11,13.3]
[null,"60 kip 4-axle S.U. Truck/Urban Interstate",18.100000000000001,32.64,0.86,4.49,1.68,57.77]
[null,"60 kip 5-axle Comb/Rural Interstate",3.3,1.88,0.88,3.85,0.17,10.08]
[null,"60 kip 5-axle Comb/Urban Interstate",10.5,18.39,1.1499999999999999,4.49,2.75,37.28]
[null,"80 kip 5-axle Comb/Rural Interstate",12.7,2.23,0.88,3.85,0.19,19.850000000000001]
[null,"80 kip 5-axle Comb/Urban Interstate",40.9,20.059999999999999,1.1499999999999999,4.49,3.04,69.64]
[null,"Source:","Addendum to the 1997 Federal Highway Cost Allocation Study Final Report, May 2000"]
[null,null,"https://www.fhwa.dot.gov/policy/otps/costallocation.cfm"]
[null,"NOTE: S.U. = Single Unit, Comb. = Combination; Air pollution costs are averages of costs of travel on all rural and urban highway classes, not just Interstate. Available data do not allow differences in air pollution costs for heavy truck classes to be distinguished."]
[]
[null,"Recommendations for INFRA 2018/2019 - Marginal Costs, in 2017 Dollars"]
[]
[]
[null,null,null,"Units","Most Likely","Low","High","In Dollars of"]
[null,"External Costs of Additional Automobile Use"]
[null,null,"Congestion","$ per vmt",{"$f":"$J$16*$K$74/100","v":6.2052480000000007E-2},{"$f":"$K$16*$K$74/100","v":1.6482690000000001E-2},{"$f":"$I$16*$K$74/100","v":0.18241767},2017]
[null,null,"Accidents","$ per vmt",{"$f":"$J$26*$K$74/100","v":2.6870939999999999E-2},{"$f":"$K$26*$K$74/100","v":1.565163E-2},{"$f":"$I$26*$K$74/100","v":8.3383019999999988E-2},{"$f":"$H$71","v":2017}]
[null,null,"Noise","$ per vmt",{"$f":"$J$6*$K$74/100","v":8.3106E-4},{"$f":"$K$6*$K$74/100","v":2.7702E-4},{"$f":"$I$6*$K$74/100","v":2.7702E-3},{"$f":"$H$71","v":2017}]
[null,null,null,null,null,null,null,null,null,"Inflation Adjustment 2000 - 2017",{"$f":"'INFLATION ADJUSTMENT'!$C$27","v":1.3851}]
[null,"External Costs of Additional Light-Truck Use (Pickups and Vans)"]
[null,null,"Congestion","$ per vmt",{"$f":"$J$17*$K$74/100","v":5.5404000000000002E-2},{"$f":"$K$17*$K$74/100","v":1.4682060000000002E-2},{"$f":"$I$17*$K$74/100","v":0.16274924999999998},{"$f":"$H$71","v":2017}]
[null,null,"Accidents","$ per vmt",{"$f":"$J$27*$K$74/100","v":2.9779649999999998E-2},{"$f":"$K$27*$K$74/100","v":1.6205669999999998E-2},{"$f":"$I$27*$K$74/100","v":9.2801700000000001E-2},2017]
[null,null,"Noise","$ per vmt",{"$f":"$J$7*$K$74/100","v":8.3106E-4},{"$f":"$K$7*$K$74/100","v":2.7702E-4},{"$f":"$I$7*$K$74/100","v":2.3546700000000001E-3},2017]
[]
[null,"External Costs of Additional Single Unit Truck Use"]
[null,null,"Congestion","$ per vmt",{"$f":"$J$19*$K$74/100","v":0.12618260999999997},{"$f":"$K$19*$K$74/100","v":3.3380910000000007E-2},{"$f":"$I$19*$K$74/100","v":0.37134530999999993},{"$f":"$H$71","v":2017}]
[null,null,"Accidents","$ per vmt",{"$f":"$J$29*$K$74/100","v":1.7867790000000001E-2},{"$f":"$K$29*$K$74/100","v":9.0031499999999997E-3},{"$f":"$I$29*$K$74/100","v":5.4018900000000002E-2},2017]
[null,null,"Noise","$ per vmt",{"$f":"$J$9*$K$74/100","v":9.6956999999999998E-3},{"$f":"$K$9*$K$74/100","v":2.7702E-3},{"$f":"$I$9*$K$74/100","v":2.5624350000000004E-2},2017]
[]
[null,"External Costs of Additional Combination Truck Use"]
[null,null,"Congestion","$ per vmt",{"$f":"$J$20*$K$74/100","v":0.12161178},{"$f":"$K$20*$K$74/100","v":3.2134319999999994E-2},{"$f":"$I$20*$K$74/100","v":0.35749431000000004},{"$f":"$H$71","v":2017}]
[null,null,"Accidents","$ per vmt",{"$f":"$J$30*$K$74/100","v":2.4793289999999999E-2},{"$f":"$K$30*$K$74/100","v":1.163484E-2},{"$f":"$I$30*$K$74/100","v":7.8258149999999999E-2},2017]
[null,null,"Noise","$ per vmt",{"$f":"$J$10*$K$74/100","v":2.2300110000000001E-2},{"$f":"$K$10*$K$74/100","v":6.2329500000000001E-3},{"$f":"$I$10*$K$74/100","v":5.8728240000000008E-2},2017]
[]
[null,"Notes"]
[]
[null,"Use the percent VMT in table II-11 to estimate average marginal external costs from the above table if you have no information on the vehicle mix."]
[]
[null,"These are marginal cost estimates to be applied to changes in VMT (e.g., due to modal diversion), not to total VMT."]
[]
[null,"Also consider the following alternative sources:"]
[]
[null,"Parry, Ian W. H., Margaret Walls, and Winston Harrington, “Automobile Externalities and Policies”, Resources For the Future, January 2007"]
[]
[null,"Mark Delucchi and Don McCubbin, External Costs of Transport in the U.S.,  in Handbook of Transport Economics, ed. by A. de Palma, R. Lindsey, E. Quinet, and R. Vickerman, Edward Elgar Publishing Ltd., 2010"]
[]
[null,"Updated January 2019"]

{"sheet":"INFLATION ADJUSTMENT","index":29,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Inflation Adjustment Values"]
[]
[null,"Recommended for INFRA 2018/2019"]
[]
[]
[null,"BCA Guidance on Inflation Adjustments"]
[null,"https://www.transportation.gov/office-policy/transportation-policy/benefit-cost-analysis-guidance"]
[null,"Year","USDOT BCA Guidance"]
[null,2001,1.3542000000000001]
[null,2002,1.3338000000000001]
[null,2003,1.3077000000000001]
[null,2004,1.2726999999999999]
[null,2005,1.2330000000000001]
[null,2006,1.1961999999999999]
[null,2007,1.1652]
[null,2008,1.1428]
[null,2009,1.1342000000000001]
[null,2010,1.1205000000000001]
[null,2011,1.0979000000000001]
[null,2012,1.0780000000000001]
[null,2013,1.0609]
[null,2014,1.0422]
[null,2015,1.0309999999999999]
[null,2016,1.018]
[null,2017,1]
[]
[null,2000,1.3851,"Calculated using Bureau of Economic Analysis, National Income and Product Accounts, Table 1.1.9, “Implicit Price Deflators for Gross Domestic Product” (March 2018)"]
[]
[null,"Updated January 2019"]

{"sheet":"PRICES and ECI","index":30,"n_rows":335,"n_cols":30,"rows_kept":335,"cut":false,"hidden":false,"merged":[]}
["Price Indices & Cost Escalation"]
[]
[null,"ANNUAL DATA"]
[]
[null,null,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
[null,"CPI - All items in U.S. city average, all urban consumers, not seasonally adjusted; CUUR0000SA0, CUUS0000SA0; ANNUAL AVERAGE",130.69999999999999,136.19999999999999,140.30000000000001,144.5,148.19999999999999,152.4,156.9,160.5,163,166.6,172.2,177.1,179.9,184,188.9,195.3,201.6,207.34200000000001,215.303,214.53700000000001,218.05600000000001,224.93899999999999,229.59399999999999,232.95699999999999,236.73599999999999,237.017,240.00700000000001,245.12]
[null,"https://www.bls.gov/cpi/",null,{"$f":"D6/C6-1","v":4.2081101759755102E-2},3.0102790014684411E-2,2.9935851746258013E-2,2.5605536332179879E-2,2.8340080971660075E-2,2.9527559055118058E-2,2.2944550669216079E-2,1.5576323987538832E-2,2.208588957055202E-2,3.3613445378151141E-2,2.8455284552845628E-2,1.5810276679842028E-2,2.2790439132851503E-2,2.6630434782608736E-2,3.3880359978824881E-2,3.2258064516129004E-2,2.84821428571429E-2,3.8395501152684863E-2,-3.5577767146764971E-3,1.6402765024214894E-2,{"$f":"X6/W6-1","v":3.1565285981582702E-2},{"$f":"Y6/X6-1","v":2.0694499397614363E-2},{"$f":"Z6/Y6-1","v":1.4647595320435247E-2},{"$f":"AA6/Z6-1","v":1.6221877857286904E-2},{"$f":"AB6/AA6-1","v":1.1869762097864722E-3},1.2615128872612624E-2,2.1303545313261729E-2]
[]
[null,"PPI - All commodities, not seasonally adjusted; WPU00000000; ANNUAL AVERAGE",116.3,116.5,117.2,118.9,120.4,124.7,127.7,127.6,124.4,125.5,132.69999999999999,134.19999999999999,131.1,138.1,146.69999999999999,157.4,164.7,172.6,189.6,172.9,184.7,201,202.2,203.4,205.3,190.4,185.4,193.5]
[null,"https://www.bls.gov/ppi/",null,{"$f":"D9/C9-1","v":1.7196904557179593E-3},6.0085836909871126E-3,1.4505119453924964E-2,1.2615643397813292E-2,3.5714285714285587E-2,2.4057738572574205E-2,-7.8308535630389198E-4,-2.5078369905956022E-2,8.8424437299035041E-3,5.7370517928286846E-2,1.1303692539562871E-2,-2.3099850968703373E-2,5.3394355453852071E-2,6.2273714699493166E-2,7.2937968643490336E-2,4.6378653113087642E-2,4.7965998785670871E-2,9.8493626882966367E-2,-8.8080168776371259E-2,6.8247541931752309E-2,{"$f":"X9/W9-1","v":8.8251218191662151E-2},{"$f":"Y9/X9-1","v":5.9701492537311829E-3},{"$f":"Z9/Y9-1","v":5.9347181008901906E-3},{"$f":"AA9/Z9-1","v":9.3411996066863345E-3},{"$f":"AB9/AA9-1","v":-7.2576716999512958E-2},-2.626050420168069E-2,4.3689320388349495E-2]
[]
[null,"Employment Cost Index, DECEMBER 2005 = 100, CONSTANT DOLLARS"]
[null,"Total compensation, all civilian workers, not seasonally adjusted"]
[null,"March",88.6,88.3,89,89.3,90.1,90.1,90.1,90.1,91.8,93,93.5,94.6,96.8,97.5,99.4,99.7,99.2,99.8,99.2,101.7,101.1,100.4,99.7,100.1,100.4,103,104.1,104.1]
[null,"June",88.6,88.6,89,89.5,90.1,90,90.1,90.5,92.1,93.2,93.8,94.5,97.1,98.5,99.1,99.7,98.5,99.2,97.4,100.6,101.4,100,100.2,100.3,100.3,102.1,103.5,104.2]
[null,"September",88,88.8,89.3,90,90.1,90.3,90.1,90.8,92.8,93.2,94,95.5,97.3,98.8,100,98.4,99.6,100.1,98.2,100.9,101.7,99.9,99.8,100.5,101.1,103.1,103.9,104.2]
[null,"December",87.9,88.9,89.3,90.1,90.3,90.5,90.1,91.5,93.2,93.8,94.5,97,97.9,99.8,100.3,100,100.8,100,102.5,101.2,101.7,100.7,100.9,101.3,102.8,104.1,104.3,104.8]
[null,"Annual (simple average)",{"$f":"AVERAGE(C14:C17)","v":88.275000000000006},88.65,89.15,89.724999999999994,90.149999999999991,90.224999999999994,90.1,90.724999999999994,92.474999999999994,93.3,93.95,{"$f":"AVERAGE(N14:N17)","v":95.4},{"$f":"AVERAGE(O14:O17)","v":97.275000000000006},98.65,99.7,99.45,99.524999999999991,99.775000000000006,99.325000000000003,101.10000000000001,101.47499999999999,100.25,100.15,100.55,101.14999999999999,103.07499999999999,103.95,104.325]
[null,"http://www.bls.gov/web/eci/ecconstnaics.txt"]
[]
[null,"Table 1.1.9. Implicit Price Deflators for Gross Domestic Product (Not Currently Used - Latest Version Updates Base Value)"]
[null,"[Index numbers, 2012=100]"]
[null,"Last Revised on: December 21, 2018 - Next Release Date January 30, 2019",null,{"$f":"D24/C24-1","v":3.3830158156774814E-2},{"$f":"E24/D24-1","v":2.2787694644891721E-2},2.369105087263268E-2,2.1358096343586652E-2,2.0968291851346743E-2,1.8297434184894712E-2,1.7244442015222017E-2,1.1256632413191081E-2,1.4438850736554043E-2,2.2364802933088956E-2,2.1926791157560466E-2,1.5816518360696863E-2,1.8568326506440247E-2,2.6926850539627178E-2,3.1151214909176828E-2,3.0255888173322143E-2,2.6869184820020875E-2,1.9451592673485729E-2,7.6258153470860623E-3,1.165214096248568E-2,2.0882105066017287E-2,1.918098615952224E-2,1.7549999999999955E-2,1.8917989287995818E-2,1.0696373456789976E-2,1.0936262393953511E-2,1.9002218341435784E-2]
[null,"Gross domestic product",63.670999999999999,65.825000000000003,67.325000000000003,68.92,70.391999999999996,71.867999999999995,73.183000000000007,74.444999999999993,75.283000000000001,76.37,78.078000000000003,79.790000000000006,81.052000000000007,82.557000000000002,84.78,87.421000000000006,90.066000000000003,92.486000000000004,94.284999999999997,95.004000000000005,96.111000000000004,98.117999999999995,100,101.755,103.68,104.789,105.935,107.94799999999999]
[null,"Personal consumption expenditures",63.354999999999997,65.472999999999999,67.218000000000004,68.891999999999996,70.33,71.811000000000007,73.346000000000004,74.623000000000005,75.215999999999994,76.337999999999994,78.234999999999999,79.738,80.789000000000001,82.358000000000004,84.411000000000001,86.811999999999998,89.174000000000007,91.438000000000002,94.18,94.093999999999994,95.704999999999998,98.131,100,101.346,102.86799999999999,103.126,104.235,106.07299999999999]
[null,"  Goods",81.927000000000007,83.93,84.942999999999998,85.680999999999997,86.552000000000007,87.361000000000004,88.320999999999998,88.218999999999994,86.893000000000001,87.349000000000004,89.081999999999994,89.015000000000001,88.165999999999997,88.054000000000002,89.292000000000002,91.084000000000003,92.305999999999997,93.331000000000003,96.122,93.811999999999998,95.183000000000007,98.772999999999996,100,99.406999999999996,98.938999999999993,95.888999999999996,94.34,94.632000000000005]
[null,"    Durable goods",131.935,133.86799999999999,134.79300000000001,136.12,138.78399999999999,139.797,138.386,135.364,131.53800000000001,127.994,125.717,123.254,120.143,115.752,113.488,112.309,110.38800000000001,108.038,106.012,104.02,102.107,101.28,100,97.968000000000004,95.495999999999995,93.364999999999995,91.183000000000007,89.135999999999996]
[null,"    Nondurable goods",63.112000000000002,64.954999999999998,65.897999999999996,66.433999999999997,66.787999999999997,67.486000000000004,69.013999999999996,69.734999999999999,69.222999999999999,70.942999999999998,73.989999999999995,74.775999999999996,74.781000000000006,76.326999999999998,78.97,81.998000000000005,84.552999999999997,87.040999999999997,91.903999999999996,89.466999999999999,92.182000000000002,97.652000000000001,100,100.08199999999999,100.595,97.078999999999994,95.867000000000004,97.436999999999998]
[null,"  Services",54.845999999999997,56.991999999999997,59.018000000000001,61.058999999999997,62.719000000000001,64.471000000000004,66.239999999999995,68.106999999999999,69.549000000000007,70.97,72.938000000000002,75.171000000000006,77.123000000000005,79.506,81.965000000000003,84.673000000000002,87.616,90.516000000000005,93.234999999999999,94.230999999999995,95.956999999999994,97.813999999999993,100,102.316,104.852,106.82299999999999,109.325,111.98399999999999]
[null,"Gross private domestic investment",81.227999999999994,82.683999999999997,82.671999999999997,83.641000000000005,84.908000000000001,86.263000000000005,86.227000000000004,86.239000000000004,85.706000000000003,85.825999999999993,86.861999999999995,87.367000000000004,87.927000000000007,88.503,91.156999999999996,94.912999999999997,98.13,99.584999999999994,100.59699999999999,99.366,97.698999999999998,98.748000000000005,100,100.876,102.959,103.873,103.914,105.36]
[null,"  Fixed investment",80.278000000000006,81.683000000000007,81.727999999999994,82.710999999999999,83.983000000000004,85.378,85.45,85.599000000000004,85.132999999999996,85.277000000000001,86.486000000000004,87.241,87.5,88.265000000000001,90.843000000000004,94.596999999999994,97.957999999999998,99.456000000000003,100.29600000000001,99.075999999999993,97.567999999999998,98.641000000000005,100,101.09099999999999,103.25,104.217,104.357,105.93899999999999]
[null,"    Nonresidential",92.516000000000005,94.266999999999996,93.96,94.161000000000001,94.903999999999996,95.849000000000004,95.266999999999996,94.734999999999999,93.248000000000005,92.313999999999993,92.718000000000004,92.346000000000004,91.863,91.156000000000006,92.055000000000007,94.442999999999998,96.745000000000005,98.31,99.831999999999994,99.183999999999997,97.415999999999997,98.558999999999997,100,100.251,101.565,102.081,101.282,101.962]
[null,"      Structures",40.948,41.689,41.698999999999998,42.921999999999997,44.436999999999998,46.362000000000002,47.54,49.354999999999997,51.612000000000002,53.198,55.283000000000001,58.177999999999997,60.603000000000002,62.768999999999998,67.415999999999997,75.733000000000004,84.748999999999995,89.748000000000005,94.334999999999994,92.613,92.006,95.361999999999995,100,101.455,107.47499999999999,109.852,110.29600000000001,113.12]
[null,"      Equipment",135.042,137.33000000000001,137.12100000000001,135.518,135.27699999999999,133.79599999999999,130.762,127.15600000000001,121.45099999999999,116.76300000000001,114.224,110.858,108.53100000000001,105.72499999999999,104.84099999999999,104.598,103.56,103.191,102.542,103.16800000000001,99.471000000000004,99.447000000000003,100,99.787000000000006,99.281999999999996,98.742999999999995,97.738,97.183000000000007]
[null,"      Intellectual property products",88.147000000000006,90.271000000000001,89.373000000000005,89.998000000000005,90.468000000000004,93.134,93.543999999999997,94.052000000000007,93.594999999999999,95.105000000000004,97.813999999999993,97.683999999999997,96.376000000000005,95.647000000000006,95.334999999999994,95.951999999999998,97.087999999999994,98.284000000000006,99.834000000000003,98.588999999999999,98.305999999999997,99.516999999999996,100,100.081,100.73399999999999,101.51600000000001,100.208,101.294]
[null,"    Residential",56.287999999999997,57.021000000000001,57.722999999999999,60.073999999999998,62.247,64.472999999999999,65.855999999999995,67.444000000000003,69.222999999999999,71.816000000000003,75.004000000000005,78.563999999999993,80.510000000000005,84.325000000000003,90.242999999999995,96.706000000000003,102.355,103.708,102.249,98.671000000000006,98.316999999999993,99.049000000000007,100,105.054,111.10599999999999,114.1,118.185,123.495]
[null,"  Change in private inventories","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
[null,"Net exports of goods and services","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
[null,"  Exports",79.656999999999996,80.545000000000002,80.153000000000006,80.277000000000001,81.209999999999994,83.025000000000006,81.923000000000002,80.478999999999999,78.573999999999998,77.971000000000004,79.466999999999999,78.834999999999994,78.200999999999993,79.400000000000006,82.284000000000006,85.131,87.841999999999999,91.138999999999996,95.41,89.694000000000003,93.347999999999999,99.242000000000004,100,100.16800000000001,100.169,95.146000000000001,93.248000000000005,95.923000000000002]
[null,"    Goods",85.712999999999994,85.674000000000007,84.337999999999994,83.914000000000001,84.873000000000005,86.887,84.683999999999997,82.335999999999999,79.739999999999995,78.661000000000001,80.024000000000001,79.557000000000002,78.728999999999999,79.506,82.314999999999998,84.933999999999997,87.585999999999999,91.001999999999995,95.712999999999994,88.921000000000006,92.966999999999999,99.793000000000006,100,99.311999999999998,98.322999999999993,91.275999999999996,87.822000000000003,90.49]
[null,"    Services",65.748000000000005,68.555000000000007,70.165000000000006,71.456000000000003,72.322999999999993,73.683000000000007,75.137,75.897999999999996,75.739999999999995,76.325000000000003,78.159000000000006,77.106999999999999,76.951999999999998,79.171999999999997,82.236000000000004,85.634,88.49,91.504000000000005,94.745999999999995,91.385999999999996,94.197000000000003,97.998999999999995,100,102.099,104.336,103.83799999999999,105.395,108.084]
[null,"  Imports",79.233000000000004,78.572999999999993,78.635999999999996,78.033000000000001,78.766000000000005,80.924000000000007,79.513999999999996,76.75,72.617999999999995,73.019000000000005,76.221000000000004,74.222999999999999,73.242000000000004,75.453999999999994,79.06,83.703000000000003,86.909000000000006,89.921000000000006,98.96,87.986999999999995,92.783000000000001,99.825999999999993,100,98.635999999999996,97.777000000000001,89.727999999999994,86.53,88.510999999999996]
[null,"    Goods",83.055999999999997,81.486000000000004,81.040000000000006,80.134,80.718000000000004,82.87,80.77,77.433999999999997,72.757000000000005,72.8,76.641000000000005,74.463999999999999,73.096999999999994,74.686999999999998,78.231999999999999,83.183000000000007,86.528000000000006,89.429000000000002,99.233999999999995,86.628,92.052000000000007,99.912999999999997,100,98.054000000000002,96.715000000000003,87.463999999999999,83.768000000000001,85.760999999999996]
[null,"    Services",63.655000000000001,65.983000000000004,67.835999999999999,68.411000000000001,69.753,71.930999999999997,73.725999999999999,73.724000000000004,72.281999999999996,74.537000000000006,74.259,73.213999999999999,74.271000000000001,79.866,83.817999999999998,86.721000000000004,89.134,92.77,97.798000000000002,94.510999999999996,96.415999999999997,99.391999999999996,100,101.575,103.196,101.498,100.91800000000001,102.83499999999999]
[null,"Government consumption expenditures and gross investment",52.113,54.005000000000003,55.642000000000003,56.953000000000003,58.463000000000001,60.122999999999998,61.354999999999997,62.56,63.624000000000002,65.778000000000006,68.600999999999999,70.566999999999993,72.393000000000001,75.028000000000006,78.153000000000006,82.11,85.661000000000001,89.492000000000004,93.316999999999993,92.930999999999997,95.385999999999996,98.284999999999997,100,102.33199999999999,104.44499999999999,104.717,105.059,107.797]
[null,"  Federal",57.25,59.308999999999997,60.823999999999998,62.151000000000003,63.860999999999997,65.837999999999994,66.936999999999998,67.971999999999994,68.840999999999994,70.519000000000005,72.885999999999996,74.236000000000004,76.631,80.007999999999996,82.76,86.203999999999994,88.948999999999998,91.59,94.403999999999996,94.213999999999999,96.421000000000006,99.07,100,100.931,102.61799999999999,103.2,103.73699999999999,105.753]
[null,"    National defense",57.161999999999999,58.963999999999999,60.677999999999997,61.615000000000002,63.228999999999999,65.027000000000001,66.114000000000004,67.034999999999997,67.870999999999995,69.558999999999997,71.908000000000001,73.27,75.713999999999999,79.504999999999995,82.263000000000005,86.010999999999996,89.022000000000006,91.75,94.801000000000002,94.126000000000005,96.128,98.945999999999998,100,100.60899999999999,101.995,102.256,102.557,104.209]
[null,"    Nondefense",57.093000000000004,59.786999999999999,60.825000000000003,62.994,64.897999999999996,67.222999999999999,68.343999999999994,69.590999999999994,70.518000000000001,72.177999999999997,74.578000000000003,75.906000000000006,78.221999999999994,80.894999999999996,83.637,86.531000000000006,88.799000000000007,91.281999999999996,93.664000000000001,94.364000000000004,96.941999999999993,99.289000000000001,100,101.476,103.65600000000001,104.739,105.631,108.188]
[null,"  State and local",49.152999999999999,50.953000000000003,52.69,54.002000000000002,55.393999999999998,56.871000000000002,58.177,59.470999999999997,60.63,63.008000000000003,66.031999999999996,68.281000000000006,69.814999999999998,72.05,75.369,79.608999999999995,83.617000000000004,88.132999999999996,92.558000000000007,92.048000000000002,94.668999999999997,97.739000000000004,100,103.279,105.67,105.748,105.97,109.155]
[null,"Addendum:","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"  Gross national product",63.637,65.801000000000002,67.299000000000007,68.891000000000005,70.36,71.843000000000004,73.161000000000001,74.423000000000002,75.263000000000005,76.347999999999999,78.052999999999997,79.763999999999996,81.025999999999996,82.533000000000001,84.754000000000005,87.394999999999996,90.040999999999997,92.46,94.268000000000001,94.997,96.102000000000004,98.117999999999995,100,101.754,103.667,104.755,105.90300000000001,107.90300000000001]
[null,"http://www.bea.gov/iTable/iTable.cfm?ReqID=9&step=1#reqid=9&step=1&isuri=1"]
[]
[null,"MONTHLY DATA"]
[]
[null,"Consumer Price Index - NOT SEASONALLY ADJUSTED","Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec."," Avg","HALF 1","HALF 2","Dec-Dec","Avg-Avg"]
[null,"All Urban Consumers - (CPI-U)",1970,37.799999999999997,38,38.200000000000003,38.5,38.6,38.799999999999997,39,39,39.200000000000003,39.4,39.6,39.799999999999997,{"$f":"AVERAGE(D57:O57)","v":38.824999999999996},null,null,5.6,5.7]
[null,"U.S. city average",1971,39.799999999999997,39.9,40,40.1,40.299999999999997,40.6,40.700000000000003,40.799999999999997,40.799999999999997,40.9,40.9,41.1,{"$f":"AVERAGE(D58:O58)","v":40.491666666666667},null,null,{"$f":"((O58-O57)/O57)*100","v":3.2663316582914681},4.2927666881305129]
[null,"All items",1972,41.1,41.3,41.4,41.5,41.6,41.7,41.9,42,42.1,42.3,42.4,42.5,41.81666666666667,null,null,3.4063260340632571,3.2722782465527955]
[null,"1982-84=100",1973,42.6,42.9,43.3,43.6,43.9,44.2,44.3,45.1,45.2,45.6,45.9,46.2,44.400000000000006,null,null,8.7058823529411828,6.1777600637704317]
[null,"https://www.bls.gov/cpi/",1974,46.6,47.2,47.8,48,48.6,49,49.4,50,50.6,51.1,51.5,51.9,49.308333333333337,null,null,12.337662337662328,11.0548048048048]
[null,"CUUR0000SA0",1975,52.1,52.5,52.7,52.9,53.2,53.6,54.2,54.3,54.6,54.9,55.3,55.5,53.81666666666667,null,null,6.9364161849711019,9.1431468649653524]
[null,null,1976,55.6,55.8,55.9,56.1,56.5,56.8,57.1,57.4,57.6,57.9,58,58.2,56.908333333333339,null,null,4.8648648648648702,5.7448126354908675]
[null,null,1977,58.5,59.1,59.5,60,60.3,60.7,61,61.2,61.4,61.6,61.9,62.1,60.608333333333327,null,null,6.7010309278350482,6.501683994728344]
[null,null,1978,62.5,62.9,63.4,63.9,64.5,65.2,65.7,66,66.5,67.099999999999994,67.400000000000006,67.7,65.233333333333334,null,null,9.0177133655394552,7.6309638388560561]
[null,null,1979,68.3,69.099999999999994,69.8,70.599999999999994,71.5,72.3,73.099999999999994,73.8,74.599999999999994,75.2,75.900000000000006,76.7,72.575000000000003,null,null,13.293943870014772,11.254471129279512]
[null,null,1980,77.8,78.900000000000006,80.099999999999994,81,81.8,82.7,82.7,83.3,84,84.8,85.5,86.3,82.408333333333317,null,null,12.516297262059966,13.549201974968398]
[null,null,1981,87,87.9,88.5,89.1,89.8,90.6,91.6,92.3,93.2,93.4,93.7,94,90.924999999999997,null,null,8.9223638470451956,10.334715340277095]
[null,null,1982,94.3,94.6,94.5,94.9,95.8,97,97.5,97.7,97.9,98.2,98,97.6,96.5,null,null,3.8297872340425467,6.1314270002749556]
[null,null,1983,97.8,97.9,97.9,98.6,99.2,99.5,99.9,100.2,100.7,101,101.2,101.3,99.600000000000009,null,null,3.7909836065573801,3.2124352331606305]
[null,null,1984,101.9,102.4,102.6,103.1,103.4,103.7,104.1,104.5,105,105.3,105.3,105.3,103.88333333333333,102.9,104.9,3.9486673247778872,4.3005354752342537]
[null,null,1985,105.5,106,106.4,106.9,107.3,107.6,107.8,108,108.3,108.7,109,109.3,{"$f":"AVERAGE(D72:O72)","v":107.56666666666665},106.6,108.5,3.7986704653371319,3.5456441520936846]
[null,null,1986,109.6,109.3,108.8,108.6,108.9,109.5,109.5,109.7,110.2,110.3,110.4,110.5,109.60833333333335,109.1,110.1,1.0978956999085112,1.8980477223427643]
[null,null,1987,111.2,111.6,112.1,112.7,113.1,113.5,113.8,114.4,115,115.3,115.4,115.4,113.625,112.4,114.9,4.4343891402714979,3.6645632175169021]
[null,null,1988,115.7,116,116.5,117.1,117.5,118,118.5,119,119.8,120.2,120.3,120.5,118.25833333333333,116.8,119.7,4.4194107452339635,4.077741107444071]
[null,null,1989,121.1,121.6,122.3,123.1,123.8,124.1,124.4,124.6,125,125.6,125.9,126.1,123.96666666666665,122.7,125.3,4.6473029045643104,4.8270030300894895]
[null,null,1990,127.4,128,128.69999999999999,128.9,129.19999999999999,129.9,130.4,131.6,132.69999999999999,133.5,133.80000000000001,133.80000000000001,130.65833333333333,128.69999999999999,132.6,6.1062648691514809,5.3979564399032087]
[null,null,1991,134.6,134.80000000000001,135,135.19999999999999,135.6,136,136.19999999999999,136.6,137.19999999999999,137.4,137.80000000000001,137.9,136.19166666666666,135.19999999999999,137.19999999999999,3.0642750373692031,4.2349639645385535]
[null,null,1992,138.1,138.6,139.30000000000001,139.5,139.69999999999999,140.19999999999999,140.5,140.9,141.30000000000001,141.80000000000001,142,141.9,140.31666666666669,139.19999999999999,141.4,2.9006526468455403,3.0288196781496874]
[null,null,1993,142.6,143.1,143.6,144,144.19999999999999,144.4,144.4,144.80000000000001,145.1,145.69999999999999,145.80000000000001,145.80000000000001,144.45833333333331,143.69999999999999,145.30000000000001,2.7484143763213571,2.9516569663855248]
[null,null,1994,146.19999999999999,146.69999999999999,147.19999999999999,147.4,147.5,148,148.4,149,149.4,149.5,149.69999999999999,149.69999999999999,148.22500000000002,147.19999999999999,149.30000000000001,2.6748971193415483,2.6074415921546299]
[null,null,1995,150.30000000000001,150.9,151.4,151.9,152.19999999999999,152.5,152.5,152.9,153.19999999999999,153.69999999999999,153.6,153.5,{"$f":"AVERAGE(D82:O82)","v":152.38333333333335},151.5,153.19999999999999,2.5384101536406223,2.8054196885365701]
[null,null,1996,154.4,154.9,155.69999999999999,156.30000000000001,156.6,156.69999999999999,157,157.30000000000001,157.80000000000001,158.30000000000001,158.6,158.6,156.84999999999997,155.80000000000001,157.9,3.3224755700325694,2.9312041999343394]
[null,null,1997,159.1,159.6,160,160.19999999999999,160.1,160.30000000000001,160.5,160.80000000000001,161.19999999999999,161.6,161.5,161.30000000000001,160.51666666666665,159.9,161.19999999999999,1.7023959646910576,2.3376899373074189]
[null,null,1998,161.6,161.9,162.19999999999999,162.5,162.80000000000001,163,163.19999999999999,163.4,163.6,164,164,163.9,163.00833333333335,162.30000000000001,163.69999999999999,1.6119032858028484,1.552279098743663]
[null,null,1999,164.3,164.5,165,166.2,166.2,166.2,166.7,167.1,167.9,168.2,168.3,168.3,166.57500000000002,165.4,167.8,2.684563758389265,2.1880271969735672]
[null,null,2000,168.8,169.8,171.2,171.3,171.5,172.4,172.8,172.8,173.7,174,174.1,174,172.19999999999996,170.8,173.6,3.3868092691622032,3.3768572714992904]
[null,null,2001,175.1,175.8,176.2,176.9,177.7,178,177.5,177.5,178.3,177.7,177.4,176.7,177.06666666666663,176.6,177.5,1.5517241379310278,2.8261711188540506]
[null,null,2002,177.1,177.8,178.8,179.8,179.8,179.9,180.1,180.7,181,181.3,181.3,180.9,179.875,178.9,180.9,2.3769100169779387,1.5860316265060423]
[null,null,2003,181.7,183.1,184.2,183.8,183.5,183.7,183.9,184.6,185.2,185,184.5,184.3,183.95833333333334,183.3,184.6,1.8794914317302409,2.2700949733611355]
[null,null,2004,185.2,186.2,187.4,188,189.1,189.7,189.4,189.5,189.9,190.9,191,190.3,188.88333333333335,187.6,190.2,3.2555615843733046,2.6772366930917388]
[null,null,2005,190.7,191.8,193.3,194.6,194.4,194.5,195.4,196.4,198.8,199.2,197.6,196.8,195.29166666666671,193.2,197.4,3.4156594850236468,3.3927468454954695]
[null,null,2006,198.3,198.7,199.8,201.5,202.5,202.9,203.5,203.9,202.9,201.8,201.5,201.8,201.5916666666667,200.6,202.6,2.5406504065040649,3.2259441007040652]
[null,null,2007,202.416,203.499,205.352,206.68600000000001,207.94900000000001,208.352,208.29900000000001,207.917,208.49,208.93600000000001,210.17699999999999,210.036,207.34241666666671,205.709,208.976,4.0812685827551975,2.8526724815013895]
[null,null,2008,211.08,211.69300000000001,213.52799999999999,214.82300000000001,216.63200000000001,218.815,219.964,219.08600000000001,218.78299999999999,216.57300000000001,212.42500000000001,210.22800000000001,215.30250000000001,214.429,216.17699999999999,9.1412900645607073E-2,3.8391002966509746]
[null,null,2009,211.143,212.19300000000001,212.709,213.24,213.85599999999999,215.69300000000001,215.351,215.834,215.96899999999999,216.17699999999999,216.33,215.94900000000001,214.53700000000001,213.13900000000001,215.935,2.7213311262058353,-0.3555462662997424]
[null,null,2010,216.68700000000001,216.74100000000001,217.631,218.00899999999999,218.178,217.965,218.011,218.31200000000001,218.43899999999999,218.71100000000001,218.803,219.179,{"$f":"AVERAGE(D97:O97)","v":218.05550000000002},217.535,218.57599999999999,1.4957235273143148,1.6400434423898986]
[null,null,2011,220.22300000000001,221.309,223.46700000000001,224.90600000000001,225.964,225.72200000000001,225.922,226.54499999999999,226.88900000000001,226.42099999999999,226.23,225.672,224.93916666666667,223.59800000000001,226.28,2.9624188448710851,3.1568415686220437]
[null,null,2012,226.66499999999999,227.66300000000001,229.392,230.08500000000001,229.815,229.47800000000001,229.10400000000001,230.37899999999999,231.40700000000001,231.31700000000001,230.221,229.601,229.5939166666667,228.85,230.33799999999999,1.7410223687475639,2.0693372652606232]
[null,null,2013,230.28,232.166,232.773,232.53100000000001,232.94499999999999,233.50399999999999,233.596,233.87700000000001,234.149,233.54599999999999,233.06899999999999,233.04900000000001,232.95708333333332,232.36600000000001,233.548,1.5017356196183849,1.4648326556271045]
[null,null,2014,233.916,234.78100000000001,236.29300000000001,237.072,237.9,238.34299999999999,238.25,237.852,238.03100000000001,237.43299999999999,236.15100000000001,234.81200000000001,236.73616666666666,236.38399999999999,237.08799999999999,0.75649326965573982,1.6222229774082195]
[null,null,2015,233.70699999999999,234.72200000000001,236.119,236.59899999999999,237.80500000000001,238.63800000000001,238.654,238.316,237.94499999999999,237.83799999999999,237.33600000000001,236.52500000000001,237.01700000000002,236.26499999999999,237.76900000000001,{"$f":"((O102-O101)/O101)*100","v":0.72951978604159662},0.11862713555245909]
[null,null,2016,236.916,237.11099999999999,238.13200000000001,239.261,240.22900000000001,241.018,240.62799999999999,240.84899999999999,241.428,241.72900000000001,241.35300000000001,241.43199999999999,240.00716666666662,238.77799999999999,241.23699999999999,2.0746221329669092,1.2615832057053273]
[null,null,2017,242.839,243.60300000000001,243.80099999999999,244.524,244.733,244.95500000000001,244.786,245.51900000000001,246.81899999999999,246.66300000000001,246.66900000000001,246.524,245.12,244.07599999999999,246.16300000000001,2.1090824745684142,2.1302836095866797]
[null,null,2018,247.86699999999999,248.99100000000001,249.554,250.54599999999999,251.58799999999999,251.989,252.006,252.14599999999999,252.43899999999999,252.88499999999999,252.03800000000001,null,null,250.089]
[]
[null,"Consumer Price Index - SEASONALLY ADJUSTED","Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec.","Annual","Avg-Avg"]
[null,"All Urban Consumers - (CPI-U)",1970,37.9,38.1,38.299999999999997,38.5,38.6,38.799999999999997,38.9,39,39.200000000000003,39.4,39.6,39.799999999999997,{"$f":"AVERAGE(D108:O108)","v":38.841666666666661},"n/a"]
[null,"U.S. city average",1971,39.9,39.9,40,40.1,40.299999999999997,40.5,40.6,40.700000000000003,40.799999999999997,40.9,41,41.1,40.483333333333334,{"$f":"(P109/P108-1)*100","v":4.2265608238575503}]
[null,"All items",1972,41.2,41.4,41.4,41.5,41.6,41.7,41.8,41.9,42.1,42.2,42.4,42.5,41.80833333333333,3.2729518320296247]
[null,"1982-84=100",1973,42.7,43,43.4,43.7,43.9,44.2,44.2,45,45.2,45.6,45.9,46.3,44.425000000000004,6.2587203508072786]
[null,"https://www.bls.gov/cpi/",1974,46.8,47.3,47.8,48.1,48.6,49,49.3,49.9,50.6,51,51.5,51.9,49.316666666666663,11.011067341962089]
[null,"CUSR0000SA0",1975,52.3,52.6,52.8,53,53.1,53.5,54,54.2,54.6,54.9,55.3,55.6,53.824999999999996,9.1416018925312592]
[null,null,1976,55.8,55.9,56,56.1,56.4,56.7,57,57.3,57.6,57.9,58.1,58.4,56.933333333333337,5.7748877535222398]
[null,null,1977,58.7,59.3,59.6,60,60.2,60.5,60.8,61.1,61.3,61.6,62,62.3,60.616666666666667,6.4695550351288045]
[null,null,1978,62.7,63,63.4,63.9,64.5,65,65.5,65.900000000000006,66.5,67.099999999999994,67.5,67.900000000000006,65.24166666666666,7.6299147649161236]
[null,null,1979,68.5,69.2,69.900000000000006,70.599999999999994,71.400000000000006,72.2,73,73.7,74.400000000000006,75.2,76,76.900000000000006,72.583333333333329,11.253033593051477]
[null,null,1980,78,79,80.099999999999994,80.900000000000006,81.7,82.5,82.6,83.2,83.9,84.7,85.6,86.4,82.38333333333334,13.501722158438589]
[null,null,1981,87.2,88,88.6,89.1,89.7,90.5,91.5,92.2,93.1,93.4,93.8,94.1,90.933333333333323,10.378312765526987]
[null,null,1982,94.4,94.7,94.7,95,95.9,97,97.5,97.7,97.7,98.1,98,97.7,96.53333333333336,6.158357771261036]
[null,null,1983,97.9,98,98.1,98.8,99.2,99.4,99.8,100.1,100.4,100.8,101.1,101.4,99.583333333333329,3.1595303867403057]
[null,null,1984,102.1,102.6,102.9,103.3,103.5,103.7,104.1,104.4,104.7,105.1,105.3,105.5,103.93333333333334,4.368200836820102]
[null,null,1985,105.7,106.3,106.8,107,107.2,107.5,107.7,107.9,108.1,108.5,109,109.5,107.60000000000001,3.527902501603597]
[null,null,1986,109.9,109.7,109.1,108.7,109,109.4,109.5,109.6,110,110.2,110.4,110.8,109.69166666666668,1.9439281288723631]
[null,null,1987,111.4,111.8,112.2,112.7,113,113.5,113.8,114.3,114.7,115,115.4,115.6,113.61666666666666,3.5782116538782827]
[null,null,1988,116,116.2,116.5,117.2,117.5,118,118.5,119,119.5,119.9,120.3,120.7,118.27500000000002,4.1000440076280231]
[null,null,1989,121.2,121.6,122.2,123.1,123.7,124.1,124.5,124.5,124.8,125.4,125.9,126.3,123.94166666666668,4.7910942013668523]
[null,null,1990,127.5,128,128.6,128.9,129.1,129.9,130.5,131.6,132.5,133.4,133.69999999999999,134.19999999999999,130.65833333333333,5.4192160290459146]
[null,null,1991,134.69999999999999,134.80000000000001,134.80000000000001,135.1,135.6,136,136.19999999999999,136.6,137,137.19999999999999,137.80000000000001,138.19999999999999,136.16666666666666,4.2158300912047864]
[null,null,1992,138.30000000000001,138.6,139.1,139.4,139.69999999999999,140.1,140.5,140.80000000000001,141.1,141.69999999999999,142.1,142.30000000000001,140.30833333333331,3.0416156670746597]
[null,null,1993,142.80000000000001,143.1,143.30000000000001,143.80000000000001,144.19999999999999,144.30000000000001,144.5,144.80000000000001,145,145.6,146,146.30000000000001,144.47499999999999,2.9696501752093818]
[null,null,1994,146.30000000000001,146.69999999999999,147.1,147.19999999999999,147.5,147.9,148.4,149,149.30000000000001,149.4,149.80000000000001,150.1,148.22499999999999,2.5956047759127854]
[null,null,1995,150.5,150.9,151.19999999999999,151.80000000000001,152.1,152.4,152.6,152.9,153.1,153.5,153.69999999999999,153.9,152.38333333333335,2.8054196885365812]
[null,null,1996,154.69999999999999,155,155.5,156.1,156.4,156.69999999999999,157,157.19999999999999,157.69999999999999,158.19999999999999,158.69999999999999,159.1,156.85833333333332,2.936672864486467]
[null,null,1997,159.4,159.69999999999999,159.80000000000001,159.9,159.9,160.19999999999999,160.4,160.80000000000001,161.19999999999999,161.5,161.69999999999999,161.80000000000001,160.52500000000001,2.3375657440365627]
[null,null,1998,162,162,162,162.19999999999999,162.6,162.80000000000001,163.19999999999999,163.4,163.5,163.9,164.1,164.4,163.00833333333335,1.5470072159061488]
[null,null,1999,164.7,164.7,164.8,165.9,166,166,166.7,167.1,167.8,168.1,168.4,168.8,166.58333333333331,2.193139410050593]
[null,null,2000,169.3,170,171,170.9,171.2,172.2,172.7,172.7,173.6,173.9,174.2,174.6,172.19166666666669,3.366683341670873]
[null,null,2001,175.6,176,176.1,176.4,177.3,177.7,177.4,177.4,178.1,177.6,177.5,177.4,177.04166666666666,2.8166287567148895]
[null,null,2002,177.7,178,178.5,179.3,179.5,179.6,180,180.5,180.8,181.2,181.5,181.8,179.86666666666667,1.5956695693104317]
[null,null,2003,182.6,183.6,183.9,183.2,182.9,183.1,183.7,184.5,185.1,184.9,185,185.5,184,2.2979985174202966]
[null,null,2004,186.3,186.7,187.1,187.4,188.2,188.9,189.1,189.2,189.8,190.8,191.7,191.7,188.9083333333333,2.6675724637680975]
[null,null,2005,191.6,192.4,193.1,193.7,193.6,193.7,194.9,196.1,198.8,199.1,198.1,198.1,195.26666666666665,3.3658299880894749]
[null,null,2006,199.3,199.4,199.7,200.7,201.3,201.8,202.9,203.8,202.8,201.9,202,203.1,201.55833333333337,3.2220894503243613]
[null,null,2007,203.43700000000001,204.226,205.28800000000001,205.904,206.755,207.23400000000001,207.60300000000001,207.667,208.547,209.19,210.834,211.44499999999999,207.34416666666667,2.8705502956133389]
[null,null,2008,212.17400000000001,212.68700000000001,213.44800000000001,213.94200000000001,215.208,217.46299999999999,219.01599999999999,218.69,218.87700000000001,216.995,213.15299999999999,211.398,215.25424999999998,3.8149533987371864]
[null,null,2009,211.93299999999999,212.70500000000001,212.495,212.709,213.02199999999999,214.79,214.726,215.44499999999999,215.86099999999999,216.50899999999999,217.23400000000001,217.34700000000001,214.56466666666668,-0.32035759262978303]
[null,null,2010,217.488,217.28100000000001,217.35300000000001,217.40299999999999,217.29,217.19900000000001,217.60499999999999,217.923,218.27500000000001,219.035,219.59,220.47200000000001,218.07616666666672,1.6365695501278754]
[null,null,2011,221.18700000000001,221.898,223.04599999999999,224.09299999999999,224.80600000000001,224.80600000000001,225.39500000000001,226.10599999999999,226.59700000000001,226.75,227.16900000000001,227.22300000000001,224.923,3.1396522774534974]
[null,null,2012,227.84200000000001,228.32900000000001,228.80699999999999,229.18700000000001,228.71299999999999,228.524,228.59,229.91800000000001,231.01499999999999,231.63800000000001,231.249,231.221,229.58608333333328,2.0731909735034915]
[null,null,2013,231.61199999999999,232.98500000000001,232.29900000000001,231.79499999999999,231.916,232.374,232.88900000000001,233.32300000000001,233.63200000000001,233.71799999999999,234.12100000000001,234.72300000000001,232.94891666666663,1.4647374459761497]
[null,null,2014,235.38499999999999,235.672,235.97800000000001,236.471,236.83199999999999,237.029,237.42400000000001,237.256,237.48599999999999,237.506,237.11799999999999,236.29,236.70391666666669,1.6119413877220046]
[null,null,2015,234.91300000000001,235.489,235.989,236.20099999999999,236.89099999999999,237.41900000000001,237.876,237.81100000000001,237.46700000000001,237.792,238.15299999999999,237.846,236.98724999999999,0.11969946983694246]
[null,null,2016,238.10599999999999,237.80799999999999,238.078,238.90799999999999,239.36199999999999,239.84200000000001,239.898,240.38900000000001,241.006,241.69399999999999,242.19900000000001,242.821,240.00924999999998,1.2751740863696126]
[null,null,2017,244.02799999999999,244.102,243.71700000000001,244.08699999999999,243.911,244.03200000000001,244.23599999999999,245.262,246.392,246.583,247.411,247.91,245.13924999999998,2.1374176203625472]
[null,null,2018,249.245,249.619,249.46199999999999,250.01300000000001,250.535,250.857,251.286,251.846,251.994,252.827,252.876,null,250.96000000000004,2.3744667571594658]
[]
[null,null,"Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec.","Annual"]
[null,"Producer Price Index",2002,128.5,128.4,129.80000000000001,130.80000000000001,130.80000000000001,130.9,131.19999999999999,131.5,132.30000000000001,133.19999999999999,133.1,132.9,{"$f":"AVERAGE(D159:O159)","v":131.11666666666665}]
[null,"WPU00000000",2003,135.30000000000001,137.6,141.19999999999999,136.80000000000001,136.69999999999999,138,137.69999999999999,138,138.5,139.30000000000001,138.9,139.5,138.125]
[null,"Not Seasonally Adjusted",2004,141.4,142.1,143.1,144.80000000000001,146.80000000000001,147.19999999999999,147.4,148,147.69999999999999,150,151.4,150.19999999999999,146.67500000000004]
[null,"All commodities",2005,150.9,151.6,153.69999999999999,155,154.30000000000001,154.30000000000001,156.30000000000001,157.6,162.19999999999999,166.2,163.69999999999999,163,157.4]
[null,"1982=100",2006,164.3,161.80000000000001,162.19999999999999,164.3,165.8,166.1,166.8,167.9,165.4,162.19999999999999,164.6,165.6,164.75000000000003]
[null,null,2007,164,166.8,169.3,171.4,173.3,173.8,175.1,172.4,173.5,174.7,179,178.6,172.65833333333333]
[null,null,2008,181,182.7,187.9,190.9,196.6,200.5,205.5,199,196.9,186.4,176.8,170.9,189.5916666666667]
[null,null,2009,171.2,169.3,168.1,169.1,170.8,174.1,172.5,175,174.1,175.2,177.4,178.1,172.90833333333333]
[null,null,2010,181.9,181,183.3,184.4,184.8,183.5,184.1,184.9,184.9,186.6,187.7,189.7,184.73333333333335]
[null,null,2011,192.7,195.8,199.2,203.1,204.1,203.9,204.6,203.2,203.7,201.1,201.4,199.8,201.05000000000004]
[null,null,2012,200.7,201.6,204.2,203.7,201.9,199.8,200.1,202.7,204.4,203.5,201.8,201.5,202.15833333333333]
[null,null,2013,202.5,204.3,204,203.5,204.1,204.3,204.4,204.2,203.9,202.5,201.2,202,203.40833333333333]
[null,null,2014,203.8,205.7,207,208.3,208,208.3,208,207,206.4,203.4,200.9,197,205.31666666666669]
[null,null,2015,192,191.1,191.5,190.9,193.4,194.8,193.9,191.9,189.1,187.5,185.7,183.5,190.44166666666669]
[null,null,2016,182.6,181.3,182.1,183.2,185.3,187.6,187.7,186.6,186.9,186.7,186.3,188.2,185.375]
[null,null,2017,190.7,191.6,191.5,193,192.8,193.6,193.5,193.8,194.8,194.9,195.9,196.3,193.5]
[null,null,2018,197.9,199.3,199.3,200.3,203.2,204.2,204.3,203,203.2,204.3,201.5,null,null,"Preliminary"]
[]
[null,"Consumer Price Index - All Urban Consumers"]
[null,{"$f":"C185","v":"CUUR0000SETC01"}]
[null,{"$f":"C215","v":"CUUR0000SS47021"}]
[null,{"$f":"C245","v":"CUUR0000SETD"}]
[null,{"$f":"C275","v":"CUUR0000SS45021"}]
[null,{"$f":"C305","v":"CUUS0000SS45011"}]
[null,"https://www.bls.gov/cpi/"]
[]
[null,"Series Id:","CUUR0000SETC01"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","Tires"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2018"]
[null,"Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec.","Annual"]
[null,1997,101.9,101.9,101.2,100.7,100.2,99.6,100.6,100,99.5,98.8,99.3,99,{"$f":"AVERAGE(C192:N192)","v":100.22500000000001}]
[null,1998,98.8,99.1,98.7,97.8,98.1,98.5,99,99,99.1,99,98.8,98.6,{"$f":"AVERAGE(C193:N193)","v":98.708333333333329}]
[null,1999,98.5,98.4,97.5,97.9,97.9,97.4,97.4,97,97.2,97.1,97.8,97.5,97.633333333333326]
[null,2000,97.1,96.9,97.3,96.7,97.2,97,97.4,97.9,97.8,98,98.6,98.5,97.533333333333317]
[null,2001,99.7,100,100.4,99.7,100.4,100.2,101.2,100.8,100.4,100.9,101.3,101.2,100.51666666666667]
[null,2002,101.6,101.4,101.7,102.3,102.1,101.9,102.2,102.4,101.8,101.4,101.5,101.3,101.8]
[null,2003,102.3,102.7,102.3,102,102,101.7,101.5,101.7,101.1,101.4,101.1,100.8,101.71666666666665]
[null,2004,101.1,101,100.6,100.6,100.5,101,102,102.4,102.8,102.8,103.2,103.2,101.76666666666665]
[null,2005,103.8,104,103.5,103.5,103.5,103.8,104.4,104.6,105,105.3,105.8,106.2,104.44999999999999]
[null,2006,106.4,106.9,107.1,107.1,108.1,107.9,108.9,109,109.4,109.4,110,110,108.35000000000001]
[null,2007,110.196,110.71599999999999,110.747,111.102,111.202,111.179,111.417,111.967,112.268,112.84099999999999,113.08799999999999,113.06,111.64858333333332]
[null,2008,112.738,113.85899999999999,114.836,114.496,115.395,116.371,117.77500000000001,118.533,119.19499999999999,119.378,119.59,119.79600000000001,116.83016666666664]
[null,2009,120.203,121.199,121.687,121.848,121.435,121.408,120.63800000000001,120.108,119.86499999999999,120.181,120.833,121.348,120.89608333333335]
[null,2010,121.723,122.251,122.238,122.01,122.336,122.908,123.57599999999999,124.324,124.185,124.94,125.62,126.26300000000001,123.53116666666665]
[null,2011,127.50700000000001,128.10499999999999,127.64700000000001,128.41,130.03,131.48500000000001,131.72900000000001,132.22499999999999,131.77600000000001,131.47499999999999,132.97499999999999,134.417,130.64841666666663]
[null,2012,135.31,135.44200000000001,135.1,135.256,135.202,135.19999999999999,135.447,135.446,134.917,135.185,134.36500000000001,134.666,135.12799999999999]
[null,2013,133.58199999999999,133.143,133.28800000000001,132.29,131.648,131.03200000000001,130.53899999999999,129.876,129.345,129.209,128.88499999999999,129.637,131.0395]
[null,2014,129.28899999999999,128.863,128.792,128.94999999999999,128.71100000000001,127.688,127.991,127.76600000000001,127.262,127.04300000000001,126.572,127.212,128.01158333333333]
[null,2015,127.601,127.58499999999999,126.843,126.577,126.929,126.119,126.205,126.009,126.455,125.575,126.10599999999999,126.41,126.53450000000002]
[null,2016,127.05,126.88,126.348,126.672,125.66,125.366,124.423,125.366,124.65600000000001,125.125,123.542,123.967,125.42125]
[null,2017,124.423,124.825,125.414,125.592,124.578,124.661,124.148,124.169,123.976,122.60899999999999,121.39100000000001,122.38500000000001,124.01425]
[null,2018,123.077,123.55500000000001,123.529,122.614,123.614,122.717,122.17400000000001,122.134,122.087,122.645,122.76900000000001,null,122.81045454545455]
[]
[null,"Series Id:","CUUR0000SS47021"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","Motor oil, coolant, and fluids"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2018"]
[null,"Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec.","Annual"]
[null,1997,131.1,130.5,131.1,131.5,132.6,132.6,132.69999999999999,131.69999999999999,131.5,131.6,131.6,131.80000000000001,{"$f":"AVERAGE(C222:N222)","v":131.69166666666666}]
[null,1998,131.4,131,131,131.30000000000001,131.1,131.6,130.69999999999999,131.6,131.1,130.69999999999999,130.80000000000001,130.80000000000001,{"$f":"AVERAGE(C223:N223)","v":131.09166666666667}]
[null,1999,131.1,130.9,128.80000000000001,129.80000000000001,130.69999999999999,131.1,130.19999999999999,131.1,132,132.5,132.5,132.19999999999999,131.07499999999999]
[null,2000,132.4,134.5,135.69999999999999,137.4,137,138.80000000000001,139.6,139.80000000000001,140,138.69999999999999,140.19999999999999,141.69999999999999,137.98333333333335]
[null,2001,140.4,142.80000000000001,146.19999999999999,145.19999999999999,146,146.5,147.30000000000001,148.5,150.80000000000001,151,151.1,150.69999999999999,147.20833333333334]
[null,2002,152.1,152.30000000000001,152.9,152.30000000000001,153.80000000000001,152.6,153,154.4,154.30000000000001,152.6,153.69999999999999,154.30000000000001,153.19166666666666]
[null,2003,154.4,154.80000000000001,155.69999999999999,156,155.30000000000001,156.6,156.9,157.19999999999999,158.1,159.6,160.69999999999999,160.19999999999999,157.125]
[null,2004,161.1,161,161.9,163.30000000000001,163,164.8,165.4,166.1,167.4,168.5,171.2,170.3,165.33333333333334]
[null,2005,172.6,174.4,176.9,176,179.4,179.6,182,186.8,186.1,190.3,193.9,195.1,182.75833333333333]
[null,2006,197.3,201.3,203.2,204.2,211.4,211.4,213.3,216.6,221.4,222.8,225,224.4,212.69166666666669]
[null,2007,225.12299999999999,228.06700000000001,227.535,229.30199999999999,229.62100000000001,226.59800000000001,231.636,230.655,232.78700000000001,233.46600000000001,238.352,240.51,231.13766666666666]
[null,2008,246.53200000000001,247.51300000000001,255.024,254.904,256.548,260.90699999999998,268.07499999999999,275.952,276.947,291.17899999999997,297.23599999999999,298.12099999999998,269.07816666666668]
[null,2009,300.173,301.12599999999998,299.072,297.38099999999997,295.58199999999999,291.012,291.07400000000001,289.93599999999998,290.95800000000003,291.50599999999997,291.35899999999998,292.33699999999999,294.29299999999995]
[null,2010,293.02699999999999,297.67599999999999,295.96699999999998,302.68799999999999,305.22699999999998,307.18400000000003,307.786,306.41399999999999,312.53100000000001,312.83100000000002,312.24200000000002,311.036,305.38408333333336]
[null,2011,311.577,310.12799999999999,312.12299999999999,320.31299999999999,328.10500000000002,330.97300000000001,342.125,349.53399999999999,353.59699999999998,350.613,351.51400000000001,354.17,334.56433333333337]
[null,2012,354.37799999999999,353.09800000000001,359.59,361.20299999999997,361.495,362.50700000000001,360.69,356.49299999999999,364.43900000000002,351.72300000000001,365.286,364.25099999999998,359.59608333333335]
[null,2013,362.78,362.72800000000001,359.25,364.24400000000003,361.38299999999998,358.57900000000001,356.81700000000001,359.94299999999998,358.76299999999998,360.88299999999998,361.77,363.48,360.88499999999999]
[null,2014,362.33699999999999,362.46499999999997,364.98,363.51,366.49400000000003,368.84399999999999,364.858,370.48700000000002,368.072,370.78699999999998,369.053,372.142,367.0024166666667]
[null,2015,371.06400000000002,368.69499999999999,369.94799999999998,374.84800000000001,371.55799999999999,366.38600000000002,367.29,368.98200000000003,371.42899999999997,362.512,365.84199999999998,369.702,369.02133333333336]
[null,2016,370.61500000000001,368.04300000000001,367.36799999999999,367.81900000000002,366.37700000000001,363.43200000000002,358.01299999999998,369.774,366.95100000000002,366.75799999999998,365.90699999999998,374.12900000000002,367.09883333333329]
[null,2017,368.22399999999999,364.03199999999998,372.69099999999997,373.74099999999999,370.45299999999997,370.721,379.81299999999999,377.363,373.86900000000003,374.61399999999998,386.81099999999998,381.49200000000002,374.48533333333336]
[null,2018,380.45499999999998,377.14299999999997,377.42099999999999,385.84399999999999,390.16800000000001,394.31900000000002,392.27699999999999,397.113,399.10899999999998,382.28699999999998,398.70100000000002,null,388.62154545454541]
[]
[null,"Series Id:","CUUR0000SETD"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","Motor vehicle maintenance and repair"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2018"]
[null,"Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec.","Annual"]
[null,1997,161.1,161.19999999999999,161.5,161.9,162.19999999999999,162.6,162.9,163.30000000000001,163.5,163.9,164,164.7,{"$f":"AVERAGE(C252:N252)","v":162.73333333333332}]
[null,1998,165,165.5,165.7,165.7,165.9,166.5,166.8,167.3,168.3,169,169.5,169.6,{"$f":"AVERAGE(C253:N253)","v":167.06666666666663}]
[null,1999,169.8,170.4,170.6,170.9,171.3,171.7,172.1,172.1,172.8,173.2,173.6,173.8,171.85833333333332]
[null,2000,174.6,175.2,175.7,175.9,176.3,176.8,177.2,178.2,178.7,179.4,179.9,179.9,177.31666666666669]
[null,2001,180.6,181.5,181.7,181.9,182.5,182.7,183.4,184,185.1,186,186.4,186.4,183.51666666666665]
[null,2002,187.1,188,188.5,189,189.9,190,189.8,191,191.4,191.8,192.8,193.3,190.2166666666667]
[null,2003,193.7,194.5,194.3,194.6,194.9,195.1,196,195.7,196.2,196.9,197.2,198,195.59166666666667]
[null,2004,198.2,198.2,198.5,198.6,199,199.7,200.3,200.8,200.7,201.7,202.9,203.3,200.15833333333333]
[null,2005,204,203.9,204.7,205,205.6,206.1,206.7,207.3,208.7,209.8,210.5,210.7,206.91666666666666]
[null,2006,211.2,212.9,213.4,213.9,214.9,215.5,216.7,216.2,217,218.5,218.5,218.8,215.625]
[null,2007,219.262,220.53,221.16,221.50800000000001,221.999,222.553,223.48699999999999,224.01900000000001,224.30199999999999,224.93899999999999,225.672,226.12,222.96258333333333]
[null,2008,227.732,228.73099999999999,229.76499999999999,230.52799999999999,231.73,233.16200000000001,234.78800000000001,236.125,237.12100000000001,238.227,239.048,239.35599999999999,233.85941666666659]
[null,2009,241.07599999999999,241.68899999999999,242.11799999999999,242.649,242.488,242.68299999999999,243.03100000000001,243.494,244.49299999999999,245.393,245.511,245.417,243.33683333333332]
[null,2010,245.56700000000001,245.96899999999999,246.624,247.35499999999999,247.31100000000001,247.63499999999999,247.536,248.39,249.23099999999999,249.82400000000001,249.87200000000001,250.13399999999999,247.95400000000004]
[null,2011,250.726,250.851,250.82,251.458,252.376,252.529,252.76900000000001,253.33699999999999,255.244,255.774,255.66300000000001,255.64400000000001,253.09924999999998]
[null,2012,256.40499999999997,256.96800000000002,256.61599999999999,256.54399999999998,257.37200000000001,257.62900000000002,257.423,257.64100000000002,258.024,258.57799999999997,258.94299999999998,258.84500000000003,257.58233333333334]
[null,2013,259.75200000000001,260.23399999999998,260.15600000000001,260.34100000000001,261.065,261.36,262.22899999999998,262.49700000000001,262.95999999999998,263.08499999999998,262.93400000000003,263.08100000000002,261.64116666666672]
[null,2014,263.71800000000002,264.52300000000002,264.14600000000002,264.50799999999998,265.01299999999998,265.65600000000001,266.28199999999998,266.12900000000002,267.25599999999997,268.09399999999999,268.38900000000001,268.58800000000002,266.02516666666668]
[null,2015,268.86900000000003,269.13600000000002,268.90699999999998,269.94799999999998,270.76400000000001,270.98099999999999,271.17500000000001,270.83800000000002,271.11900000000003,271.80399999999997,272.08999999999997,272.96699999999998,270.71650000000005]
[null,2016,273.09699999999998,273.072,273.98,274.86399999999998,275.33100000000002,275.56299999999999,276.05799999999999,275.923,275.33100000000002,275.64499999999998,277.34800000000001,278.00200000000001,275.35116666666664]
[null,2017,279.52300000000002,279.78199999999998,279.60000000000002,280.17,280.38799999999998,279.29399999999998,279.60500000000002,280.488,282.20299999999997,283.25700000000001,282.50200000000001,283.10700000000003,280.8265833333333]
[null,2018,283.30500000000001,284.03199999999998,283.65600000000001,284.36700000000002,284.851,285.75299999999999,286.06700000000001,286.93099999999998,288.45699999999999,289.05700000000002,290.11399999999998,null,286.05363636363631]
[]
[null,"Series Id:","CUUR0000SS45021"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","New trucks"]
[null,"Base Period:","DECEMBER 1983=100"]
[null,"Years:","1997 to 2018"]
[null,"Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec.","Annual"]
[null,1997,152,152.69999999999999,152.6,152.30000000000001,151.5,151,150.80000000000001,150.19999999999999,150.19999999999999,151.1,151.30000000000001,151.4,{"$f":"AVERAGE(C282:N282)","v":151.42499999999998}]
[null,1998,151.80000000000001,151.9,151.9,152,150.80000000000001,149.69999999999999,150.1,150.4,150.19999999999999,150.19999999999999,151.5,152.1,{"$f":"AVERAGE(C283:N283)","v":151.05000000000001}]
[null,1999,152.6,152.4,152,152.19999999999999,151.9,151.9,151.5,150.9,151,151.80000000000001,152.69999999999999,153.1,152]
[null,2000,152.4,151.9,152.30000000000001,152.80000000000001,152.6,152.1,151.4,150.80000000000001,150,150.1,151.19999999999999,152.19999999999999,151.65]
[null,2001,152.6,152.19999999999999,151.6,151.4,150.9,150.30000000000001,149.69999999999999,148.69999999999999,148.4,149.6,151.30000000000001,152,150.72499999999999]
[null,2002,150.9,148.9,148.19999999999999,147.9,147.30000000000001,146.69999999999999,146.4,145.80000000000001,146.69999999999999,147.5,148.30000000000001,148.6,147.76666666666668]
[null,2003,147.9,147.5,147.6,146.9,146.19999999999999,145.30000000000001,144.80000000000001,144.9,144.80000000000001,144.6,145.9,146.4,146.06666666666666]
[null,2004,146.5,146.9,146.19999999999999,146,145.30000000000001,144.9,143.6,142.4,142.4,143.1,145.5,147.19999999999999,145]
[null,2005,148.4,148.5,147.4,146.9,146.80000000000001,145.9,143.30000000000001,141.69999999999999,142.4,143.6,144.30000000000001,144.4,145.30000000000001]
[null,2006,145.19999999999999,145.4,145,144.4,143.4,142.69999999999999,142.19999999999999,141.4,140.9,141.4,141.1,141.5,142.88333333333335]
[null,2007,142.19,142.00200000000001,141.982,141.624,140.95400000000001,140.15199999999999,139.69,139.47900000000001,139.191,139.51300000000001,140.60400000000001,141.191,140.71433333333334]
[null,2008,141.47800000000001,141.048,140.249,139.30000000000001,138.50700000000001,137.886,137.07300000000001,135.19399999999999,133.67400000000001,133.63999999999999,133.697,133.65700000000001,137.11691666666667]
[null,2009,134.80600000000001,136.54900000000001,137.553,138.017,138.44900000000001,139.256,139.602,137.93100000000001,138.297,140.89699999999999,142.20099999999999,142.52000000000001,138.83983333333333]
[null,2010,142.755,143.17599999999999,143.22800000000001,142.923,142.33199999999999,142.04900000000001,141.953,141.93899999999999,142.17599999999999,142.55600000000001,143.34100000000001,143.91499999999999,142.69524999999999]
[null,2011,144.57,145.84299999999999,146.49199999999999,146.852,147.292,147.27500000000001,146.87,146.40100000000001,146.238,146.607,146.91499999999999,147.21,146.54708333333335]
[null,2012,148.26900000000001,149.50700000000001,149.667,149.749,149.404,149.40600000000001,149.01400000000001,148.91499999999999,149.11799999999999,149.386,149.93199999999999,150.34299999999999,149.39250000000001]
[null,2013,151.16399999999999,151.42599999999999,151.60400000000001,152.04300000000001,151.875,152.21899999999999,151.93899999999999,151.489,151.881,151.87700000000001,152.18100000000001,152.48099999999999,151.84825000000001]
[null,2014,152.67599999999999,153.35499999999999,153.27799999999999,153.87799999999999,153.82400000000001,153.107,153.28700000000001,153.41300000000001,153.452,153.90199999999999,154.16800000000001,154.41,153.56250000000003]
[null,2015,154.38499999999999,155.16900000000001,155.56700000000001,156.06299999999999,156.16300000000001,156.06,155.58099999999999,155.08600000000001,155.096,155.035,155.571,155.51900000000001,155.44125]
[null,2016,156.13300000000001,156.94300000000001,157.22,157.02000000000001,156.78200000000001,156.43899999999999,156.291,155.77099999999999,155.72200000000001,156.18899999999999,156.19300000000001,156.529,156.43600000000001]
[null,2017,158.01,157.97300000000001,157.66200000000001,157.779,157.57300000000001,156.79400000000001,155.93799999999999,155.613,155.036,154.94800000000001,155.20699999999999,156.35499999999999,156.57399999999998]
[null,2018,156.74600000000001,156.465,156.48599999999999,155.791,156.00899999999999,156.178,155.98500000000001,155.63999999999999,154.96299999999999,154.78700000000001,155.035,null,155.82590909090911]
[]
[null,"Series Id:","CUUS0000SS45011"]
[null,"Not Seasonally Adjusted"]
[null,"Area:","U.S. city average"]
[null,"Item:","New cars"]
[null,"Base Period:","1982-84=100"]
[null,"Years:","1997 to 2018"]
[null,"Year","Jan.","Feb.","Mar.","Apr.","May","June","July","Aug.","Sep.","Oct.","Nov.","Dec.","Annual"]
[null,1997,143,142.9,142.9,142.6,142.1,141.69999999999999,141.1,140.4,140,140.6,141.30000000000001,141.5,{"$f":"AVERAGE(C312:N312)","v":141.67499999999998}]
[null,1998,141.80000000000001,141.69999999999999,141.69999999999999,141.5,140.6,140,140.1,140,139.4,139.69999999999999,140.6,141.30000000000001,{"$f":"AVERAGE(C313:N313)","v":140.70000000000002}]
[null,1999,141.4,140.80000000000001,140.30000000000001,140.1,139.6,139.1,138.6,138,138.19999999999999,138.80000000000001,139.6,140.1,139.54999999999998]
[null,2000,140,139.80000000000001,140,140.19999999999999,140,139.6,139.30000000000001,138.69999999999999,138.30000000000001,138.6,139.6,140.5,139.54999999999998]
[null,2001,140.4,139.9,139.5,139.6,139.19999999999999,138.5,138.1,137.19999999999999,137.1,137.69999999999999,139.4,140.5,138.92499999999998]
[null,2002,139.69999999999999,138.6,138.19999999999999,137.80000000000001,137.19999999999999,136.6,136.1,135.4,135.80000000000001,136.69999999999999,137.6,137.69999999999999,137.28333333333333]
[null,2003,136.69999999999999,136,136.1,135.5,134.9,134.19999999999999,133.5,133.6,133.1,133.5,134.30000000000001,134.80000000000001,134.68333333333331]
[null,2004,134.69999999999999,134.80000000000001,134.6,134.30000000000001,134.4,134.19999999999999,133,132,131.9,133,134.9,135.5,133.94166666666669]
[null,2005,136.4,136.4,135.69999999999999,135.6,135.5,135.1,133.9,132.69999999999999,133.6,135.1,136.1,136.6,135.22499999999997]
[null,2006,137.69999999999999,137.5,136.9,136.5,136.19999999999999,135.80000000000001,135.6,135.4,135.69999999999999,136.30000000000001,136.6,136.9,136.42499999999998]
[null,2007,137.20400000000001,136.84399999999999,136.589,136.4,135.78700000000001,135.47900000000001,135.00899999999999,134.88800000000001,134.637,135.16900000000001,136.00299999999999,136.37100000000001,135.86500000000001]
[null,2008,136.363,136.00899999999999,135.64500000000001,135.32900000000001,135.14400000000001,135.23500000000001,135.80000000000001,135.48099999999999,134.994,134.83699999999999,135.041,134.93,135.40066666666667]
[null,2009,135.637,135.98400000000001,135.947,136.03700000000001,136.172,136.48599999999999,136.84399999999999,134.666,135.041,137.851,139.821,139.72800000000001,136.68449999999999]
[null,2010,139.29,139.19800000000001,138.71199999999999,138.16999999999999,137.89599999999999,137.75899999999999,137.46199999999999,137.18,137.423,137.88,138.01499999999999,138.14699999999999,138.09433333333331]
[null,2011,138.203,139.584,140.31100000000001,141.154,142.71700000000001,143.81200000000001,143.70699999999999,143.28299999999999,143.41399999999999,143.41900000000001,143.489,143.619,142.226]
[null,2012,143.69800000000001,144.273,144.10300000000001,144.404,144.477,144.36500000000001,143.92400000000001,143.70400000000001,143.535,143.78700000000001,144.70099999999999,145.16300000000001,144.17783333333335]
[null,2013,145.71199999999999,145.68799999999999,145.59200000000001,145.673,145.334,145.05699999999999,144.69200000000001,144.34200000000001,144.22999999999999,144.16900000000001,144.232,144.36000000000001,144.92341666666667]
[null,2014,144.55600000000001,144.98099999999999,144.81200000000001,145.03899999999999,145.078,144.53700000000001,144.36600000000001,143.77199999999999,143.708,144.131,144.374,144.274,144.46900000000002]
[null,2015,144.31899999999999,145.066,145.232,145.215,145.19,145.25299999999999,144.375,143.905,143.58099999999999,143.51599999999999,143.45599999999999,143.63800000000001,144.39549999999997]
[null,2016,144.279,145.09399999999999,144.78,144.33799999999999,144.07400000000001,143.46199999999999,143.23699999999999,142.827,142.63,143.03200000000001,143.18299999999999,143.34700000000001,143.69024999999999]
[null,2017,145.02199999999999,145.21199999999999,144.589,144.45699999999999,143.90799999999999,143.084,141.68700000000001,141.066,140.238,140.024,140.785,141.83699999999999,142.65908333333331]
[null,2018,142.39500000000001,142.16,142.036,141.465,141.929,142.14500000000001,142.21600000000001,141.84100000000001,141.75,141.642,141.91200000000001,null,141.95372727272726]
[]
[null,"Updated January 2019"]

{"sheet":"TONS CONVERSION","index":31,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
["Full name(s)","Common name","Quantity (lb)","Quantity (kg)","Notes"]
["long ton, weight ton, gross ton","\"ton\" (UK)",2240,1016.047,"Used in countries such as the United Kingdom that formerly used the Imperial system"]
["short ton, net ton","\"ton\" (US)",2000,907.18470000000002,"Used in North America"]
["tonne","\"metric ton\"",2204.623,1000,"Defined in the International System of Units"]
["http://en.wikipedia.org/wiki/Ton"]
[]
["Verified 01/08/2019"]

{"sheet":"BCA Summary","index":32,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Benefit Cost Summary"]
["Benefit","3% discount rate (in $millions)","7% discount rate (in $millions)","Undiscounted (in $millions)"]
["Vehicle Operating Costs",{"$f":"TRANSPOSE('Benefits Summary'!R44:W44)","v":944.2447342683048},{"$f":"TRANSPOSE('Benefits Summary'!AB44:AG44)","v":337.97675755058782},{"$f":"TRANSPOSE('Benefits Summary'!I44:N44)","v":2166.9184804330457}]
["Business Time and Reliability Costs",2038.7170732908646,796.69349003035904,4400.1404654711005]
["Value of Personal Time and Reliability",2298.3972125034802,847.40862327644368,5135.0711818492737]
["Safety",402.19135486585657,142.29230737821368,929.11919138729604]
["Environmental: Non-CO2",89.094171145264255,32.727343531194741,201.37036458750825]
["Logistics/Freight Costs",203.89489369986507,78.742276632553086,445.67999999999989]
["Total Benefits",{"$f":"SUM(B3:B8)","v":5976.5394397736354},{"$f":"SUM(C3:C8)","v":2235.840798399352},{"$f":"SUM(D3:D8)","v":13278.299683728223}]
[]
["Costs","3% discount rate (in $millions)","7% discount rate (in $millions)","Undiscounted (in $millions)"]
["Capital Investment Costs",{"$f":"'Cost Summary Discounted'!E45","v":189.87557789842998},{"$f":"'Cost Summary Discounted'!H45","v":158.42891739349773},{"$f":"'Cost Summary Discounted'!B45","v":218.68200000000002}]
["Operation and Maintenance Costs",{"$f":"'Cost Summary Discounted'!F45","v":-0.24714921199440798},{"$f":"'Cost Summary Discounted'!I45","v":-0.18451812308036453},{"$f":"'Cost Summary Discounted'!C45","v":-0.26840000000000008}]
["Total Costs",{"$f":"B12+B13","v":189.62842868643557},{"$f":"C12+C13","v":158.24439927041738},{"$f":"SUM(D12:D13)","v":218.4136}]
[]
["","3% discount rate (in $millions)","7% discount rate (in $millions)","Undiscounted (in $millions)"]
["Net Present Value",{"$f":"B9-B14","v":5786.9110110871998},{"$f":"C9-C14","v":2077.5963991289345},{"$f":"D9-D14","v":13059.886083728223}]
[]
["","3% discount rate (in $millions)","7% discount rate (in $millions)","Undiscounted (in $millions)"]
["Benefit/Cost Ratio",{"$f":"(B9-B13)/B12","v":31.477384585935475},{"$f":"(C9-C13)/C12","v":14.11374484727877},60.72090105142729]
[]
[null,0.03,7.0000000000000007E-2,0]

{"sheet":"Benefits Summary","index":33,"n_rows":45,"n_cols":35,"rows_kept":45,"cut":false,"hidden":false,"merged":[[45,7,45,14],[45,16,45,24],[45,26,45,33],[0,0,0,5],[0,7,0,12],[0,16,0,21],[0,26,0,30],[44,7,44,14],[44,16,44,24],[44,26,44,33]]}
["Benefits Summary",null,null,null,null,null,null,"Benefits Undiscounted (in $millions)",null,null,null,null,null,"Exogenous",null,null,"Benefits Discounted at 3% (in $millions)",null,null,null,null,null,"Exogenous",null,null,null,"Benefits Discounted at 7%(in $millions)",null,null,null,null,null,"Exogenous"]
["Year","Vehicle Operating Costs","Business Time & Reliability Costs","Value of Personal Time & Reliability","Safety Cost","Environmental Cost",null,"Year","Vehicle Operating Costs","Business Time & Reliability Costs","Value of Personal Time & Reliability","Safety Cost","Env Cost","Shipper/ Logistics Cost","Total Benefits",null,"Year","Vehicle Operating Costs","Business Time & Reliability Costs","Value of Personal Time & Reliability","Safety Cost","Env Cost","Shipper/ Logistics Cost","Total Benefits","Discount Factor 3%",null,"Year","Vehicle Operating Costs","Business Time & Reliability Costs","Value of Personal Time & Reliability","Safety Cost","Env Cost","Shipper/ Logistics Cost","Total Benefits","Discount Factor, 7%"]
[{"$f":"'Benefit Calculations'!A5","v":2020},{"$f":"SUM('Benefit Calculations'!B5:D5)-SUM('Benefit Calculations'!E5:G5)","v":0},{"$f":"('Benefit Calculations'!H5-'Benefit Calculations'!K5)+('Benefit Calculations'!J5-'Benefit Calculations'!M5)+('Benefit Calculations'!N5-'Benefit Calculations'!Q5)+('Benefit Calculations'!P5-'Benefit Calculations'!S5)","v":0},{"$f":"('Benefit Calculations'!I5-'Benefit Calculations'!L5)+('Benefit Calculations'!O5-'Benefit Calculations'!R5)","v":0},{"$f":"SUM('Benefit Calculations'!T5:V5)-SUM('Benefit Calculations'!W5:Y5)","v":0},{"$f":"SUM('Benefit Calculations'!Z5:AB5)-SUM('Benefit Calculations'!AC5:AE5)","v":0},null,{"$f":"A3","v":2020},{"$f":"B3/1000000","v":0},0,0,0,0,0,{"$f":"SUM(I3:N3)","v":0},null,{"$f":"H3","v":2020},{"$f":"I3*$Y3","v":0},0,0,0,0,0,{"$f":"SUM(R3:W3)","v":0},{"$f":"1/((1+0.03)^(Q3-2017))","v":0.91514165935315961},null,{"$f":"Q3","v":2020},{"$f":"I3*$AI3","v":0},0,0,0,0,0,{"$f":"SUM(AB3:AG3)","v":0},{"$f":"1/((1+0.07)^(AA3-2017))","v":0.81629787689085187}]
[{"$f":"'Benefit Calculations'!A6","v":2021},{"$f":"SUM('Benefit Calculations'!B6:D6)-SUM('Benefit Calculations'!E6:G6)","v":0},{"$f":"('Benefit Calculations'!H6-'Benefit Calculations'!K6)+('Benefit Calculations'!J6-'Benefit Calculations'!M6)+('Benefit Calculations'!N6-'Benefit Calculations'!Q6)+('Benefit Calculations'!P6-'Benefit Calculations'!S6)","v":0},{"$f":"('Benefit Calculations'!I6-'Benefit Calculations'!L6)+('Benefit Calculations'!O6-'Benefit Calculations'!R6)","v":0},{"$f":"SUM('Benefit Calculations'!T6:V6)-SUM('Benefit Calculations'!W6:Y6)","v":0},{"$f":"SUM('Benefit Calculations'!Z6:AB6)-SUM('Benefit Calculations'!AC6:AE6)","v":0},null,2021,0,0,0,0,0,0,0,null,2021,0,0,0,0,0,0,0,{"$f":"1/((1+0.03)^(Q4-2017))","v":0.888487047915689},null,2021,0,0,0,0,0,0,{"$f":"SUM(AB4:AG4)","v":0},{"$f":"1/((1+0.07)^(AA4-2017))","v":0.7628952120475252}]
[{"$f":"'Benefit Calculations'!A7","v":2022},{"$f":"SUM('Benefit Calculations'!B7:D7)-SUM('Benefit Calculations'!E7:G7)","v":0},{"$f":"('Benefit Calculations'!H7-'Benefit Calculations'!K7)+('Benefit Calculations'!J7-'Benefit Calculations'!M7)+('Benefit Calculations'!N7-'Benefit Calculations'!Q7)+('Benefit Calculations'!P7-'Benefit Calculations'!S7)","v":0},{"$f":"('Benefit Calculations'!I7-'Benefit Calculations'!L7)+('Benefit Calculations'!O7-'Benefit Calculations'!R7)","v":0},{"$f":"SUM('Benefit Calculations'!T7:V7)-SUM('Benefit Calculations'!W7:Y7)","v":0},{"$f":"SUM('Benefit Calculations'!Z7:AB7)-SUM('Benefit Calculations'!AC7:AE7)","v":0},null,2022,0,0,0,0,0,0,0,null,2022,0,0,0,0,0,0,0,0.86260878438416411,null,2022,0,0,0,0,0,0,0,0.71298617948366838]
[{"$f":"'Benefit Calculations'!A8","v":2023},{"$f":"SUM('Benefit Calculations'!B8:D8)-SUM('Benefit Calculations'!E8:G8)","v":0},{"$f":"('Benefit Calculations'!H8-'Benefit Calculations'!K8)+('Benefit Calculations'!J8-'Benefit Calculations'!M8)+('Benefit Calculations'!N8-'Benefit Calculations'!Q8)+('Benefit Calculations'!P8-'Benefit Calculations'!S8)","v":0},{"$f":"('Benefit Calculations'!I8-'Benefit Calculations'!L8)+('Benefit Calculations'!O8-'Benefit Calculations'!R8)","v":0},{"$f":"SUM('Benefit Calculations'!T8:V8)-SUM('Benefit Calculations'!W8:Y8)","v":0},{"$f":"SUM('Benefit Calculations'!Z8:AB8)-SUM('Benefit Calculations'!AC8:AE8)","v":0},null,2023,0,0,0,0,0,0,0,null,2023,0,0,0,0,0,0,0,0.83748425668365445,null,2023,0,0,0,0,0,0,0,0.66634222381651254]
[{"$f":"'Benefit Calculations'!A9","v":2024},{"$f":"SUM('Benefit Calculations'!B9:D9)-SUM('Benefit Calculations'!E9:G9)","v":0},{"$f":"('Benefit Calculations'!H9-'Benefit Calculations'!K9)+('Benefit Calculations'!J9-'Benefit Calculations'!M9)+('Benefit Calculations'!N9-'Benefit Calculations'!Q9)+('Benefit Calculations'!P9-'Benefit Calculations'!S9)","v":0},{"$f":"('Benefit Calculations'!I9-'Benefit Calculations'!L9)+('Benefit Calculations'!O9-'Benefit Calculations'!R9)","v":0},{"$f":"SUM('Benefit Calculations'!T9:V9)-SUM('Benefit Calculations'!W9:Y9)","v":0},{"$f":"SUM('Benefit Calculations'!Z9:AB9)-SUM('Benefit Calculations'!AC9:AE9)","v":0},null,2024,0,0,0,0,0,0,0,null,2024,0,0,0,0,0,0,0,0.81309151134335378,null,2024,0,0,0,0,0,0,0,0.62274974188459109]
[{"$f":"'Benefit Calculations'!A10","v":2025},{"$f":"SUM('Benefit Calculations'!B10:D10)-SUM('Benefit Calculations'!E10:G10)","v":0},{"$f":"('Benefit Calculations'!H10-'Benefit Calculations'!K10)+('Benefit Calculations'!J10-'Benefit Calculations'!M10)+('Benefit Calculations'!N10-'Benefit Calculations'!Q10)+('Benefit Calculations'!P10-'Benefit Calculations'!S10)","v":0},{"$f":"('Benefit Calculations'!I10-'Benefit Calculations'!L10)+('Benefit Calculations'!O10-'Benefit Calculations'!R10)","v":0},{"$f":"SUM('Benefit Calculations'!T10:V10)-SUM('Benefit Calculations'!W10:Y10)","v":0},{"$f":"SUM('Benefit Calculations'!Z10:AB10)-SUM('Benefit Calculations'!AC10:AE10)","v":0},null,2025,0,0,0,0,0,0,0,null,2025,0,0,0,0,0,0,0,0.78940923431393573,null,2025,0,0,0,0,0,0,0,0.5820091045650384]
[{"$f":"'Benefit Calculations'!A11","v":2026},{"$f":"SUM('Benefit Calculations'!B11:D11)-SUM('Benefit Calculations'!E11:G11)","v":0},{"$f":"('Benefit Calculations'!H11-'Benefit Calculations'!K11)+('Benefit Calculations'!J11-'Benefit Calculations'!M11)+('Benefit Calculations'!N11-'Benefit Calculations'!Q11)+('Benefit Calculations'!P11-'Benefit Calculations'!S11)","v":0},{"$f":"('Benefit Calculations'!I11-'Benefit Calculations'!L11)+('Benefit Calculations'!O11-'Benefit Calculations'!R11)","v":0},{"$f":"SUM('Benefit Calculations'!T11:V11)-SUM('Benefit Calculations'!W11:Y11)","v":0},{"$f":"SUM('Benefit Calculations'!Z11:AB11)-SUM('Benefit Calculations'!AC11:AE11)","v":0},null,2026,0,0,0,0,0,0,0,null,2026,0,0,0,0,0,0,0,0.76641673234362695,null,2026,0,0,0,0,0,0,0,0.54393374258414806]
[{"$f":"'Benefit Calculations'!A12","v":2027},{"$f":"SUM('Benefit Calculations'!B12:D12)-SUM('Benefit Calculations'!E12:G12)","v":0},{"$f":"('Benefit Calculations'!H12-'Benefit Calculations'!K12)+('Benefit Calculations'!J12-'Benefit Calculations'!M12)+('Benefit Calculations'!N12-'Benefit Calculations'!Q12)+('Benefit Calculations'!P12-'Benefit Calculations'!S12)","v":0},{"$f":"('Benefit Calculations'!I12-'Benefit Calculations'!L12)+('Benefit Calculations'!O12-'Benefit Calculations'!R12)","v":0},{"$f":"SUM('Benefit Calculations'!T12:V12)-SUM('Benefit Calculations'!W12:Y12)","v":0},{"$f":"SUM('Benefit Calculations'!Z12:AB12)-SUM('Benefit Calculations'!AC12:AE12)","v":0},null,2027,0,0,0,0,0,0,0,null,2027,0,0,0,0,0,0,0,0.74409391489672516,null,2027,0,0,0,0,0,0,0,0.5083492921347178]
[{"$f":"'Benefit Calculations'!A13","v":2028},{"$f":"SUM('Benefit Calculations'!B13:D13)-SUM('Benefit Calculations'!E13:G13)","v":0},{"$f":"('Benefit Calculations'!H13-'Benefit Calculations'!K13)+('Benefit Calculations'!J13-'Benefit Calculations'!M13)+('Benefit Calculations'!N13-'Benefit Calculations'!Q13)+('Benefit Calculations'!P13-'Benefit Calculations'!S13)","v":0},{"$f":"('Benefit Calculations'!I13-'Benefit Calculations'!L13)+('Benefit Calculations'!O13-'Benefit Calculations'!R13)","v":0},{"$f":"SUM('Benefit Calculations'!T13:V13)-SUM('Benefit Calculations'!W13:Y13)","v":0},{"$f":"SUM('Benefit Calculations'!Z13:AB13)-SUM('Benefit Calculations'!AC13:AE13)","v":0},null,2028,0,0,0,0,0,0,0,null,2028,0,0,0,0,0,0,0,0.72242127659876232,null,2028,0,0,0,0,0,0,0,0.47509279638758667]
[{"$f":"'Benefit Calculations'!A14","v":2029},{"$f":"SUM('Benefit Calculations'!B14:D14)-SUM('Benefit Calculations'!E14:G14)","v":0},{"$f":"('Benefit Calculations'!H14-'Benefit Calculations'!K14)+('Benefit Calculations'!J14-'Benefit Calculations'!M14)+('Benefit Calculations'!N14-'Benefit Calculations'!Q14)+('Benefit Calculations'!P14-'Benefit Calculations'!S14)","v":0},{"$f":"('Benefit Calculations'!I14-'Benefit Calculations'!L14)+('Benefit Calculations'!O14-'Benefit Calculations'!R14)","v":0},{"$f":"SUM('Benefit Calculations'!T14:V14)-SUM('Benefit Calculations'!W14:Y14)","v":0},{"$f":"SUM('Benefit Calculations'!Z14:AB14)-SUM('Benefit Calculations'!AC14:AE14)","v":0},null,2029,0,0,0,0,0,0,0,null,2029,0,0,0,0,0,0,0,0.70137988019297326,null,2029,0,0,0,0,0,0,0,0.44401195924073528]
[{"$f":"'Benefit Calculations'!A15","v":2030},{"$f":"SUM('Benefit Calculations'!B15:D15)-SUM('Benefit Calculations'!E15:G15)","v":7875877.5640821457},{"$f":"('Benefit Calculations'!H15-'Benefit Calculations'!K15)+('Benefit Calculations'!J15-'Benefit Calculations'!M15)+('Benefit Calculations'!N15-'Benefit Calculations'!Q15)+('Benefit Calculations'!P15-'Benefit Calculations'!S15)","v":67498334.193704367},{"$f":"('Benefit Calculations'!I15-'Benefit Calculations'!L15)+('Benefit Calculations'!O15-'Benefit Calculations'!R15)","v":0},{"$f":"SUM('Benefit Calculations'!T15:V15)-SUM('Benefit Calculations'!W15:Y15)","v":1913206.4276717901},{"$f":"SUM('Benefit Calculations'!Z15:AB15)-SUM('Benefit Calculations'!AC15:AE15)","v":1468046.3873404264},null,2030,7.8758775640821455,67.498334193704366,0,1.9132064276717902,1.4680463873404264,7.07,85.825464572798722,null,2030,5.3630893808839426,45.963081116510331,0,1.3028004806066666,0.99966815463160719,4.8143259737517683,58.442965106384314,0.68095133999317792,null,2030,3.268209185017068,28.00940898208653,0,0.79391264895562574,0.60918705859748223,2.9337986465719608,35.614516521228666,0.41496444788853759]
[{"$f":"'Benefit Calculations'!A16","v":2031},{"$f":"SUM('Benefit Calculations'!B16:D16)-SUM('Benefit Calculations'!E16:G16)","v":10215242.632265568},{"$f":"('Benefit Calculations'!H16-'Benefit Calculations'!K16)+('Benefit Calculations'!J16-'Benefit Calculations'!M16)+('Benefit Calculations'!N16-'Benefit Calculations'!Q16)+('Benefit Calculations'!P16-'Benefit Calculations'!S16)","v":69103245.553209543},{"$f":"('Benefit Calculations'!I16-'Benefit Calculations'!L16)+('Benefit Calculations'!O16-'Benefit Calculations'!R16)","v":0},{"$f":"SUM('Benefit Calculations'!T16:V16)-SUM('Benefit Calculations'!W16:Y16)","v":2481484.4701758623},{"$f":"SUM('Benefit Calculations'!Z16:AB16)-SUM('Benefit Calculations'!AC16:AE16)","v":1904098.929939419},null,2031,10.215242632265568,69.103245553209547,0,2.4814844701758623,1.9040989299394191,8.07,91.774071585590406,null,2031,6.7534787949482284,45.685386075083152,0,1.6405535680956449,1.2588337066231294,5.3352206929562573,60.673472837706413,0.66111780581861923,null,2031,3.9616472139677881,26.799430035788451,0,0.96236246085094113,0.73844239363314612,3.129685135009812,35.591567239250139,0.3878172410173249]
[{"$f":"'Benefit Calculations'!A17","v":2032},{"$f":"SUM('Benefit Calculations'!B17:D17)-SUM('Benefit Calculations'!E17:G17)","v":12584830.935349703},{"$f":"('Benefit Calculations'!H17-'Benefit Calculations'!K17)+('Benefit Calculations'!J17-'Benefit Calculations'!M17)+('Benefit Calculations'!N17-'Benefit Calculations'!Q17)+('Benefit Calculations'!P17-'Benefit Calculations'!S17)","v":70726298.012209982},{"$f":"('Benefit Calculations'!I17-'Benefit Calculations'!L17)+('Benefit Calculations'!O17-'Benefit Calculations'!R17)","v":0},{"$f":"SUM('Benefit Calculations'!T17:V17)-SUM('Benefit Calculations'!W17:Y17)","v":3057104.3341860771},{"$f":"SUM('Benefit Calculations'!Z17:AB17)-SUM('Benefit Calculations'!AC17:AE17)","v":2345785.0175560117},null,2032,12.584830935349704,70.72629801220998,0,3.0571043341860773,2.3457850175560115,9.07,97.784018299301778,null,2032,8.0777240918220166,45.396519374277702,0,1.9622389413356214,1.5056701395425451,5.8216878628882291,62.76384040986612,0.64186194739671765,null,2032,4.5613218803895341,25.634465198564843,0,1.1080352975571499,0.85022044254985918,3.2873853981562022,35.441428217217592,0.36244601964235967]
[{"$f":"'Benefit Calculations'!A18","v":2033},{"$f":"SUM('Benefit Calculations'!B18:D18)-SUM('Benefit Calculations'!E18:G18)","v":14984939.485358715},{"$f":"('Benefit Calculations'!H18-'Benefit Calculations'!K18)+('Benefit Calculations'!J18-'Benefit Calculations'!M18)+('Benefit Calculations'!N18-'Benefit Calculations'!Q18)+('Benefit Calculations'!P18-'Benefit Calculations'!S18)","v":72367661.464378223},{"$f":"('Benefit Calculations'!I18-'Benefit Calculations'!L18)+('Benefit Calculations'!O18-'Benefit Calculations'!R18)","v":0},{"$f":"SUM('Benefit Calculations'!T18:V18)-SUM('Benefit Calculations'!W18:Y18)","v":3640138.1697967052},{"$f":"SUM('Benefit Calculations'!Z18:AB18)-SUM('Benefit Calculations'!AC18:AE18)","v":2793160.0125831366},null,2033,14.984939485358716,72.367661464378216,0,3.6401381697967055,2.7931600125831366,10.07,103.85589913211678,null,2033,9.338118873489627,45.097134093273993,0,2.268413761610522,1.7406049757934494,6.2752910779465516,64.719562782114153,0.62316693922011435,null,2033,5.0759174495793431,24.51343069961651,0,1.233040738870131,0.94613993344388903,3.4110573998117406,35.179586221321614,0.33873459779659787]
[{"$f":"'Benefit Calculations'!A19","v":2034},{"$f":"SUM('Benefit Calculations'!B19:D19)-SUM('Benefit Calculations'!E19:G19)","v":17415867.911019564},{"$f":"('Benefit Calculations'!H19-'Benefit Calculations'!K19)+('Benefit Calculations'!J19-'Benefit Calculations'!M19)+('Benefit Calculations'!N19-'Benefit Calculations'!Q19)+('Benefit Calculations'!P19-'Benefit Calculations'!S19)","v":74027507.264534399},{"$f":"('Benefit Calculations'!I19-'Benefit Calculations'!L19)+('Benefit Calculations'!O19-'Benefit Calculations'!R19)","v":0},{"$f":"SUM('Benefit Calculations'!T19:V19)-SUM('Benefit Calculations'!W19:Y19)","v":4230658.7627521753},{"$f":"SUM('Benefit Calculations'!Z19:AB19)-SUM('Benefit Calculations'!AC19:AE19)","v":3246279.7651615441},null,2034,17.415867911019564,74.027507264534393,0,4.2306587627521752,3.2462797651615443,11.07,109.99031370346768,null,2034,10.536886504827057,44.787859339936581,0,2.559618128222358,1.964052645735836,6.6975320555016173,66.545948674223453,0.60501644584477121,null,2034,5.5134177683344747,23.435212989847464,0,1.3393182190799164,1.0276890379319905,3.5044785024376996,34.820116517631547,0.31657439046411018]
[{"$f":"'Benefit Calculations'!A20","v":2035},{"$f":"SUM('Benefit Calculations'!B20:D20)-SUM('Benefit Calculations'!E20:G20)","v":48030477.973166943},{"$f":"('Benefit Calculations'!H20-'Benefit Calculations'!K20)+('Benefit Calculations'!J20-'Benefit Calculations'!M20)+('Benefit Calculations'!N20-'Benefit Calculations'!Q20)+('Benefit Calculations'!P20-'Benefit Calculations'!S20)","v":174469647.03750548},{"$f":"('Benefit Calculations'!I20-'Benefit Calculations'!L20)+('Benefit Calculations'!O20-'Benefit Calculations'!R20)","v":220634242.14244658},{"$f":"SUM('Benefit Calculations'!T20:V20)-SUM('Benefit Calculations'!W20:Y20)","v":20610616.838354826},{"$f":"SUM('Benefit Calculations'!Z20:AB20)-SUM('Benefit Calculations'!AC20:AE20)","v":4455205.7635273039},null,2035,48.030477973166946,174.46964703750547,220.63424214244657,20.610616838354826,4.4552057635273039,12.07,480.27018975500113,null,2035,28.212843762670907,102.48252986254687,129.59936408997831,12.106565190494981,2.6169638413169221,7.0898529139285325,282.10811966093655,0.5873946076162827,null,2035,14.210485315939433,51.619273051763301,65.277710954912052,6.0979378155995363,1.3181346252157444,3.5710774700016912,142.09461923343179,0.29586391632159825]
[{"$f":"'Benefit Calculations'!A21","v":2036},{"$f":"SUM('Benefit Calculations'!B21:D21)-SUM('Benefit Calculations'!E21:G21)","v":54411882.652394772},{"$f":"('Benefit Calculations'!H21-'Benefit Calculations'!K21)+('Benefit Calculations'!J21-'Benefit Calculations'!M21)+('Benefit Calculations'!N21-'Benefit Calculations'!Q21)+('Benefit Calculations'!P21-'Benefit Calculations'!S21)","v":178439769.96383083},{"$f":"('Benefit Calculations'!I21-'Benefit Calculations'!L21)+('Benefit Calculations'!O21-'Benefit Calculations'!R21)","v":225711574.73481622},{"$f":"SUM('Benefit Calculations'!T21:V21)-SUM('Benefit Calculations'!W21:Y21)","v":23395841.963001609},{"$f":"SUM('Benefit Calculations'!Z21:AB21)-SUM('Benefit Calculations'!AC21:AE21)","v":5023561.8241051435},null,2036,{"$f":"B19/1000000","v":54.411882652394773},178.43976996383083,225.71157473481622,23.395841963001608,5.0235618241051432,13.07,500.05263113814857,null,2036,{"$f":"I19*$Y19","v":31.03033636919092},101.76170743790695,128.72015716098122,13.342321756999894,2.8648671131129886,7.4536383704318592,285.1730282086238,0.57028602681192497,null,2036,{"$f":"I19*$AI19","v":15.045338968195095},49.340083335536526,62.411131271175549,6.4691452605746216,1.3890567057602052,3.613963912451672,138.26871945369368,0.27650833301083949]
[{"$f":"'Benefit Calculations'!A22","v":2037},{"$f":"SUM('Benefit Calculations'!B22:D22)-SUM('Benefit Calculations'!E22:G22)","v":60891570.61959362},{"$f":"('Benefit Calculations'!H22-'Benefit Calculations'!K22)+('Benefit Calculations'!J22-'Benefit Calculations'!M22)+('Benefit Calculations'!N22-'Benefit Calculations'!Q22)+('Benefit Calculations'!P22-'Benefit Calculations'!S22)","v":182461741.99261701},{"$f":"('Benefit Calculations'!I22-'Benefit Calculations'!L22)+('Benefit Calculations'!O22-'Benefit Calculations'!R22)","v":230862279.14320236},{"$f":"SUM('Benefit Calculations'!T22:V22)-SUM('Benefit Calculations'!W22:Y22)","v":26226082.1605407},{"$f":"SUM('Benefit Calculations'!Z22:AB22)-SUM('Benefit Calculations'!AC22:AE22)","v":5599606.0643332601},null,2037,60.891570619593622,182.46174199261702,230.86227914320236,26.226082160540699,5.5996060643332601,14.07,520.11127998028701,null,2037,33.714186286393975,101.0246426079147,127.82284651778876,14.520745819590157,3.1003661108160929,7.7902178614017332,287.97300520390542,0.55367575418633497,null,2037,15.73553895928565,47.151581417413482,59.659199963523349,6.7773179996415189,1.447044615295493,3.6359553695911329,134.40663832475062,0.2584190028138687]
[{"$f":"'Benefit Calculations'!A23","v":2038},{"$f":"SUM('Benefit Calculations'!B23:D23)-SUM('Benefit Calculations'!E23:G23)","v":67470740.252141476},{"$f":"('Benefit Calculations'!H23-'Benefit Calculations'!K23)+('Benefit Calculations'!J23-'Benefit Calculations'!M23)+('Benefit Calculations'!N23-'Benefit Calculations'!Q23)+('Benefit Calculations'!P23-'Benefit Calculations'!S23)","v":186536152.7192775},{"$f":"('Benefit Calculations'!I23-'Benefit Calculations'!L23)+('Benefit Calculations'!O23-'Benefit Calculations'!R23)","v":236087276.3747853},{"$f":"SUM('Benefit Calculations'!T23:V23)-SUM('Benefit Calculations'!W23:Y23)","v":29101910.646276951},{"$f":"SUM('Benefit Calculations'!Z23:AB23)-SUM('Benefit Calculations'!AC23:AE23)","v":6183419.9848919809},null,2038,67.470740252141482,186.53615271927751,236.08727637478529,29.101910646276952,6.1834199848919811,15.07,540.44949997737331,null,2038,36.26884756758713,100.27237382511004,126.90854446660869,15.643710995476431,3.3238929355203144,8.1008675879495815,290.51823737825219,0.5375492759090631,null,2038,16.295066743057902,45.050922032197398,57.018166857770318,7.0284922702702799,1.4933768471730213,3.6396022172009359,130.52562696766987,0.24151308674193336]
[{"$f":"'Benefit Calculations'!A24","v":2039},{"$f":"SUM('Benefit Calculations'!B24:D24)-SUM('Benefit Calculations'!E24:G24)","v":74150603.424632072},{"$f":"('Benefit Calculations'!H24-'Benefit Calculations'!K24)+('Benefit Calculations'!J24-'Benefit Calculations'!M24)+('Benefit Calculations'!N24-'Benefit Calculations'!Q24)+('Benefit Calculations'!P24-'Benefit Calculations'!S24)","v":190663598.11829105},{"$f":"('Benefit Calculations'!I24-'Benefit Calculations'!L24)+('Benefit Calculations'!O24-'Benefit Calculations'!R24)","v":241387498.28714409},{"$f":"SUM('Benefit Calculations'!T24:V24)-SUM('Benefit Calculations'!W24:Y24)","v":32023907.335469723},{"$f":"SUM('Benefit Calculations'!Z24:AB24)-SUM('Benefit Calculations'!AC24:AE24)","v":6775085.881744951},null,2039,74.150603424632067,190.66359811829105,241.3874982871441,32.023907335469723,6.7750858817449506,16.07,561.07069304728202,null,2039,38.698643863234039,99.505902049227146,125.97832516286847,16.713037087340471,3.5358665145181694,8.3868124891831499,292.81858716637146,0.52189250088258554,null,2039,16.736767398934454,43.035284215768179,54.484336273122736,7.2282174860999397,1.529226078730763,3.627210564432588,126.64104201708865,0.22571316517937698]
[{"$f":"'Benefit Calculations'!A25","v":2040},{"$f":"SUM('Benefit Calculations'!B25:D25)-SUM('Benefit Calculations'!E25:G25)","v":80932385.656175613},{"$f":"('Benefit Calculations'!H25-'Benefit Calculations'!K25)+('Benefit Calculations'!J25-'Benefit Calculations'!M25)+('Benefit Calculations'!N25-'Benefit Calculations'!Q25)+('Benefit Calculations'!P25-'Benefit Calculations'!S25)","v":194844680.61102557},{"$f":"('Benefit Calculations'!I25-'Benefit Calculations'!L25)+('Benefit Calculations'!O25-'Benefit Calculations'!R25)","v":246763887.71191147},{"$f":"SUM('Benefit Calculations'!T25:V25)-SUM('Benefit Calculations'!W25:Y25)","v":34992658.918709159},{"$f":"SUM('Benefit Calculations'!Z25:AB25)-SUM('Benefit Calculations'!AC25:AE25)","v":7374686.8536834717},null,2040,80.932385656175612,194.84468061102558,246.76388771191148,34.992658918709161,7.374686853683472,17.07,581.97829975150523,null,2040,41.007771992713963,98.726191891025977,125.03322571405728,17.730491529724695,3.7366929760143623,8.6492281456948881,294.88360224923116,0.50669174842969467,null,2040,17.072434515862994,41.101878111289125,52.054073034975609,7.3815923388637374,1.5556672074314366,3.6008632987027709,122.76650850712568,0.21094688334521211]
[{"$f":"'Benefit Calculations'!A26","v":2041},{"$f":"SUM('Benefit Calculations'!B26:D26)-SUM('Benefit Calculations'!E26:G26)","v":87817326.259288311},{"$f":"('Benefit Calculations'!H26-'Benefit Calculations'!K26)+('Benefit Calculations'!J26-'Benefit Calculations'!M26)+('Benefit Calculations'!N26-'Benefit Calculations'!Q26)+('Benefit Calculations'!P26-'Benefit Calculations'!S26)","v":199080009.13428164},{"$f":"('Benefit Calculations'!I26-'Benefit Calculations'!L26)+('Benefit Calculations'!O26-'Benefit Calculations'!R26)","v":252217398.57981125},{"$f":"SUM('Benefit Calculations'!T26:V26)-SUM('Benefit Calculations'!W26:Y26)","v":38008758.938125849},{"$f":"SUM('Benefit Calculations'!Z26:AB26)-SUM('Benefit Calculations'!AC26:AE26)","v":7982306.8099421859},null,2041,87.817326259288308,199.08000913428162,252.21739857981123,38.008758938125851,7.9823068099421857,18.07,603.17579972144927,null,2041,43.200305422077413,97.934172723930828,124.07424725319783,18.697790798059973,3.9267660136231699,8.8892426156549362,296.7225248265442,0.49193373633950943,null,2041,17.312889044959366,39.247950900199129,49.723807622288135,7.4932983531001138,1.5736848069743612,3.5624394224747506,118.91407014999585,0.19714661994879637]
[{"$f":"'Benefit Calculations'!A27","v":2042},{"$f":"SUM('Benefit Calculations'!B27:D27)-SUM('Benefit Calculations'!E27:G27)","v":94806678.490384102},{"$f":"('Benefit Calculations'!H27-'Benefit Calculations'!K27)+('Benefit Calculations'!J27-'Benefit Calculations'!M27)+('Benefit Calculations'!N27-'Benefit Calculations'!Q27)+('Benefit Calculations'!P27-'Benefit Calculations'!S27)","v":203370199.2095598},{"$f":"('Benefit Calculations'!I27-'Benefit Calculations'!L27)+('Benefit Calculations'!O27-'Benefit Calculations'!R27)","v":257748996.0470944},{"$f":"SUM('Benefit Calculations'!T27:V27)-SUM('Benefit Calculations'!W27:Y27)","v":41072807.86443913},{"$f":"SUM('Benefit Calculations'!Z27:AB27)-SUM('Benefit Calculations'!AC27:AE27)","v":8598030.4778860509},null,2042,94.806678490384101,203.37019920955979,257.74899604709441,41.072807864439127,8.5980304778860503,19.07,624.6667120893635,null,2042,45.280197650207043,97.130739764338927,123.10235598369378,19.616601781270219,4.1064672409198666,9.107938205819849,298.34430062624966,0.47760556926165965,null,2042,17.468052535468672,37.470791936895409,47.490040528860121,7.5676310675518828,1.5841800438616531,3.5136318153491088,115.09432792798685,0.18424917752223957]
[{"$f":"'Benefit Calculations'!A28","v":2043},{"$f":"SUM('Benefit Calculations'!B28:D28)-SUM('Benefit Calculations'!E28:G28)","v":101901709.70188856},{"$f":"('Benefit Calculations'!H28-'Benefit Calculations'!K28)+('Benefit Calculations'!J28-'Benefit Calculations'!M28)+('Benefit Calculations'!N28-'Benefit Calculations'!Q28)+('Benefit Calculations'!P28-'Benefit Calculations'!S28)","v":207715873.01306498},{"$f":"('Benefit Calculations'!I28-'Benefit Calculations'!L28)+('Benefit Calculations'!O28-'Benefit Calculations'!R28)","v":263359656.62338918},{"$f":"SUM('Benefit Calculations'!T28:V28)-SUM('Benefit Calculations'!W28:Y28)","v":44185413.174859881},{"$f":"SUM('Benefit Calculations'!Z28:AB28)-SUM('Benefit Calculations'!AC28:AE28)","v":9221943.4107707143},null,2043,101.90170970188856,207.71587301306499,263.35965662338918,44.185413174859882,9.2219434107707148,20.07,646.45459592397333,null,2043,47.251285505734828,96.316755121444174,122.11848419628058,20.488543118874357,4.2761665363106394,9.3063531796907846,299.75758765833541,0.46369472743850448,null,2043,17.547015140825227,35.767737159786158,45.349345911587754,7.6085290055591246,1.5879770921412535,3.4559635447395785,111.3165678546391,0.17219549301143888]
[{"$f":"'Benefit Calculations'!A29","v":2044},{"$f":"SUM('Benefit Calculations'!B29:D29)-SUM('Benefit Calculations'!E29:G29)","v":109103701.49599886},{"$f":"('Benefit Calculations'!H29-'Benefit Calculations'!K29)+('Benefit Calculations'!J29-'Benefit Calculations'!M29)+('Benefit Calculations'!N29-'Benefit Calculations'!Q29)+('Benefit Calculations'!P29-'Benefit Calculations'!S29)","v":212117659.44644839},{"$f":"('Benefit Calculations'!I29-'Benefit Calculations'!L29)+('Benefit Calculations'!O29-'Benefit Calculations'!R29)","v":269050368.30097926},{"$f":"SUM('Benefit Calculations'!T29:V29)-SUM('Benefit Calculations'!W29:Y29)","v":47347189.431851029},{"$f":"SUM('Benefit Calculations'!Z29:AB29)-SUM('Benefit Calculations'!AC29:AE29)","v":9854131.9955765009},null,2044,109.10370149599886,212.11765944644839,269.05036830097924,47.347189431851028,9.8541319955765001,21.07,668.54305067085409,null,2044,49.117292357008886,95.493048817392634,121.12353125878818,21.31518650347709,4.4362223784775647,9.4854834049798935,300.97076472012429,0.45018905576553836,null,2044,17.558098755585405,34.136172845620251,43.298374592987216,7.6196005859098825,1.5858290814748497,3.3908028390196416,107.58887870059725,0.16093036730041013]
[{"$f":"'Benefit Calculations'!A30","v":2045},{"$f":"SUM('Benefit Calculations'!B30:D30)-SUM('Benefit Calculations'!E30:G30)","v":116413949.88009357},{"$f":"('Benefit Calculations'!H30-'Benefit Calculations'!K30)+('Benefit Calculations'!J30-'Benefit Calculations'!M30)+('Benefit Calculations'!N30-'Benefit Calculations'!Q30)+('Benefit Calculations'!P30-'Benefit Calculations'!S30)","v":216576194.208303},{"$f":"('Benefit Calculations'!I30-'Benefit Calculations'!L30)+('Benefit Calculations'!O30-'Benefit Calculations'!R30)","v":274822130.68553078},{"$f":"SUM('Benefit Calculations'!T30:V30)-SUM('Benefit Calculations'!W30:Y30)","v":50558758.362757802},{"$f":"SUM('Benefit Calculations'!Z30:AB30)-SUM('Benefit Calculations'!AC30:AE30)","v":10494683.460915983},null,2045,116.41394988009357,216.57619420830301,274.82213068553079,50.5587583627578,10.494683460915983,22.07,690.93571659760119,null,2045,50.881831237335952,94.660419778572617,120.1183645794102,22.098057949522282,4.5869821726485229,9.6462839424712925,301.99193965996085,0.4370767531704256,null,2045,17.508915619714951,32.573538768660903,41.333856479910089,7.6041491154871927,1.5784236112773353,3.3193768283364973,103.91826042338695,0.15040221243028987]
[{"$f":"'Benefit Calculations'!A31","v":2046},{"$f":"SUM('Benefit Calculations'!B31:D31)-SUM('Benefit Calculations'!E31:G31)","v":123833765.42382145},{"$f":"('Benefit Calculations'!H31-'Benefit Calculations'!K31)+('Benefit Calculations'!J31-'Benefit Calculations'!M31)+('Benefit Calculations'!N31-'Benefit Calculations'!Q31)+('Benefit Calculations'!P31-'Benefit Calculations'!S31)","v":221092119.86641288},{"$f":"('Benefit Calculations'!I31-'Benefit Calculations'!L31)+('Benefit Calculations'!O31-'Benefit Calculations'!R31)","v":280675955.12827516},{"$f":"SUM('Benefit Calculations'!T31:V31)-SUM('Benefit Calculations'!W31:Y31)","v":53820748.940318704},{"$f":"SUM('Benefit Calculations'!Z31:AB31)-SUM('Benefit Calculations'!AC31:AE31)","v":11143685.885016799},null,2046,123.83376542382145,221.09211986641287,280.67595512827518,53.820748940318701,11.143685885016799,23.07,713.63627524384503,null,2046,52.548407887681549,93.819636798813875,119.1038205441501,22.838639029160316,4.7287825679361593,9.789670578292931,302.82895740603493,0.42434636230138412,null,2046,17.406422704033904,31.077330821319009,39.452602455399393,7.5651959955879553,1.5663878614343172,3.2427841502493342,100.31072398802391,0.1405628153554111]
[{"$f":"'Benefit Calculations'!A32","v":2047},{"$f":"SUM('Benefit Calculations'!B32:D32)-SUM('Benefit Calculations'!E32:G32)","v":131364473.41788578},{"$f":"('Benefit Calculations'!H32-'Benefit Calculations'!K32)+('Benefit Calculations'!J32-'Benefit Calculations'!M32)+('Benefit Calculations'!N32-'Benefit Calculations'!Q32)+('Benefit Calculations'!P32-'Benefit Calculations'!S32)","v":225666085.9307701},{"$f":"('Benefit Calculations'!I32-'Benefit Calculations'!L32)+('Benefit Calculations'!O32-'Benefit Calculations'!R32)","v":286612864.85967529},{"$f":"SUM('Benefit Calculations'!T32:V32)-SUM('Benefit Calculations'!W32:Y32)","v":57133797.464063406},{"$f":"SUM('Benefit Calculations'!Z32:AB32)-SUM('Benefit Calculations'!AC32:AE32)","v":11801228.203779876},null,2047,131.36447341788579,225.66608593077009,286.61286485967531,57.133797464063406,11.801228203779877,24.07,736.64844987617448,null,2047,54.12042371894826,92.971439475256162,118.08070542910818,23.538368076057623,4.861949765982998,9.9165213015478795,303.48940776690114,0.41198675951590691,null,2047,17.256972169438402,29.645103148285209,37.651505796033589,7.5055022649482241,1.5502933280140005,3.1620065099109769,96.771383216630412,0.13136711715458982]
[{"$f":"'Benefit Calculations'!A33","v":2048},{"$f":"SUM('Benefit Calculations'!B33:D33)-SUM('Benefit Calculations'!E33:G33)","v":139007414.03453636},{"$f":"('Benefit Calculations'!H33-'Benefit Calculations'!K33)+('Benefit Calculations'!J33-'Benefit Calculations'!M33)+('Benefit Calculations'!N33-'Benefit Calculations'!Q33)+('Benefit Calculations'!P33-'Benefit Calculations'!S33)","v":230298748.92736521},{"$f":"('Benefit Calculations'!I33-'Benefit Calculations'!L33)+('Benefit Calculations'!O33-'Benefit Calculations'!R33)","v":292633895.12458086},{"$f":"SUM('Benefit Calculations'!T33:V33)-SUM('Benefit Calculations'!W33:Y33)","v":60498547.642609},{"$f":"SUM('Benefit Calculations'!Z33:AB33)-SUM('Benefit Calculations'!AC33:AE33)","v":12467400.218914211},null,2048,139.00741403453637,230.29874892736521,292.63389512458087,60.498547642608997,12.467400218914211,25.07,759.97600594800565,null,2048,55.601178695897694,92.116539117623901,117.04979628824641,24.198641357958433,4.9867998211440518,10.02767772918814,303.98063301005868,0.39998714516107459,null,2048,17.066358172739726,28.27446984195948,35.927543162836216,7.4275885942515396,1.5306602104404312,3.07791927763137,93.304539259858757,0.1227730066865325]
[{"$f":"'Benefit Calculations'!A34","v":2049},{"$f":"SUM('Benefit Calculations'!B34:D34)-SUM('Benefit Calculations'!E34:G34)","v":146763942.48979378},{"$f":"('Benefit Calculations'!H34-'Benefit Calculations'!K34)+('Benefit Calculations'!J34-'Benefit Calculations'!M34)+('Benefit Calculations'!N34-'Benefit Calculations'!Q34)+('Benefit Calculations'!P34-'Benefit Calculations'!S34)","v":234990772.47275746},{"$f":"('Benefit Calculations'!I34-'Benefit Calculations'!L34)+('Benefit Calculations'!O34-'Benefit Calculations'!R34)","v":298740093.31889617},{"$f":"SUM('Benefit Calculations'!T34:V34)-SUM('Benefit Calculations'!W34:Y34)","v":63915650.67686677},{"$f":"SUM('Benefit Calculations'!Z34:AB34)-SUM('Benefit Calculations'!AC34:AE34)","v":13142292.606148541},null,2049,146.76394248979378,234.99077247275747,298.74009331889619,63.915650676866768,13.142292606148541,26.07,783.62275156446276,null,2049,56.993874144734718,91.255619631625152,116.0118418172605,24.820814218788783,5.1036389324318971,10.123946479950696,304.30973522479178,0.38833703413696569,null,2049,16.839860273496566,26.963106243057283,34.27777520988429,7.3337538391822807,1.5079614747766743,2.9913012002971051,89.913758240694193,0.11474112774442291]
[{"$f":"'Benefit Calculations'!A35","v":2050},{"$f":"SUM('Benefit Calculations'!B35:D35)-SUM('Benefit Calculations'!E35:G35)","v":154635429.2074194},{"$f":"('Benefit Calculations'!H35-'Benefit Calculations'!K35)+('Benefit Calculations'!J35-'Benefit Calculations'!M35)+('Benefit Calculations'!N35-'Benefit Calculations'!Q35)+('Benefit Calculations'!P35-'Benefit Calculations'!S35)","v":239742827.34943694},{"$f":"('Benefit Calculations'!I35-'Benefit Calculations'!L35)+('Benefit Calculations'!O35-'Benefit Calculations'!R35)","v":304932519.12777543},{"$f":"SUM('Benefit Calculations'!T35:V35)-SUM('Benefit Calculations'!W35:Y35)","v":67385765.34416461},{"$f":"SUM('Benefit Calculations'!Z35:AB35)-SUM('Benefit Calculations'!AC35:AE35)","v":13825996.923520625},null,2050,154.63542920741941,239.74282734943694,304.93251912777544,67.385765344164611,13.825996923520625,27.07,807.59253795231712,null,2050,58.301615486316479,90.38933837717569,114.9675631941688,25.406202191070303,5.2127637274435061,10.206100499114234,304.48358347528904,0.37702624673491814,null,2050,16.582283678973997,25.708749886645673,32.699346851092308,7.2260922518789705,1.4826266160707273,2.9028432972350733,86.601942581896765,0.10723469882656347]
[{"$f":"'Benefit Calculations'!A36","v":2051},{"$f":"SUM('Benefit Calculations'!B36:D36)-SUM('Benefit Calculations'!E36:G36)","v":162623259.98465967},{"$f":"('Benefit Calculations'!H36-'Benefit Calculations'!K36)+('Benefit Calculations'!J36-'Benefit Calculations'!M36)+('Benefit Calculations'!N36-'Benefit Calculations'!Q36)+('Benefit Calculations'!P36-'Benefit Calculations'!S36)","v":244555591.58198541},{"$f":"('Benefit Calculations'!I36-'Benefit Calculations'!L36)+('Benefit Calculations'!O36-'Benefit Calculations'!R36)","v":311212244.66535974},{"$f":"SUM('Benefit Calculations'!T36:V36)-SUM('Benefit Calculations'!W36:Y36)","v":70909558.083298087},{"$f":"SUM('Benefit Calculations'!Z36:AB36)-SUM('Benefit Calculations'!AC36:AE36)","v":14518605.619745493},null,2051,162.62325998465968,244.55559158198542,311.21224466535972,70.90955808329808,14.518605619745493,28.07,831.88925993504847,null,2051,59.527414896905874,89.518327002129638,113.91765489721325,25.956082079395685,5.3144615384826546,10.274880335775878,304.50882074990295,0.36604489974263904,null,2051,16.297996548270014,24.509201130510533,31.189487222269754,7.1065094439132519,1.45504514113557,2.8131570056650812,83.371396491764202,0.10021934469772288]
[{"$f":"'Benefit Calculations'!A37","v":2052},{"$f":"SUM('Benefit Calculations'!B37:D37)-SUM('Benefit Calculations'!E37:G37)","v":170728836.15976524},{"$f":"('Benefit Calculations'!H37-'Benefit Calculations'!K37)+('Benefit Calculations'!J37-'Benefit Calculations'!M37)+('Benefit Calculations'!N37-'Benefit Calculations'!Q37)+('Benefit Calculations'!P37-'Benefit Calculations'!S37)","v":249429750.51404268},{"$f":"('Benefit Calculations'!I37-'Benefit Calculations'!L37)+('Benefit Calculations'!O37-'Benefit Calculations'!R37)","v":317580354.61607814},{"$f":"SUM('Benefit Calculations'!T37:V37)-SUM('Benefit Calculations'!W37:Y37)","v":74487703.080520988},{"$f":"SUM('Benefit Calculations'!Z37:AB37)-SUM('Benefit Calculations'!AC37:AE37)","v":15220212.042662323},null,2052,170.72883615976525,249.42975051404267,317.58035461607813,74.487703080520987,15.220212042662322,29.07,856.51685641306938,null,2052,60.674193898328838,88.643192252178835,112.86278550065441,26.471693015697831,5.409010671085472,10.33099537428982,304.39187071223523,0.35538339780838735,null,2052,15.990964561622958,23.362323499657812,29.74550937242411,6.9767371876339865,1.4255697916598205,2.7227816358530874,80.223886048851767,9.366293896983445E-2]
[{"$f":"'Benefit Calculations'!A38","v":2053},{"$f":"SUM('Benefit Calculations'!B38:D38)-SUM('Benefit Calculations'!E38:G38)","v":178953574.78133059},{"$f":"('Benefit Calculations'!H38-'Benefit Calculations'!K38)+('Benefit Calculations'!J38-'Benefit Calculations'!M38)+('Benefit Calculations'!N38-'Benefit Calculations'!Q38)+('Benefit Calculations'!P38-'Benefit Calculations'!S38)","v":254365996.88608879},{"$f":"('Benefit Calculations'!I38-'Benefit Calculations'!L38)+('Benefit Calculations'!O38-'Benefit Calculations'!R38)","v":324037946.37752265},{"$f":"SUM('Benefit Calculations'!T38:V38)-SUM('Benefit Calculations'!W38:Y38)","v":78120882.356485248},{"$f":"SUM('Benefit Calculations'!Z38:AB38)-SUM('Benefit Calculations'!AC38:AE38)","v":15930910.447762311},null,2053,178.95357478133059,254.36599688608879,324.03794637752264,78.120882356485254,15.93091044776231,30.07,881.47931084918969,null,2053,61.744785879365629,87.764516757568842,111.80359844902526,26.954237487026241,5.4966806651523372,10.37512502145457,304.1389442595929,0.34503242505668674,null,2053,15.664782946894835,22.266043777890502,28.364809715391022,6.8383471368458837,1.3945195261707097,2.6321911914232916,77.160694294616235,8.7535456981153698E-2]
[{"$f":"'Benefit Calculations'!A39","v":2054},{"$f":"SUM('Benefit Calculations'!B39:D39)-SUM('Benefit Calculations'!E39:G39)","v":187298908.77944279},{"$f":"('Benefit Calculations'!H39-'Benefit Calculations'!K39)+('Benefit Calculations'!J39-'Benefit Calculations'!M39)+('Benefit Calculations'!N39-'Benefit Calculations'!Q39)+('Benefit Calculations'!P39-'Benefit Calculations'!S39)","v":259365030.91405162},{"$f":"('Benefit Calculations'!I39-'Benefit Calculations'!L39)+('Benefit Calculations'!O39-'Benefit Calculations'!R39)","v":330586130.20492375},{"$f":"SUM('Benefit Calculations'!T39:V39)-SUM('Benefit Calculations'!W39:Y39)","v":81809785.85413599},{"$f":"SUM('Benefit Calculations'!Z39:AB39)-SUM('Benefit Calculations'!AC39:AE39)","v":16650796.00679636},null,2054,187.2989087794428,259.3650309140516,330.58613020492373,81.809785854135995,16.650796006796359,31.07,906.78065175935046,null,2054,62.741938550138165,86.882859797259968,110.74071281039849,27.404882336525024,5.5777325488826648,10.407919850981804,303.75604589418606,0.33498293694823961,null,2054,15.322706142130789,21.218351874759403,27.044867270204836,6.6927635423103906,1.3621822780886808,2.541800605985463,74.18267171347955,8.1808838300143641E-2]
[{"$f":"'Benefit Calculations'!A40","v":2055},{"$f":"SUM('Benefit Calculations'!B40:D40)-SUM('Benefit Calculations'!E40:G40)","v":195766287.13868713},{"$f":"('Benefit Calculations'!H40-'Benefit Calculations'!K40)+('Benefit Calculations'!J40-'Benefit Calculations'!M40)+('Benefit Calculations'!N40-'Benefit Calculations'!Q40)+('Benefit Calculations'!P40-'Benefit Calculations'!S40)","v":264427560.36874551},{"$f":"('Benefit Calculations'!I40-'Benefit Calculations'!L40)+('Benefit Calculations'!O40-'Benefit Calculations'!R40)","v":337226029.35723495},{"$f":"SUM('Benefit Calculations'!T40:V40)-SUM('Benefit Calculations'!W40:Y40)","v":85555111.527580261},{"$f":"SUM('Benefit Calculations'!Z40:AB40)-SUM('Benefit Calculations'!AC40:AE40)","v":17379964.816464841},null,2055,195.76628713868715,264.4275603687455,337.22602935723495,85.555111527580266,17.379964816464842,32.07,932.42495320871285,null,2055,63.66831633123283,85.998758041145933,109.67472400920374,27.824759738294205,5.652419085705306,10.4300027067282,303.24897991231029,0.3252261523769317,null,2055,14.967675260886304,20.217300493745956,25.783242716154696,6.5412750324397839,1.3288175059180916,2.4519714432575763,71.290282452402408,7.6456858224433308E-2]
[{"$f":"'Benefit Calculations'!A41","v":2056},{"$f":"SUM('Benefit Calculations'!B41:D41)-SUM('Benefit Calculations'!E41:G41)","v":204357175.0730114},{"$f":"('Benefit Calculations'!H41-'Benefit Calculations'!K41)+('Benefit Calculations'!J41-'Benefit Calculations'!M41)+('Benefit Calculations'!N41-'Benefit Calculations'!Q41)+('Benefit Calculations'!P41-'Benefit Calculations'!S41)","v":269554300.6561535},{"$f":"('Benefit Calculations'!I41-'Benefit Calculations'!L41)+('Benefit Calculations'!O41-'Benefit Calculations'!R41)","v":343958780.24485242},{"$f":"SUM('Benefit Calculations'!T41:V41)-SUM('Benefit Calculations'!W41:Y41)","v":89357565.431934953},{"$f":"SUM('Benefit Calculations'!Z41:AB41)-SUM('Benefit Calculations'!AC41:AE41)","v":18118513.907189667},null,2056,204.3571750730114,269.55430065615349,343.95878024485245,89.357565431934958,18.118513907189666,33.07,958.41633531314199,null,2056,64.526502679237382,85.112726270927581,108.60620453912225,28.214968146794288,5.7209850143914762,10.441969766121485,302.62335641659445,0.31575354599702099,null,2056,14.602343515610213,19.261004625283924,24.577577286195979,6.3850455247756761,1.2946585505041341,2.3630171041887937,68.483646606558736,7.1455007686386268E-2]
[{"$f":"'Benefit Calculations'!A42","v":2057},{"$f":"SUM('Benefit Calculations'!B42:D42)-SUM('Benefit Calculations'!E42:G42)","v":213073054.20247459},{"$f":"('Benefit Calculations'!H42-'Benefit Calculations'!K42)+('Benefit Calculations'!J42-'Benefit Calculations'!M42)+('Benefit Calculations'!N42-'Benefit Calculations'!Q42)+('Benefit Calculations'!P42-'Benefit Calculations'!S42)","v":274745974.89855891},{"$f":"('Benefit Calculations'!I42-'Benefit Calculations'!L42)+('Benefit Calculations'!O42-'Benefit Calculations'!R42)","v":350785532.57897949},{"$f":"SUM('Benefit Calculations'!T42:V42)-SUM('Benefit Calculations'!W42:Y42)","v":93217861.81416297},{"$f":"SUM('Benefit Calculations'!Z42:AB42)-SUM('Benefit Calculations'!AC42:AE42)","v":18866541.251969993},null,2057,213.07305420247459,274.74597489855893,350.78553257897948,93.217861814162973,18.866541251969995,34.07,984.75896474614592,null,2057,65.319002350336717,84.225258080221863,107.53570465656925,28.576573221439087,5.7836672825326243,10.444391565163599,301.88459715626317,0.30655684077380685,null,2057,14.229099743737962,18.347640886149733,23.425591520284186,6.2251243293827176,1.2599148132477005,2.2752075811917569,65.762578873994045,6.6780381015314264E-2]
[{"$f":"'Benefit Calculations'!A43","v":2058},{"$f":"SUM('Benefit Calculations'!B43:D43)-SUM('Benefit Calculations'!E43:G43)","v":221915422.73190117},{"$f":"('Benefit Calculations'!H43-'Benefit Calculations'!K43)+('Benefit Calculations'!J43-'Benefit Calculations'!M43)+('Benefit Calculations'!N43-'Benefit Calculations'!Q43)+('Benefit Calculations'!P43-'Benefit Calculations'!S43)","v":280003314.01653641},{"$f":"('Benefit Calculations'!I43-'Benefit Calculations'!L43)+('Benefit Calculations'!O43-'Benefit Calculations'!R43)","v":357707449.52266121},{"$f":"SUM('Benefit Calculations'!T43:V43)-SUM('Benefit Calculations'!W43:Y43)","v":97136723.204914927},{"$f":"SUM('Benefit Calculations'!Z43:AB43)-SUM('Benefit Calculations'!AC43:AE43)","v":19624145.77532047},null,2058,221.91542273190117,280.00331401653642,357.70744952266119,97.136723204914929,19.624145775320471,35.07,1011.4570552513342,null,2058,66.048243603568409,83.336826554471443,106.46375305526504,28.910608727008206,5.8406952735600894,10.437813986346995,301.03794120022019,0.29762800075126877,null,2058,13.850090171225133,17.475446724836438,22.325083898261319,6.0624555011246146,1.224773768201842,2.188773796455207,63.126623860104559,6.2411571042349782E-2]
[{"$f":"'Benefit Calculations'!A44","v":2059},{"$f":"SUM('Benefit Calculations'!B44:D44)-SUM('Benefit Calculations'!E44:G44)","v":230885795.6314621},{"$f":"('Benefit Calculations'!H44-'Benefit Calculations'!K44)+('Benefit Calculations'!J44-'Benefit Calculations'!M44)+('Benefit Calculations'!N44-'Benefit Calculations'!Q44)+('Benefit Calculations'!P44-'Benefit Calculations'!S44)","v":285327056.81181449},{"$f":"('Benefit Calculations'!I44-'Benefit Calculations'!L44)+('Benefit Calculations'!O44-'Benefit Calculations'!R44)","v":364725707.84350598},{"$f":"SUM('Benefit Calculations'!T44:V44)-SUM('Benefit Calculations'!W44:Y44)","v":101114880.51138067},{"$f":"SUM('Benefit Calculations'!Z44:AB44)-SUM('Benefit Calculations'!AC44:AE44)","v":20391427.362296045},null,2059,230.88579563146209,285.32705681181449,364.72570784350597,101.11488051138068,20.391427362296046,36.07,1038.5148681604594,null,2059,66.716580345299107,82.447884931207795,105.39085752238255,29.218077410490931,5.892291027480475,10.422759210775013,300.08845044763586,0.28895922403035801,null,2059,13.467238538992945,16.642719510761808,21.273929370136717,5.8978864939016304,1.1894028200718272,2.1039115584089316,60.575088292273854,5.8328571067616623E-2]
[{"$f":"'Benefit Calculations'!A45","v":2060},{"$f":"SUM('Benefit Calculations'!B45:D45)-SUM('Benefit Calculations'!E45:G45)","v":194441400},{"$f":"('Benefit Calculations'!H45-'Benefit Calculations'!K45)+('Benefit Calculations'!J45-'Benefit Calculations'!M45)+('Benefit Calculations'!N45-'Benefit Calculations'!Q45)+('Benefit Calculations'!P45-'Benefit Calculations'!S45)","v":271883161},{"$f":"('Benefit Calculations'!I45-'Benefit Calculations'!L45)+('Benefit Calculations'!O45-'Benefit Calculations'!R45)","v":355982860.80000001},{"$f":"SUM('Benefit Calculations'!T45:V45)-SUM('Benefit Calculations'!W45:Y45)","v":87343992.377999783},{"$f":"SUM('Benefit Calculations'!Z45:AB45)-SUM('Benefit Calculations'!AC45:AE45)","v":16071502.104465902},null,2060,194.44139999999999,271.88316099999997,355.98286080000003,87.343992377999783,16.071502104465903,37.07,962.79291628246574,null,2060,54.549161226579081,76.274900222796987,99.868476917354329,24.503740059476041,4.5087463855424597,10.399726635733371,270.10475144748227,0.28054293595180391,null,2060,10.599522447090532,14.82108063409042,19.405580929931098,4.7613553894855372,0.87610070342400881,2.0207851677350916,52.484425271756685,5.4512683240763193E-2]
["Total",{"$f":"SUM(B3:B36)","v":2166918480.4330459},{"$f":"SUM(C3:C36)","v":4400140465.4711008},5135071181.8492746,929119191.38729608,201370364.58750826,null,"Total",{"$f":"SUM(I3:I36)","v":2166.9184804330457},{"$f":"SUM(J3:J36)","v":4400.1404654711005},5135.0711818492737,929.11919138729604,201.37036458750825,445.67999999999989,13278.299683728228,null,"Total",{"$f":"SUM(R3:R36)","v":944.2447342683048},{"$f":"SUM(S3:S36)","v":2038.7170732908646},2298.3972125034802,402.19135486585657,89.094171145264255,203.89489369986507,5976.5394397736354,null,null,"Total",{"$f":"SUM(AB3:AB36)","v":337.97675755058782},{"$f":"SUM(AC3:AC36)","v":796.69349003035904},847.40862327644368,142.29230737821368,32.727343531194741,78.742276632553086,2235.8407983993525]
[null,null,null,null,null,null,null,"Shipper Logistics Costs: This is the value of freight which represents the value of on-time deliveries which are valuable to just-in-time supply chains, help reduce safety stock requirements, and lower the opportunity cost of capital.  The calculation of this benefit category requires a profile of the types of commodities that are being shipped within, to, and from the study area and cannot easily be calculated within a spreadsheet",null,null,null,null,null,null,null,null,"Shipper Logistics Costs: This is the value of freight which represents the value of on-time deliveries which are valuable to just-in-time supply chains, help reduce safety stock requirements, and lower the opportunity cost of capital.  The calculation of this benefit category requires a profile of the types of commodities that are being shipped within, to, and from the study area and cannot easily be calculated within a spreadsheet",null,null,null,null,null,null,null,null,null,"Shipper Logistics Costs: This is the value of freight which represents the value of on-time deliveries which are valuable to just-in-time supply chains, help reduce safety stock requirements, and lower the opportunity cost of capital.  The calculation of this benefit category requires a profile of the types of commodities that are being shipped within, to, and from the study area and cannot easily be calculated within a spreadsheet"]

{"sheet":"Project Costs","index":34,"n_rows":84,"n_cols":29,"rows_kept":84,"cut":false,"hidden":false,"merged":[[0,7,0,16]]}
[null,null,null,"Detailed Cost byYear by Category, Undiscounted",null,null,null,"(in $millions)"]
["RecordID","ProjectID","ScenarioID","Scenario","Region","Facility Name","Year","Property Acquisition","Engineering And Design","Right Of Way","Transport Structures","Terminal","Vehicles","Total Capital","Ongoing Operations","Maintenance And Rehabilitation","Total O&M"]
[null,null,null,"Base Scenario","Missouri","Road","2020",0,0,0,0,0,0,{"$f":"SUM(H3:M3)","v":0},1.78E-2,7.3000000000000001E-3,{"$f":"O3+P3","v":2.5100000000000001E-2}]
[5819584,17567,34662,"Base Scenario","Missouri","Road","2021",0,0,0,0,0,0,{"$f":"SUM(H4:M4)","v":0},1.7899999999999999E-2,7.3000000000000001E-3,{"$f":"O4+P4","v":2.52E-2}]
[5819585,17567,34662,"Base Scenario","Missouri","Road","2022",3,6,2,5,0,0,{"$f":"SUM(H5:M5)","v":16},1.8100000000000002E-2,7.4000000000000003E-3,{"$f":"O5+P5","v":2.5500000000000002E-2},"Significant rehab to keep it going a little longer"]
[5819586,17567,34662,"Base Scenario","Missouri","Road","2023",0,0,0,0,0,0,0,1.83E-2,7.4999999999999997E-3,2.58E-2]
[5819587,17567,34662,"Base Scenario","Missouri","Road","2024",0,0,0,0,0,0,0,1.8499999999999999E-2,7.4999999999999997E-3,2.5999999999999999E-2]
[5819588,17567,34662,"Base Scenario","Missouri","Road","2025",0,0,0,0,0,0,0,1.8700000000000001E-2,7.6E-3,2.63E-2]
[5819589,17567,34662,"Base Scenario","Missouri","Road","2026",0,0,0,0,0,0,0,1.8800000000000001E-2,7.7000000000000002E-3,2.6500000000000003E-2]
[5819590,17567,34662,"Base Scenario","Missouri","Road","2027",0,0,0,0,0,0,0,1.9E-2,7.7999999999999996E-3,2.6799999999999997E-2]
[5819591,17567,34662,"Base Scenario","Missouri","Road","2028",0,0,0,0,0,0,0,1.9199999999999998E-2,7.9000000000000008E-3,2.7099999999999999E-2]
[5819592,17567,34662,"Base Scenario","Missouri","Road","2029",0,0,0,0,0,0,0,1.9400000000000001E-2,7.9000000000000008E-3,2.7300000000000001E-2]
[5819593,17567,34662,"Base Scenario","Missouri","Road","2030",0,0,0,0,0,0,0,1.9599999999999999E-2,8.0000000000000002E-3,2.76E-2]
[5819594,17567,34662,"Base Scenario","Missouri","Road","2031",0,0,0,0,0,0,0,1.9599999999999999E-2,8.0999999999999996E-3,2.7699999999999999E-2]
[5819595,17567,34662,"Base Scenario","Missouri","Road","2032",0,0,0,0,0,0,0,1.9599999999999999E-2,3.5999999999999999E-3,2.3199999999999998E-2]
[5819596,17567,34662,"Base Scenario","Missouri","Road","2033",0,0,0,0,0,0,0,1.9599999999999999E-2,3.5999999999999999E-3,2.3199999999999998E-2]
[5819597,17567,34662,"Base Scenario","Missouri","Road","2034",0,0,0,0,0,0,0,1.9599999999999999E-2,3.7000000000000002E-3,2.3300000000000001E-2]
[5819598,17567,34662,"Base Scenario","Missouri","Road","2035",0,0,0,0,0,0,0,1.9599999999999999E-2,3.7000000000000002E-3,2.3300000000000001E-2,"Bridge decomissioned after 2035, so no ongoing maintenance"]
[5819599,17567,34662,"Base Scenario","Missouri","Road","2036",0,0,0,0,0,0,0,0,0,0]
[5819600,17567,34662,"Base Scenario","Missouri","Road","2037",0,0,0,0,0,0,0,0,0,0]
[5819601,17567,34662,"Base Scenario","Missouri","Road","2038",0,0,0,0,0,0,0,0,0,0]
[5819602,17567,34662,"Base Scenario","Missouri","Road","2039",0,0,0,0,0,0,0,0,0,0]
[5819603,17567,34662,"Base Scenario","Missouri","Road","2040",0,0,0,0,0,0,0,0,0,0]
[5819604,17567,34662,"Base Scenario","Missouri","Road","2041",0,0,0,0,0,0,0,0,0,0]
[5819605,17567,34662,"Base Scenario","Missouri","Road","2042",0,0,0,0,0,0,0,0,0,{"$f":"O25+P25","v":0}]
[5819606,17567,34662,"Base Scenario","Missouri","Road","2043",0,0,0,0,0,0,0,0,0,0]
[5819607,17567,34662,"Base Scenario","Missouri","Road","2044",0,0,0,0,0,0,0,0,0,0]
[5819608,17567,34662,"Base Scenario","Missouri","Road","2045",0,0,0,0,0,0,0,0,0,0]
[5819609,17567,34662,"Base Scenario","Missouri","Road","2046",0,0,0,0,0,0,0,0,0,0]
[5819610,17567,34662,"Base Scenario","Missouri","Road","2047",0,0,0,0,0,0,0,0,0,0]
[5819611,17567,34662,"Base Scenario","Missouri","Road","2048",0,0,0,0,0,0,0,0,0,0]
[5819612,17567,34662,"Base Scenario","Missouri","Road","2049",0,0,0,0,0,0,0,0,0,0]
[5819613,17567,34662,"Base Scenario","Missouri","Road","2050",0,0,0,0,0,0,0,0,0,0]
[5819614,17567,34662,"Base Scenario","Missouri","Road","2051",0,0,0,0,0,0,0,0,0,0]
[5819615,17567,34662,"Base Scenario","Missouri","Road","2052",0,0,0,0,0,0,0,0,0,0]
[5819616,17567,34662,"Base Scenario","Missouri","Road","2053",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Scenario","Missouri","Road","2054",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Scenario","Missouri","Road","2055",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Scenario","Missouri","Road","2056",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Scenario","Missouri","Road","2057",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Scenario","Missouri","Road","2058",0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Previous allocation of $230M.  Do same, but ratio up to $234.68"]
[null,null,null,"Base Scenario","Missouri","Road","2059",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Scenario","Missouri","Road","2060",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N44:N47)","v":234.68200000000002},{"$f":"N5","v":16},{"$f":"R43-S43","v":218.68200000000002},null,null,"Property Acquisition","Engineering And Design","Right Of Way","Transport Structures","Terminal","Vehicles","Total Capital"]
[null,null,null,"Project Scenario","Missouri","Road","2020",{"$f":"W44*$U$49","v":3.0610695652173909},{"$f":"X44*$U$49","v":6.1221391304347819},1.5305347826086955,4.5916043478260864,0,0,15.305347826086955,0,0,0,null,null,null,null,null,3,6,1.5,4.5]
[5819839,17567,34663,"Project Scenario","Missouri","Road","2021",{"$f":"W45*$U$49","v":13.264634782608695},26.52926956521739,6.6323173913043476,19.896952173913043,0,0,66.323173913043476,0,0,0,null,null,null,null,null,13,26,6.5,19.5]
[5819840,17567,34663,"Project Scenario","Missouri","Road","2022",20.407130434782609,40.814260869565217,10.203565217391304,30.610695652173913,0,0,102.03565217391305,0,0,0,null,null,"Overall project cost",null,null,20,40,10,30]
[5819841,17567,34663,"Project Scenario","Missouri","Road","2023",10.203565217391304,20.407130434782609,5.1017826086956521,15.305347826086956,0,0,51.017826086956525,0,0,0,null,"2019 cost",234682000,{"$f":"T47/1000000","v":234.68199999999999},null,10,20,5,15]
[5819842,17567,34663,"Project Scenario","Missouri","Road","2024",0,0,0,0,0,0,0,9.4999999999999998E-3,0,9.4999999999999998E-3,null,"2017 cost",230000000,{"$f":"T48/1000000","v":230}]
[5819843,17567,34663,"Project Scenario","Missouri","Road","2025",0,0,0,0,0,0,0,9.5999999999999992E-3,0,9.5999999999999992E-3,null,null,"Cost factor",{"$f":"U47/U48","v":1.0203565217391304}]
[5819844,17567,34663,"Project Scenario","Missouri","Road","2026",0,0,0,0,0,0,0,9.7000000000000003E-3,0,9.7000000000000003E-3]
[5819845,17567,34663,"Project Scenario","Missouri","Road","2027",0,0,0,0,0,0,0,9.7999999999999997E-3,0,9.7999999999999997E-3]
[5819846,17567,34663,"Project Scenario","Missouri","Road","2028",0,0,0,0,0,0,0,9.9000000000000008E-3,0,9.9000000000000008E-3]
[5819847,17567,34663,"Project Scenario","Missouri","Road","2029",0,0,0,0,0,0,0,0.01,0,0.01]
[5819848,17567,34663,"Project Scenario","Missouri","Road","2030",0,0,0,0,0,0,0,1.01E-2,0,1.01E-2]
[5819849,17567,34663,"Project Scenario","Missouri","Road","2031",0,0,0,0,0,0,0,1.0200000000000001E-2,0,1.0200000000000001E-2]
[5819850,17567,34663,"Project Scenario","Missouri","Road","2032",0,0,0,0,0,0,0,1.03E-2,0,1.03E-2]
[5819851,17567,34663,"Project Scenario","Missouri","Road","2033",0,0,0,0,0,0,0,1.04E-2,0,1.04E-2]
[5819852,17567,34663,"Project Scenario","Missouri","Road","2034",0,0,0,0,0,0,0,1.0500000000000001E-2,0,1.0500000000000001E-2]
[5819853,17567,34663,"Project Scenario","Missouri","Road","2035",0,0,0,0,0,0,0,1.06E-2,0,1.06E-2]
[5819854,17567,34663,"Project Scenario","Missouri","Road","2036",0,0,0,0,0,0,0,1.0699999999999999E-2,0,1.0699999999999999E-2]
[5819855,17567,34663,"Project Scenario","Missouri","Road","2037",0,0,0,0,0,0,0,1.0800000000000001E-2,0,1.0800000000000001E-2]
[5819856,17567,34663,"Project Scenario","Missouri","Road","2038",0,0,0,0,0,0,0,1.09E-2,0,1.09E-2]
[5819857,17567,34663,"Project Scenario","Missouri","Road","2039",0,0,0,0,0,0,0,1.0999999999999999E-2,0,1.0999999999999999E-2]
[5819858,17567,34663,"Project Scenario","Missouri","Road","2040",0,0,0,0,0,0,0,1.12E-2,0,1.12E-2]
[5819859,17567,34663,"Project Scenario","Missouri","Road","2041",0,0,0,0,0,0,0,1.1299999999999999E-2,0,1.1299999999999999E-2]
[5819860,17567,34663,"Project Scenario","Missouri","Road","2042",0,0,0,0,0,0,0,1.14E-2,0,1.14E-2]
[5819861,17567,34663,"Project Scenario","Missouri","Road","2043",0,0,0,0,0,0,0,1.15E-2,0,1.15E-2]
[5819862,17567,34663,"Project Scenario","Missouri","Road","2044",0,0,0,0,0,0,0,1.1599999999999999E-2,0,1.1599999999999999E-2]
[5819863,17567,34663,"Project Scenario","Missouri","Road","2045",0,0,0,0,0,0,{"$f":"SUM(H69:M69)","v":0},1.17E-2,0,1.17E-2]
[5819864,17567,34663,"Project Scenario","Missouri","Road","2046",0,0,0,0,0,0,0,1.18E-2,0,1.18E-2]
[5819865,17567,34663,"Project Scenario","Missouri","Road","2047",0,0,0,0,0,0,0,1.2E-2,0,1.2E-2]
[5819866,17567,34663,"Project Scenario","Missouri","Road","2048",0,0,0,0,0,0,0,1.06E-2,0,1.06E-2]
[5819867,17567,34663,"Project Scenario","Missouri","Road","2049",0,0,0,0,0,0,0,1.0699999999999999E-2,0,1.0699999999999999E-2]
[5819868,17567,34663,"Project Scenario","Missouri","Road","2050",0,0,0,0,0,0,0,1.0800000000000001E-2,0.01,2.0799999999999999E-2]
[5819869,17567,34663,"Project Scenario","Missouri","Road","2051",0,0,0,0,0,0,0,1.09E-2,0.01,2.0900000000000002E-2]
[5819870,17567,34663,"Project Scenario","Missouri","Road","2052",0,0,0,0,0,0,0,1.0999999999999999E-2,0.01,2.0999999999999998E-2]
[5819871,17567,34663,"Project Scenario","Missouri","Road","2053",0,0,0,0,0,0,0,1.12E-2,0.01,{"$f":"O77+P77","v":2.12E-2}]
[null,null,null,"Project Scenario","Missouri","Road","2054",0,0,0,0,0,0,0,1.1299999999999999E-2,0.01,2.1299999999999999E-2]
[null,null,null,"Project Scenario","Missouri","Road","2055",0,0,0,0,0,0,0,1.14E-2,0.01,2.1400000000000002E-2]
[null,null,null,"Project Scenario","Missouri","Road","2056",0,0,0,0,0,0,0,1.15E-2,0.01,2.1499999999999998E-2]
[null,null,null,"Project Scenario","Missouri","Road","2057",0,0,0,0,0,0,0,1.15E-2,0.01,2.1499999999999998E-2]
[null,null,null,"Project Scenario","Missouri","Road","2058",0,0,0,0,0,0,{"$f":"SUM(H82:M82)","v":0},1.15E-2,0.01,2.1499999999999998E-2]
[null,null,null,"Project Scenario","Missouri","Road","2059",0,0,0,0,0,0,0,1.15E-2,0.01,2.1499999999999998E-2]
[null,null,null,"Project Scenario","Missouri","Road","2060",0,0,0,0,0,0,0,1.15E-2,0.01,2.1499999999999998E-2]

{"sheet":"TDC","index":35,"n_rows":48,"n_cols":37,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,34,2,36],[1,25,1,27],[1,28,1,30],[1,31,1,33],[1,34,1,36],[2,25,2,27],[2,28,2,30],[2,31,2,33],[1,19,1,21],[1,22,1,24],[2,16,2,18],[1,1,1,3],[1,4,1,6],[1,7,1,12],[1,13,1,18],[2,1,2,3],[2,4,2,6],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,19,2,21],[2,22,2,24]]}
[null,"Travel Demand Characteristics",null,null,null,null,null,null,"Travel Demand Characteristics",null,null,null,null,"Travel Demand Characteristics",null,null,null,null,null,"Travel Demand Characteristics",null,null,null,null,null,"Travel Demand Characteristics",null,null,null,null,null,100000000]
[null,"Base: No Bridge 2035",null,null,"Proj: New Bridge 2020",null,null,"Base: No Bridge 2035",null,null,null,null,null,"Proj: New Bridge 2020",null,null,null,null,null,"Base: No Bridge 2035",null,null,"Proj: New Bridge 2020",null,null,"Base: No Bridge 2035",null,null,"Proj: New Bridge 2020",null,null,"Base: No Bridge 2035",null,null,"Proj: New Bridge 2020"]
[null,"Trips",null,null,"Trips",null,null,"Total VMT",null,null,"% Fraction Congested",null,null,"Total VMT",null,null,"% Fraction Congested",null,null,"VHT",null,null,"VHT",null,null,"Buffer Time Hrs ",null,null,"Buffer Time Hours",null,null,"Accidents",null,null,"Accidents"]
["Year","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Fatality","Injury","Property Damage","Fatality","Injury","Property Damage"]
[2020,1740000,6960000,2400000,1740000,6960000,2400000,{"$f":"N5","v":414120000},{"$f":"O5","v":1656480000},1302000000,0,0,0,414120000,1656480000,1302000000,0,0,0,{"$f":"W5","v":5916000},{"$f":"X5","v":23664000},18600000,5916000,23664000,18600000,{"$f":"IFERROR((-1.5*K5^4+2.05*K5^3+0.16*K5^2+0.04*K5+0.025)*T5,0)*'Fixed Factors'!$I$13","v":248472},{"$f":"IFERROR((-1.5*L5^4+2.05*L5^3+0.16*L5^2+0.04*L5+0.025)*U5,0)*'Fixed Factors'!$I$14","v":993888},{"$f":"IFERROR((-1.5*M5^4+2.05*M5^3+0.16*M5^2+0.04*M5+0.025)*V5,0)*'Fixed Factors'!$I$15","v":465000},{"$f":"IFERROR((-1.5*(Q5)^4+2.05*(Q5)^3+0.16*(Q5)^2+0.04*Q5+0.025)*W5,0)*'Fixed Factors'!$I$13","v":248472},{"$f":"IFERROR((-1.5*(R5)^4+2.05*(R5)^3+0.16*(R5)^2+0.04*R5+0.025)*X5,0)*'Fixed Factors'!$I$14","v":993888},{"$f":"IFERROR((-1.5*(S5)^4+2.05*(S5)^3+0.16*(S5)^2+0.04*S5+0.025)*Y5,0)*'Fixed Factors'!$I$15","v":465000},{"$f":"H5/$AF$1*'Crash Reduction'!$D$4+TDC!I5/$AF$1*'Crash Reduction'!$D$5+TDC!J5/$AF$1*'Crash Reduction'!$D$6","v":52.275300000000001},{"$f":"H5/TDC!$AF$1*'Crash Reduction'!$E$4+I5/TDC!$AF$1*'Crash Reduction'!$E$5+J5/TDC!$AF$1*'Crash Reduction'!$E$6","v":1211.1006599999998},{"$f":"H5/$AF$1*'Crash Reduction'!$F$4+I5/$AF$1*'Crash Reduction'!$F$5+J5/$AF$1*'Crash Reduction'!$F$6","v":5760.4008000000013},{"$f":"N5/$AF$1*'Crash Reduction'!$D$7+O5/$AF$1*'Crash Reduction'!$D$8+P5/$AF$1*'Crash Reduction'!$D$9","v":52.275300000000001},{"$f":"N5/$AF$1*'Crash Reduction'!$E$7+O5/$AF$1*'Crash Reduction'!$E$8+P5/$AF$1*'Crash Reduction'!$E$9","v":1211.1006599999998},{"$f":"N5/$AF$1*'Crash Reduction'!$F$7+O5/$AF$1*'Crash Reduction'!$F$8+P5/$AF$1*'Crash Reduction'!$F$9","v":5760.4008000000013}]
[2021,{"$f":"IFERROR(B$5*((1+B$46)^($A6-$A$5)),0)","v":1751797.4436405639},7007189.7745622555,2413426.0274029099,1751797.4436405639,7007189.7745622555,2413426.0274029099,{"$f":"N6","v":416927791.58645415},1667711166.3458166,1309283619.8660786,0,0,0,{"$f":"IFERROR(N5*(1+N$46),0)","v":416927791.58645415},1667711166.3458166,1309283619.8660786,0,0,0,{"$f":"W6","v":5956111.3083779169},23824445.233511668,18704051.712372553,{"$f":"IFERROR(W5*(1+W$46),0)","v":5956111.3083779169},23824445.233511668,18704051.712372553,{"$f":"IFERROR((-1.5*K6^4+2.05*K6^3+0.16*K6^2+0.04*K6+0.025)*T6,0)*'Fixed Factors'!$I$13","v":250156.6749518725},{"$f":"IFERROR((-1.5*L6^4+2.05*L6^3+0.16*L6^2+0.04*L6+0.025)*U6,0)*'Fixed Factors'!$I$14","v":1000626.69980749},{"$f":"IFERROR((-1.5*M6^4+2.05*M6^3+0.16*M6^2+0.04*M6+0.025)*V6,0)*'Fixed Factors'!$I$15","v":467601.29280931386},{"$f":"IFERROR((-1.5*(Q6)^4+2.05*(Q6)^3+0.16*(Q6)^2+0.04*Q6+0.025)*W6,0)*'Fixed Factors'!$I$13","v":250156.6749518725},{"$f":"IFERROR((-1.5*(R6)^4+2.05*(R6)^3+0.16*(R6)^2+0.04*R6+0.025)*X6,0)*'Fixed Factors'!$I$14","v":1000626.69980749},{"$f":"IFERROR((-1.5*(S6)^4+2.05*(S6)^3+0.16*(S6)^2+0.04*S6+0.025)*Y6,0)*'Fixed Factors'!$I$15","v":467601.29280931386},{"$f":"H6/$AF$1*'Crash Reduction'!$D$4+TDC!I6/$AF$1*'Crash Reduction'!$D$5+TDC!J6/$AF$1*'Crash Reduction'!$D$6","v":52.605799955874417},{"$f":"H6/TDC!$AF$1*'Crash Reduction'!$E$4+I6/TDC!$AF$1*'Crash Reduction'!$E$5+J6/TDC!$AF$1*'Crash Reduction'!$E$6","v":1218.7575976873873},{"$f":"H6/$AF$1*'Crash Reduction'!$F$4+I6/$AF$1*'Crash Reduction'!$F$5+J6/$AF$1*'Crash Reduction'!$F$6","v":5796.8197628795806},{"$f":"N6/$AF$1*'Crash Reduction'!$D$7+O6/$AF$1*'Crash Reduction'!$D$8+P6/$AF$1*'Crash Reduction'!$D$9","v":52.605799955874417},{"$f":"N6/$AF$1*'Crash Reduction'!$E$7+O6/$AF$1*'Crash Reduction'!$E$8+P6/$AF$1*'Crash Reduction'!$E$9","v":1218.7575976873873},{"$f":"N6/$AF$1*'Crash Reduction'!$F$7+O6/$AF$1*'Crash Reduction'!$F$8+P6/$AF$1*'Crash Reduction'!$F$9","v":5796.8197628795806}]
[2022,1763674.8756009275,7054699.50240371,2426927.1623940798,1763674.8756009275,7054699.50240371,2426927.1623940798,419754620.39302075,1679018481.572083,1316607985.5987883,0,0,0,419754620.39302075,1679018481.572083,1316607985.5987883,0,0,0,5996494.5770431543,23985978.308172617,18808685.50855412,5996494.5770431543,23985978.308172617,18808685.50855412,{"$f":"IFERROR((-1.5*K7^4+2.05*K7^3+0.16*K7^2+0.04*K7+0.025)*T7,0)*'Fixed Factors'!$I$13","v":251852.77223581247},{"$f":"IFERROR((-1.5*L7^4+2.05*L7^3+0.16*L7^2+0.04*L7+0.025)*U7,0)*'Fixed Factors'!$I$14","v":1007411.0889432499},{"$f":"IFERROR((-1.5*M7^4+2.05*M7^3+0.16*M7^2+0.04*M7+0.025)*V7,0)*'Fixed Factors'!$I$15","v":470217.13771385304},{"$f":"IFERROR((-1.5*(Q7)^4+2.05*(Q7)^3+0.16*(Q7)^2+0.04*Q7+0.025)*W7,0)*'Fixed Factors'!$I$13","v":251852.77223581247},{"$f":"IFERROR((-1.5*(R7)^4+2.05*(R7)^3+0.16*(R7)^2+0.04*R7+0.025)*X7,0)*'Fixed Factors'!$I$14","v":1007411.0889432499},{"$f":"IFERROR((-1.5*(S7)^4+2.05*(S7)^3+0.16*(S7)^2+0.04*S7+0.025)*Y7,0)*'Fixed Factors'!$I$15","v":470217.13771385304},{"$f":"H7/$AF$1*'Crash Reduction'!$D$4+TDC!I7/$AF$1*'Crash Reduction'!$D$5+TDC!J7/$AF$1*'Crash Reduction'!$D$6","v":52.938406857240324},{"$f":"H7/TDC!$AF$1*'Crash Reduction'!$E$4+I7/TDC!$AF$1*'Crash Reduction'!$E$5+J7/TDC!$AF$1*'Crash Reduction'!$E$6","v":1226.4633485441937},{"$f":"H7/$AF$1*'Crash Reduction'!$F$4+I7/$AF$1*'Crash Reduction'!$F$5+J7/$AF$1*'Crash Reduction'!$F$6","v":5833.4708975591284},{"$f":"N7/$AF$1*'Crash Reduction'!$D$7+O7/$AF$1*'Crash Reduction'!$D$8+P7/$AF$1*'Crash Reduction'!$D$9","v":52.938406857240324},{"$f":"N7/$AF$1*'Crash Reduction'!$E$7+O7/$AF$1*'Crash Reduction'!$E$8+P7/$AF$1*'Crash Reduction'!$E$9","v":1226.4633485441937},{"$f":"N7/$AF$1*'Crash Reduction'!$F$7+O7/$AF$1*'Crash Reduction'!$F$8+P7/$AF$1*'Crash Reduction'!$F$9","v":5833.4708975591284}]
[2023,1775632.8382131001,7102531.3528524004,2440503.8251387342,1775632.8382131001,7102531.3528524004,2440503.8251387342,422600615.49471784,1690402461.9788713,1323973325.137763,0,0,0,422600615.49471784,1690402461.9788713,1323973325.137763,0,0,0,6037151.6499245409,24148606.599698164,18913904.64482519,6037151.6499245409,24148606.599698164,18913904.64482519,{"$f":"IFERROR((-1.5*K8^4+2.05*K8^3+0.16*K8^2+0.04*K8+0.025)*T8,0)*'Fixed Factors'!$I$13","v":253560.36929683073},{"$f":"IFERROR((-1.5*L8^4+2.05*L8^3+0.16*L8^2+0.04*L8+0.025)*U8,0)*'Fixed Factors'!$I$14","v":1014241.4771873229},{"$f":"IFERROR((-1.5*M8^4+2.05*M8^3+0.16*M8^2+0.04*M8+0.025)*V8,0)*'Fixed Factors'!$I$15","v":472847.61612062977},{"$f":"IFERROR((-1.5*(Q8)^4+2.05*(Q8)^3+0.16*(Q8)^2+0.04*Q8+0.025)*W8,0)*'Fixed Factors'!$I$13","v":253560.36929683073},{"$f":"IFERROR((-1.5*(R8)^4+2.05*(R8)^3+0.16*(R8)^2+0.04*R8+0.025)*X8,0)*'Fixed Factors'!$I$14","v":1014241.4771873229},{"$f":"IFERROR((-1.5*(S8)^4+2.05*(S8)^3+0.16*(S8)^2+0.04*S8+0.025)*Y8,0)*'Fixed Factors'!$I$15","v":472847.61612062977},{"$f":"H8/$AF$1*'Crash Reduction'!$D$4+TDC!I8/$AF$1*'Crash Reduction'!$D$5+TDC!J8/$AF$1*'Crash Reduction'!$D$6","v":53.273134240475962},{"$f":"H8/TDC!$AF$1*'Crash Reduction'!$E$4+I8/TDC!$AF$1*'Crash Reduction'!$E$5+J8/TDC!$AF$1*'Crash Reduction'!$E$6","v":1234.2182261777364},{"$f":"H8/$AF$1*'Crash Reduction'!$F$4+I8/$AF$1*'Crash Reduction'!$F$5+J8/$AF$1*'Crash Reduction'!$F$6","v":5870.3556956601906},{"$f":"N8/$AF$1*'Crash Reduction'!$D$7+O8/$AF$1*'Crash Reduction'!$D$8+P8/$AF$1*'Crash Reduction'!$D$9","v":53.273134240475962},{"$f":"N8/$AF$1*'Crash Reduction'!$E$7+O8/$AF$1*'Crash Reduction'!$E$8+P8/$AF$1*'Crash Reduction'!$E$9","v":1234.2182261777364},{"$f":"N8/$AF$1*'Crash Reduction'!$F$7+O8/$AF$1*'Crash Reduction'!$F$8+P8/$AF$1*'Crash Reduction'!$F$9","v":5870.3556956601906}]
[2024,1787671.8774861766,7150687.5099447062,2454156.4381525754,1787671.8774861766,7150687.5099447062,2454156.4381525754,425465906.84171009,1701863627.3668404,1331379867.697772,0,0,0,425465906.84171009,1701863627.3668404,1331379867.697772,0,0,0,6078084.3834530013,24312337.533812005,19019712.395682462,6078084.3834530013,24312337.533812005,19019712.395682462,{"$f":"IFERROR((-1.5*K9^4+2.05*K9^3+0.16*K9^2+0.04*K9+0.025)*T9,0)*'Fixed Factors'!$I$13","v":255279.54410502606},{"$f":"IFERROR((-1.5*L9^4+2.05*L9^3+0.16*L9^2+0.04*L9+0.025)*U9,0)*'Fixed Factors'!$I$14","v":1021118.1764201042},{"$f":"IFERROR((-1.5*M9^4+2.05*M9^3+0.16*M9^2+0.04*M9+0.025)*V9,0)*'Fixed Factors'!$I$15","v":475492.80989206157},{"$f":"IFERROR((-1.5*(Q9)^4+2.05*(Q9)^3+0.16*(Q9)^2+0.04*Q9+0.025)*W9,0)*'Fixed Factors'!$I$13","v":255279.54410502606},{"$f":"IFERROR((-1.5*(R9)^4+2.05*(R9)^3+0.16*(R9)^2+0.04*R9+0.025)*X9,0)*'Fixed Factors'!$I$14","v":1021118.1764201042},{"$f":"IFERROR((-1.5*(S9)^4+2.05*(S9)^3+0.16*(S9)^2+0.04*S9+0.025)*Y9,0)*'Fixed Factors'!$I$15","v":475492.80989206157},{"$f":"H9/$AF$1*'Crash Reduction'!$D$4+TDC!I9/$AF$1*'Crash Reduction'!$D$5+TDC!J9/$AF$1*'Crash Reduction'!$D$6","v":53.609995729548004},{"$f":"H9/TDC!$AF$1*'Crash Reduction'!$E$4+I9/TDC!$AF$1*'Crash Reduction'!$E$5+J9/TDC!$AF$1*'Crash Reduction'!$E$6","v":1242.0225462245603},{"$f":"H9/$AF$1*'Crash Reduction'!$F$4+I9/$AF$1*'Crash Reduction'!$F$5+J9/$AF$1*'Crash Reduction'!$F$6","v":5907.4756584559991},{"$f":"N9/$AF$1*'Crash Reduction'!$D$7+O9/$AF$1*'Crash Reduction'!$D$8+P9/$AF$1*'Crash Reduction'!$D$9","v":53.609995729548004},{"$f":"N9/$AF$1*'Crash Reduction'!$E$7+O9/$AF$1*'Crash Reduction'!$E$8+P9/$AF$1*'Crash Reduction'!$E$9","v":1242.0225462245603},{"$f":"N9/$AF$1*'Crash Reduction'!$F$7+O9/$AF$1*'Crash Reduction'!$F$8+P9/$AF$1*'Crash Reduction'!$F$9","v":5907.4756584559991}]
[2025,1799792.5431312707,7199170.1725250827,2467885.4263149356,1799792.5431312707,7199170.1725250827,2467885.4263149356,428350625.26524252,1713402501.0609701,1338827843.7758524,0,0,0,428350625.26524252,1713402501.0609701,1338827843.7758524,0,0,0,6119294.6466463218,24477178.586585287,19126112.053940754,6119294.6466463218,24477178.586585287,19126112.053940754,{"$f":"IFERROR((-1.5*K10^4+2.05*K10^3+0.16*K10^2+0.04*K10+0.025)*T10,0)*'Fixed Factors'!$I$13","v":257010.37515914554},{"$f":"IFERROR((-1.5*L10^4+2.05*L10^3+0.16*L10^2+0.04*L10+0.025)*U10,0)*'Fixed Factors'!$I$14","v":1028041.5006365821},{"$f":"IFERROR((-1.5*M10^4+2.05*M10^3+0.16*M10^2+0.04*M10+0.025)*V10,0)*'Fixed Factors'!$I$15","v":478152.80134851887},{"$f":"IFERROR((-1.5*(Q10)^4+2.05*(Q10)^3+0.16*(Q10)^2+0.04*Q10+0.025)*W10,0)*'Fixed Factors'!$I$13","v":257010.37515914554},{"$f":"IFERROR((-1.5*(R10)^4+2.05*(R10)^3+0.16*(R10)^2+0.04*R10+0.025)*X10,0)*'Fixed Factors'!$I$14","v":1028041.5006365821},{"$f":"IFERROR((-1.5*(S10)^4+2.05*(S10)^3+0.16*(S10)^2+0.04*S10+0.025)*Y10,0)*'Fixed Factors'!$I$15","v":478152.80134851887},{"$f":"H10/$AF$1*'Crash Reduction'!$D$4+TDC!I10/$AF$1*'Crash Reduction'!$D$5+TDC!J10/$AF$1*'Crash Reduction'!$D$6","v":53.949005036582008},{"$f":"H10/TDC!$AF$1*'Crash Reduction'!$E$4+I10/TDC!$AF$1*'Crash Reduction'!$E$5+J10/TDC!$AF$1*'Crash Reduction'!$E$6","v":1249.8766263636514},{"$f":"H10/$AF$1*'Crash Reduction'!$F$4+I10/$AF$1*'Crash Reduction'!$F$5+J10/$AF$1*'Crash Reduction'!$F$6","v":5944.832296934328},{"$f":"N10/$AF$1*'Crash Reduction'!$D$7+O10/$AF$1*'Crash Reduction'!$D$8+P10/$AF$1*'Crash Reduction'!$D$9","v":53.949005036582008},{"$f":"N10/$AF$1*'Crash Reduction'!$E$7+O10/$AF$1*'Crash Reduction'!$E$8+P10/$AF$1*'Crash Reduction'!$E$9","v":1249.8766263636514},{"$f":"N10/$AF$1*'Crash Reduction'!$F$7+O10/$AF$1*'Crash Reduction'!$F$8+P10/$AF$1*'Crash Reduction'!$F$9","v":5944.832296934328}]
[2026,1811995.3885866143,7247981.5543464571,2481691.2168819965,1811995.3885866143,7247981.5543464571,2481691.2168819965,422600615.49471784,1690402461.9788713,1323973325.137763,0,0,0,{"$f":"IFERROR(N7*(1+N$46),0)","v":422600615.49471784},{"$f":"IFERROR(O7*(1+O$46),0)","v":1690402461.9788713},{"$f":"IFERROR(P7*(1+P$46),0)","v":1323973325.137763},0,0,0,6037151.6499245409,24148606.599698164,18913904.64482519,{"$f":"IFERROR(W7*(1+W$46),0)","v":6037151.6499245409},24148606.599698164,18913904.64482519,{"$f":"IFERROR((-1.5*K11^4+2.05*K11^3+0.16*K11^2+0.04*K11+0.025)*T11,0)*'Fixed Factors'!$I$13","v":253560.36929683073},{"$f":"IFERROR((-1.5*L11^4+2.05*L11^3+0.16*L11^2+0.04*L11+0.025)*U11,0)*'Fixed Factors'!$I$14","v":1014241.4771873229},{"$f":"IFERROR((-1.5*M11^4+2.05*M11^3+0.16*M11^2+0.04*M11+0.025)*V11,0)*'Fixed Factors'!$I$15","v":472847.61612062977},{"$f":"IFERROR((-1.5*(Q11)^4+2.05*(Q11)^3+0.16*(Q11)^2+0.04*Q11+0.025)*W11,0)*'Fixed Factors'!$I$13","v":253560.36929683073},{"$f":"IFERROR((-1.5*(R11)^4+2.05*(R11)^3+0.16*(R11)^2+0.04*R11+0.025)*X11,0)*'Fixed Factors'!$I$14","v":1014241.4771873229},{"$f":"IFERROR((-1.5*(S11)^4+2.05*(S11)^3+0.16*(S11)^2+0.04*S11+0.025)*Y11,0)*'Fixed Factors'!$I$15","v":472847.61612062977},{"$f":"H11/$AF$1*'Crash Reduction'!$D$4+TDC!I11/$AF$1*'Crash Reduction'!$D$5+TDC!J11/$AF$1*'Crash Reduction'!$D$6","v":53.273134240475962},{"$f":"H11/TDC!$AF$1*'Crash Reduction'!$E$4+I11/TDC!$AF$1*'Crash Reduction'!$E$5+J11/TDC!$AF$1*'Crash Reduction'!$E$6","v":1234.2182261777364},{"$f":"H11/$AF$1*'Crash Reduction'!$F$4+I11/$AF$1*'Crash Reduction'!$F$5+J11/$AF$1*'Crash Reduction'!$F$6","v":5870.3556956601906},{"$f":"N11/$AF$1*'Crash Reduction'!$D$7+O11/$AF$1*'Crash Reduction'!$D$8+P11/$AF$1*'Crash Reduction'!$D$9","v":53.273134240475962},{"$f":"N11/$AF$1*'Crash Reduction'!$E$7+O11/$AF$1*'Crash Reduction'!$E$8+P11/$AF$1*'Crash Reduction'!$E$9","v":1234.2182261777364},{"$f":"N11/$AF$1*'Crash Reduction'!$F$7+O11/$AF$1*'Crash Reduction'!$F$8+P11/$AF$1*'Crash Reduction'!$F$9","v":5870.3556956601906}]
[2027,1824280.9710428279,7297123.8841713117,2495574.2395000882,1824280.9710428279,7297123.8841713117,2495574.2395000882,425465906.84171009,1701863627.3668404,1331379867.697772,0,0,0,{"$f":"IFERROR(N11*(1+N$46),0)","v":425465906.84171009},1701863627.3668404,1331379867.697772,0,0,0,6078084.3834530013,24312337.533812005,19019712.395682462,{"$f":"IFERROR(W11*(1+W$46),0)","v":6078084.3834530013},24312337.533812005,19019712.395682462,{"$f":"IFERROR((-1.5*K12^4+2.05*K12^3+0.16*K12^2+0.04*K12+0.025)*T12,0)*'Fixed Factors'!$I$13","v":255279.54410502606},{"$f":"IFERROR((-1.5*L12^4+2.05*L12^3+0.16*L12^2+0.04*L12+0.025)*U12,0)*'Fixed Factors'!$I$14","v":1021118.1764201042},{"$f":"IFERROR((-1.5*M12^4+2.05*M12^3+0.16*M12^2+0.04*M12+0.025)*V12,0)*'Fixed Factors'!$I$15","v":475492.80989206157},{"$f":"IFERROR((-1.5*(Q12)^4+2.05*(Q12)^3+0.16*(Q12)^2+0.04*Q12+0.025)*W12,0)*'Fixed Factors'!$I$13","v":255279.54410502606},{"$f":"IFERROR((-1.5*(R12)^4+2.05*(R12)^3+0.16*(R12)^2+0.04*R12+0.025)*X12,0)*'Fixed Factors'!$I$14","v":1021118.1764201042},{"$f":"IFERROR((-1.5*(S12)^4+2.05*(S12)^3+0.16*(S12)^2+0.04*S12+0.025)*Y12,0)*'Fixed Factors'!$I$15","v":475492.80989206157},{"$f":"H12/$AF$1*'Crash Reduction'!$D$4+TDC!I12/$AF$1*'Crash Reduction'!$D$5+TDC!J12/$AF$1*'Crash Reduction'!$D$6","v":53.609995729548004},{"$f":"H12/TDC!$AF$1*'Crash Reduction'!$E$4+I12/TDC!$AF$1*'Crash Reduction'!$E$5+J12/TDC!$AF$1*'Crash Reduction'!$E$6","v":1242.0225462245603},{"$f":"H12/$AF$1*'Crash Reduction'!$F$4+I12/$AF$1*'Crash Reduction'!$F$5+J12/$AF$1*'Crash Reduction'!$F$6","v":5907.4756584559991},{"$f":"N12/$AF$1*'Crash Reduction'!$D$7+O12/$AF$1*'Crash Reduction'!$D$8+P12/$AF$1*'Crash Reduction'!$D$9","v":53.609995729548004},{"$f":"N12/$AF$1*'Crash Reduction'!$E$7+O12/$AF$1*'Crash Reduction'!$E$8+P12/$AF$1*'Crash Reduction'!$E$9","v":1242.0225462245603},{"$f":"N12/$AF$1*'Crash Reduction'!$F$7+O12/$AF$1*'Crash Reduction'!$F$8+P12/$AF$1*'Crash Reduction'!$F$9","v":5907.4756584559991}]
[2028,1836649.8514683628,7346599.4058734514,2509534.9262190568,1836649.8514683628,7346599.4058734514,2509534.9262190568,428350625.26524252,1713402501.0609701,1338827843.7758524,0,0,0,428350625.26524252,1713402501.0609701,1338827843.7758524,0,0,0,6119294.6466463218,24477178.586585287,19126112.053940754,6119294.6466463218,24477178.586585287,19126112.053940754,{"$f":"IFERROR((-1.5*K13^4+2.05*K13^3+0.16*K13^2+0.04*K13+0.025)*T13,0)*'Fixed Factors'!$I$13","v":257010.37515914554},{"$f":"IFERROR((-1.5*L13^4+2.05*L13^3+0.16*L13^2+0.04*L13+0.025)*U13,0)*'Fixed Factors'!$I$14","v":1028041.5006365821},{"$f":"IFERROR((-1.5*M13^4+2.05*M13^3+0.16*M13^2+0.04*M13+0.025)*V13,0)*'Fixed Factors'!$I$15","v":478152.80134851887},{"$f":"IFERROR((-1.5*(Q13)^4+2.05*(Q13)^3+0.16*(Q13)^2+0.04*Q13+0.025)*W13,0)*'Fixed Factors'!$I$13","v":257010.37515914554},{"$f":"IFERROR((-1.5*(R13)^4+2.05*(R13)^3+0.16*(R13)^2+0.04*R13+0.025)*X13,0)*'Fixed Factors'!$I$14","v":1028041.5006365821},{"$f":"IFERROR((-1.5*(S13)^4+2.05*(S13)^3+0.16*(S13)^2+0.04*S13+0.025)*Y13,0)*'Fixed Factors'!$I$15","v":478152.80134851887},{"$f":"H13/$AF$1*'Crash Reduction'!$D$4+TDC!I13/$AF$1*'Crash Reduction'!$D$5+TDC!J13/$AF$1*'Crash Reduction'!$D$6","v":53.949005036582008},{"$f":"H13/TDC!$AF$1*'Crash Reduction'!$E$4+I13/TDC!$AF$1*'Crash Reduction'!$E$5+J13/TDC!$AF$1*'Crash Reduction'!$E$6","v":1249.8766263636514},{"$f":"H13/$AF$1*'Crash Reduction'!$F$4+I13/$AF$1*'Crash Reduction'!$F$5+J13/$AF$1*'Crash Reduction'!$F$6","v":5944.832296934328},{"$f":"N13/$AF$1*'Crash Reduction'!$D$7+O13/$AF$1*'Crash Reduction'!$D$8+P13/$AF$1*'Crash Reduction'!$D$9","v":53.949005036582008},{"$f":"N13/$AF$1*'Crash Reduction'!$E$7+O13/$AF$1*'Crash Reduction'!$E$8+P13/$AF$1*'Crash Reduction'!$E$9","v":1249.8766263636514},{"$f":"N13/$AF$1*'Crash Reduction'!$F$7+O13/$AF$1*'Crash Reduction'!$F$8+P13/$AF$1*'Crash Reduction'!$F$9","v":5944.832296934328}]
[2029,1849102.5946351145,7396410.3785404582,2523573.7115057139,1849102.5946351145,7396410.3785404582,2523573.7115057139,431254902.48361433,1725019609.9344573,1346317485.158483,0,0,0,431254902.48361433,1725019609.9344573,1346317485.158483,0,0,0,6160784.3211944904,24643137.284777962,19233106.930835478,6160784.3211944904,24643137.284777962,19233106.930835478,{"$f":"IFERROR((-1.5*K14^4+2.05*K14^3+0.16*K14^2+0.04*K14+0.025)*T14,0)*'Fixed Factors'!$I$13","v":258752.94149016857},{"$f":"IFERROR((-1.5*L14^4+2.05*L14^3+0.16*L14^2+0.04*L14+0.025)*U14,0)*'Fixed Factors'!$I$14","v":1035011.7659606743},{"$f":"IFERROR((-1.5*M14^4+2.05*M14^3+0.16*M14^2+0.04*M14+0.025)*V14,0)*'Fixed Factors'!$I$15","v":480827.673270887},{"$f":"IFERROR((-1.5*(Q14)^4+2.05*(Q14)^3+0.16*(Q14)^2+0.04*Q14+0.025)*W14,0)*'Fixed Factors'!$I$13","v":258752.94149016857},{"$f":"IFERROR((-1.5*(R14)^4+2.05*(R14)^3+0.16*(R14)^2+0.04*R14+0.025)*X14,0)*'Fixed Factors'!$I$14","v":1035011.7659606743},{"$f":"IFERROR((-1.5*(S14)^4+2.05*(S14)^3+0.16*(S14)^2+0.04*S14+0.025)*Y14,0)*'Fixed Factors'!$I$15","v":480827.673270887},{"$f":"H14/$AF$1*'Crash Reduction'!$D$4+TDC!I14/$AF$1*'Crash Reduction'!$D$5+TDC!J14/$AF$1*'Crash Reduction'!$D$6","v":54.290175962436606},{"$f":"H14/TDC!$AF$1*'Crash Reduction'!$E$4+I14/TDC!$AF$1*'Crash Reduction'!$E$5+J14/TDC!$AF$1*'Crash Reduction'!$E$6","v":1257.7807863297407},{"$f":"H14/$AF$1*'Crash Reduction'!$F$4+I14/$AF$1*'Crash Reduction'!$F$5+J14/$AF$1*'Crash Reduction'!$F$6","v":5982.4271318607553},{"$f":"N14/$AF$1*'Crash Reduction'!$D$7+O14/$AF$1*'Crash Reduction'!$D$8+P14/$AF$1*'Crash Reduction'!$D$9","v":54.290175962436606},{"$f":"N14/$AF$1*'Crash Reduction'!$E$7+O14/$AF$1*'Crash Reduction'!$E$8+P14/$AF$1*'Crash Reduction'!$E$9","v":1257.7807863297407},{"$f":"N14/$AF$1*'Crash Reduction'!$F$7+O14/$AF$1*'Crash Reduction'!$F$8+P14/$AF$1*'Crash Reduction'!$F$9","v":5982.4271318607553}]
[2030,1861639.7691442107,7446559.0765768429,2537691.0322573548,1861639.7691442107,7446559.0765768429,2537691.0322573548,434178871.10819322,1736715484.4327729,1362600000,0,0,0,434178871.10819322,1736715484.4327729,1353849024.9287975,0,0,0,6202555.3015456172,24810221.206182469,21560000,6202555.3015456172,24810221.206182469,19340700.356125686,{"$f":"IFERROR((-1.5*K15^4+2.05*K15^3+0.16*K15^2+0.04*K15+0.025)*T15,0)*'Fixed Factors'!$I$13","v":260507.32266491593},{"$f":"IFERROR((-1.5*L15^4+2.05*L15^3+0.16*L15^2+0.04*L15+0.025)*U15,0)*'Fixed Factors'!$I$14","v":1042029.2906596637},{"$f":"IFERROR((-1.5*M15^4+2.05*M15^3+0.16*M15^2+0.04*M15+0.025)*V15,0)*'Fixed Factors'!$I$15","v":539000},{"$f":"IFERROR((-1.5*(Q15)^4+2.05*(Q15)^3+0.16*(Q15)^2+0.04*Q15+0.025)*W15,0)*'Fixed Factors'!$I$13","v":260507.32266491593},{"$f":"IFERROR((-1.5*(R15)^4+2.05*(R15)^3+0.16*(R15)^2+0.04*R15+0.025)*X15,0)*'Fixed Factors'!$I$14","v":1042029.2906596637},{"$f":"IFERROR((-1.5*(S15)^4+2.05*(S15)^3+0.16*(S15)^2+0.04*S15+0.025)*Y15,0)*'Fixed Factors'!$I$15","v":483517.50890314218},{"$f":"H15/$AF$1*'Crash Reduction'!$D$4+TDC!I15/$AF$1*'Crash Reduction'!$D$5+TDC!J15/$AF$1*'Crash Reduction'!$D$6","v":54.769162510884975},{"$f":"H15/TDC!$AF$1*'Crash Reduction'!$E$4+I15/TDC!$AF$1*'Crash Reduction'!$E$5+J15/TDC!$AF$1*'Crash Reduction'!$E$6","v":1268.8778230747607},{"$f":"H15/$AF$1*'Crash Reduction'!$F$4+I15/$AF$1*'Crash Reduction'!$F$5+J15/$AF$1*'Crash Reduction'!$F$6","v":6035.2083592639701},{"$f":"N15/$AF$1*'Crash Reduction'!$D$7+O15/$AF$1*'Crash Reduction'!$D$8+P15/$AF$1*'Crash Reduction'!$D$9","v":54.63352239728134},{"$f":"N15/$AF$1*'Crash Reduction'!$E$7+O15/$AF$1*'Crash Reduction'!$E$8+P15/$AF$1*'Crash Reduction'!$E$9","v":1265.7353479266919},{"$f":"N15/$AF$1*'Crash Reduction'!$F$7+O15/$AF$1*'Crash Reduction'!$F$8+P15/$AF$1*'Crash Reduction'!$F$9","v":6020.2616938423562}]
[2031,1874261.9474519757,7497047.7898079026,2551887.3278153576,1874261.9474519757,7497047.7898079026,2551887.3278153576,437122664.64947051,1748490658.597882,{"$f":"IFERROR(J15*(1+J$46),0)","v":1372772967.065244},0,0,0,437122664.64947051,1748490658.597882,1361422697.4738379,0,0,0,6244609.4949924359,24978437.979969744,{"$f":"IFERROR(V15*(1+V$46),0)","v":21720963.723709568},6244609.4949924359,24978437.979969744,19448895.678197693,{"$f":"IFERROR((-1.5*K16^4+2.05*K16^3+0.16*K16^2+0.04*K16+0.025)*T16,0)*'Fixed Factors'!$I$13","v":262273.59878968232},{"$f":"IFERROR((-1.5*L16^4+2.05*L16^3+0.16*L16^2+0.04*L16+0.025)*U16,0)*'Fixed Factors'!$I$14","v":1049094.3951587293},{"$f":"IFERROR((-1.5*M16^4+2.05*M16^3+0.16*M16^2+0.04*M16+0.025)*V16,0)*'Fixed Factors'!$I$15","v":543024.09309273923},{"$f":"IFERROR((-1.5*(Q16)^4+2.05*(Q16)^3+0.16*(Q16)^2+0.04*Q16+0.025)*W16,0)*'Fixed Factors'!$I$13","v":262273.59878968232},{"$f":"IFERROR((-1.5*(R16)^4+2.05*(R16)^3+0.16*(R16)^2+0.04*R16+0.025)*X16,0)*'Fixed Factors'!$I$14","v":1049094.3951587293},{"$f":"IFERROR((-1.5*(S16)^4+2.05*(S16)^3+0.16*(S16)^2+0.04*S16+0.025)*Y16,0)*'Fixed Factors'!$I$15","v":486222.39195494237},{"$f":"H16/$AF$1*'Crash Reduction'!$D$4+TDC!I16/$AF$1*'Crash Reduction'!$D$5+TDC!J16/$AF$1*'Crash Reduction'!$D$6","v":55.154987499845248},{"$f":"H16/TDC!$AF$1*'Crash Reduction'!$E$4+I16/TDC!$AF$1*'Crash Reduction'!$E$5+J16/TDC!$AF$1*'Crash Reduction'!$E$6","v":1277.8165168512533},{"$f":"H16/$AF$1*'Crash Reduction'!$F$4+I16/$AF$1*'Crash Reduction'!$F$5+J16/$AF$1*'Crash Reduction'!$F$6","v":6077.7237838539149},{"$f":"N16/$AF$1*'Crash Reduction'!$D$7+O16/$AF$1*'Crash Reduction'!$D$8+P16/$AF$1*'Crash Reduction'!$D$9","v":54.979058321178456},{"$f":"N16/$AF$1*'Crash Reduction'!$E$7+O16/$AF$1*'Crash Reduction'!$E$8+P16/$AF$1*'Crash Reduction'!$E$9","v":1273.7406350409794},{"$f":"N16/$AF$1*'Crash Reduction'!$F$7+O16/$AF$1*'Crash Reduction'!$F$8+P16/$AF$1*'Crash Reduction'!$F$9","v":6058.3375233917941}]
[2032,1886969.705896066,7547878.8235842641,2566163.0399788525,1886969.705896066,7547878.8235842641,2566163.0399788525,440086417.52315742,1760345670.0926297,1383021883.9755712,0,0,0,440086417.52315742,1760345670.0926297,1369038738.4918494,0,0,0,6286948.8217593916,25147795.287037566,21883129.178418692,6286948.8217593916,25147795.287037566,19557696.264169287,{"$f":"IFERROR((-1.5*K17^4+2.05*K17^3+0.16*K17^2+0.04*K17+0.025)*T17,0)*'Fixed Factors'!$I$13","v":264051.85051389446},{"$f":"IFERROR((-1.5*L17^4+2.05*L17^3+0.16*L17^2+0.04*L17+0.025)*U17,0)*'Fixed Factors'!$I$14","v":1056207.4020555778},{"$f":"IFERROR((-1.5*M17^4+2.05*M17^3+0.16*M17^2+0.04*M17+0.025)*V17,0)*'Fixed Factors'!$I$15","v":547078.22946046735},{"$f":"IFERROR((-1.5*(Q17)^4+2.05*(Q17)^3+0.16*(Q17)^2+0.04*Q17+0.025)*W17,0)*'Fixed Factors'!$I$13","v":264051.85051389446},{"$f":"IFERROR((-1.5*(R17)^4+2.05*(R17)^3+0.16*(R17)^2+0.04*R17+0.025)*X17,0)*'Fixed Factors'!$I$14","v":1056207.4020555778},{"$f":"IFERROR((-1.5*(S17)^4+2.05*(S17)^3+0.16*(S17)^2+0.04*S17+0.025)*Y17,0)*'Fixed Factors'!$I$15","v":488942.40660423221},{"$f":"H17/$AF$1*'Crash Reduction'!$D$4+TDC!I17/$AF$1*'Crash Reduction'!$D$5+TDC!J17/$AF$1*'Crash Reduction'!$D$6","v":55.543536559666052},{"$f":"H17/TDC!$AF$1*'Crash Reduction'!$E$4+I17/TDC!$AF$1*'Crash Reduction'!$E$5+J17/TDC!$AF$1*'Crash Reduction'!$E$6","v":1286.8183211984567},{"$f":"H17/$AF$1*'Crash Reduction'!$F$4+I17/$AF$1*'Crash Reduction'!$F$5+J17/$AF$1*'Crash Reduction'!$F$6","v":6120.5393834780407},{"$f":"N17/$AF$1*'Crash Reduction'!$D$7+O17/$AF$1*'Crash Reduction'!$D$8+P17/$AF$1*'Crash Reduction'!$D$9","v":55.326797804668367},{"$f":"N17/$AF$1*'Crash Reduction'!$E$7+O17/$AF$1*'Crash Reduction'!$E$8+P17/$AF$1*'Crash Reduction'!$E$9","v":1281.7969736552523},{"$f":"N17/$AF$1*'Crash Reduction'!$F$7+O17/$AF$1*'Crash Reduction'!$F$8+P17/$AF$1*'Crash Reduction'!$F$9","v":6096.6561709918442}]
[2033,1899763.6247217902,7599054.4988871608,2580518.6130184741,1899763.6247217902,7599054.4988871608,2580518.6130184741,443070265.0563224,1772281060.2252896,1393347317.7611246,0,0,0,443070265.0563224,1772281060.2252896,1376697384.999615,0,0,0,6329575.2150903195,25318300.860361278,22046505.336070631,6329575.2150903195,25318300.860361278,19667105.499994509,{"$f":"IFERROR((-1.5*K18^4+2.05*K18^3+0.16*K18^2+0.04*K18+0.025)*T18,0)*'Fixed Factors'!$I$13","v":265842.15903379343},{"$f":"IFERROR((-1.5*L18^4+2.05*L18^3+0.16*L18^2+0.04*L18+0.025)*U18,0)*'Fixed Factors'!$I$14","v":1063368.6361351737},{"$f":"IFERROR((-1.5*M18^4+2.05*M18^3+0.16*M18^2+0.04*M18+0.025)*V18,0)*'Fixed Factors'!$I$15","v":551162.63340176584},{"$f":"IFERROR((-1.5*(Q18)^4+2.05*(Q18)^3+0.16*(Q18)^2+0.04*Q18+0.025)*W18,0)*'Fixed Factors'!$I$13","v":265842.15903379343},{"$f":"IFERROR((-1.5*(R18)^4+2.05*(R18)^3+0.16*(R18)^2+0.04*R18+0.025)*X18,0)*'Fixed Factors'!$I$14","v":1063368.6361351737},{"$f":"IFERROR((-1.5*(S18)^4+2.05*(S18)^3+0.16*(S18)^2+0.04*S18+0.025)*Y18,0)*'Fixed Factors'!$I$15","v":491677.63749986276},{"$f":"H18/$AF$1*'Crash Reduction'!$D$4+TDC!I18/$AF$1*'Crash Reduction'!$D$5+TDC!J18/$AF$1*'Crash Reduction'!$D$6","v":55.934828967162417},{"$f":"H18/TDC!$AF$1*'Crash Reduction'!$E$4+I18/TDC!$AF$1*'Crash Reduction'!$E$5+J18/TDC!$AF$1*'Crash Reduction'!$E$6","v":1295.8836827166465},{"$f":"H18/$AF$1*'Crash Reduction'!$F$4+I18/$AF$1*'Crash Reduction'!$F$5+J18/$AF$1*'Crash Reduction'!$F$6","v":6163.6572823169936},{"$f":"N18/$AF$1*'Crash Reduction'!$D$7+O18/$AF$1*'Crash Reduction'!$D$8+P18/$AF$1*'Crash Reduction'!$D$9","v":55.676755009359027},{"$f":"N18/$AF$1*'Crash Reduction'!$E$7+O18/$AF$1*'Crash Reduction'!$E$8+P18/$AF$1*'Crash Reduction'!$E$9","v":1289.9046918619883},{"$f":"N18/$AF$1*'Crash Reduction'!$F$7+O18/$AF$1*'Crash Reduction'!$F$8+P18/$AF$1*'Crash Reduction'!$F$9","v":6135.2191971603352}]
[2034,1912644.2881085998,7650577.1524343994,2594954.4936901843,1912644.2881085998,7650577.1524343994,2594954.4936901843,446074343.49357045,1784297373.9742818,1403749839.6854088,0,0,0,446074343.49357045,1784297373.9742818,1384398875.3398314,0,0,0,6372490.62133672,25489962.48534688,22211101.235591818,6372490.62133672,25489962.48534688,19777126.79056903,{"$f":"IFERROR((-1.5*K19^4+2.05*K19^3+0.16*K19^2+0.04*K19+0.025)*T19,0)*'Fixed Factors'!$I$13","v":267644.60609614226},{"$f":"IFERROR((-1.5*L19^4+2.05*L19^3+0.16*L19^2+0.04*L19+0.025)*U19,0)*'Fixed Factors'!$I$14","v":1070578.4243845691},{"$f":"IFERROR((-1.5*M19^4+2.05*M19^3+0.16*M19^2+0.04*M19+0.025)*V19,0)*'Fixed Factors'!$I$15","v":555277.53088979551},{"$f":"IFERROR((-1.5*(Q19)^4+2.05*(Q19)^3+0.16*(Q19)^2+0.04*Q19+0.025)*W19,0)*'Fixed Factors'!$I$13","v":267644.60609614226},{"$f":"IFERROR((-1.5*(R19)^4+2.05*(R19)^3+0.16*(R19)^2+0.04*R19+0.025)*X19,0)*'Fixed Factors'!$I$14","v":1070578.4243845691},{"$f":"IFERROR((-1.5*(S19)^4+2.05*(S19)^3+0.16*(S19)^2+0.04*S19+0.025)*Y19,0)*'Fixed Factors'!$I$15","v":494428.16976422578},{"$f":"H19/$AF$1*'Crash Reduction'!$D$4+TDC!I19/$AF$1*'Crash Reduction'!$D$5+TDC!J19/$AF$1*'Crash Reduction'!$D$6","v":56.328884135875548},{"$f":"H19/TDC!$AF$1*'Crash Reduction'!$E$4+I19/TDC!$AF$1*'Crash Reduction'!$E$5+J19/TDC!$AF$1*'Crash Reduction'!$E$6","v":1305.0130511737359},{"$f":"H19/$AF$1*'Crash Reduction'!$F$4+I19/$AF$1*'Crash Reduction'!$F$5+J19/$AF$1*'Crash Reduction'!$F$6","v":6207.0796196177707},{"$f":"N19/$AF$1*'Crash Reduction'!$D$7+O19/$AF$1*'Crash Reduction'!$D$8+P19/$AF$1*'Crash Reduction'!$D$9","v":56.028944188519098},{"$f":"N19/$AF$1*'Crash Reduction'!$E$7+O19/$AF$1*'Crash Reduction'!$E$8+P19/$AF$1*'Crash Reduction'!$E$9","v":1298.0641198772391},{"$f":"N19/$AF$1*'Crash Reduction'!$F$7+O19/$AF$1*'Crash Reduction'!$F$8+P19/$AF$1*'Crash Reduction'!$F$9","v":6174.0281725155237}]
[2035,1925612.2841967647,7702449.1367870588,2609471.1312491801,1925612.2841967647,7702449.1367870588,2609471.1312491801,463536000,1854144000,1414230025.2768965,0,0,0,449098790.00326407,1796395160.0130563,1392143449.1885273,0,0,0,8580000,34320000,22376925.983391959,6415697.0000466285,25662788.000186514,19887763.559836116,{"$f":"IFERROR((-1.5*K20^4+2.05*K20^3+0.16*K20^2+0.04*K20+0.025)*T20,0)*'Fixed Factors'!$I$13","v":360360},{"$f":"IFERROR((-1.5*L20^4+2.05*L20^3+0.16*L20^2+0.04*L20+0.025)*U20,0)*'Fixed Factors'!$I$14","v":1441440},{"$f":"IFERROR((-1.5*M20^4+2.05*M20^3+0.16*M20^2+0.04*M20+0.025)*V20,0)*'Fixed Factors'!$I$15","v":559423.14958479896},{"$f":"IFERROR((-1.5*(Q20)^4+2.05*(Q20)^3+0.16*(Q20)^2+0.04*Q20+0.025)*W20,0)*'Fixed Factors'!$I$13","v":269459.27400195837},{"$f":"IFERROR((-1.5*(R20)^4+2.05*(R20)^3+0.16*(R20)^2+0.04*R20+0.025)*X20,0)*'Fixed Factors'!$I$14","v":1077837.0960078335},{"$f":"IFERROR((-1.5*(S20)^4+2.05*(S20)^3+0.16*(S20)^2+0.04*S20+0.025)*Y20,0)*'Fixed Factors'!$I$15","v":497194.08899590292},{"$f":"H20/$AF$1*'Crash Reduction'!$D$4+TDC!I20/$AF$1*'Crash Reduction'!$D$5+TDC!J20/$AF$1*'Crash Reduction'!$D$6","v":57.844605391791902},{"$f":"H20/TDC!$AF$1*'Crash Reduction'!$E$4+I20/TDC!$AF$1*'Crash Reduction'!$E$5+J20/TDC!$AF$1*'Crash Reduction'!$E$6","v":1340.1288900769337},{"$f":"H20/$AF$1*'Crash Reduction'!$F$4+I20/$AF$1*'Crash Reduction'!$F$5+J20/$AF$1*'Crash Reduction'!$F$6","v":6374.1023231729396},{"$f":"N20/$AF$1*'Crash Reduction'!$D$7+O20/$AF$1*'Crash Reduction'!$D$8+P20/$AF$1*'Crash Reduction'!$D$9","v":56.383379687675138},{"$f":"N20/$AF$1*'Crash Reduction'!$E$7+O20/$AF$1*'Crash Reduction'!$E$8+P20/$AF$1*'Crash Reduction'!$E$9","v":1306.2755900544607},{"$f":"N20/$AF$1*'Crash Reduction'!$F$7+O20/$AF$1*'Crash Reduction'!$F$8+P20/$AF$1*'Crash Reduction'!$F$9","v":6213.0846778418809}]
[2036,1938668.2051142293,7754672.8204569174,2624068.9774638689,1938668.2051142293,7754672.8204569174,2624068.9774638689,{"$f":"IFERROR(H20*(1+H$46),0)","v":468574761.41911083},1874299045.6764433,1424788454.3608689,0,0,0,452143742.68378639,1808574970.7351456,1399931347.5625219,0,0,0,{"$f":"IFERROR(T20*(1+T$46),0)","v":8673305.2202034462},34693220.880813785,22543988.753867846,6459196.3240540903,25836785.296216361,19999019.250893179,{"$f":"IFERROR((-1.5*K21^4+2.05*K21^3+0.16*K21^2+0.04*K21+0.025)*T21,0)*'Fixed Factors'!$I$13","v":364278.81924854475},{"$f":"IFERROR((-1.5*L21^4+2.05*L21^3+0.16*L21^2+0.04*L21+0.025)*U21,0)*'Fixed Factors'!$I$14","v":1457115.276994179},{"$f":"IFERROR((-1.5*M21^4+2.05*M21^3+0.16*M21^2+0.04*M21+0.025)*V21,0)*'Fixed Factors'!$I$15","v":563599.7188466962},{"$f":"IFERROR((-1.5*(Q21)^4+2.05*(Q21)^3+0.16*(Q21)^2+0.04*Q21+0.025)*W21,0)*'Fixed Factors'!$I$13","v":271286.24561027181},{"$f":"IFERROR((-1.5*(R21)^4+2.05*(R21)^3+0.16*(R21)^2+0.04*R21+0.025)*X21,0)*'Fixed Factors'!$I$14","v":1085144.9824410873},{"$f":"IFERROR((-1.5*(S21)^4+2.05*(S21)^3+0.16*(S21)^2+0.04*S21+0.025)*Y21,0)*'Fixed Factors'!$I$15","v":499975.48127232952},{"$f":"H21/$AF$1*'Crash Reduction'!$D$4+TDC!I21/$AF$1*'Crash Reduction'!$D$5+TDC!J21/$AF$1*'Crash Reduction'!$D$6","v":58.398765052574568},{"$f":"H21/TDC!$AF$1*'Crash Reduction'!$E$4+I21/TDC!$AF$1*'Crash Reduction'!$E$5+J21/TDC!$AF$1*'Crash Reduction'!$E$6","v":1352.9675180890015},{"$f":"H21/$AF$1*'Crash Reduction'!$F$4+I21/$AF$1*'Crash Reduction'!$F$5+J21/$AF$1*'Crash Reduction'!$F$6","v":6435.1671425675713},{"$f":"N21/$AF$1*'Crash Reduction'!$D$7+O21/$AF$1*'Crash Reduction'!$D$8+P21/$AF$1*'Crash Reduction'!$D$9","v":56.740075945212546},{"$f":"N21/$AF$1*'Crash Reduction'!$E$7+O21/$AF$1*'Crash Reduction'!$E$8+P21/$AF$1*'Crash Reduction'!$E$9","v":1314.53943689844},{"$f":"N21/$AF$1*'Crash Reduction'!$F$7+O21/$AF$1*'Crash Reduction'!$F$8+P21/$AF$1*'Crash Reduction'!$F$9","v":6252.3903041563244}]
[2037,{"$f":"IFERROR(B$5*((1+B$46)^($A22-$A$5)),0)","v":1951812.6470036476},7807250.5880145906,2638748.4866299341,1951812.6470036476,7807250.5880145906,2638748.4866299341,473668295.5347085,1894673182.138834,1435425711.0914962,0,0,0,455209340.56984705,1820837362.2793882,1407762812.826925,0,0,0,8767625.1098844241,35070500.439537697,22712298.789910942,6502990.5795692429,26011962.318276972,20110897.326098938,{"$f":"IFERROR((-1.5*K22^4+2.05*K22^3+0.16*K22^2+0.04*K22+0.025)*T22,0)*'Fixed Factors'!$I$13","v":368240.25461514579},{"$f":"IFERROR((-1.5*L22^4+2.05*L22^3+0.16*L22^2+0.04*L22+0.025)*U22,0)*'Fixed Factors'!$I$14","v":1472961.0184605832},{"$f":"IFERROR((-1.5*M22^4+2.05*M22^3+0.16*M22^2+0.04*M22+0.025)*V22,0)*'Fixed Factors'!$I$15","v":567807.4697477736},{"$f":"IFERROR((-1.5*(Q22)^4+2.05*(Q22)^3+0.16*(Q22)^2+0.04*Q22+0.025)*W22,0)*'Fixed Factors'!$I$13","v":273125.60434190818},{"$f":"IFERROR((-1.5*(R22)^4+2.05*(R22)^3+0.16*(R22)^2+0.04*R22+0.025)*X22,0)*'Fixed Factors'!$I$14","v":1092502.4173676327},{"$f":"IFERROR((-1.5*(S22)^4+2.05*(S22)^3+0.16*(S22)^2+0.04*S22+0.025)*Y22,0)*'Fixed Factors'!$I$15","v":502772.43315247347},{"$f":"H22/$AF$1*'Crash Reduction'!$D$4+TDC!I22/$AF$1*'Crash Reduction'!$D$5+TDC!J22/$AF$1*'Crash Reduction'!$D$6","v":58.958391425858103},{"$f":"H22/TDC!$AF$1*'Crash Reduction'!$E$4+I22/TDC!$AF$1*'Crash Reduction'!$E$5+J22/TDC!$AF$1*'Crash Reduction'!$E$6","v":1365.9327974855255},{"$f":"H22/$AF$1*'Crash Reduction'!$F$4+I22/$AF$1*'Crash Reduction'!$F$5+J22/$AF$1*'Crash Reduction'!$F$6","v":6496.8343584106869},{"$f":"N22/$AF$1*'Crash Reduction'!$D$7+O22/$AF$1*'Crash Reduction'!$D$8+P22/$AF$1*'Crash Reduction'!$D$9","v":57.099047492980489},{"$f":"N22/$AF$1*'Crash Reduction'!$E$7+O22/$AF$1*'Crash Reduction'!$E$8+P22/$AF$1*'Crash Reduction'!$E$9","v":1322.855997079309},{"$f":"N22/$AF$1*'Crash Reduction'!$F$7+O22/$AF$1*'Crash Reduction'!$F$8+P22/$AF$1*'Crash Reduction'!$F$9","v":6291.9466527748828}]
[2038,1965046.2100496045,7860184.8401984181,2653510.115584468,1965046.2100496045,7860184.8401984181,2653510.115584468,478817197.7407859,1915268790.9631436,1446142383.9841559,0,0,0,458295723.63883036,1833182894.5553215,1415638088.7026801,0,0,0,8862970.7033038922,35451882.813215569,22881865.403418753,6547081.7662690049,26188327.06507602,20223401.267181151,{"$f":"IFERROR((-1.5*K23^4+2.05*K23^3+0.16*K23^2+0.04*K23+0.025)*T23,0)*'Fixed Factors'!$I$13","v":372244.7695387635},{"$f":"IFERROR((-1.5*L23^4+2.05*L23^3+0.16*L23^2+0.04*L23+0.025)*U23,0)*'Fixed Factors'!$I$14","v":1488979.078155054},{"$f":"IFERROR((-1.5*M23^4+2.05*M23^3+0.16*M23^2+0.04*M23+0.025)*V23,0)*'Fixed Factors'!$I$15","v":572046.63508546888},{"$f":"IFERROR((-1.5*(Q23)^4+2.05*(Q23)^3+0.16*(Q23)^2+0.04*Q23+0.025)*W23,0)*'Fixed Factors'!$I$13","v":274977.4341832982},{"$f":"IFERROR((-1.5*(R23)^4+2.05*(R23)^3+0.16*(R23)^2+0.04*R23+0.025)*X23,0)*'Fixed Factors'!$I$14","v":1099909.7367331928},{"$f":"IFERROR((-1.5*(S23)^4+2.05*(S23)^3+0.16*(S23)^2+0.04*S23+0.025)*Y23,0)*'Fixed Factors'!$I$15","v":505585.03167952877},{"$f":"H23/$AF$1*'Crash Reduction'!$D$4+TDC!I23/$AF$1*'Crash Reduction'!$D$5+TDC!J23/$AF$1*'Crash Reduction'!$D$6","v":59.523539776665316},{"$f":"H23/TDC!$AF$1*'Crash Reduction'!$E$4+I23/TDC!$AF$1*'Crash Reduction'!$E$5+J23/TDC!$AF$1*'Crash Reduction'!$E$6","v":1379.0260086322915},{"$f":"H23/$AF$1*'Crash Reduction'!$F$4+I23/$AF$1*'Crash Reduction'!$F$5+J23/$AF$1*'Crash Reduction'!$F$6","v":6559.1100605512502},{"$f":"N23/$AF$1*'Crash Reduction'!$D$7+O23/$AF$1*'Crash Reduction'!$D$8+P23/$AF$1*'Crash Reduction'!$D$9","v":57.460308956900903},{"$f":"N23/$AF$1*'Crash Reduction'!$E$7+O23/$AF$1*'Crash Reduction'!$E$8+P23/$AF$1*'Crash Reduction'!$E$9","v":1331.2256094466522},{"$f":"N23/$AF$1*'Crash Reduction'!$F$7+O23/$AF$1*'Crash Reduction'!$F$8+P23/$AF$1*'Crash Reduction'!$F$9","v":6331.7553353797903}]
[2039,1978369.4985060205,7913477.9940240821,2668354.3237201916,1978369.4985060205,7913477.9940240821,2668354.3237201916,484022069.90342921,1936088279.6137168,1456939065.9479928,0,0,0,461403032.81718695,1845612131.2687478,1423557420.2741489,0,0,0,8959353.1547174659,35837412.618869863,23052697.975810006,6591471.8973883847,26365887.589553539,20336534.575344991,{"$f":"IFERROR((-1.5*K24^4+2.05*K24^3+0.16*K24^2+0.04*K24+0.025)*T24,0)*'Fixed Factors'!$I$13","v":376292.83249813359},{"$f":"IFERROR((-1.5*L24^4+2.05*L24^3+0.16*L24^2+0.04*L24+0.025)*U24,0)*'Fixed Factors'!$I$14","v":1505171.3299925344},{"$f":"IFERROR((-1.5*M24^4+2.05*M24^3+0.16*M24^2+0.04*M24+0.025)*V24,0)*'Fixed Factors'!$I$15","v":576317.44939525018},{"$f":"IFERROR((-1.5*(Q24)^4+2.05*(Q24)^3+0.16*(Q24)^2+0.04*Q24+0.025)*W24,0)*'Fixed Factors'!$I$13","v":276841.81969031214},{"$f":"IFERROR((-1.5*(R24)^4+2.05*(R24)^3+0.16*(R24)^2+0.04*R24+0.025)*X24,0)*'Fixed Factors'!$I$14","v":1107367.2787612486},{"$f":"IFERROR((-1.5*(S24)^4+2.05*(S24)^3+0.16*(S24)^2+0.04*S24+0.025)*Y24,0)*'Fixed Factors'!$I$15","v":508413.36438362481},{"$f":"H24/$AF$1*'Crash Reduction'!$D$4+TDC!I24/$AF$1*'Crash Reduction'!$D$5+TDC!J24/$AF$1*'Crash Reduction'!$D$6","v":60.094265939709658},{"$f":"H24/TDC!$AF$1*'Crash Reduction'!$E$4+I24/TDC!$AF$1*'Crash Reduction'!$E$5+J24/TDC!$AF$1*'Crash Reduction'!$E$6","v":1392.2484450935312},{"$f":"H24/$AF$1*'Crash Reduction'!$F$4+I24/$AF$1*'Crash Reduction'!$F$5+J24/$AF$1*'Crash Reduction'!$F$6","v":6622.0004016144576},{"$f":"N24/$AF$1*'Crash Reduction'!$D$7+O24/$AF$1*'Crash Reduction'!$D$8+P24/$AF$1*'Crash Reduction'!$D$9","v":57.823875057581304},{"$f":"N24/$AF$1*'Crash Reduction'!$E$7+O24/$AF$1*'Crash Reduction'!$E$8+P24/$AF$1*'Crash Reduction'!$E$9","v":1339.6486150437058},{"$f":"N24/$AF$1*'Crash Reduction'!$F$7+O24/$AF$1*'Crash Reduction'!$F$8+P24/$AF$1*'Crash Reduction'!$F$9","v":6371.8179740870237}]
[2040,1991783.1207237416,7967132.4828949664,2683281.5729997498,1991783.1207237416,7967132.4828949664,2683281.5729997498,489283520.43117154,1957134081.7246861,1467816354.3187222,0,0,0,464531409.98686856,1858125639.9474742,1431521053.9967391,0,0,0,9056783.7396803275,36227134.95872131,23224805.958543699,6636162.9998124074,26544651.99924963,20450300.771381997,{"$f":"IFERROR((-1.5*K25^4+2.05*K25^3+0.16*K25^2+0.04*K25+0.025)*T25,0)*'Fixed Factors'!$I$13","v":380384.91706657375},{"$f":"IFERROR((-1.5*L25^4+2.05*L25^3+0.16*L25^2+0.04*L25+0.025)*U25,0)*'Fixed Factors'!$I$14","v":1521539.668266295},{"$f":"IFERROR((-1.5*M25^4+2.05*M25^3+0.16*M25^2+0.04*M25+0.025)*V25,0)*'Fixed Factors'!$I$15","v":580620.14896359248},{"$f":"IFERROR((-1.5*(Q25)^4+2.05*(Q25)^3+0.16*(Q25)^2+0.04*Q25+0.025)*W25,0)*'Fixed Factors'!$I$13","v":278718.84599212109},{"$f":"IFERROR((-1.5*(R25)^4+2.05*(R25)^3+0.16*(R25)^2+0.04*R25+0.025)*X25,0)*'Fixed Factors'!$I$14","v":1114875.3839684844},{"$f":"IFERROR((-1.5*(S25)^4+2.05*(S25)^3+0.16*(S25)^2+0.04*S25+0.025)*Y25,0)*'Fixed Factors'!$I$15","v":511257.51928454993},{"$f":"H25/$AF$1*'Crash Reduction'!$D$4+TDC!I25/$AF$1*'Crash Reduction'!$D$5+TDC!J25/$AF$1*'Crash Reduction'!$D$6","v":60.670626325355983},{"$f":"H25/TDC!$AF$1*'Crash Reduction'!$E$4+I25/TDC!$AF$1*'Crash Reduction'!$E$5+J25/TDC!$AF$1*'Crash Reduction'!$E$6","v":1405.6014137700215},{"$f":"H25/$AF$1*'Crash Reduction'!$F$4+I25/$AF$1*'Crash Reduction'!$F$5+J25/$AF$1*'Crash Reduction'!$F$6","v":6685.511597658583},{"$f":"N25/$AF$1*'Crash Reduction'!$D$7+O25/$AF$1*'Crash Reduction'!$D$8+P25/$AF$1*'Crash Reduction'!$D$9","v":58.189760610931778},{"$f":"N25/$AF$1*'Crash Reduction'!$E$7+O25/$AF$1*'Crash Reduction'!$E$8+P25/$AF$1*'Crash Reduction'!$E$9","v":1348.1253571216516},{"$f":"N25/$AF$1*'Crash Reduction'!$F$7+O25/$AF$1*'Crash Reduction'!$F$8+P25/$AF$1*'Crash Reduction'!$F$9","v":6412.1362015142886}]
[2041,2005287.6891783189,8021150.7567132758,2698292.3279700913,2005287.6891783189,8021150.7567132758,2698292.3279700913,494602164.34611088,1978408657.3844435,1478774850.8916788,0,0,0,467680997.99180633,1870723991.9672253,1439529237.7045736,0,0,0,9155273.8563663252,36621095.425465301,23398198.873642001,6681157.1141686607,26724628.456674643,20564703.395779632,{"$f":"IFERROR((-1.5*K26^4+2.05*K26^3+0.16*K26^2+0.04*K26+0.025)*T26,0)*'Fixed Factors'!$I$13","v":384521.50196738564},{"$f":"IFERROR((-1.5*L26^4+2.05*L26^3+0.16*L26^2+0.04*L26+0.025)*U26,0)*'Fixed Factors'!$I$14","v":1538086.0078695426},{"$f":"IFERROR((-1.5*M26^4+2.05*M26^3+0.16*M26^2+0.04*M26+0.025)*V26,0)*'Fixed Factors'!$I$15","v":584954.97184105008},{"$f":"IFERROR((-1.5*(Q26)^4+2.05*(Q26)^3+0.16*(Q26)^2+0.04*Q26+0.025)*W26,0)*'Fixed Factors'!$I$13","v":280608.59879508376},{"$f":"IFERROR((-1.5*(R26)^4+2.05*(R26)^3+0.16*(R26)^2+0.04*R26+0.025)*X26,0)*'Fixed Factors'!$I$14","v":1122434.395180335},{"$f":"IFERROR((-1.5*(S26)^4+2.05*(S26)^3+0.16*(S26)^2+0.04*S26+0.025)*Y26,0)*'Fixed Factors'!$I$15","v":514117.58489449084},{"$f":"H26/$AF$1*'Crash Reduction'!$D$4+TDC!I26/$AF$1*'Crash Reduction'!$D$5+TDC!J26/$AF$1*'Crash Reduction'!$D$6","v":61.252677925644612},{"$f":"H26/TDC!$AF$1*'Crash Reduction'!$E$4+I26/TDC!$AF$1*'Crash Reduction'!$E$5+J26/TDC!$AF$1*'Crash Reduction'!$E$6","v":1419.0862350386437},{"$f":"H26/$AF$1*'Crash Reduction'!$F$4+I26/$AF$1*'Crash Reduction'!$F$5+J26/$AF$1*'Crash Reduction'!$F$6","v":6749.6499288387749},{"$f":"N26/$AF$1*'Crash Reduction'!$D$7+O26/$AF$1*'Crash Reduction'!$D$8+P26/$AF$1*'Crash Reduction'!$D$9","v":58.55798052878589},{"$f":"N26/$AF$1*'Crash Reduction'!$E$7+O26/$AF$1*'Crash Reduction'!$E$8+P26/$AF$1*'Crash Reduction'!$E$9","v":1356.6561811540005},{"$f":"N26/$AF$1*'Crash Reduction'!$F$7+O26/$AF$1*'Crash Reduction'!$F$8+P26/$AF$1*'Crash Reduction'!$F$9","v":6452.711660849438}]
[2042,2018883.8204979724,8075535.2819918897,2713387.0557769192,2018883.8204979724,8075535.2819918897,2713387.0557769192,499978623.3558014,1999914493.4232056,1489815161.9551105,0,0,0,470851940.64443332,1883407762.5777333,1447582220.6182036,0,0,0,9254835.0269014202,37019340.107605681,23572886.314217068,6726456.2949204743,26905825.179681897,20679746.00883149,{"$f":"IFERROR((-1.5*K27^4+2.05*K27^3+0.16*K27^2+0.04*K27+0.025)*T27,0)*'Fixed Factors'!$I$13","v":388703.07112985966},{"$f":"IFERROR((-1.5*L27^4+2.05*L27^3+0.16*L27^2+0.04*L27+0.025)*U27,0)*'Fixed Factors'!$I$14","v":1554812.2845194386},{"$f":"IFERROR((-1.5*M27^4+2.05*M27^3+0.16*M27^2+0.04*M27+0.025)*V27,0)*'Fixed Factors'!$I$15","v":589322.15785542678},{"$f":"IFERROR((-1.5*(Q27)^4+2.05*(Q27)^3+0.16*(Q27)^2+0.04*Q27+0.025)*W27,0)*'Fixed Factors'!$I$13","v":282511.16438665992},{"$f":"IFERROR((-1.5*(R27)^4+2.05*(R27)^3+0.16*(R27)^2+0.04*R27+0.025)*X27,0)*'Fixed Factors'!$I$14","v":1130044.6575466397},{"$f":"IFERROR((-1.5*(S27)^4+2.05*(S27)^3+0.16*(S27)^2+0.04*S27+0.025)*Y27,0)*'Fixed Factors'!$I$15","v":516993.65022078727},{"$f":"H27/$AF$1*'Crash Reduction'!$D$4+TDC!I27/$AF$1*'Crash Reduction'!$D$5+TDC!J27/$AF$1*'Crash Reduction'!$D$6","v":61.840478320378821},{"$f":"H27/TDC!$AF$1*'Crash Reduction'!$E$4+I27/TDC!$AF$1*'Crash Reduction'!$E$5+J27/TDC!$AF$1*'Crash Reduction'!$E$6","v":1432.7042428934215},{"$f":"H27/$AF$1*'Crash Reduction'!$F$4+I27/$AF$1*'Crash Reduction'!$F$5+J27/$AF$1*'Crash Reduction'!$F$6","v":6814.4217400778734},{"$f":"N27/$AF$1*'Crash Reduction'!$D$7+O27/$AF$1*'Crash Reduction'!$D$8+P27/$AF$1*'Crash Reduction'!$D$9","v":58.928549819525742},{"$f":"N27/$AF$1*'Crash Reduction'!$E$7+O27/$AF$1*'Crash Reduction'!$E$8+P27/$AF$1*'Crash Reduction'!$E$9","v":1365.241434851077},{"$f":"N27/$AF$1*'Crash Reduction'!$F$7+O27/$AF$1*'Crash Reduction'!$F$8+P27/$AF$1*'Crash Reduction'!$F$9","v":6493.546005919352}]
[2043,2032572.1354917486,8130288.5419669943,2728566.2261792375,2032572.1354917486,8130288.5419669943,2728566.2261792375,505413525.92592621,2021654103.7037048,1500937898.3237221,0,0,0,{"$f":"IFERROR(N27*(1+N$46),0)","v":474044382.73225099},1896177530.929004,1455680253.3523643,0,0,0,9355478.8987116311,37421915.594846524,23748877.945001796,6772062.6104607265,27088250.441842906,20795432.190748069,{"$f":"IFERROR((-1.5*K28^4+2.05*K28^3+0.16*K28^2+0.04*K28+0.025)*T28,0)*'Fixed Factors'!$I$13","v":392930.11374588852},{"$f":"IFERROR((-1.5*L28^4+2.05*L28^3+0.16*L28^2+0.04*L28+0.025)*U28,0)*'Fixed Factors'!$I$14","v":1571720.4549835541},{"$f":"IFERROR((-1.5*M28^4+2.05*M28^3+0.16*M28^2+0.04*M28+0.025)*V28,0)*'Fixed Factors'!$I$15","v":593721.9486250449},{"$f":"IFERROR((-1.5*(Q28)^4+2.05*(Q28)^3+0.16*(Q28)^2+0.04*Q28+0.025)*W28,0)*'Fixed Factors'!$I$13","v":284426.62963935052},{"$f":"IFERROR((-1.5*(R28)^4+2.05*(R28)^3+0.16*(R28)^2+0.04*R28+0.025)*X28,0)*'Fixed Factors'!$I$14","v":1137706.5185574021},{"$f":"IFERROR((-1.5*(S28)^4+2.05*(S28)^3+0.16*(S28)^2+0.04*S28+0.025)*Y28,0)*'Fixed Factors'!$I$15","v":519885.80476870178},{"$f":"H28/$AF$1*'Crash Reduction'!$D$4+TDC!I28/$AF$1*'Crash Reduction'!$D$5+TDC!J28/$AF$1*'Crash Reduction'!$D$6","v":62.434085683276976},{"$f":"H28/TDC!$AF$1*'Crash Reduction'!$E$4+I28/TDC!$AF$1*'Crash Reduction'!$E$5+J28/TDC!$AF$1*'Crash Reduction'!$E$6","v":1446.4567850880489},{"$f":"H28/$AF$1*'Crash Reduction'!$F$4+I28/$AF$1*'Crash Reduction'!$F$5+J28/$AF$1*'Crash Reduction'!$F$6","v":6879.8334417443275},{"$f":"N28/$AF$1*'Crash Reduction'!$D$7+O28/$AF$1*'Crash Reduction'!$D$8+P28/$AF$1*'Crash Reduction'!$D$9","v":59.3014835887111},{"$f":"N28/$AF$1*'Crash Reduction'!$E$7+O28/$AF$1*'Crash Reduction'!$E$8+P28/$AF$1*'Crash Reduction'!$E$9","v":1373.8814681745905},{"$f":"N28/$AF$1*'Crash Reduction'!$F$7+O28/$AF$1*'Crash Reduction'!$F$8+P28/$AF$1*'Crash Reduction'!$F$9","v":6534.6409012592621}]
[2044,2046353.2591778662,8185413.0367114646,2743830.3115639607,2046353.2591778662,8185413.0367114646,2743830.3115639607,510907507.35375994,2043630029.4150398,1512143675.3724697,0,0,0,477258470.02444041,1909033880.0977616,1463823587.9237742,0,0,0,9457217.2458856385,37828868.983542554,23926183.502884518,6817978.143206289,27271912.572825156,20911765.541768212,{"$f":"IFERROR((-1.5*K29^4+2.05*K29^3+0.16*K29^2+0.04*K29+0.025)*T29,0)*'Fixed Factors'!$I$13","v":397203.1243271968},{"$f":"IFERROR((-1.5*L29^4+2.05*L29^3+0.16*L29^2+0.04*L29+0.025)*U29,0)*'Fixed Factors'!$I$14","v":1588812.4973087872},{"$f":"IFERROR((-1.5*M29^4+2.05*M29^3+0.16*M29^2+0.04*M29+0.025)*V29,0)*'Fixed Factors'!$I$15","v":598154.58757211303},{"$f":"IFERROR((-1.5*(Q29)^4+2.05*(Q29)^3+0.16*(Q29)^2+0.04*Q29+0.025)*W29,0)*'Fixed Factors'!$I$13","v":286355.08201466419},{"$f":"IFERROR((-1.5*(R29)^4+2.05*(R29)^3+0.16*(R29)^2+0.04*R29+0.025)*X29,0)*'Fixed Factors'!$I$14","v":1145420.3280586568},{"$f":"IFERROR((-1.5*(S29)^4+2.05*(S29)^3+0.16*(S29)^2+0.04*S29+0.025)*Y29,0)*'Fixed Factors'!$I$15","v":522794.13854420534},{"$f":"H29/$AF$1*'Crash Reduction'!$D$4+TDC!I29/$AF$1*'Crash Reduction'!$D$5+TDC!J29/$AF$1*'Crash Reduction'!$D$6","v":63.03355878818968},{"$f":"H29/TDC!$AF$1*'Crash Reduction'!$E$4+I29/TDC!$AF$1*'Crash Reduction'!$E$5+J29/TDC!$AF$1*'Crash Reduction'!$E$6","v":1460.3452232799298},{"$f":"H29/$AF$1*'Crash Reduction'!$F$4+I29/$AF$1*'Crash Reduction'!$F$5+J29/$AF$1*'Crash Reduction'!$F$6","v":6945.8915103372892},{"$f":"N29/$AF$1*'Crash Reduction'!$D$7+O29/$AF$1*'Crash Reduction'!$D$8+P29/$AF$1*'Crash Reduction'!$D$9","v":59.676797039712632},{"$f":"N29/$AF$1*'Crash Reduction'!$E$7+O29/$AF$1*'Crash Reduction'!$E$8+P29/$AF$1*'Crash Reduction'!$E$9","v":1382.57663335231},{"$f":"N29/$AF$1*'Crash Reduction'!$F$7+O29/$AF$1*'Crash Reduction'!$F$8+P29/$AF$1*'Crash Reduction'!$F$9","v":6575.9980221825281}]
[2045,2060227.820812254,8240911.2832490159,2759179.7869606246,2060227.820812254,8240911.2832490159,2759179.7869606246,516461209.84243011,2065844839.3697205,1523433113.0706062,0,0,0,480494349.27851802,1921977397.1140721,1472012477.7589788,0,0,0,9560061.9705522116,38240247.882208847,24104812.797447726,6864204.9896931117,27456819.958772447,21028749.682271134,{"$f":"IFERROR((-1.5*K30^4+2.05*K30^3+0.16*K30^2+0.04*K30+0.025)*T30,0)*'Fixed Factors'!$I$13","v":401522.6027631929},{"$f":"IFERROR((-1.5*L30^4+2.05*L30^3+0.16*L30^2+0.04*L30+0.025)*U30,0)*'Fixed Factors'!$I$14","v":1606090.4110527716},{"$f":"IFERROR((-1.5*M30^4+2.05*M30^3+0.16*M30^2+0.04*M30+0.025)*V30,0)*'Fixed Factors'!$I$15","v":602620.31993619318},{"$f":"IFERROR((-1.5*(Q30)^4+2.05*(Q30)^3+0.16*(Q30)^2+0.04*Q30+0.025)*W30,0)*'Fixed Factors'!$I$13","v":288296.60956711072},{"$f":"IFERROR((-1.5*(R30)^4+2.05*(R30)^3+0.16*(R30)^2+0.04*R30+0.025)*X30,0)*'Fixed Factors'!$I$14","v":1153186.4382684429},{"$f":"IFERROR((-1.5*(S30)^4+2.05*(S30)^3+0.16*(S30)^2+0.04*S30+0.025)*Y30,0)*'Fixed Factors'!$I$15","v":525718.7420567784},{"$f":"H30/$AF$1*'Crash Reduction'!$D$4+TDC!I30/$AF$1*'Crash Reduction'!$D$5+TDC!J30/$AF$1*'Crash Reduction'!$D$6","v":63.638957015382729},{"$f":"H30/TDC!$AF$1*'Crash Reduction'!$E$4+I30/TDC!$AF$1*'Crash Reduction'!$E$5+J30/TDC!$AF$1*'Crash Reduction'!$E$6","v":1474.3709331757379},{"$f":"H30/$AF$1*'Crash Reduction'!$F$4+I30/$AF$1*'Crash Reduction'!$F$5+J30/$AF$1*'Crash Reduction'!$F$6","v":7012.6024891789493},{"$f":"N30/$AF$1*'Crash Reduction'!$D$7+O30/$AF$1*'Crash Reduction'!$D$8+P30/$AF$1*'Crash Reduction'!$D$9","v":60.05450547434932},{"$f":"N30/$AF$1*'Crash Reduction'!$E$7+O30/$AF$1*'Crash Reduction'!$E$8+P30/$AF$1*'Crash Reduction'!$E$9","v":1391.3272848928282},{"$f":"N30/$AF$1*'Crash Reduction'!$F$7+O30/$AF$1*'Crash Reduction'!$F$8+P30/$AF$1*'Crash Reduction'!$F$9","v":6617.6190548508803}]
[2046,2074196.4539172845,8296785.815669138,2774615.1300561614,2074196.4539172845,8296785.815669138,2774615.1300561614,522075282.57598555,2088301130.3039422,1534806836.0159822,0,0,0,483752168.24703681,1935008672.9881473,1480247177.7022362,0,0,0,9664025.104272604,38656100.417090416,24284775.71151077,6910745.2606719518,27642981.042687807,21146388.252889097,{"$f":"IFERROR((-1.5*K31^4+2.05*K31^3+0.16*K31^2+0.04*K31+0.025)*T31,0)*'Fixed Factors'!$I$13","v":405889.05437944934},{"$f":"IFERROR((-1.5*L31^4+2.05*L31^3+0.16*L31^2+0.04*L31+0.025)*U31,0)*'Fixed Factors'!$I$14","v":1623556.2175177974},{"$f":"IFERROR((-1.5*M31^4+2.05*M31^3+0.16*M31^2+0.04*M31+0.025)*V31,0)*'Fixed Factors'!$I$15","v":607119.39278776932},{"$f":"IFERROR((-1.5*(Q31)^4+2.05*(Q31)^3+0.16*(Q31)^2+0.04*Q31+0.025)*W31,0)*'Fixed Factors'!$I$13","v":290251.30094822199},{"$f":"IFERROR((-1.5*(R31)^4+2.05*(R31)^3+0.16*(R31)^2+0.04*R31+0.025)*X31,0)*'Fixed Factors'!$I$14","v":1161005.203792888},{"$f":"IFERROR((-1.5*(S31)^4+2.05*(S31)^3+0.16*(S31)^2+0.04*S31+0.025)*Y31,0)*'Fixed Factors'!$I$15","v":528659.70632222749},{"$f":"H31/$AF$1*'Crash Reduction'!$D$4+TDC!I31/$AF$1*'Crash Reduction'!$D$5+TDC!J31/$AF$1*'Crash Reduction'!$D$6","v":64.2503403578866},{"$f":"H31/TDC!$AF$1*'Crash Reduction'!$E$4+I31/TDC!$AF$1*'Crash Reduction'!$E$5+J31/TDC!$AF$1*'Crash Reduction'!$E$6","v":1488.5353046785212},{"$f":"H31/$AF$1*'Crash Reduction'!$F$4+I31/$AF$1*'Crash Reduction'!$F$5+J31/$AF$1*'Crash Reduction'!$F$6","v":7079.9729891142142},{"$f":"N31/$AF$1*'Crash Reduction'!$D$7+O31/$AF$1*'Crash Reduction'!$D$8+P31/$AF$1*'Crash Reduction'!$D$9","v":60.434624293530014},{"$f":"N31/$AF$1*'Crash Reduction'!$E$7+O31/$AF$1*'Crash Reduction'!$E$8+P31/$AF$1*'Crash Reduction'!$E$9","v":1400.1337796004275},{"$f":"N31/$AF$1*'Crash Reduction'!$F$7+O31/$AF$1*'Crash Reduction'!$F$8+P31/$AF$1*'Crash Reduction'!$F$9","v":6659.5056963451134}]
[2047,2088259.7963107019,8353039.1852428075,2790136.8212097711,2088259.7963107019,8353039.1852428075,2790136.8212097711,527750381.79528087,2111001527.1811235,1546265473.4696014,0,0,0,487032075.68433273,1948128302.7373309,1488527944.0234489,0,0,0,9769118.8094481044,39076475.237792417,24466082.201676652,6957601.0812047506,27830404.324819002,21264684.914620709,{"$f":"IFERROR((-1.5*K32^4+2.05*K32^3+0.16*K32^2+0.04*K32+0.025)*T32,0)*'Fixed Factors'!$I$13","v":410302.9899968204},{"$f":"IFERROR((-1.5*L32^4+2.05*L32^3+0.16*L32^2+0.04*L32+0.025)*U32,0)*'Fixed Factors'!$I$14","v":1641211.9599872816},{"$f":"IFERROR((-1.5*M32^4+2.05*M32^3+0.16*M32^2+0.04*M32+0.025)*V32,0)*'Fixed Factors'!$I$15","v":611652.05504191632},{"$f":"IFERROR((-1.5*(Q32)^4+2.05*(Q32)^3+0.16*(Q32)^2+0.04*Q32+0.025)*W32,0)*'Fixed Factors'!$I$13","v":292219.24541059951},{"$f":"IFERROR((-1.5*(R32)^4+2.05*(R32)^3+0.16*(R32)^2+0.04*R32+0.025)*X32,0)*'Fixed Factors'!$I$14","v":1168876.9816423981},{"$f":"IFERROR((-1.5*(S32)^4+2.05*(S32)^3+0.16*(S32)^2+0.04*S32+0.025)*Y32,0)*'Fixed Factors'!$I$15","v":531617.12286551774},{"$f":"H32/$AF$1*'Crash Reduction'!$D$4+TDC!I32/$AF$1*'Crash Reduction'!$D$5+TDC!J32/$AF$1*'Crash Reduction'!$D$6","v":64.867769427913103},{"$f":"H32/TDC!$AF$1*'Crash Reduction'!$E$4+I32/TDC!$AF$1*'Crash Reduction'!$E$5+J32/TDC!$AF$1*'Crash Reduction'!$E$6","v":1502.8397420363603},{"$f":"H32/$AF$1*'Crash Reduction'!$F$4+I32/$AF$1*'Crash Reduction'!$F$5+J32/$AF$1*'Crash Reduction'!$F$6","v":7148.0096892177789},{"$f":"N32/$AF$1*'Crash Reduction'!$D$7+O32/$AF$1*'Crash Reduction'!$D$8+P32/$AF$1*'Crash Reduction'!$D$9","v":60.817168997899245},{"$f":"N32/$AF$1*'Crash Reduction'!$E$7+O32/$AF$1*'Crash Reduction'!$E$8+P32/$AF$1*'Crash Reduction'!$E$9","v":1408.9964765900399},{"$f":"N32/$AF$1*'Crash Reduction'!$F$7+O32/$AF$1*'Crash Reduction'!$F$8+P32/$AF$1*'Crash Reduction'!$F$9","v":6701.6596547362524}]
[2048,2102418.4901347421,8409673.9605389684,2805745.343467867,2102418.4901347421,8409673.9605389684,2805745.343467867,533487170.87468588,2133948683.4987435,1557809659.3904364,0,0,0,490334221.35331702,1961336885.4132681,1496855034.4261391,0,0,0,9875355.3807428814,39501421.522971526,24648742.298882879,7004774.590761669,28019098.363046676,21383643.348944854,{"$f":"IFERROR((-1.5*K33^4+2.05*K33^3+0.16*K33^2+0.04*K33+0.025)*T33,0)*'Fixed Factors'!$I$13","v":414764.92599120102},{"$f":"IFERROR((-1.5*L33^4+2.05*L33^3+0.16*L33^2+0.04*L33+0.025)*U33,0)*'Fixed Factors'!$I$14","v":1659059.7039648041},{"$f":"IFERROR((-1.5*M33^4+2.05*M33^3+0.16*M33^2+0.04*M33+0.025)*V33,0)*'Fixed Factors'!$I$15","v":616218.55747207196},{"$f":"IFERROR((-1.5*(Q33)^4+2.05*(Q33)^3+0.16*(Q33)^2+0.04*Q33+0.025)*W33,0)*'Fixed Factors'!$I$13","v":294200.53281199012},{"$f":"IFERROR((-1.5*(R33)^4+2.05*(R33)^3+0.16*(R33)^2+0.04*R33+0.025)*X33,0)*'Fixed Factors'!$I$14","v":1176802.1312479605},{"$f":"IFERROR((-1.5*(S33)^4+2.05*(S33)^3+0.16*(S33)^2+0.04*S33+0.025)*Y33,0)*'Fixed Factors'!$I$15","v":534591.08372362133},{"$f":"H33/$AF$1*'Crash Reduction'!$D$4+TDC!I33/$AF$1*'Crash Reduction'!$D$5+TDC!J33/$AF$1*'Crash Reduction'!$D$6","v":65.491305463339927},{"$f":"H33/TDC!$AF$1*'Crash Reduction'!$E$4+I33/TDC!$AF$1*'Crash Reduction'!$E$5+J33/TDC!$AF$1*'Crash Reduction'!$E$6","v":1517.285663992604},{"$f":"H33/$AF$1*'Crash Reduction'!$F$4+I33/$AF$1*'Crash Reduction'!$F$5+J33/$AF$1*'Crash Reduction'!$F$6","v":7216.7193375086836},{"$f":"N33/$AF$1*'Crash Reduction'!$D$7+O33/$AF$1*'Crash Reduction'!$D$8+P33/$AF$1*'Crash Reduction'!$D$9","v":61.202155188487225},{"$f":"N33/$AF$1*'Crash Reduction'!$E$7+O33/$AF$1*'Crash Reduction'!$E$8+P33/$AF$1*'Crash Reduction'!$E$9","v":1417.9157373023072},{"$f":"N33/$AF$1*'Crash Reduction'!$F$7+O33/$AF$1*'Crash Reduction'!$F$8+P33/$AF$1*'Crash Reduction'!$F$9","v":6744.0826491571734}]
[2049,2116673.1818854571,8466692.7275418285,2821441.1825791122,2116673.1818854571,8466692.7275418285,2821441.1825791122,539286320.39962888,2157145281.5985155,1569440032.4705021,0,0,0,493658756.03231442,1974635024.1292577,1505228708.0554681,0,0,0,9982747.2465223111,39930988.986089244,24832766.10895643,7052267.9433187749,28209071.7732751,21503267.257935267,{"$f":"IFERROR((-1.5*K34^4+2.05*K34^3+0.16*K34^2+0.04*K34+0.025)*T34,0)*'Fixed Factors'!$I$13","v":419275.38435393712},{"$f":"IFERROR((-1.5*L34^4+2.05*L34^3+0.16*L34^2+0.04*L34+0.025)*U34,0)*'Fixed Factors'!$I$14","v":1677101.5374157485},{"$f":"IFERROR((-1.5*M34^4+2.05*M34^3+0.16*M34^2+0.04*M34+0.025)*V34,0)*'Fixed Factors'!$I$15","v":620819.15272391075},{"$f":"IFERROR((-1.5*(Q34)^4+2.05*(Q34)^3+0.16*(Q34)^2+0.04*Q34+0.025)*W34,0)*'Fixed Factors'!$I$13","v":296195.25361938856},{"$f":"IFERROR((-1.5*(R34)^4+2.05*(R34)^3+0.16*(R34)^2+0.04*R34+0.025)*X34,0)*'Fixed Factors'!$I$14","v":1184781.0144775542},{"$f":"IFERROR((-1.5*(S34)^4+2.05*(S34)^3+0.16*(S34)^2+0.04*S34+0.025)*Y34,0)*'Fixed Factors'!$I$15","v":537581.68144838174},{"$f":"H34/$AF$1*'Crash Reduction'!$D$4+TDC!I34/$AF$1*'Crash Reduction'!$D$5+TDC!J34/$AF$1*'Crash Reduction'!$D$6","v":66.121010334264014},{"$f":"H34/TDC!$AF$1*'Crash Reduction'!$E$4+I34/TDC!$AF$1*'Crash Reduction'!$E$5+J34/TDC!$AF$1*'Crash Reduction'!$E$6","v":1531.8745039376909},{"$f":"H34/$AF$1*'Crash Reduction'!$F$4+I34/$AF$1*'Crash Reduction'!$F$5+J34/$AF$1*'Crash Reduction'!$F$6","v":7286.1087516724483},{"$f":"N34/$AF$1*'Crash Reduction'!$D$7+O34/$AF$1*'Crash Reduction'!$D$8+P34/$AF$1*'Crash Reduction'!$D$9","v":61.589598567364128},{"$f":"N34/$AF$1*'Crash Reduction'!$E$7+O34/$AF$1*'Crash Reduction'!$E$8+P34/$AF$1*'Crash Reduction'!$E$9","v":1426.8919255187391},{"$f":"N34/$AF$1*'Crash Reduction'!$F$7+O34/$AF$1*'Crash Reduction'!$F$8+P34/$AF$1*'Crash Reduction'!$F$9","v":6786.7764098747048}]
[2050,2131024.5224422314,8524098.0897689257,2837224.8270095307,2131024.5224422314,8524098.0897689257,2837224.8270095307,545148508.2449826,2180594032.9799304,1581157236.1701922,0,0,0,497005831.5219478,1988023326.0877912,1513649225.5063012,0,0,0,10091306.97030694,40365227.881227762,25018163.813172866,7100083.3074563947,28400333.229825579,21623560.36437574,{"$f":"IFERROR((-1.5*K35^4+2.05*K35^3+0.16*K35^2+0.04*K35+0.025)*T35,0)*'Fixed Factors'!$I$13","v":423834.89275289152},{"$f":"IFERROR((-1.5*L35^4+2.05*L35^3+0.16*L35^2+0.04*L35+0.025)*U35,0)*'Fixed Factors'!$I$14","v":1695339.5710115661},{"$f":"IFERROR((-1.5*M35^4+2.05*M35^3+0.16*M35^2+0.04*M35+0.025)*V35,0)*'Fixed Factors'!$I$15","v":625454.09532932169},{"$f":"IFERROR((-1.5*(Q35)^4+2.05*(Q35)^3+0.16*(Q35)^2+0.04*Q35+0.025)*W35,0)*'Fixed Factors'!$I$13","v":298203.49891316856},{"$f":"IFERROR((-1.5*(R35)^4+2.05*(R35)^3+0.16*(R35)^2+0.04*R35+0.025)*X35,0)*'Fixed Factors'!$I$14","v":1192813.9956526742},{"$f":"IFERROR((-1.5*(S35)^4+2.05*(S35)^3+0.16*(S35)^2+0.04*S35+0.025)*Y35,0)*'Fixed Factors'!$I$15","v":540589.00910939358},{"$f":"H35/$AF$1*'Crash Reduction'!$D$4+TDC!I35/$AF$1*'Crash Reduction'!$D$5+TDC!J35/$AF$1*'Crash Reduction'!$D$6","v":66.756946549624132},{"$f":"H35/TDC!$AF$1*'Crash Reduction'!$E$4+I35/TDC!$AF$1*'Crash Reduction'!$E$5+J35/TDC!$AF$1*'Crash Reduction'!$E$6","v":1546.6077100625821},{"$f":"H35/$AF$1*'Crash Reduction'!$F$4+I35/$AF$1*'Crash Reduction'!$F$5+J35/$AF$1*'Crash Reduction'!$F$6","v":7356.1848197908403},{"$f":"N35/$AF$1*'Crash Reduction'!$D$7+O35/$AF$1*'Crash Reduction'!$D$8+P35/$AF$1*'Crash Reduction'!$D$9","v":61.979514938298621},{"$f":"N35/$AF$1*'Crash Reduction'!$E$7+O35/$AF$1*'Crash Reduction'!$E$8+P35/$AF$1*'Crash Reduction'!$E$9","v":1435.9254073769698},{"$f":"N35/$AF$1*'Crash Reduction'!$F$7+O35/$AF$1*'Crash Reduction'!$F$8+P35/$AF$1*'Crash Reduction'!$F$9","v":6829.7426783621968}]
[2051,2145473.1670975019,8581892.6683900077,2853096.7679577172,2145473.1670975019,8581892.6683900077,2853096.7679577172,551074419.65430284,2204297678.6172113,1592961918.7538788,0,0,0,500375600.65206945,2001502402.6082778,1522116848.8313184,0,0,0,10201047.252242262,40804189.008969046,25204945.668819632,7148222.8664581329,28592891.465832531,21744526.411875986,{"$f":"IFERROR((-1.5*K36^4+2.05*K36^3+0.16*K36^2+0.04*K36+0.025)*T36,0)*'Fixed Factors'!$I$13","v":428443.98459417501},{"$f":"IFERROR((-1.5*L36^4+2.05*L36^3+0.16*L36^2+0.04*L36+0.025)*U36,0)*'Fixed Factors'!$I$14","v":1713775.9383767},{"$f":"IFERROR((-1.5*M36^4+2.05*M36^3+0.16*M36^2+0.04*M36+0.025)*V36,0)*'Fixed Factors'!$I$15","v":630123.64172049088},{"$f":"IFERROR((-1.5*(Q36)^4+2.05*(Q36)^3+0.16*(Q36)^2+0.04*Q36+0.025)*W36,0)*'Fixed Factors'!$I$13","v":300225.36039124161},{"$f":"IFERROR((-1.5*(R36)^4+2.05*(R36)^3+0.16*(R36)^2+0.04*R36+0.025)*X36,0)*'Fixed Factors'!$I$14","v":1200901.4415649665},{"$f":"IFERROR((-1.5*(S36)^4+2.05*(S36)^3+0.16*(S36)^2+0.04*S36+0.025)*Y36,0)*'Fixed Factors'!$I$15","v":543613.16029689962},{"$f":"H36/$AF$1*'Crash Reduction'!$D$4+TDC!I36/$AF$1*'Crash Reduction'!$D$5+TDC!J36/$AF$1*'Crash Reduction'!$D$6","v":67.399177263893591},{"$f":"H36/TDC!$AF$1*'Crash Reduction'!$E$4+I36/TDC!$AF$1*'Crash Reduction'!$E$5+J36/TDC!$AF$1*'Crash Reduction'!$E$6","v":1561.4867455138183},{"$f":"H36/$AF$1*'Crash Reduction'!$F$4+I36/$AF$1*'Crash Reduction'!$F$5+J36/$AF$1*'Crash Reduction'!$F$6","v":7426.9545010793718},{"$f":"N36/$AF$1*'Crash Reduction'!$D$7+O36/$AF$1*'Crash Reduction'!$D$8+P36/$AF$1*'Crash Reduction'!$D$9","v":62.371920207420814},{"$f":"N36/$AF$1*'Crash Reduction'!$E$7+O36/$AF$1*'Crash Reduction'!$E$8+P36/$AF$1*'Crash Reduction'!$E$9","v":1445.0165513861168},{"$f":"N36/$AF$1*'Crash Reduction'!$F$7+O36/$AF$1*'Crash Reduction'!$F$8+P36/$AF$1*'Crash Reduction'!$F$9","v":6872.9832073725647}]
[2052,2160019.7755866828,8640079.1023467313,2869057.4993701144,2160019.7755866828,8640079.1023467313,2869057.4993701144,{"$f":"IFERROR(H36*(1+H$46),0)","v":557064747.31992745},2228258989.2797098,1604854733.3257787,0,0,0,503768217.28873956,2015072869.1549582,1530631841.5491686,0,0,0,{"$f":"IFERROR(T36*(1+T$46),0)","v":10311980.930584479},41247923.722337916,25393122.009763535,7196688.8184105633,28786755.273642253,21866169.16498813,{"$f":"IFERROR((-1.5*K37^4+2.05*K37^3+0.16*K37^2+0.04*K37+0.025)*T37,0)*'Fixed Factors'!$I$13","v":433103.19908454811},{"$f":"IFERROR((-1.5*L37^4+2.05*L37^3+0.16*L37^2+0.04*L37+0.025)*U37,0)*'Fixed Factors'!$I$14","v":1732412.7963381924},{"$f":"IFERROR((-1.5*M37^4+2.05*M37^3+0.16*M37^2+0.04*M37+0.025)*V37,0)*'Fixed Factors'!$I$15","v":634828.0502440884},{"$f":"IFERROR((-1.5*(Q37)^4+2.05*(Q37)^3+0.16*(Q37)^2+0.04*Q37+0.025)*W37,0)*'Fixed Factors'!$I$13","v":302260.9303732437},{"$f":"IFERROR((-1.5*(R37)^4+2.05*(R37)^3+0.16*(R37)^2+0.04*R37+0.025)*X37,0)*'Fixed Factors'!$I$14","v":1209043.7214929748},{"$f":"IFERROR((-1.5*(S37)^4+2.05*(S37)^3+0.16*(S37)^2+0.04*S37+0.025)*Y37,0)*'Fixed Factors'!$I$15","v":546654.22912470333},{"$f":"H37/$AF$1*'Crash Reduction'!$D$4+TDC!I37/$AF$1*'Crash Reduction'!$D$5+TDC!J37/$AF$1*'Crash Reduction'!$D$6","v":68.047766283843956},{"$f":"H37/TDC!$AF$1*'Crash Reduction'!$E$4+I37/TDC!$AF$1*'Crash Reduction'!$E$5+J37/TDC!$AF$1*'Crash Reduction'!$E$6","v":1576.5130885502167},{"$f":"H37/$AF$1*'Crash Reduction'!$F$4+I37/$AF$1*'Crash Reduction'!$F$5+J37/$AF$1*'Crash Reduction'!$F$6","v":7498.4248266326103},{"$f":"N37/$AF$1*'Crash Reduction'!$D$7+O37/$AF$1*'Crash Reduction'!$D$8+P37/$AF$1*'Crash Reduction'!$D$9","v":62.766830383889435},{"$f":"N37/$AF$1*'Crash Reduction'!$E$7+O37/$AF$1*'Crash Reduction'!$E$8+P37/$AF$1*'Crash Reduction'!$E$9","v":1454.1657284422381},{"$f":"N37/$AF$1*'Crash Reduction'!$F$7+O37/$AF$1*'Crash Reduction'!$F$8+P37/$AF$1*'Crash Reduction'!$F$9","v":6916.4997610118162}]
[2053,{"$f":"IFERROR(B$5*((1+B$46)^($A38-$A$5)),0)","v":2174665.0121182846},8698660.0484731384,2885107.5179563933,2174665.0121182846,8698660.0484731384,2885107.5179563933,563120191.4639473,2252480765.8557892,1616836337.866087,0,0,0,507183836.34125173,2028735345.3650069,1539194468.6526711,0,0,0,10424120.983202418,41696483.932809673,25582703.247022483,7245483.3763035946,28981933.505214378,21988492.409323879,{"$f":"IFERROR((-1.5*K38^4+2.05*K38^3+0.16*K38^2+0.04*K38+0.025)*T38,0)*'Fixed Factors'!$I$13","v":437813.08129450161},{"$f":"IFERROR((-1.5*L38^4+2.05*L38^3+0.16*L38^2+0.04*L38+0.025)*U38,0)*'Fixed Factors'!$I$14","v":1751252.3251780064},{"$f":"IFERROR((-1.5*M38^4+2.05*M38^3+0.16*M38^2+0.04*M38+0.025)*V38,0)*'Fixed Factors'!$I$15","v":639567.58117556211},{"$f":"IFERROR((-1.5*(Q38)^4+2.05*(Q38)^3+0.16*(Q38)^2+0.04*Q38+0.025)*W38,0)*'Fixed Factors'!$I$13","v":304310.30180475098},{"$f":"IFERROR((-1.5*(R38)^4+2.05*(R38)^3+0.16*(R38)^2+0.04*R38+0.025)*X38,0)*'Fixed Factors'!$I$14","v":1217241.2072190039},{"$f":"IFERROR((-1.5*(S38)^4+2.05*(S38)^3+0.16*(S38)^2+0.04*S38+0.025)*Y38,0)*'Fixed Factors'!$I$15","v":549712.31023309694},{"$f":"H38/$AF$1*'Crash Reduction'!$D$4+TDC!I38/$AF$1*'Crash Reduction'!$D$5+TDC!J38/$AF$1*'Crash Reduction'!$D$6","v":68.70277807538028},{"$f":"H38/TDC!$AF$1*'Crash Reduction'!$E$4+I38/TDC!$AF$1*'Crash Reduction'!$E$5+J38/TDC!$AF$1*'Crash Reduction'!$E$6","v":1591.688232701229},{"$f":"H38/$AF$1*'Crash Reduction'!$F$4+I38/$AF$1*'Crash Reduction'!$F$5+J38/$AF$1*'Crash Reduction'!$F$6","v":7570.6029001773877},{"$f":"N38/$AF$1*'Crash Reduction'!$D$7+O38/$AF$1*'Crash Reduction'!$D$8+P38/$AF$1*'Crash Reduction'!$D$9","v":63.164261580563412},{"$f":"N38/$AF$1*'Crash Reduction'!$E$7+O38/$AF$1*'Crash Reduction'!$E$8+P38/$AF$1*'Crash Reduction'!$E$9","v":1463.3733118438915},{"$f":"N38/$AF$1*'Crash Reduction'!$F$7+O38/$AF$1*'Crash Reduction'!$F$8+P38/$AF$1*'Crash Reduction'!$F$9","v":6960.2941148130521}]
[2054,2189409.5454042447,8757638.1816169787,2901247.3232049029,2189409.5454042447,8757638.1816169787,2901247.3232049029,569241459.9200561,2276965839.6802244,1628907395.2673795,0,0,0,510622613.76920623,2042490455.0768249,1547804996.6170621,0,0,0,10537480.529095782,42149922.116383128,25773699.869341481,7294608.7681315159,29178435.072526064,22111499.951672323,{"$f":"IFERROR((-1.5*K39^4+2.05*K39^3+0.16*K39^2+0.04*K39+0.025)*T39,0)*'Fixed Factors'!$I$13","v":442574.18222202285},{"$f":"IFERROR((-1.5*L39^4+2.05*L39^3+0.16*L39^2+0.04*L39+0.025)*U39,0)*'Fixed Factors'!$I$14","v":1770296.7288880914},{"$f":"IFERROR((-1.5*M39^4+2.05*M39^3+0.16*M39^2+0.04*M39+0.025)*V39,0)*'Fixed Factors'!$I$15","v":644342.49673353706},{"$f":"IFERROR((-1.5*(Q39)^4+2.05*(Q39)^3+0.16*(Q39)^2+0.04*Q39+0.025)*W39,0)*'Fixed Factors'!$I$13","v":306373.56826152367},{"$f":"IFERROR((-1.5*(R39)^4+2.05*(R39)^3+0.16*(R39)^2+0.04*R39+0.025)*X39,0)*'Fixed Factors'!$I$14","v":1225494.2730460947},{"$f":"IFERROR((-1.5*(S39)^4+2.05*(S39)^3+0.16*(S39)^2+0.04*S39+0.025)*Y39,0)*'Fixed Factors'!$I$15","v":552787.49879180815},{"$f":"H39/$AF$1*'Crash Reduction'!$D$4+TDC!I39/$AF$1*'Crash Reduction'!$D$5+TDC!J39/$AF$1*'Crash Reduction'!$D$6","v":69.364277770448751},{"$f":"H39/TDC!$AF$1*'Crash Reduction'!$E$4+I39/TDC!$AF$1*'Crash Reduction'!$E$5+J39/TDC!$AF$1*'Crash Reduction'!$E$6","v":1607.0136869269768},{"$f":"H39/$AF$1*'Crash Reduction'!$F$4+I39/$AF$1*'Crash Reduction'!$F$5+J39/$AF$1*'Crash Reduction'!$F$6","v":7643.495898833964},{"$f":"N39/$AF$1*'Crash Reduction'!$D$7+O39/$AF$1*'Crash Reduction'!$D$8+P39/$AF$1*'Crash Reduction'!$D$9","v":63.564230014677946},{"$f":"N39/$AF$1*'Crash Reduction'!$E$7+O39/$AF$1*'Crash Reduction'!$E$8+P39/$AF$1*'Crash Reduction'!$E$9","v":1472.6396773077968},{"$f":"N39/$AF$1*'Crash Reduction'!$F$7+O39/$AF$1*'Crash Reduction'!$F$8+P39/$AF$1*'Crash Reduction'!$F$9","v":7004.3680558109645}]
[2055,2204254.0486904625,8817016.1947618499,2917477.4173982237,2204254.0486904625,8817016.1947618499,2917477.4173982237,575429268.21629095,2301717072.8651638,1641068573.371289,0,0,0,514084706.58963126,2056338826.358525,1556463693.4082878,0,0,0,10652072.829929909,42608291.319719635,25966122.443772931,7344067.2369947312,29376268.947978925,22235195.620118406,{"$f":"IFERROR((-1.5*K40^4+2.05*K40^3+0.16*K40^2+0.04*K40+0.025)*T40,0)*'Fixed Factors'!$I$13","v":447387.0588570562},{"$f":"IFERROR((-1.5*L40^4+2.05*L40^3+0.16*L40^2+0.04*L40+0.025)*U40,0)*'Fixed Factors'!$I$14","v":1789548.2354282248},{"$f":"IFERROR((-1.5*M40^4+2.05*M40^3+0.16*M40^2+0.04*M40+0.025)*V40,0)*'Fixed Factors'!$I$15","v":649153.06109432329},{"$f":"IFERROR((-1.5*(Q40)^4+2.05*(Q40)^3+0.16*(Q40)^2+0.04*Q40+0.025)*W40,0)*'Fixed Factors'!$I$13","v":308450.82395377872},{"$f":"IFERROR((-1.5*(R40)^4+2.05*(R40)^3+0.16*(R40)^2+0.04*R40+0.025)*X40,0)*'Fixed Factors'!$I$14","v":1233803.2958151149},{"$f":"IFERROR((-1.5*(S40)^4+2.05*(S40)^3+0.16*(S40)^2+0.04*S40+0.025)*Y40,0)*'Fixed Factors'!$I$15","v":555879.89050296019},{"$f":"H40/$AF$1*'Crash Reduction'!$D$4+TDC!I40/$AF$1*'Crash Reduction'!$D$5+TDC!J40/$AF$1*'Crash Reduction'!$D$6","v":70.032331174017528},{"$f":"H40/TDC!$AF$1*'Crash Reduction'!$E$4+I40/TDC!$AF$1*'Crash Reduction'!$E$5+J40/TDC!$AF$1*'Crash Reduction'!$E$6","v":1622.4909757799801},{"$f":"H40/$AF$1*'Crash Reduction'!$F$4+I40/$AF$1*'Crash Reduction'!$F$5+J40/$AF$1*'Crash Reduction'!$F$6","v":7717.1110738852867},{"$f":"N40/$AF$1*'Crash Reduction'!$D$7+O40/$AF$1*'Crash Reduction'!$D$8+P40/$AF$1*'Crash Reduction'!$D$9","v":63.966752008524878},{"$f":"N40/$AF$1*'Crash Reduction'!$E$7+O40/$AF$1*'Crash Reduction'!$E$8+P40/$AF$1*'Crash Reduction'!$E$9","v":1481.9652029845988},{"$f":"N40/$AF$1*'Crash Reduction'!$F$7+O40/$AF$1*'Crash Reduction'!$F$8+P40/$AF$1*'Crash Reduction'!$F$9","v":7048.7233826168067}]
[2056,2219199.1997875376,8876796.7991501503,2933798.3056287901,2219199.1997875376,8876796.7991501503,2933798.3056287901,581684339.65867174,2326737358.6346869,1653320545.0054538,0,0,0,517570272.88415247,2070281091.5366099,1565170828.4913437,0,0,0,10767911.291587222,43071645.166348889,26159981.616261255,7393861.0412021773,29575444.164808709,22359583.264162064,{"$f":"IFERROR((-1.5*K41^4+2.05*K41^3+0.16*K41^2+0.04*K41+0.025)*T41,0)*'Fixed Factors'!$I$13","v":452252.27424666332},{"$f":"IFERROR((-1.5*L41^4+2.05*L41^3+0.16*L41^2+0.04*L41+0.025)*U41,0)*'Fixed Factors'!$I$14","v":1809009.0969866533},{"$f":"IFERROR((-1.5*M41^4+2.05*M41^3+0.16*M41^2+0.04*M41+0.025)*V41,0)*'Fixed Factors'!$I$15","v":653999.54040653142},{"$f":"IFERROR((-1.5*(Q41)^4+2.05*(Q41)^3+0.16*(Q41)^2+0.04*Q41+0.025)*W41,0)*'Fixed Factors'!$I$13","v":310542.16373049142},{"$f":"IFERROR((-1.5*(R41)^4+2.05*(R41)^3+0.16*(R41)^2+0.04*R41+0.025)*X41,0)*'Fixed Factors'!$I$14","v":1242168.6549219657},{"$f":"IFERROR((-1.5*(S41)^4+2.05*(S41)^3+0.16*(S41)^2+0.04*S41+0.025)*Y41,0)*'Fixed Factors'!$I$15","v":558989.58160405164},{"$f":"H41/$AF$1*'Crash Reduction'!$D$4+TDC!I41/$AF$1*'Crash Reduction'!$D$5+TDC!J41/$AF$1*'Crash Reduction'!$D$6","v":70.707004771131608},{"$f":"H41/TDC!$AF$1*'Crash Reduction'!$E$4+I41/TDC!$AF$1*'Crash Reduction'!$E$5+J41/TDC!$AF$1*'Crash Reduction'!$E$6","v":1638.1216395686033},{"$f":"H41/$AF$1*'Crash Reduction'!$F$4+I41/$AF$1*'Crash Reduction'!$F$5+J41/$AF$1*'Crash Reduction'!$F$6","v":7791.4557515543729},{"$f":"N41/$AF$1*'Crash Reduction'!$D$7+O41/$AF$1*'Crash Reduction'!$D$8+P41/$AF$1*'Crash Reduction'!$D$9","v":64.371843990137648},{"$f":"N41/$AF$1*'Crash Reduction'!$E$7+O41/$AF$1*'Crash Reduction'!$E$8+P41/$AF$1*'Crash Reduction'!$E$9","v":1491.3502694747372},{"$f":"N41/$AF$1*'Crash Reduction'!$F$7+O41/$AF$1*'Crash Reduction'!$F$8+P41/$AF$1*'Crash Reduction'!$F$9","v":7093.3619054938781}]
[2057,2234245.6811017194,8936982.7244068775,2950210.4958146163,2234245.6811017194,8936982.7244068775,2950210.4958146163,588007405.41575015,2352029621.6630006,1665663988.0207419,0,0,0,521079471.80621111,2084317887.2248445,1573926672.8386605,0,0,0,10885009.465735558,43540037.862942234,26355288.112231907,7443992.4543744428,29775969.817497771,22484666.75483802,{"$f":"IFERROR((-1.5*K42^4+2.05*K42^3+0.16*K42^2+0.04*K42+0.025)*T42,0)*'Fixed Factors'!$I$13","v":457170.3975608935},{"$f":"IFERROR((-1.5*L42^4+2.05*L42^3+0.16*L42^2+0.04*L42+0.025)*U42,0)*'Fixed Factors'!$I$14","v":1828681.590243574},{"$f":"IFERROR((-1.5*M42^4+2.05*M42^3+0.16*M42^2+0.04*M42+0.025)*V42,0)*'Fixed Factors'!$I$15","v":658882.20280579769},{"$f":"IFERROR((-1.5*(Q42)^4+2.05*(Q42)^3+0.16*(Q42)^2+0.04*Q42+0.025)*W42,0)*'Fixed Factors'!$I$13","v":312647.68308372662},{"$f":"IFERROR((-1.5*(R42)^4+2.05*(R42)^3+0.16*(R42)^2+0.04*R42+0.025)*X42,0)*'Fixed Factors'!$I$14","v":1250590.7323349065},{"$f":"IFERROR((-1.5*(S42)^4+2.05*(S42)^3+0.16*(S42)^2+0.04*S42+0.025)*Y42,0)*'Fixed Factors'!$I$15","v":562116.66887095047},{"$f":"H42/$AF$1*'Crash Reduction'!$D$4+TDC!I42/$AF$1*'Crash Reduction'!$D$5+TDC!J42/$AF$1*'Crash Reduction'!$D$6","v":71.388365734042125},{"$f":"H42/TDC!$AF$1*'Crash Reduction'!$E$4+I42/TDC!$AF$1*'Crash Reduction'!$E$5+J42/TDC!$AF$1*'Crash Reduction'!$E$6","v":1653.9072345222276},{"$f":"H42/$AF$1*'Crash Reduction'!$F$4+I42/$AF$1*'Crash Reduction'!$F$5+J42/$AF$1*'Crash Reduction'!$F$6","v":7866.5373337899337},{"$f":"N42/$AF$1*'Crash Reduction'!$D$7+O42/$AF$1*'Crash Reduction'!$D$8+P42/$AF$1*'Crash Reduction'!$D$9","v":64.779522493980593},{"$f":"N42/$AF$1*'Crash Reduction'!$E$7+O42/$AF$1*'Crash Reduction'!$E$8+P42/$AF$1*'Crash Reduction'!$E$9","v":1500.7952598444149},{"$f":"N42/$AF$1*'Crash Reduction'!$F$7+O42/$AF$1*'Crash Reduction'!$F$8+P42/$AF$1*'Crash Reduction'!$F$9","v":7138.285446433476}]
[2058,2249394.1796660707,8997576.7186642829,2966714.4987150994,2249394.1796660707,8997576.7186642829,2966714.4987150994,594399204.6040771,2377596818.4163084,1678099585.3287544,0,0,0,524612463.58833092,2098449854.3533237,1582731498.9385366,0,0,0,11003381.051413536,44013524.205654144,26552052.737184752,7494463.7655475829,29977855.062190332,22610449.984836251,{"$f":"IFERROR((-1.5*K43^4+2.05*K43^3+0.16*K43^2+0.04*K43+0.025)*T43,0)*'Fixed Factors'!$I$13","v":462142.00415936846},{"$f":"IFERROR((-1.5*L43^4+2.05*L43^3+0.16*L43^2+0.04*L43+0.025)*U43,0)*'Fixed Factors'!$I$14","v":1848568.0166374738},{"$f":"IFERROR((-1.5*M43^4+2.05*M43^3+0.16*M43^2+0.04*M43+0.025)*V43,0)*'Fixed Factors'!$I$15","v":663801.31842961884},{"$f":"IFERROR((-1.5*(Q43)^4+2.05*(Q43)^3+0.16*(Q43)^2+0.04*Q43+0.025)*W43,0)*'Fixed Factors'!$I$13","v":314767.47815299849},{"$f":"IFERROR((-1.5*(R43)^4+2.05*(R43)^3+0.16*(R43)^2+0.04*R43+0.025)*X43,0)*'Fixed Factors'!$I$14","v":1259069.912611994},{"$f":"IFERROR((-1.5*(S43)^4+2.05*(S43)^3+0.16*(S43)^2+0.04*S43+0.025)*Y43,0)*'Fixed Factors'!$I$15","v":565261.24962090631},{"$f":"H43/$AF$1*'Crash Reduction'!$D$4+TDC!I43/$AF$1*'Crash Reduction'!$D$5+TDC!J43/$AF$1*'Crash Reduction'!$D$6","v":72.076481929411671},{"$f":"H43/TDC!$AF$1*'Crash Reduction'!$E$4+I43/TDC!$AF$1*'Crash Reduction'!$E$5+J43/TDC!$AF$1*'Crash Reduction'!$E$6","v":1669.8493329581756},{"$f":"H43/$AF$1*'Crash Reduction'!$F$4+I43/$AF$1*'Crash Reduction'!$F$5+J43/$AF$1*'Crash Reduction'!$F$6","v":7942.363299060331},{"$f":"N43/$AF$1*'Crash Reduction'!$D$7+O43/$AF$1*'Crash Reduction'!$D$8+P43/$AF$1*'Crash Reduction'!$D$9","v":65.189804161642968},{"$f":"N43/$AF$1*'Crash Reduction'!$E$7+O43/$AF$1*'Crash Reduction'!$E$8+P43/$AF$1*'Crash Reduction'!$E$9","v":1510.3005596416765},{"$f":"N43/$AF$1*'Crash Reduction'!$F$7+O43/$AF$1*'Crash Reduction'!$F$8+P43/$AF$1*'Crash Reduction'!$F$9","v":7183.4958392313674}]
[2059,2264645.3871718305,9058581.5486873221,2983310.8279469162,2264645.3871718305,9058581.5486873221,2983310.8279469162,600860484.37460017,2403441937.4984007,1690628024.9396079,0,0,0,{"$f":"IFERROR(N43*(1+N$46),0)","v":528169409.54943472},2112677638.1977389,1591585580.8036191,0,0,0,11123039.896633184,44492159.586532734,26750286.377291899,7545277.2792776376,30181109.11711055,22736936.868623141,{"$f":"IFERROR((-1.5*K44^4+2.05*K44^3+0.16*K44^2+0.04*K44+0.025)*T44,0)*'Fixed Factors'!$I$13","v":467167.67565859377},{"$f":"IFERROR((-1.5*L44^4+2.05*L44^3+0.16*L44^2+0.04*L44+0.025)*U44,0)*'Fixed Factors'!$I$14","v":1868670.7026343751},{"$f":"IFERROR((-1.5*M44^4+2.05*M44^3+0.16*M44^2+0.04*M44+0.025)*V44,0)*'Fixed Factors'!$I$15","v":668757.15943229757},{"$f":"IFERROR((-1.5*(Q44)^4+2.05*(Q44)^3+0.16*(Q44)^2+0.04*Q44+0.025)*W44,0)*'Fixed Factors'!$I$13","v":316901.64572966081},{"$f":"IFERROR((-1.5*(R44)^4+2.05*(R44)^3+0.16*(R44)^2+0.04*R44+0.025)*X44,0)*'Fixed Factors'!$I$14","v":1267606.5829186433},{"$f":"IFERROR((-1.5*(S44)^4+2.05*(S44)^3+0.16*(S44)^2+0.04*S44+0.025)*Y44,0)*'Fixed Factors'!$I$15","v":568423.42171557853},{"$f":"H44/$AF$1*'Crash Reduction'!$D$4+TDC!I44/$AF$1*'Crash Reduction'!$D$5+TDC!J44/$AF$1*'Crash Reduction'!$D$6","v":72.771421925595433},{"$f":"H44/TDC!$AF$1*'Crash Reduction'!$E$4+I44/TDC!$AF$1*'Crash Reduction'!$E$5+J44/TDC!$AF$1*'Crash Reduction'!$E$6","v":1685.9495234504079},{"$f":"H44/$AF$1*'Crash Reduction'!$F$4+I44/$AF$1*'Crash Reduction'!$F$5+J44/$AF$1*'Crash Reduction'!$F$6","v":8018.9412031559368},{"$f":"N44/$AF$1*'Crash Reduction'!$D$7+O44/$AF$1*'Crash Reduction'!$D$8+P44/$AF$1*'Crash Reduction'!$D$9","v":65.602705742537282},{"$f":"N44/$AF$1*'Crash Reduction'!$E$7+O44/$AF$1*'Crash Reduction'!$E$8+P44/$AF$1*'Crash Reduction'!$E$9","v":1519.8665569125897},{"$f":"N44/$AF$1*'Crash Reduction'!$F$7+O44/$AF$1*'Crash Reduction'!$F$8+P44/$AF$1*'Crash Reduction'!$F$9","v":7228.9949295647548}]
[2060,2280000,9120000,3000000,2280000,9120000,3000000,607392000,2429568000,1703250000,0,0,0,542640000,2170560000,1627500000,0,0,0,11244000,44976000,26950000,7752000,31008000,23250000,{"$f":"IFERROR((-1.5*K45^4+2.05*K45^3+0.16*K45^2+0.04*K45+0.025)*T45,0)*'Fixed Factors'!$I$13","v":472248},{"$f":"IFERROR((-1.5*L45^4+2.05*L45^3+0.16*L45^2+0.04*L45+0.025)*U45,0)*'Fixed Factors'!$I$14","v":1888992},{"$f":"IFERROR((-1.5*M45^4+2.05*M45^3+0.16*M45^2+0.04*M45+0.025)*V45,0)*'Fixed Factors'!$I$15","v":673750},{"$f":"IFERROR((-1.5*(Q45)^4+2.05*(Q45)^3+0.16*(Q45)^2+0.04*Q45+0.025)*W45,0)*'Fixed Factors'!$I$13","v":325584},{"$f":"IFERROR((-1.5*(R45)^4+2.05*(R45)^3+0.16*(R45)^2+0.04*R45+0.025)*X45,0)*'Fixed Factors'!$I$14","v":1302336},{"$f":"IFERROR((-1.5*(S45)^4+2.05*(S45)^3+0.16*(S45)^2+0.04*S45+0.025)*Y45,0)*'Fixed Factors'!$I$15","v":581250},{"$f":"H45/$AF$1*'Crash Reduction'!$D$4+TDC!I45/$AF$1*'Crash Reduction'!$D$5+TDC!J45/$AF$1*'Crash Reduction'!$D$6","v":73.473254999999995},{"$f":"H45/TDC!$AF$1*'Crash Reduction'!$E$4+I45/TDC!$AF$1*'Crash Reduction'!$E$5+J45/TDC!$AF$1*'Crash Reduction'!$E$6","v":1702.2094109999998},{"$f":"H45/$AF$1*'Crash Reduction'!$F$4+I45/$AF$1*'Crash Reduction'!$F$5+J45/$AF$1*'Crash Reduction'!$F$6","v":8096.2786800000013},{"$f":"N45/$AF$1*'Crash Reduction'!$D$7+O45/$AF$1*'Crash Reduction'!$D$8+P45/$AF$1*'Crash Reduction'!$D$9","v":67.280850000000015},{"$f":"N45/$AF$1*'Crash Reduction'!$E$7+O45/$AF$1*'Crash Reduction'!$E$8+P45/$AF$1*'Crash Reduction'!$E$9","v":1558.7453699999999},{"$f":"N45/$AF$1*'Crash Reduction'!$F$7+O45/$AF$1*'Crash Reduction'!$F$8+P45/$AF$1*'Crash Reduction'!$F$9","v":7413.9156000000003}]
["CAGR*",{"$f":"IFERROR((B45/B5)^(1/($A$45-$A$5))-1,\"\")","v":6.7801400233125086E-3},6.7801400233125086E-3,5.5941780845458755E-3,6.7801400233125086E-3,6.7801400233125086E-3,5.5941780845458755E-3,{"$f":"IFERROR((H45/H20)^(1/($A$45-$A$20))-1,\"\")","v":1.0870269880032701E-2},{"$f":"IFERROR((I45/I20)^(1/($A$45-$A$20))-1,\"\")","v":1.0870269880032701E-2},{"$f":"IFERROR((J45/J15)^(1/($A$45-$A$15))-1,\"\")","v":7.4658498937647533E-3},null,null,null,{"$f":"IFERROR((N45/N5)^(1/($A$45-$A$5))-1,\"\")","v":6.7801400233125086E-3},{"$f":"IFERROR((O45/O5)^(1/($A$45-$A$5))-1,\"\")","v":6.7801400233125086E-3},{"$f":"IFERROR((P45/P5)^(1/($A$45-$A$5))-1,\"\")","v":5.5941780845458755E-3},null,null,null,{"$f":"IFERROR((T45/T20)^(1/($A$45-$A$20))-1,\"\")","v":1.0874734289445964E-2},{"$f":"IFERROR((U45/U20)^(1/($A$45-$A$20))-1,\"\")","v":1.0874734289445964E-2},{"$f":"IFERROR((V45/V15)^(1/($A$45-$A$15))-1,\"\")","v":7.4658498937647533E-3},{"$f":"IFERROR((W45/W5)^(1/($A$45-$A$5))-1,\"\")","v":6.7801400233125086E-3},6.7801400233125086E-3,5.5941780845458755E-3]
[null,"Cells highlighed in light blue are the numbers reported from the regional travel demand model, other years are interprolated "]
[null,"*Compound Annual Growth Rate"]

{"sheet":"Benefit Calculations","index":36,"n_rows":45,"n_cols":31,"rows_kept":45,"cut":false,"hidden":false,"merged":[[2,16,2,18],[2,19,2,21],[2,22,2,24],[2,25,2,27],[2,28,2,30],[1,16,1,18],[1,19,1,21],[1,22,1,24],[1,25,1,27],[1,28,1,30],[1,13,1,15],[0,0,2,0],[1,1,1,3],[1,4,1,6],[1,7,1,9],[1,10,1,12],[2,1,2,3],[2,4,2,6],[2,7,2,9],[2,10,2,12],[2,13,2,15]]}
["Benefit Calculations"]
[null,"Base Scenario",null,null,"Project Scenario",null,null,"Base Scenario",null,null,"Project Scenario",null,null,"Base Scenario",null,null,"Project Scenario",null,null,"Base Scenario",null,null,"Project Scenario",null,null,"Base Scenario",null,null,"Project Scenario"]
[null,"Vehicle Operating Cost",null,null,"Vehicle Operating Cost",null,null,"Value of Time",null,null,"Value of Time",null,null,"Reliability",null,null,"Reliability",null,null,"Safety",null,null,"Safety",null,null,"Non-CO2 Emissions",null,null,"Non-CO2 Emissions"]
["Year","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks","Fatality","Injury","Property Damage","Fatality","Injury","Property Damage","Psgr Car Business","Psgr Car Personal","Trucks","Psgr Car Business","Psgr Car Personal","Trucks"]
[{"$f":"TDC!A5","v":2020},{"$f":"TDC!H5*'Fixed Factors'!$N$3","v":161506800},{"$f":"TDC!I5*'Fixed Factors'!$N$4","v":646027200},{"$f":"TDC!J5*'Fixed Factors'!$N$5","v":1171800000},{"$f":"TDC!N5*'Fixed Factors'!$N$3","v":161506800},{"$f":"TDC!O5*'Fixed Factors'!$N$4","v":646027200},{"$f":"TDC!P5*'Fixed Factors'!$N$5","v":1171800000},{"$f":"TDC!T5*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":263380320},{"$f":"TDC!U5*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":588381696},{"$f":"TDC!V5*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":531960000},{"$f":"TDC!W5*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":263380320},{"$f":"TDC!X5*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":588381696},{"$f":"TDC!Y5*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":531960000},{"$f":"TDC!Z5*'Fixed Factors'!$D$13","v":6584508},{"$f":"TDC!AA5*'Fixed Factors'!$D$14","v":14709542.4},{"$f":"TDC!AB5*'Fixed Factors'!$D$15","v":33745050},{"$f":"TDC!AC5*'Fixed Factors'!$D$13","v":6584508},{"$f":"TDC!AD5*'Fixed Factors'!$D$14","v":14709542.4},{"$f":"TDC!AE5*'Fixed Factors'!$D$15","v":33745050},{"$f":"TDC!AF5*'Fixed Factors'!$G$3","v":501842880},{"$f":"TDC!AG5*'Fixed Factors'!$H$3","v":210731514.83999997},{"$f":"TDC!AH5*'Fixed Factors'!$I$3","v":24769723.440000005},{"$f":"TDC!AI5*'Fixed Factors'!$G$3","v":501842880},{"$f":"TDC!AJ5*'Fixed Factors'!$H$3","v":210731514.83999997},{"$f":"TDC!AK5*'Fixed Factors'!$I$3","v":24769723.440000005},{"$f":"TDC!H5*TDC!K5*'Fixed Factors'!$E$29+TDC!H5*(1-TDC!K5)*'Fixed Factors'!$D$29","v":4302661.4041324705},{"$f":"TDC!I5*TDC!L5*'Fixed Factors'!$E$30+TDC!I5*(1-TDC!L5)*'Fixed Factors'!$D$30","v":17210645.616529882},{"$f":"TDC!J5*TDC!M5*'Fixed Factors'!$E$31+TDC!J5*(1-TDC!M5)*'Fixed Factors'!$D$31","v":218420962.32306379},{"$f":"TDC!N5*TDC!Q5*'Fixed Factors'!$E$29+TDC!N5*(1-TDC!Q5)*'Fixed Factors'!$D$29","v":4302661.4041324705},{"$f":"TDC!O5*TDC!R5*'Fixed Factors'!$E$30+TDC!O5*(1-TDC!R5)*'Fixed Factors'!$D$30","v":17210645.616529882},{"$f":"TDC!P5*TDC!S5*'Fixed Factors'!$E$31+TDC!P5*(1-TDC!S5)*'Fixed Factors'!$D$31","v":218420962.32306379}]
[{"$f":"TDC!A6","v":2021},{"$f":"TDC!H6*'Fixed Factors'!$N$3","v":162601838.71871713},{"$f":"TDC!I6*'Fixed Factors'!$N$4","v":650407354.87486851},{"$f":"TDC!J6*'Fixed Factors'!$N$5","v":1178355257.8794708},{"$f":"TDC!N6*'Fixed Factors'!$N$3","v":162601838.71871713},{"$f":"TDC!O6*'Fixed Factors'!$N$4","v":650407354.87486851},{"$f":"TDC!P6*'Fixed Factors'!$N$5","v":1178355257.8794708},{"$f":"TDC!T6*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":265166075.44898486},{"$f":"TDC!U6*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":592371006.28603411},{"$f":"TDC!V6*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":534935878.97385502},{"$f":"TDC!W6*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":265166075.44898486},{"$f":"TDC!X6*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":592371006.28603411},{"$f":"TDC!Y6*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":534935878.97385502},{"$f":"TDC!Z6*'Fixed Factors'!$D$13","v":6629151.886224621},{"$f":"TDC!AA6*'Fixed Factors'!$D$14","v":14809275.157150853},{"$f":"TDC!AB6*'Fixed Factors'!$D$15","v":33933825.819171906},{"$f":"TDC!AC6*'Fixed Factors'!$D$13","v":6629151.886224621},{"$f":"TDC!AD6*'Fixed Factors'!$D$14","v":14809275.157150853},{"$f":"TDC!AE6*'Fixed Factors'!$D$15","v":33933825.819171906},{"$f":"TDC!AF6*'Fixed Factors'!$G$3","v":505015679.57639438},{"$f":"TDC!AG6*'Fixed Factors'!$H$3","v":212063821.99760538},{"$f":"TDC!AH6*'Fixed Factors'!$I$3","v":24926324.980382197},{"$f":"TDC!AI6*'Fixed Factors'!$G$3","v":505015679.57639438},{"$f":"TDC!AJ6*'Fixed Factors'!$H$3","v":212063821.99760538},{"$f":"TDC!AK6*'Fixed Factors'!$I$3","v":24926324.980382197},{"$f":"TDC!H6*TDC!K6*'Fixed Factors'!$E$29+TDC!H6*(1-TDC!K6)*'Fixed Factors'!$D$29","v":4331834.0509253908},{"$f":"TDC!I6*TDC!L6*'Fixed Factors'!$E$30+TDC!I6*(1-TDC!L6)*'Fixed Factors'!$D$30","v":17327336.203701563},{"$f":"TDC!J6*TDC!M6*'Fixed Factors'!$E$31+TDC!J6*(1-TDC!M6)*'Fixed Factors'!$D$31","v":219642848.08369687},{"$f":"TDC!N6*TDC!Q6*'Fixed Factors'!$E$29+TDC!N6*(1-TDC!Q6)*'Fixed Factors'!$D$29","v":4331834.0509253908},{"$f":"TDC!O6*TDC!R6*'Fixed Factors'!$E$30+TDC!O6*(1-TDC!R6)*'Fixed Factors'!$D$30","v":17327336.203701563},{"$f":"TDC!P6*TDC!S6*'Fixed Factors'!$E$31+TDC!P6*(1-TDC!S6)*'Fixed Factors'!$D$31","v":219642848.08369687}]
[{"$f":"TDC!A7","v":2022},{"$f":"TDC!H7*'Fixed Factors'!$N$3","v":163704301.95327809},{"$f":"TDC!I7*'Fixed Factors'!$N$4","v":654817207.81311238},{"$f":"TDC!J7*'Fixed Factors'!$N$5","v":1184947187.0389094},{"$f":"TDC!N7*'Fixed Factors'!$N$3","v":163704301.95327809},{"$f":"TDC!O7*'Fixed Factors'!$N$4","v":654817207.81311238},{"$f":"TDC!P7*'Fixed Factors'!$N$5","v":1184947187.0389094},{"$f":"TDC!T7*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":266963938.56996122},{"$f":"TDC!U7*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":596387364.65440392},{"$f":"TDC!V7*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":537928405.54464781},{"$f":"TDC!W7*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":266963938.56996122},{"$f":"TDC!X7*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":596387364.65440392},{"$f":"TDC!Y7*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":537928405.54464781},{"$f":"TDC!Z7*'Fixed Factors'!$D$13","v":6674098.4642490307},{"$f":"TDC!AA7*'Fixed Factors'!$D$14","v":14909684.1163601},{"$f":"TDC!AB7*'Fixed Factors'!$D$15","v":34123657.683894314},{"$f":"TDC!AC7*'Fixed Factors'!$D$13","v":6674098.4642490307},{"$f":"TDC!AD7*'Fixed Factors'!$D$14","v":14909684.1163601},{"$f":"TDC!AE7*'Fixed Factors'!$D$15","v":34123657.683894314},{"$f":"TDC!AF7*'Fixed Factors'!$G$3","v":508208705.82950711},{"$f":"TDC!AG7*'Fixed Factors'!$H$3","v":213404622.64668968},{"$f":"TDC!AH7*'Fixed Factors'!$I$3","v":25083924.859504253},{"$f":"TDC!AI7*'Fixed Factors'!$G$3","v":508208705.82950711},{"$f":"TDC!AJ7*'Fixed Factors'!$H$3","v":213404622.64668968},{"$f":"TDC!AK7*'Fixed Factors'!$I$3","v":25083924.859504253},{"$f":"TDC!H7*TDC!K7*'Fixed Factors'!$E$29+TDC!H7*(1-TDC!K7)*'Fixed Factors'!$D$29","v":4361204.4923484176},{"$f":"TDC!I7*TDC!L7*'Fixed Factors'!$E$30+TDC!I7*(1-TDC!L7)*'Fixed Factors'!$D$30","v":17444817.969393671},{"$f":"TDC!J7*TDC!M7*'Fixed Factors'!$E$31+TDC!J7*(1-TDC!M7)*'Fixed Factors'!$D$31","v":220871569.29087391},{"$f":"TDC!N7*TDC!Q7*'Fixed Factors'!$E$29+TDC!N7*(1-TDC!Q7)*'Fixed Factors'!$D$29","v":4361204.4923484176},{"$f":"TDC!O7*TDC!R7*'Fixed Factors'!$E$30+TDC!O7*(1-TDC!R7)*'Fixed Factors'!$D$30","v":17444817.969393671},{"$f":"TDC!P7*TDC!S7*'Fixed Factors'!$E$31+TDC!P7*(1-TDC!S7)*'Fixed Factors'!$D$31","v":220871569.29087391}]
[{"$f":"TDC!A8","v":2023},{"$f":"TDC!H8*'Fixed Factors'!$N$3","v":164814240.04293996},{"$f":"TDC!I8*'Fixed Factors'!$N$4","v":659256960.17175984},{"$f":"TDC!J8*'Fixed Factors'!$N$5","v":1191575992.6239867},{"$f":"TDC!N8*'Fixed Factors'!$N$3","v":164814240.04293996},{"$f":"TDC!O8*'Fixed Factors'!$N$4","v":659256960.17175984},{"$f":"TDC!P8*'Fixed Factors'!$N$5","v":1191575992.6239867},{"$f":"TDC!T8*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":268773991.45464057},{"$f":"TDC!U8*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":600430954.4948951},{"$f":"TDC!V8*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":540937672.84200048},{"$f":"TDC!W8*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":268773991.45464057},{"$f":"TDC!X8*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":600430954.4948951},{"$f":"TDC!Y8*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":540937672.84200048},{"$f":"TDC!Z8*'Fixed Factors'!$D$13","v":6719349.7863660147},{"$f":"TDC!AA8*'Fixed Factors'!$D$14","v":15010773.86237238},{"$f":"TDC!AB8*'Fixed Factors'!$D$15","v":34314551.501874097},{"$f":"TDC!AC8*'Fixed Factors'!$D$13","v":6719349.7863660147},{"$f":"TDC!AD8*'Fixed Factors'!$D$14","v":15010773.86237238},{"$f":"TDC!AE8*'Fixed Factors'!$D$15","v":34314551.501874097},{"$f":"TDC!AF8*'Fixed Factors'!$G$3","v":511422088.70856923},{"$f":"TDC!AG8*'Fixed Factors'!$H$3","v":214753971.35492614},{"$f":"TDC!AH8*'Fixed Factors'!$I$3","v":25242529.491338819},{"$f":"TDC!AI8*'Fixed Factors'!$G$3","v":511422088.70856923},{"$f":"TDC!AJ8*'Fixed Factors'!$H$3","v":214753971.35492614},{"$f":"TDC!AK8*'Fixed Factors'!$I$3","v":25242529.491338819},{"$f":"TDC!H8*TDC!K8*'Fixed Factors'!$E$29+TDC!H8*(1-TDC!K8)*'Fixed Factors'!$D$29","v":4390774.0694768401},{"$f":"TDC!I8*TDC!L8*'Fixed Factors'!$E$30+TDC!I8*(1-TDC!L8)*'Fixed Factors'!$D$30","v":17563096.27790736},{"$f":"TDC!J8*TDC!M8*'Fixed Factors'!$E$31+TDC!J8*(1-TDC!M8)*'Fixed Factors'!$D$31","v":222107164.18330017},{"$f":"TDC!N8*TDC!Q8*'Fixed Factors'!$E$29+TDC!N8*(1-TDC!Q8)*'Fixed Factors'!$D$29","v":4390774.0694768401},{"$f":"TDC!O8*TDC!R8*'Fixed Factors'!$E$30+TDC!O8*(1-TDC!R8)*'Fixed Factors'!$D$30","v":17563096.27790736},{"$f":"TDC!P8*TDC!S8*'Fixed Factors'!$E$31+TDC!P8*(1-TDC!S8)*'Fixed Factors'!$D$31","v":222107164.18330017}]
[{"$f":"TDC!A9","v":2024},{"$f":"TDC!H9*'Fixed Factors'!$N$3","v":165931703.66826695},{"$f":"TDC!I9*'Fixed Factors'!$N$4","v":663726814.67306781},{"$f":"TDC!J9*'Fixed Factors'!$N$5","v":1198241880.927995},{"$f":"TDC!N9*'Fixed Factors'!$N$3","v":165931703.66826695},{"$f":"TDC!O9*'Fixed Factors'!$N$4","v":663726814.67306781},{"$f":"TDC!P9*'Fixed Factors'!$N$5","v":1198241880.927995},{"$f":"TDC!T9*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":270596316.75132757},{"$f":"TDC!U9*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":604501960.44070172},{"$f":"TDC!V9*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":543963774.51651847},{"$f":"TDC!W9*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":270596316.75132757},{"$f":"TDC!X9*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":604501960.44070172},{"$f":"TDC!Y9*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":543963774.51651847},{"$f":"TDC!Z9*'Fixed Factors'!$D$13","v":6764907.9187831907},{"$f":"TDC!AA9*'Fixed Factors'!$D$14","v":15112549.011017542},{"$f":"TDC!AB9*'Fixed Factors'!$D$15","v":34506513.213866904},{"$f":"TDC!AC9*'Fixed Factors'!$D$13","v":6764907.9187831907},{"$f":"TDC!AD9*'Fixed Factors'!$D$14","v":15112549.011017542},{"$f":"TDC!AE9*'Fixed Factors'!$D$15","v":34506513.213866904},{"$f":"TDC!AF9*'Fixed Factors'!$G$3","v":514655959.00366086},{"$f":"TDC!AG9*'Fixed Factors'!$H$3","v":216111923.04307351},{"$f":"TDC!AH9*'Fixed Factors'!$I$3","v":25402145.331360795},{"$f":"TDC!AI9*'Fixed Factors'!$G$3","v":514655959.00366086},{"$f":"TDC!AJ9*'Fixed Factors'!$H$3","v":216111923.04307351},{"$f":"TDC!AK9*'Fixed Factors'!$I$3","v":25402145.331360795},{"$f":"TDC!H9*TDC!K9*'Fixed Factors'!$E$29+TDC!H9*(1-TDC!K9)*'Fixed Factors'!$D$29","v":4420544.1324786227},{"$f":"TDC!I9*TDC!L9*'Fixed Factors'!$E$30+TDC!I9*(1-TDC!L9)*'Fixed Factors'!$D$30","v":17682176.529914491},{"$f":"TDC!J9*TDC!M9*'Fixed Factors'!$E$31+TDC!J9*(1-TDC!M9)*'Fixed Factors'!$D$31","v":223349671.213595},{"$f":"TDC!N9*TDC!Q9*'Fixed Factors'!$E$29+TDC!N9*(1-TDC!Q9)*'Fixed Factors'!$D$29","v":4420544.1324786227},{"$f":"TDC!O9*TDC!R9*'Fixed Factors'!$E$30+TDC!O9*(1-TDC!R9)*'Fixed Factors'!$D$30","v":17682176.529914491},{"$f":"TDC!P9*TDC!S9*'Fixed Factors'!$E$31+TDC!P9*(1-TDC!S9)*'Fixed Factors'!$D$31","v":223349671.213595}]
[{"$f":"TDC!A10","v":2025},{"$f":"TDC!H10*'Fixed Factors'!$N$3","v":167056743.85344458},{"$f":"TDC!I10*'Fixed Factors'!$N$4","v":668226975.41377831},{"$f":"TDC!J10*'Fixed Factors'!$N$5","v":1204945059.3982673},{"$f":"TDC!N10*'Fixed Factors'!$N$3","v":167056743.85344458},{"$f":"TDC!O10*'Fixed Factors'!$N$4","v":668226975.41377831},{"$f":"TDC!P10*'Fixed Factors'!$N$5","v":1204945059.3982673},{"$f":"TDC!T10*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":272430997.66869426},{"$f":"TDC!U10*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":608600568.37685657},{"$f":"TDC!V10*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":547006804.74270558},{"$f":"TDC!W10*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":272430997.66869426},{"$f":"TDC!X10*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":608600568.37685657},{"$f":"TDC!Y10*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":547006804.74270558},{"$f":"TDC!Z10*'Fixed Factors'!$D$13","v":6810774.9417173564},{"$f":"TDC!AA10*'Fixed Factors'!$D$14","v":15215014.209421417},{"$f":"TDC!AB10*'Fixed Factors'!$D$15","v":34699548.793862008},{"$f":"TDC!AC10*'Fixed Factors'!$D$13","v":6810774.9417173564},{"$f":"TDC!AD10*'Fixed Factors'!$D$14","v":15215014.209421417},{"$f":"TDC!AE10*'Fixed Factors'!$D$15","v":34699548.793862008},{"$f":"TDC!AF10*'Fixed Factors'!$G$3","v":517910448.35118729},{"$f":"TDC!AG10*'Fixed Factors'!$H$3","v":217478532.98727536},{"$f":"TDC!AH10*'Fixed Factors'!$I$3","v":25562778.87681761},{"$f":"TDC!AI10*'Fixed Factors'!$G$3","v":517910448.35118729},{"$f":"TDC!AJ10*'Fixed Factors'!$H$3","v":217478532.98727536},{"$f":"TDC!AK10*'Fixed Factors'!$I$3","v":25562778.87681761},{"$f":"TDC!H10*TDC!K10*'Fixed Factors'!$E$29+TDC!H10*(1-TDC!K10)*'Fixed Factors'!$D$29","v":4450516.0406760601},{"$f":"TDC!I10*TDC!L10*'Fixed Factors'!$E$30+TDC!I10*(1-TDC!L10)*'Fixed Factors'!$D$30","v":17802064.162704241},{"$f":"TDC!J10*TDC!M10*'Fixed Factors'!$E$31+TDC!J10*(1-TDC!M10)*'Fixed Factors'!$D$31","v":224599129.04948863},{"$f":"TDC!N10*TDC!Q10*'Fixed Factors'!$E$29+TDC!N10*(1-TDC!Q10)*'Fixed Factors'!$D$29","v":4450516.0406760601},{"$f":"TDC!O10*TDC!R10*'Fixed Factors'!$E$30+TDC!O10*(1-TDC!R10)*'Fixed Factors'!$D$30","v":17802064.162704241},{"$f":"TDC!P10*TDC!S10*'Fixed Factors'!$E$31+TDC!P10*(1-TDC!S10)*'Fixed Factors'!$D$31","v":224599129.04948863}]
[{"$f":"TDC!A11","v":2026},{"$f":"TDC!H11*'Fixed Factors'!$N$3","v":164814240.04293996},{"$f":"TDC!I11*'Fixed Factors'!$N$4","v":659256960.17175984},{"$f":"TDC!J11*'Fixed Factors'!$N$5","v":1191575992.6239867},{"$f":"TDC!N11*'Fixed Factors'!$N$3","v":164814240.04293996},{"$f":"TDC!O11*'Fixed Factors'!$N$4","v":659256960.17175984},{"$f":"TDC!P11*'Fixed Factors'!$N$5","v":1191575992.6239867},{"$f":"TDC!T11*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":268773991.45464057},{"$f":"TDC!U11*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":600430954.4948951},{"$f":"TDC!V11*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":540937672.84200048},{"$f":"TDC!W11*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":268773991.45464057},{"$f":"TDC!X11*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":600430954.4948951},{"$f":"TDC!Y11*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":540937672.84200048},{"$f":"TDC!Z11*'Fixed Factors'!$D$13","v":6719349.7863660147},{"$f":"TDC!AA11*'Fixed Factors'!$D$14","v":15010773.86237238},{"$f":"TDC!AB11*'Fixed Factors'!$D$15","v":34314551.501874097},{"$f":"TDC!AC11*'Fixed Factors'!$D$13","v":6719349.7863660147},{"$f":"TDC!AD11*'Fixed Factors'!$D$14","v":15010773.86237238},{"$f":"TDC!AE11*'Fixed Factors'!$D$15","v":34314551.501874097},{"$f":"TDC!AF11*'Fixed Factors'!$G$3","v":511422088.70856923},{"$f":"TDC!AG11*'Fixed Factors'!$H$3","v":214753971.35492614},{"$f":"TDC!AH11*'Fixed Factors'!$I$3","v":25242529.491338819},{"$f":"TDC!AI11*'Fixed Factors'!$G$3","v":511422088.70856923},{"$f":"TDC!AJ11*'Fixed Factors'!$H$3","v":214753971.35492614},{"$f":"TDC!AK11*'Fixed Factors'!$I$3","v":25242529.491338819},{"$f":"TDC!H11*TDC!K11*'Fixed Factors'!$E$29+TDC!H11*(1-TDC!K11)*'Fixed Factors'!$D$29","v":4390774.0694768401},{"$f":"TDC!I11*TDC!L11*'Fixed Factors'!$E$30+TDC!I11*(1-TDC!L11)*'Fixed Factors'!$D$30","v":17563096.27790736},{"$f":"TDC!J11*TDC!M11*'Fixed Factors'!$E$31+TDC!J11*(1-TDC!M11)*'Fixed Factors'!$D$31","v":222107164.18330017},{"$f":"TDC!N11*TDC!Q11*'Fixed Factors'!$E$29+TDC!N11*(1-TDC!Q11)*'Fixed Factors'!$D$29","v":4390774.0694768401},{"$f":"TDC!O11*TDC!R11*'Fixed Factors'!$E$30+TDC!O11*(1-TDC!R11)*'Fixed Factors'!$D$30","v":17563096.27790736},{"$f":"TDC!P11*TDC!S11*'Fixed Factors'!$E$31+TDC!P11*(1-TDC!S11)*'Fixed Factors'!$D$31","v":222107164.18330017}]
[{"$f":"TDC!A12","v":2027},{"$f":"TDC!H12*'Fixed Factors'!$N$3","v":165931703.66826695},{"$f":"TDC!I12*'Fixed Factors'!$N$4","v":663726814.67306781},{"$f":"TDC!J12*'Fixed Factors'!$N$5","v":1198241880.927995},{"$f":"TDC!N12*'Fixed Factors'!$N$3","v":165931703.66826695},{"$f":"TDC!O12*'Fixed Factors'!$N$4","v":663726814.67306781},{"$f":"TDC!P12*'Fixed Factors'!$N$5","v":1198241880.927995},{"$f":"TDC!T12*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":270596316.75132757},{"$f":"TDC!U12*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":604501960.44070172},{"$f":"TDC!V12*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":543963774.51651847},{"$f":"TDC!W12*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":270596316.75132757},{"$f":"TDC!X12*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":604501960.44070172},{"$f":"TDC!Y12*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":543963774.51651847},{"$f":"TDC!Z12*'Fixed Factors'!$D$13","v":6764907.9187831907},{"$f":"TDC!AA12*'Fixed Factors'!$D$14","v":15112549.011017542},{"$f":"TDC!AB12*'Fixed Factors'!$D$15","v":34506513.213866904},{"$f":"TDC!AC12*'Fixed Factors'!$D$13","v":6764907.9187831907},{"$f":"TDC!AD12*'Fixed Factors'!$D$14","v":15112549.011017542},{"$f":"TDC!AE12*'Fixed Factors'!$D$15","v":34506513.213866904},{"$f":"TDC!AF12*'Fixed Factors'!$G$3","v":514655959.00366086},{"$f":"TDC!AG12*'Fixed Factors'!$H$3","v":216111923.04307351},{"$f":"TDC!AH12*'Fixed Factors'!$I$3","v":25402145.331360795},{"$f":"TDC!AI12*'Fixed Factors'!$G$3","v":514655959.00366086},{"$f":"TDC!AJ12*'Fixed Factors'!$H$3","v":216111923.04307351},{"$f":"TDC!AK12*'Fixed Factors'!$I$3","v":25402145.331360795},{"$f":"TDC!H12*TDC!K12*'Fixed Factors'!$E$29+TDC!H12*(1-TDC!K12)*'Fixed Factors'!$D$29","v":4420544.1324786227},{"$f":"TDC!I12*TDC!L12*'Fixed Factors'!$E$30+TDC!I12*(1-TDC!L12)*'Fixed Factors'!$D$30","v":17682176.529914491},{"$f":"TDC!J12*TDC!M12*'Fixed Factors'!$E$31+TDC!J12*(1-TDC!M12)*'Fixed Factors'!$D$31","v":223349671.213595},{"$f":"TDC!N12*TDC!Q12*'Fixed Factors'!$E$29+TDC!N12*(1-TDC!Q12)*'Fixed Factors'!$D$29","v":4420544.1324786227},{"$f":"TDC!O12*TDC!R12*'Fixed Factors'!$E$30+TDC!O12*(1-TDC!R12)*'Fixed Factors'!$D$30","v":17682176.529914491},{"$f":"TDC!P12*TDC!S12*'Fixed Factors'!$E$31+TDC!P12*(1-TDC!S12)*'Fixed Factors'!$D$31","v":223349671.213595}]
[{"$f":"TDC!A13","v":2028},{"$f":"TDC!H13*'Fixed Factors'!$N$3","v":167056743.85344458},{"$f":"TDC!I13*'Fixed Factors'!$N$4","v":668226975.41377831},{"$f":"TDC!J13*'Fixed Factors'!$N$5","v":1204945059.3982673},{"$f":"TDC!N13*'Fixed Factors'!$N$3","v":167056743.85344458},{"$f":"TDC!O13*'Fixed Factors'!$N$4","v":668226975.41377831},{"$f":"TDC!P13*'Fixed Factors'!$N$5","v":1204945059.3982673},{"$f":"TDC!T13*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":272430997.66869426},{"$f":"TDC!U13*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":608600568.37685657},{"$f":"TDC!V13*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":547006804.74270558},{"$f":"TDC!W13*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":272430997.66869426},{"$f":"TDC!X13*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":608600568.37685657},{"$f":"TDC!Y13*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":547006804.74270558},{"$f":"TDC!Z13*'Fixed Factors'!$D$13","v":6810774.9417173564},{"$f":"TDC!AA13*'Fixed Factors'!$D$14","v":15215014.209421417},{"$f":"TDC!AB13*'Fixed Factors'!$D$15","v":34699548.793862008},{"$f":"TDC!AC13*'Fixed Factors'!$D$13","v":6810774.9417173564},{"$f":"TDC!AD13*'Fixed Factors'!$D$14","v":15215014.209421417},{"$f":"TDC!AE13*'Fixed Factors'!$D$15","v":34699548.793862008},{"$f":"TDC!AF13*'Fixed Factors'!$G$3","v":517910448.35118729},{"$f":"TDC!AG13*'Fixed Factors'!$H$3","v":217478532.98727536},{"$f":"TDC!AH13*'Fixed Factors'!$I$3","v":25562778.87681761},{"$f":"TDC!AI13*'Fixed Factors'!$G$3","v":517910448.35118729},{"$f":"TDC!AJ13*'Fixed Factors'!$H$3","v":217478532.98727536},{"$f":"TDC!AK13*'Fixed Factors'!$I$3","v":25562778.87681761},{"$f":"TDC!H13*TDC!K13*'Fixed Factors'!$E$29+TDC!H13*(1-TDC!K13)*'Fixed Factors'!$D$29","v":4450516.0406760601},{"$f":"TDC!I13*TDC!L13*'Fixed Factors'!$E$30+TDC!I13*(1-TDC!L13)*'Fixed Factors'!$D$30","v":17802064.162704241},{"$f":"TDC!J13*TDC!M13*'Fixed Factors'!$E$31+TDC!J13*(1-TDC!M13)*'Fixed Factors'!$D$31","v":224599129.04948863},{"$f":"TDC!N13*TDC!Q13*'Fixed Factors'!$E$29+TDC!N13*(1-TDC!Q13)*'Fixed Factors'!$D$29","v":4450516.0406760601},{"$f":"TDC!O13*TDC!R13*'Fixed Factors'!$E$30+TDC!O13*(1-TDC!R13)*'Fixed Factors'!$D$30","v":17802064.162704241},{"$f":"TDC!P13*TDC!S13*'Fixed Factors'!$E$31+TDC!P13*(1-TDC!S13)*'Fixed Factors'!$D$31","v":224599129.04948863}]
[{"$f":"TDC!A14","v":2029},{"$f":"TDC!H14*'Fixed Factors'!$N$3","v":168189411.9686096},{"$f":"TDC!I14*'Fixed Factors'!$N$4","v":672757647.87443841},{"$f":"TDC!J14*'Fixed Factors'!$N$5","v":1211685736.6426349},{"$f":"TDC!N14*'Fixed Factors'!$N$3","v":168189411.9686096},{"$f":"TDC!O14*'Fixed Factors'!$N$4","v":672757647.87443841},{"$f":"TDC!P14*'Fixed Factors'!$N$5","v":1211685736.6426349},{"$f":"TDC!T14*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":274278117.97957873},{"$f":"TDC!U14*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":612726965.44871926},{"$f":"TDC!V14*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":550066858.22189474},{"$f":"TDC!W14*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":274278117.97957873},{"$f":"TDC!X14*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":612726965.44871926},{"$f":"TDC!Y14*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":550066858.22189474},{"$f":"TDC!Z14*'Fixed Factors'!$D$13","v":6856952.9494894668},{"$f":"TDC!AA14*'Fixed Factors'!$D$14","v":15318174.13621798},{"$f":"TDC!AB14*'Fixed Factors'!$D$15","v":34893664.249268264},{"$f":"TDC!AC14*'Fixed Factors'!$D$13","v":6856952.9494894668},{"$f":"TDC!AD14*'Fixed Factors'!$D$14","v":15318174.13621798},{"$f":"TDC!AE14*'Fixed Factors'!$D$15","v":34893664.249268264},{"$f":"TDC!AF14*'Fixed Factors'!$G$3","v":521185689.23939145},{"$f":"TDC!AG14*'Fixed Factors'!$H$3","v":218853856.82137489},{"$f":"TDC!AH14*'Fixed Factors'!$I$3","v":25724436.667001247},{"$f":"TDC!AI14*'Fixed Factors'!$G$3","v":521185689.23939145},{"$f":"TDC!AJ14*'Fixed Factors'!$H$3","v":218853856.82137489},{"$f":"TDC!AK14*'Fixed Factors'!$I$3","v":25724436.667001247},{"$f":"TDC!H14*TDC!K14*'Fixed Factors'!$E$29+TDC!H14*(1-TDC!K14)*'Fixed Factors'!$D$29","v":4480691.1626078421},{"$f":"TDC!I14*TDC!L14*'Fixed Factors'!$E$30+TDC!I14*(1-TDC!L14)*'Fixed Factors'!$D$30","v":17922764.650431368},{"$f":"TDC!J14*TDC!M14*'Fixed Factors'!$E$31+TDC!J14*(1-TDC!M14)*'Fixed Factors'!$D$31","v":225855576.57502535},{"$f":"TDC!N14*TDC!Q14*'Fixed Factors'!$E$29+TDC!N14*(1-TDC!Q14)*'Fixed Factors'!$D$29","v":4480691.1626078421},{"$f":"TDC!O14*TDC!R14*'Fixed Factors'!$E$30+TDC!O14*(1-TDC!R14)*'Fixed Factors'!$D$30","v":17922764.650431368},{"$f":"TDC!P14*TDC!S14*'Fixed Factors'!$E$31+TDC!P14*(1-TDC!S14)*'Fixed Factors'!$D$31","v":225855576.57502535}]
[{"$f":"TDC!A15","v":2030},{"$f":"TDC!H15*'Fixed Factors'!$N$3","v":169329759.73219535},{"$f":"TDC!I15*'Fixed Factors'!$N$4","v":677319038.92878139},{"$f":"TDC!J15*'Fixed Factors'!$N$5","v":1226340000},{"$f":"TDC!N15*'Fixed Factors'!$N$3","v":169329759.73219535},{"$f":"TDC!O15*'Fixed Factors'!$N$4","v":677319038.92878139},{"$f":"TDC!P15*'Fixed Factors'!$N$5","v":1218464122.4359179},{"$f":"TDC!T15*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":276137762.02481085},{"$f":"TDC!U15*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":616881340.07052088},{"$f":"TDC!V15*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":616616000},{"$f":"TDC!W15*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":276137762.02481085},{"$f":"TDC!X15*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":616881340.07052088},{"$f":"TDC!Y15*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":553144030.18519461},{"$f":"TDC!Z15*'Fixed Factors'!$D$13","v":6903444.0506202718},{"$f":"TDC!AA15*'Fixed Factors'!$D$14","v":15422033.501763023},{"$f":"TDC!AB15*'Fixed Factors'!$D$15","v":39115230},{"$f":"TDC!AC15*'Fixed Factors'!$D$13","v":6903444.0506202718},{"$f":"TDC!AD15*'Fixed Factors'!$D$14","v":15422033.501763023},{"$f":"TDC!AE15*'Fixed Factors'!$D$15","v":35088865.621101022},{"$f":"TDC!AF15*'Fixed Factors'!$G$3","v":525783960.10449576},{"$f":"TDC!AG15*'Fixed Factors'!$H$3","v":220784741.21500838},{"$f":"TDC!AH15*'Fixed Factors'!$I$3","v":25951395.944835071},{"$f":"TDC!AI15*'Fixed Factors'!$G$3","v":524481815.01390088},{"$f":"TDC!AJ15*'Fixed Factors'!$H$3","v":220237950.53924438},{"$f":"TDC!AK15*'Fixed Factors'!$I$3","v":25887125.283522133},{"$f":"TDC!H15*TDC!K15*'Fixed Factors'!$E$29+TDC!H15*(1-TDC!K15)*'Fixed Factors'!$D$29","v":4511070.8760915427},{"$f":"TDC!I15*TDC!L15*'Fixed Factors'!$E$30+TDC!I15*(1-TDC!L15)*'Fixed Factors'!$D$30","v":18044283.504366171},{"$f":"TDC!J15*TDC!M15*'Fixed Factors'!$E$31+TDC!J15*(1-TDC!M15)*'Fixed Factors'!$D$31","v":228587099.27911422},{"$f":"TDC!N15*TDC!Q15*'Fixed Factors'!$E$29+TDC!N15*(1-TDC!Q15)*'Fixed Factors'!$D$29","v":4511070.8760915427},{"$f":"TDC!O15*TDC!R15*'Fixed Factors'!$E$30+TDC!O15*(1-TDC!R15)*'Fixed Factors'!$D$30","v":18044283.504366171},{"$f":"TDC!P15*TDC!S15*'Fixed Factors'!$E$31+TDC!P15*(1-TDC!S15)*'Fixed Factors'!$D$31","v":227119052.89177382}]
[{"$f":"TDC!A16","v":2031},{"$f":"TDC!H16*'Fixed Factors'!$N$3","v":170477839.21329349},{"$f":"TDC!I16*'Fixed Factors'!$N$4","v":681911356.85317397},{"$f":"TDC!J16*'Fixed Factors'!$N$5","v":1235495670.3587196},{"$f":"TDC!N16*'Fixed Factors'!$N$3","v":170477839.21329349},{"$f":"TDC!O16*'Fixed Factors'!$N$4","v":681911356.85317397},{"$f":"TDC!P16*'Fixed Factors'!$N$5","v":1225280427.726454},{"$f":"TDC!T16*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":278010014.71706325},{"$f":"TDC!U16*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":621063881.93396771},{"$f":"TDC!V16*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":621219562.49809372},{"$f":"TDC!W16*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":278010014.71706325},{"$f":"TDC!X16*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":621063881.93396771},{"$f":"TDC!Y16*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":556238416.3964541},{"$f":"TDC!Z16*'Fixed Factors'!$D$13","v":6950250.3679265818},{"$f":"TDC!AA16*'Fixed Factors'!$D$14","v":15526597.048349194},{"$f":"TDC!AB16*'Fixed Factors'!$D$15","v":39407258.435740083},{"$f":"TDC!AC16*'Fixed Factors'!$D$13","v":6950250.3679265818},{"$f":"TDC!AD16*'Fixed Factors'!$D$14","v":15526597.048349194},{"$f":"TDC!AE16*'Fixed Factors'!$D$15","v":35285158.984170161},{"$f":"TDC!AF16*'Fixed Factors'!$G$3","v":529487879.99851435},{"$f":"TDC!AG16*'Fixed Factors'!$H$3","v":222340073.93211806},{"$f":"TDC!AH16*'Fixed Factors'!$I$3","v":26134212.270571835},{"$f":"TDC!AI16*'Fixed Factors'!$G$3","v":527798959.88331318},{"$f":"TDC!AJ16*'Fixed Factors'!$H$3","v":221630870.49713042},{"$f":"TDC!AK16*'Fixed Factors'!$I$3","v":26050851.350584716},{"$f":"TDC!H16*TDC!K16*'Fixed Factors'!$E$29+TDC!H16*(1-TDC!K16)*'Fixed Factors'!$D$29","v":4541656.5682865297},{"$f":"TDC!I16*TDC!L16*'Fixed Factors'!$E$30+TDC!I16*(1-TDC!L16)*'Fixed Factors'!$D$30","v":18166626.273146119},{"$f":"TDC!J16*TDC!M16*'Fixed Factors'!$E$31+TDC!J16*(1-TDC!M16)*'Fixed Factors'!$D$31","v":230293696.24998319},{"$f":"TDC!N16*TDC!Q16*'Fixed Factors'!$E$29+TDC!N16*(1-TDC!Q16)*'Fixed Factors'!$D$29","v":4541656.5682865297},{"$f":"TDC!O16*TDC!R16*'Fixed Factors'!$E$30+TDC!O16*(1-TDC!R16)*'Fixed Factors'!$D$30","v":18166626.273146119},{"$f":"TDC!P16*TDC!S16*'Fixed Factors'!$E$31+TDC!P16*(1-TDC!S16)*'Fixed Factors'!$D$31","v":228389597.32004377}]
[{"$f":"TDC!A17","v":2032},{"$f":"TDC!H17*'Fixed Factors'!$N$3","v":171633702.8340314},{"$f":"TDC!I17*'Fixed Factors'!$N$4","v":686534811.33612561},{"$f":"TDC!J17*'Fixed Factors'!$N$5","v":1244719695.5780141},{"$f":"TDC!N17*'Fixed Factors'!$N$3","v":171633702.8340314},{"$f":"TDC!O17*'Fixed Factors'!$N$4","v":686534811.33612561},{"$f":"TDC!P17*'Fixed Factors'!$N$5","v":1232134864.6426644},{"$f":"TDC!T17*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":279894961.5447281},{"$f":"TDC!U17*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":625274782.01690209},{"$f":"TDC!V17*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":625857494.5027746},{"$f":"TDC!W17*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":279894961.5447281},{"$f":"TDC!X17*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":625274782.01690209},{"$f":"TDC!Y17*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":559350113.15524161},{"$f":"TDC!Z17*'Fixed Factors'!$D$13","v":6997374.0386182033},{"$f":"TDC!AA17*'Fixed Factors'!$D$14","v":15631869.550422553},{"$f":"TDC!AB17*'Fixed Factors'!$D$15","v":39701467.111946113},{"$f":"TDC!AC17*'Fixed Factors'!$D$13","v":6997374.0386182033},{"$f":"TDC!AD17*'Fixed Factors'!$D$14","v":15631869.550422553},{"$f":"TDC!AE17*'Fixed Factors'!$D$15","v":35482550.447269127},{"$f":"TDC!AF17*'Fixed Factors'!$G$3","v":533217950.97279412},{"$f":"TDC!AG17*'Fixed Factors'!$H$3","v":223906387.88853148},{"$f":"TDC!AH17*'Fixed Factors'!$I$3","v":26318319.348955575},{"$f":"TDC!AI17*'Fixed Factors'!$G$3","v":531137258.92481631},{"$f":"TDC!AJ17*'Fixed Factors'!$H$3","v":223032673.4160139},{"$f":"TDC!AK17*'Fixed Factors'!$I$3","v":26215621.535264932},{"$f":"TDC!H17*TDC!K17*'Fixed Factors'!$E$29+TDC!H17*(1-TDC!K17)*'Fixed Factors'!$D$29","v":4572449.6357573103},{"$f":"TDC!I17*TDC!L17*'Fixed Factors'!$E$30+TDC!I17*(1-TDC!L17)*'Fixed Factors'!$D$30","v":18289798.543029241},{"$f":"TDC!J17*TDC!M17*'Fixed Factors'!$E$31+TDC!J17*(1-TDC!M17)*'Fixed Factors'!$D$31","v":232013034.41766584},{"$f":"TDC!N17*TDC!Q17*'Fixed Factors'!$E$29+TDC!N17*(1-TDC!Q17)*'Fixed Factors'!$D$29","v":4572449.6357573103},{"$f":"TDC!O17*TDC!R17*'Fixed Factors'!$E$30+TDC!O17*(1-TDC!R17)*'Fixed Factors'!$D$30","v":18289798.543029241},{"$f":"TDC!P17*TDC!S17*'Fixed Factors'!$E$31+TDC!P17*(1-TDC!S17)*'Fixed Factors'!$D$31","v":229667249.40010983}]
[{"$f":"TDC!A18","v":2033},{"$f":"TDC!H18*'Fixed Factors'!$N$3","v":172797403.37196574},{"$f":"TDC!I18*'Fixed Factors'!$N$4","v":691189613.48786294},{"$f":"TDC!J18*'Fixed Factors'!$N$5","v":1254012585.9850123},{"$f":"TDC!N18*'Fixed Factors'!$N$3","v":172797403.37196574},{"$f":"TDC!O18*'Fixed Factors'!$N$4","v":691189613.48786294},{"$f":"TDC!P18*'Fixed Factors'!$N$5","v":1239027646.4996536},{"$f":"TDC!T18*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":281792688.57582098},{"$f":"TDC!U18*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":629514232.59202278},{"$f":"TDC!V18*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":630530052.61162007},{"$f":"TDC!W18*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":281792688.57582098},{"$f":"TDC!X18*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":629514232.59202278},{"$f":"TDC!Y18*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":562479217.29984295},{"$f":"TDC!Z18*'Fixed Factors'!$D$13","v":7044817.2143955259},{"$f":"TDC!AA18*'Fixed Factors'!$D$14","v":15737855.814800572},{"$f":"TDC!AB18*'Fixed Factors'!$D$15","v":39997872.305966146},{"$f":"TDC!AC18*'Fixed Factors'!$D$13","v":7044817.2143955259},{"$f":"TDC!AD18*'Fixed Factors'!$D$14","v":15737855.814800572},{"$f":"TDC!AE18*'Fixed Factors'!$D$15","v":35681046.153365038},{"$f":"TDC!AF18*'Fixed Factors'!$G$3","v":536974358.08475924},{"$f":"TDC!AG18*'Fixed Factors'!$H$3","v":225483760.79269648},{"$f":"TDC!AH18*'Fixed Factors'!$I$3","v":26503726.313963074},{"$f":"TDC!AI18*'Fixed Factors'!$G$3","v":534496848.08984667},{"$f":"TDC!AJ18*'Fixed Factors'!$H$3","v":224443416.38398597},{"$f":"TDC!AK18*'Fixed Factors'!$I$3","v":26381442.54778944},{"$f":"TDC!H18*TDC!K18*'Fixed Factors'!$E$29+TDC!H18*(1-TDC!K18)*'Fixed Factors'!$D$29","v":4603451.4845372885},{"$f":"TDC!I18*TDC!L18*'Fixed Factors'!$E$30+TDC!I18*(1-TDC!L18)*'Fixed Factors'!$D$30","v":18413805.938149154},{"$f":"TDC!J18*TDC!M18*'Fixed Factors'!$E$31+TDC!J18*(1-TDC!M18)*'Fixed Factors'!$D$31","v":233745208.90602502},{"$f":"TDC!N18*TDC!Q18*'Fixed Factors'!$E$29+TDC!N18*(1-TDC!Q18)*'Fixed Factors'!$D$29","v":4603451.4845372885},{"$f":"TDC!O18*TDC!R18*'Fixed Factors'!$E$30+TDC!O18*(1-TDC!R18)*'Fixed Factors'!$D$30","v":18413805.938149154},{"$f":"TDC!P18*TDC!S18*'Fixed Factors'!$E$31+TDC!P18*(1-TDC!S18)*'Fixed Factors'!$D$31","v":230952048.89344189}]
[{"$f":"TDC!A19","v":2034},{"$f":"TDC!H19*'Fixed Factors'!$N$3","v":173968993.96249247},{"$f":"TDC!I19*'Fixed Factors'!$N$4","v":695875975.84996986},{"$f":"TDC!J19*'Fixed Factors'!$N$5","v":1263374855.7168679},{"$f":"TDC!N19*'Fixed Factors'!$N$3","v":173968993.96249247},{"$f":"TDC!O19*'Fixed Factors'!$N$4","v":695875975.84996986},{"$f":"TDC!P19*'Fixed Factors'!$N$5","v":1245958987.8058484},{"$f":"TDC!T19*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":283703282.46191078},{"$f":"TDC!U19*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":633782427.23566484},{"$f":"TDC!V19*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":635237495.33792603},{"$f":"TDC!W19*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":283703282.46191078},{"$f":"TDC!X19*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":633782427.23566484},{"$f":"TDC!Y19*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":565625826.21027422},{"$f":"TDC!Z19*'Fixed Factors'!$D$13","v":7092582.0615477702},{"$f":"TDC!AA19*'Fixed Factors'!$D$14","v":15844560.680891622},{"$f":"TDC!AB19*'Fixed Factors'!$D$15","v":40296490.416672453},{"$f":"TDC!AC19*'Fixed Factors'!$D$13","v":7092582.0615477702},{"$f":"TDC!AD19*'Fixed Factors'!$D$14","v":15844560.680891622},{"$f":"TDC!AE19*'Fixed Factors'!$D$15","v":35880652.279789865},{"$f":"TDC!AF19*'Fixed Factors'!$G$3","v":540757287.70440531},{"$f":"TDC!AG19*'Fixed Factors'!$H$3","v":227072270.90423006},{"$f":"TDC!AH19*'Fixed Factors'!$I$3","v":26690442.364356413},{"$f":"TDC!AI19*'Fixed Factors'!$G$3","v":537877864.20978332},{"$f":"TDC!AJ19*'Fixed Factors'!$H$3","v":225863156.8586396},{"$f":"TDC!AK19*'Fixed Factors'!$I$3","v":26548321.14181675},{"$f":"TDC!H19*TDC!K19*'Fixed Factors'!$E$29+TDC!H19*(1-TDC!K19)*'Fixed Factors'!$D$29","v":4634663.5301929777},{"$f":"TDC!I19*TDC!L19*'Fixed Factors'!$E$30+TDC!I19*(1-TDC!L19)*'Fixed Factors'!$D$30","v":18538654.120771911},{"$f":"TDC!J19*TDC!M19*'Fixed Factors'!$E$31+TDC!J19*(1-TDC!M19)*'Fixed Factors'!$D$31","v":235490315.54910406},{"$f":"TDC!N19*TDC!Q19*'Fixed Factors'!$E$29+TDC!N19*(1-TDC!Q19)*'Fixed Factors'!$D$29","v":4634663.5301929777},{"$f":"TDC!O19*TDC!R19*'Fixed Factors'!$E$30+TDC!O19*(1-TDC!R19)*'Fixed Factors'!$D$30","v":18538654.120771911},{"$f":"TDC!P19*TDC!S19*'Fixed Factors'!$E$31+TDC!P19*(1-TDC!S19)*'Fixed Factors'!$D$31","v":232244035.78394252}]
[{"$f":"TDC!A20","v":2035},{"$f":"TDC!H20*'Fixed Factors'!$N$3","v":180779040},{"$f":"TDC!I20*'Fixed Factors'!$N$4","v":723116160},{"$f":"TDC!J20*'Fixed Factors'!$N$5","v":1272807022.7492068},{"$f":"TDC!N20*'Fixed Factors'!$N$3","v":175148528.101273},{"$f":"TDC!O20*'Fixed Factors'!$N$4","v":700594112.405092},{"$f":"TDC!P20*'Fixed Factors'!$N$5","v":1252929104.2696745},{"$f":"TDC!T20*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":381981600},{"$f":"TDC!U20*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":853332480},{"$f":"TDC!V20*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":639980083.12501001},{"$f":"TDC!W20*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":285626830.44207591},{"$f":"TDC!X20*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":638079560.8366375},{"$f":"TDC!Y20*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":568790037.81131291},{"$f":"TDC!Z20*'Fixed Factors'!$D$13","v":9549540},{"$f":"TDC!AA20*'Fixed Factors'!$D$14","v":21333312},{"$f":"TDC!AB20*'Fixed Factors'!$D$15","v":40597337.965368859},{"$f":"TDC!AC20*'Fixed Factors'!$D$13","v":7140670.761051897},{"$f":"TDC!AD20*'Fixed Factors'!$D$14","v":15951989.020915937},{"$f":"TDC!AE20*'Fixed Factors'!$D$15","v":36081375.038432673},{"$f":"TDC!AF20*'Fixed Factors'!$G$3","v":555308211.76120222},{"$f":"TDC!AG20*'Fixed Factors'!$H$3","v":233182426.87338644},{"$f":"TDC!AH20*'Fixed Factors'!$I$3","v":27408639.989643641},{"$f":"TDC!AI20*'Fixed Factors'!$G$3","v":541280445.00168133},{"$f":"TDC!AJ20*'Fixed Factors'!$H$3","v":227291952.66947618},{"$f":"TDC!AK20*'Fixed Factors'!$I$3","v":26716264.114720087},{"$f":"TDC!H20*TDC!K20*'Fixed Factors'!$E$29+TDC!H20*(1-TDC!K20)*'Fixed Factors'!$D$29","v":4816088.2271465976},{"$f":"TDC!I20*TDC!L20*'Fixed Factors'!$E$30+TDC!I20*(1-TDC!L20)*'Fixed Factors'!$D$30","v":19264352.90858639},{"$f":"TDC!J20*TDC!M20*'Fixed Factors'!$E$31+TDC!J20*(1-TDC!M20)*'Fixed Factors'!$D$31","v":237248450.896429},{"$f":"TDC!N20*TDC!Q20*'Fixed Factors'!$E$29+TDC!N20*(1-TDC!Q20)*'Fixed Factors'!$D$29","v":4666087.1978886258},{"$f":"TDC!O20*TDC!R20*'Fixed Factors'!$E$30+TDC!O20*(1-TDC!R20)*'Fixed Factors'!$D$30","v":18664348.791554503},{"$f":"TDC!P20*TDC!S20*'Fixed Factors'!$E$31+TDC!P20*(1-TDC!S20)*'Fixed Factors'!$D$31","v":233543250.27919155}]
[{"$f":"TDC!A21","v":2036},{"$f":"TDC!H21*'Fixed Factors'!$N$3","v":182744156.95345324},{"$f":"TDC!I21*'Fixed Factors'!$N$4","v":730976627.81381297},{"$f":"TDC!J21*'Fixed Factors'!$N$5","v":1282309608.924782},{"$f":"TDC!N21*'Fixed Factors'!$N$3","v":176336059.64667669},{"$f":"TDC!O21*'Fixed Factors'!$N$4","v":705344238.58670676},{"$f":"TDC!P21*'Fixed Factors'!$N$5","v":1259938212.8062699},{"$f":"TDC!T21*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":386135548.40345746},{"$f":"TDC!U21*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":862612243.98055398},{"$f":"TDC!V21*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":644758078.36062038},{"$f":"TDC!W21*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":287563420.34688807},{"$f":"TDC!X21*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":642405829.60512352},{"$f":"TDC!Y21*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":571971950.57554495},{"$f":"TDC!Z21*'Fixed Factors'!$D$13","v":9653388.7100864351},{"$f":"TDC!AA21*'Fixed Factors'!$D$14","v":21565306.099513851},{"$f":"TDC!AB21*'Fixed Factors'!$D$15","v":40900431.596704736},{"$f":"TDC!AC21*'Fixed Factors'!$D$13","v":7189085.5086722029},{"$f":"TDC!AD21*'Fixed Factors'!$D$14","v":16060145.740128092},{"$f":"TDC!AE21*'Fixed Factors'!$D$15","v":36283220.675932951},{"$f":"TDC!AF21*'Fixed Factors'!$G$3","v":560628144.5047158},{"$f":"TDC!AG21*'Fixed Factors'!$H$3","v":235416348.14748627},{"$f":"TDC!AH21*'Fixed Factors'!$I$3","v":27671218.713040557},{"$f":"TDC!AI21*'Fixed Factors'!$G$3","v":544704729.07404041},{"$f":"TDC!AJ21*'Fixed Factors'!$H$3","v":228729862.02032858},{"$f":"TDC!AK21*'Fixed Factors'!$I$3","v":26885278.307872195},{"$f":"TDC!H21*TDC!K21*'Fixed Factors'!$E$29+TDC!H21*(1-TDC!K21)*'Fixed Factors'!$D$29","v":4868440.4059417294},{"$f":"TDC!I21*TDC!L21*'Fixed Factors'!$E$30+TDC!I21*(1-TDC!L21)*'Fixed Factors'!$D$30","v":19473761.623766918},{"$f":"TDC!J21*TDC!M21*'Fixed Factors'!$E$31+TDC!J21*(1-TDC!M21)*'Fixed Factors'!$D$31","v":239019712.21834996},{"$f":"TDC!N21*TDC!Q21*'Fixed Factors'!$E$29+TDC!N21*(1-TDC!Q21)*'Fixed Factors'!$D$29","v":4697723.9224512968},{"$f":"TDC!O21*TDC!R21*'Fixed Factors'!$E$30+TDC!O21*(1-TDC!R21)*'Fixed Factors'!$D$30","v":18790895.689805187},{"$f":"TDC!P21*TDC!S21*'Fixed Factors'!$E$31+TDC!P21*(1-TDC!S21)*'Fixed Factors'!$D$31","v":234849732.81169701}]
[{"$f":"TDC!A22","v":2037},{"$f":"TDC!H22*'Fixed Factors'!$N$3","v":184730635.25853631},{"$f":"TDC!I22*'Fixed Factors'!$N$4","v":738922541.03414524},{"$f":"TDC!J22*'Fixed Factors'!$N$5","v":1291883139.9823465},{"$f":"TDC!N22*'Fixed Factors'!$N$3","v":177531642.82224035},{"$f":"TDC!O22*'Fixed Factors'!$N$4","v":710126571.28896141},{"$f":"TDC!P22*'Fixed Factors'!$N$5","v":1266986531.5442326},{"$f":"TDC!T22*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":390334669.89205456},{"$f":"TDC!U22*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":871992922.92866528},{"$f":"TDC!V22*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":649571745.39145303},{"$f":"TDC!W22*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":289513140.60242265},{"$f":"TDC!X22*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":646761431.08163857},{"$f":"TDC!Y22*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":575171663.52642965},{"$f":"TDC!Z22*'Fixed Factors'!$D$13","v":9758366.7473013643},{"$f":"TDC!AA22*'Fixed Factors'!$D$14","v":21799823.073216632},{"$f":"TDC!AB22*'Fixed Factors'!$D$15","v":41205788.079595923},{"$f":"TDC!AC22*'Fixed Factors'!$D$13","v":7237828.5150605673},{"$f":"TDC!AD22*'Fixed Factors'!$D$14","v":16169035.777040966},{"$f":"TDC!AE22*'Fixed Factors'!$D$15","v":36486195.473874994},{"$f":"TDC!AF22*'Fixed Factors'!$G$3","v":566000557.68823779},{"$f":"TDC!AG22*'Fixed Factors'!$H$3","v":237672306.76248145},{"$f":"TDC!AH22*'Fixed Factors'!$I$3","v":27936387.741165955},{"$f":"TDC!AI22*'Fixed Factors'!$G$3","v":548150855.93261266},{"$f":"TDC!AJ22*'Fixed Factors'!$H$3","v":230176943.49179977},{"$f":"TDC!AK22*'Fixed Factors'!$I$3","v":27055370.606931996},{"$f":"TDC!H22*TDC!K22*'Fixed Factors'!$E$29+TDC!H22*(1-TDC!K22)*'Fixed Factors'!$D$29","v":4921361.6670491714},{"$f":"TDC!I22*TDC!L22*'Fixed Factors'!$E$30+TDC!I22*(1-TDC!L22)*'Fixed Factors'!$D$30","v":19685446.668196686},{"$f":"TDC!J22*TDC!M22*'Fixed Factors'!$E$31+TDC!J22*(1-TDC!M22)*'Fixed Factors'!$D$31","v":240804197.51142299},{"$f":"TDC!N22*TDC!Q22*'Fixed Factors'!$E$29+TDC!N22*(1-TDC!Q22)*'Fixed Factors'!$D$29","v":4729575.1484363815},{"$f":"TDC!O22*TDC!R22*'Fixed Factors'!$E$30+TDC!O22*(1-TDC!R22)*'Fixed Factors'!$D$30","v":18918300.593745526},{"$f":"TDC!P22*TDC!S22*'Fixed Factors'!$E$31+TDC!P22*(1-TDC!S22)*'Fixed Factors'!$D$31","v":236163524.04015368}]
[{"$f":"TDC!A23","v":2038},{"$f":"TDC!H23*'Fixed Factors'!$N$3","v":186738707.1189065},{"$f":"TDC!I23*'Fixed Factors'!$N$4","v":746954828.47562599},{"$f":"TDC!J23*'Fixed Factors'!$N$5","v":1301528145.5857403},{"$f":"TDC!N23*'Fixed Factors'!$N$3","v":178735332.21914384},{"$f":"TDC!O23*'Fixed Factors'!$N$4","v":714941328.87657535},{"$f":"TDC!P23*'Fixed Factors'!$N$5","v":1274074279.8324122},{"$f":"TDC!T23*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":394579455.71108925},{"$f":"TDC!U23*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":881475614.26779187},{"$f":"TDC!V23*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":654421350.53777635},{"$f":"TDC!W23*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":291476080.23429608},{"$f":"TDC!X23*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":651146564.1460501},{"$f":"TDC!Y23*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":578389276.24138093},{"$f":"TDC!Z23*'Fixed Factors'!$D$13","v":9864486.3927772325},{"$f":"TDC!AA23*'Fixed Factors'!$D$14","v":22036890.356694799},{"$f":"TDC!AB23*'Fixed Factors'!$D$15","v":41513424.308152474},{"$f":"TDC!AC23*'Fixed Factors'!$D$13","v":7286902.0058574025},{"$f":"TDC!AD23*'Fixed Factors'!$D$14","v":16278664.103651254},{"$f":"TDC!AE23*'Fixed Factors'!$D$15","v":36690305.748983398},{"$f":"TDC!AF23*'Fixed Factors'!$G$3","v":571425981.85598707},{"$f":"TDC!AG23*'Fixed Factors'!$H$3","v":239950525.50201872},{"$f":"TDC!AH23*'Fixed Factors'!$I$3","v":28204173.260370377},{"$f":"TDC!AI23*'Fixed Factors'!$G$3","v":551618965.98624861},{"$f":"TDC!AJ23*'Fixed Factors'!$H$3","v":231633256.0437175},{"$f":"TDC!AK23*'Fixed Factors'!$I$3","v":27226547.942133099},{"$f":"TDC!H23*TDC!K23*'Fixed Factors'!$E$29+TDC!H23*(1-TDC!K23)*'Fixed Factors'!$D$29","v":4974858.1965472437},{"$f":"TDC!I23*TDC!L23*'Fixed Factors'!$E$30+TDC!I23*(1-TDC!L23)*'Fixed Factors'!$D$30","v":19899432.786188975},{"$f":"TDC!J23*TDC!M23*'Fixed Factors'!$E$31+TDC!J23*(1-TDC!M23)*'Fixed Factors'!$D$31","v":242602005.50383177},{"$f":"TDC!N23*TDC!Q23*'Fixed Factors'!$E$29+TDC!N23*(1-TDC!Q23)*'Fixed Factors'!$D$29","v":4761642.3301935587},{"$f":"TDC!O23*TDC!R23*'Fixed Factors'!$E$30+TDC!O23*(1-TDC!R23)*'Fixed Factors'!$D$30","v":19046569.320774235},{"$f":"TDC!P23*TDC!S23*'Fixed Factors'!$E$31+TDC!P23*(1-TDC!S23)*'Fixed Factors'!$D$31","v":237484664.85070825}]
[{"$f":"TDC!A24","v":2039},{"$f":"TDC!H24*'Fixed Factors'!$N$3","v":188768607.26233739},{"$f":"TDC!I24*'Fixed Factors'!$N$4","v":755074429.04934955},{"$f":"TDC!J24*'Fixed Factors'!$N$5","v":1311245159.3531935},{"$f":"TDC!N24*'Fixed Factors'!$N$3","v":179947182.79870293},{"$f":"TDC!O24*'Fixed Factors'!$N$4","v":719788731.1948117},{"$f":"TDC!P24*'Fixed Factors'!$N$5","v":1281201678.2467341},{"$f":"TDC!T24*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":398870402.44802159},{"$f":"TDC!U24*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":891061427.35558033},{"$f":"TDC!V24*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":659307162.10816622},{"$f":"TDC!W24*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":293452328.87173092},{"$f":"TDC!X24*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":655561429.02665925},{"$f":"TDC!Y24*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":581624888.85486674},{"$f":"TDC!Z24*'Fixed Factors'!$D$13","v":9971760.0612005405},{"$f":"TDC!AA24*'Fixed Factors'!$D$14","v":22276535.683889508},{"$f":"TDC!AB24*'Fixed Factors'!$D$15","v":41823357.302613303},{"$f":"TDC!AC24*'Fixed Factors'!$D$13","v":7336308.2217932716},{"$f":"TDC!AD24*'Fixed Factors'!$D$14","v":16389035.72566648},{"$f":"TDC!AE24*'Fixed Factors'!$D$15","v":36895557.853319652},{"$f":"TDC!AF24*'Fixed Factors'!$G$3","v":576904953.0212127},{"$f":"TDC!AG24*'Fixed Factors'!$H$3","v":242251229.44627443},{"$f":"TDC!AH24*'Fixed Factors'!$I$3","v":28474601.726942167},{"$f":"TDC!AI24*'Fixed Factors'!$G$3","v":555109200.55278051},{"$f":"TDC!AJ24*'Fixed Factors'!$H$3","v":233098859.01760483},{"$f":"TDC!AK24*'Fixed Factors'!$I$3","v":27398817.2885742},{"$f":"TDC!H24*TDC!K24*'Fixed Factors'!$E$29+TDC!H24*(1-TDC!K24)*'Fixed Factors'!$D$29","v":5028936.2477586055},{"$f":"TDC!I24*TDC!L24*'Fixed Factors'!$E$30+TDC!I24*(1-TDC!L24)*'Fixed Factors'!$D$30","v":20115744.991034422},{"$f":"TDC!J24*TDC!M24*'Fixed Factors'!$E$31+TDC!J24*(1-TDC!M24)*'Fixed Factors'!$D$31","v":244413235.66084966},{"$f":"TDC!N24*TDC!Q24*'Fixed Factors'!$E$29+TDC!N24*(1-TDC!Q24)*'Fixed Factors'!$D$29","v":4793926.9319332028},{"$f":"TDC!O24*TDC!R24*'Fixed Factors'!$E$30+TDC!O24*(1-TDC!R24)*'Fixed Factors'!$D$30","v":19175707.727732811},{"$f":"TDC!P24*TDC!S24*'Fixed Factors'!$E$31+TDC!P24*(1-TDC!S24)*'Fixed Factors'!$D$31","v":238813196.35823175}]
[{"$f":"TDC!A25","v":2040},{"$f":"TDC!H25*'Fixed Factors'!$N$3","v":190820572.9681569},{"$f":"TDC!I25*'Fixed Factors'!$N$4","v":763282291.87262762},{"$f":"TDC!J25*'Fixed Factors'!$N$5","v":1321034718.8868501},{"$f":"TDC!N25*'Fixed Factors'!$N$3","v":181167249.89487875},{"$f":"TDC!O25*'Fixed Factors'!$N$4","v":724668999.57951498},{"$f":"TDC!P25*'Fixed Factors'!$N$5","v":1288368948.5970652},{"$f":"TDC!T25*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":403208012.09056813},{"$f":"TDC!U25*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":900751483.61364663},{"$f":"TDC!V25*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":664229450.41434979},{"$f":"TDC!W25*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":295441976.75164837},{"$f":"TDC!X25*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":660006227.30934274},{"$f":"TDC!Y25*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":584878602.06152511},{"$f":"TDC!Z25*'Fixed Factors'!$D$13","v":10080200.302264204},{"$f":"TDC!AA25*'Fixed Factors'!$D$14","v":22518787.090341166},{"$f":"TDC!AB25*'Fixed Factors'!$D$15","v":42135604.210287899},{"$f":"TDC!AC25*'Fixed Factors'!$D$13","v":7386049.4187912084},{"$f":"TDC!AD25*'Fixed Factors'!$D$14","v":16500155.682733569},{"$f":"TDC!AE25*'Fixed Factors'!$D$15","v":37101958.174479783},{"$f":"TDC!AF25*'Fixed Factors'!$G$3","v":582438012.7234174},{"$f":"TDC!AG25*'Fixed Factors'!$H$3","v":244574645.99598375},{"$f":"TDC!AH25*'Fixed Factors'!$I$3","v":28747699.869931906},{"$f":"TDC!AI25*'Fixed Factors'!$G$3","v":558621701.86494505},{"$f":"TDC!AJ25*'Fixed Factors'!$H$3","v":234573812.1391674},{"$f":"TDC!AK25*'Fixed Factors'!$I$3","v":27572185.666511443},{"$f":"TDC!H25*TDC!K25*'Fixed Factors'!$E$29+TDC!H25*(1-TDC!K25)*'Fixed Factors'!$D$29","v":5083602.1419812199},{"$f":"TDC!I25*TDC!L25*'Fixed Factors'!$E$30+TDC!I25*(1-TDC!L25)*'Fixed Factors'!$D$30","v":20334408.567924879},{"$f":"TDC!J25*TDC!M25*'Fixed Factors'!$E$31+TDC!J25*(1-TDC!M25)*'Fixed Factors'!$D$31","v":246237988.1903429},{"$f":"TDC!N25*TDC!Q25*'Fixed Factors'!$E$29+TDC!N25*(1-TDC!Q25)*'Fixed Factors'!$D$29","v":4826430.4277932392},{"$f":"TDC!O25*TDC!R25*'Fixed Factors'!$E$30+TDC!O25*(1-TDC!R25)*'Fixed Factors'!$D$30","v":19305721.711172957},{"$f":"TDC!P25*TDC!S25*'Fixed Factors'!$E$31+TDC!P25*(1-TDC!S25)*'Fixed Factors'!$D$31","v":240149159.90759933}]
[{"$f":"TDC!A26","v":2041},{"$f":"TDC!H26*'Fixed Factors'!$N$3","v":192894844.09498325},{"$f":"TDC!I26*'Fixed Factors'!$N$4","v":771579376.379933},{"$f":"TDC!J26*'Fixed Factors'!$N$5","v":1330897365.802511},{"$f":"TDC!N26*'Fixed Factors'!$N$3","v":182395589.21680447},{"$f":"TDC!O26*'Fixed Factors'!$N$4","v":729582356.8672179},{"$f":"TDC!P26*'Fixed Factors'!$N$5","v":1295576313.9341164},{"$f":"TDC!T26*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":407592792.08542877},{"$f":"TDC!U26*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":910546916.65876925},{"$f":"TDC!V26*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":669188487.7861613},{"$f":"TDC!W26*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":297445114.72278875},{"$f":"TDC!X26*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":664481161.94675827},{"$f":"TDC!Y26*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":588150517.1192975},{"$f":"TDC!Z26*'Fixed Factors'!$D$13","v":10189819.802135719},{"$f":"TDC!AA26*'Fixed Factors'!$D$14","v":22763672.916469231},{"$f":"TDC!AB26*'Fixed Factors'!$D$15","v":42450182.306505002},{"$f":"TDC!AC26*'Fixed Factors'!$D$13","v":7436127.8680697195},{"$f":"TDC!AD26*'Fixed Factors'!$D$14","v":16612029.04866896},{"$f":"TDC!AE26*'Fixed Factors'!$D$15","v":37309513.135793194},{"$f":"TDC!AF26*'Fixed Factors'!$G$3","v":588025708.08618832},{"$f":"TDC!AG26*'Fixed Factors'!$H$3","v":246921004.89672402},{"$f":"TDC!AH26*'Fixed Factors'!$I$3","v":29023494.694006734},{"$f":"TDC!AI26*'Fixed Factors'!$G$3","v":562156613.07634449},{"$f":"TDC!AJ26*'Fixed Factors'!$H$3","v":236058175.52079609},{"$f":"TDC!AK26*'Fixed Factors'!$I$3","v":27746660.141652584},{"$f":"TDC!H26*TDC!K26*'Fixed Factors'!$E$29+TDC!H26*(1-TDC!K26)*'Fixed Factors'!$D$29","v":5138862.2692272682},{"$f":"TDC!I26*TDC!L26*'Fixed Factors'!$E$30+TDC!I26*(1-TDC!L26)*'Fixed Factors'!$D$30","v":20555449.076909073},{"$f":"TDC!J26*TDC!M26*'Fixed Factors'!$E$31+TDC!J26*(1-TDC!M26)*'Fixed Factors'!$D$31","v":248076364.04831463},{"$f":"TDC!N26*TDC!Q26*'Fixed Factors'!$E$29+TDC!N26*(1-TDC!Q26)*'Fixed Factors'!$D$29","v":4859154.3019064534},{"$f":"TDC!O26*TDC!R26*'Fixed Factors'!$E$30+TDC!O26*(1-TDC!R26)*'Fixed Factors'!$D$30","v":19436617.207625814},{"$f":"TDC!P26*TDC!S26*'Fixed Factors'!$E$31+TDC!P26*(1-TDC!S26)*'Fixed Factors'!$D$31","v":241492597.0749765}]
[{"$f":"TDC!A27","v":2042},{"$f":"TDC!H27*'Fixed Factors'!$N$3","v":194991663.10876256},{"$f":"TDC!I27*'Fixed Factors'!$N$4","v":779966652.43505025},{"$f":"TDC!J27*'Fixed Factors'!$N$5","v":1340833645.7595994},{"$f":"TDC!N27*'Fixed Factors'!$N$3","v":183632256.851329},{"$f":"TDC!O27*'Fixed Factors'!$N$4","v":734529027.405316},{"$f":"TDC!P27*'Fixed Factors'!$N$5","v":1302823998.5563834},{"$f":"TDC!T27*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":412025255.3976512},{"$f":"TDC!U27*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":920448872.43550766},{"$f":"TDC!V27*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":674184548.58660817},{"$f":"TDC!W27*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":299461834.24985951},{"$f":"TDC!X27*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":668986437.26761067},{"$f":"TDC!Y27*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":591440735.85258067},{"$f":"TDC!Z27*'Fixed Factors'!$D$13","v":10300631.384941282},{"$f":"TDC!AA27*'Fixed Factors'!$D$14","v":23011221.810887694},{"$f":"TDC!AB27*'Fixed Factors'!$D$15","v":42767108.99556832},{"$f":"TDC!AC27*'Fixed Factors'!$D$13","v":7486545.8562464882},{"$f":"TDC!AD27*'Fixed Factors'!$D$14","v":16724660.931690268},{"$f":"TDC!AE27*'Fixed Factors'!$D$15","v":37518229.196522526},{"$f":"TDC!AF27*'Fixed Factors'!$G$3","v":593668591.8756367},{"$f":"TDC!AG27*'Fixed Factors'!$H$3","v":249290538.26345533},{"$f":"TDC!AH27*'Fixed Factors'!$I$3","v":29302013.482334856},{"$f":"TDC!AI27*'Fixed Factors'!$G$3","v":565714078.26744711},{"$f":"TDC!AJ27*'Fixed Factors'!$H$3","v":237552009.66408738},{"$f":"TDC!AK27*'Fixed Factors'!$I$3","v":27922247.825453214},{"$f":"TDC!H27*TDC!K27*'Fixed Factors'!$E$29+TDC!H27*(1-TDC!K27)*'Fixed Factors'!$D$29","v":5194723.0889700865},{"$f":"TDC!I27*TDC!L27*'Fixed Factors'!$E$30+TDC!I27*(1-TDC!L27)*'Fixed Factors'!$D$30","v":20778892.355880346},{"$f":"TDC!J27*TDC!M27*'Fixed Factors'!$E$31+TDC!J27*(1-TDC!M27)*'Fixed Factors'!$D$31","v":249928464.94449031},{"$f":"TDC!N27*TDC!Q27*'Fixed Factors'!$E$29+TDC!N27*(1-TDC!Q27)*'Fixed Factors'!$D$29","v":4892100.048468261},{"$f":"TDC!O27*TDC!R27*'Fixed Factors'!$E$30+TDC!O27*(1-TDC!R27)*'Fixed Factors'!$D$30","v":19568400.193873044},{"$f":"TDC!P27*TDC!S27*'Fixed Factors'!$E$31+TDC!P27*(1-TDC!S27)*'Fixed Factors'!$D$31","v":242843549.6691134}]
[{"$f":"TDC!A28","v":2043},{"$f":"TDC!H28*'Fixed Factors'!$N$3","v":197111275.11111122},{"$f":"TDC!I28*'Fixed Factors'!$N$4","v":788445100.44444489},{"$f":"TDC!J28*'Fixed Factors'!$N$5","v":1350844108.4913499},{"$f":"TDC!N28*'Fixed Factors'!$N$3","v":184877309.26557788},{"$f":"TDC!O28*'Fixed Factors'!$N$4","v":739509237.06231153},{"$f":"TDC!P28*'Fixed Factors'!$N$5","v":1310112228.017128},{"$f":"TDC!T28*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":416505920.57064182},{"$f":"TDC!U28*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":930458509.35026407},{"$f":"TDC!V28*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":679217909.22705138},{"$f":"TDC!W28*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":301492227.4177115},{"$f":"TDC!X28*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":673522258.98598194},{"$f":"TDC!Y28*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":594749360.65539479},{"$f":"TDC!Z28*'Fixed Factors'!$D$13","v":10412648.014266046},{"$f":"TDC!AA28*'Fixed Factors'!$D$14","v":23261462.733756602},{"$f":"TDC!AB28*'Fixed Factors'!$D$15","v":43086401.811719507},{"$f":"TDC!AC28*'Fixed Factors'!$D$13","v":7537305.6854427885},{"$f":"TDC!AD28*'Fixed Factors'!$D$14","v":16838056.474649552},{"$f":"TDC!AE28*'Fixed Factors'!$D$15","v":37728112.852064684},{"$f":"TDC!AF28*'Fixed Factors'!$G$3","v":599367222.55945897},{"$f":"TDC!AG28*'Fixed Factors'!$H$3","v":251683480.60532051},{"$f":"TDC!AH28*'Fixed Factors'!$I$3","v":29583283.799500607},{"$f":"TDC!AI28*'Fixed Factors'!$G$3","v":569294242.45162654},{"$f":"TDC!AJ28*'Fixed Factors'!$H$3","v":239055375.46237874},{"$f":"TDC!AK28*'Fixed Factors'!$I$3","v":28098955.875414826},{"$f":"TDC!H28*TDC!K28*'Fixed Factors'!$E$29+TDC!H28*(1-TDC!K28)*'Fixed Factors'!$D$29","v":5251191.1308992282},{"$f":"TDC!I28*TDC!L28*'Fixed Factors'!$E$30+TDC!I28*(1-TDC!L28)*'Fixed Factors'!$D$30","v":21004764.523596913},{"$f":"TDC!J28*TDC!M28*'Fixed Factors'!$E$31+TDC!J28*(1-TDC!M28)*'Fixed Factors'!$D$31","v":251794393.34794489},{"$f":"TDC!N28*TDC!Q28*'Fixed Factors'!$E$29+TDC!N28*(1-TDC!Q28)*'Fixed Factors'!$D$29","v":4925269.1718049292},{"$f":"TDC!O28*TDC!R28*'Fixed Factors'!$E$30+TDC!O28*(1-TDC!R28)*'Fixed Factors'!$D$30","v":19701076.687219717},{"$f":"TDC!P28*TDC!S28*'Fixed Factors'!$E$31+TDC!P28*(1-TDC!S28)*'Fixed Factors'!$D$31","v":244202059.73264569}]
[{"$f":"TDC!A29","v":2044},{"$f":"TDC!H29*'Fixed Factors'!$N$3","v":199253927.86796638},{"$f":"TDC!I29*'Fixed Factors'!$N$4","v":797015711.47186553},{"$f":"TDC!J29*'Fixed Factors'!$N$5","v":1360929307.8352227},{"$f":"TDC!N29*'Fixed Factors'!$N$3","v":186130803.30953178},{"$f":"TDC!O29*'Fixed Factors'!$N$4","v":744523213.23812711},{"$f":"TDC!P29*'Fixed Factors'!$N$5","v":1317441229.1313968},{"$f":"TDC!T29*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":421035311.78682858},{"$f":"TDC!U29*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":940576998.40680206},{"$f":"TDC!V29*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":684288848.18249726},{"$f":"TDC!W29*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":303536386.93554395},{"$f":"TDC!X29*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":678088834.21072471},{"$f":"TDC!Y29*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":598076494.49457085},{"$f":"TDC!Z29*'Fixed Factors'!$D$13","v":10525882.794670716},{"$f":"TDC!AA29*'Fixed Factors'!$D$14","v":23514424.960170053},{"$f":"TDC!AB29*'Fixed Factors'!$D$15","v":43408078.420108236},{"$f":"TDC!AC29*'Fixed Factors'!$D$13","v":7588409.6733886013},{"$f":"TDC!AD29*'Fixed Factors'!$D$14","v":16952220.855268121},{"$f":"TDC!AE29*'Fixed Factors'!$D$15","v":37939170.634152979},{"$f":"TDC!AF29*'Fixed Factors'!$G$3","v":605122164.3666209},{"$f":"TDC!AG29*'Fixed Factors'!$H$3","v":254100068.85070777},{"$f":"TDC!AH29*'Fixed Factors'!$I$3","v":29867333.494450342},{"$f":"TDC!AI29*'Fixed Factors'!$G$3","v":572897251.58124125},{"$f":"TDC!AJ29*'Fixed Factors'!$H$3","v":240568334.20330194},{"$f":"TDC!AK29*'Fixed Factors'!$I$3","v":28276791.495384872},{"$f":"TDC!H29*TDC!K29*'Fixed Factors'!$E$29+TDC!H29*(1-TDC!K29)*'Fixed Factors'!$D$29","v":5308272.9956837371},{"$f":"TDC!I29*TDC!L29*'Fixed Factors'!$E$30+TDC!I29*(1-TDC!L29)*'Fixed Factors'!$D$30","v":21233091.982734948},{"$f":"TDC!J29*TDC!M29*'Fixed Factors'!$E$31+TDC!J29*(1-TDC!M29)*'Fixed Factors'!$D$31","v":253674252.49277219},{"$f":"TDC!N29*TDC!Q29*'Fixed Factors'!$E$29+TDC!N29*(1-TDC!Q29)*'Fixed Factors'!$D$29","v":4958663.1864422718},{"$f":"TDC!O29*TDC!R29*'Fixed Factors'!$E$30+TDC!O29*(1-TDC!R29)*'Fixed Factors'!$D$30","v":19834652.745769087},{"$f":"TDC!P29*TDC!S29*'Fixed Factors'!$E$31+TDC!P29*(1-TDC!S29)*'Fixed Factors'!$D$31","v":245568169.54340303}]
[{"$f":"TDC!A30","v":2045},{"$f":"TDC!H30*'Fixed Factors'!$N$3","v":201419871.83854777},{"$f":"TDC!I30*'Fixed Factors'!$N$4","v":805679487.35419106},{"$f":"TDC!J30*'Fixed Factors'!$N$5","v":1371089801.7635458},{"$f":"TDC!N30*'Fixed Factors'!$N$3","v":187392796.21862203},{"$f":"TDC!O30*'Fixed Factors'!$N$4","v":749571184.87448812},{"$f":"TDC!P30*'Fixed Factors'!$N$5","v":1324811229.9830811},{"$f":"TDC!T30*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":425613958.92898446},{"$f":"TDC!U30*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":950805523.34324074},{"$f":"TDC!V30*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":689397646.00700498},{"$f":"TDC!W30*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":305594406.1411373},{"$f":"TDC!X30*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":682686371.45491803},{"$f":"TDC!Y30*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":601422240.91295445},{"$f":"TDC!Z30*'Fixed Factors'!$D$13","v":10640348.973224612},{"$f":"TDC!AA30*'Fixed Factors'!$D$14","v":23770138.083581019},{"$f":"TDC!AB30*'Fixed Factors'!$D$15","v":43732156.617769532},{"$f":"TDC!AC30*'Fixed Factors'!$D$13","v":7639860.1535284342},{"$f":"TDC!AD30*'Fixed Factors'!$D$14","v":17067159.286372956},{"$f":"TDC!AE30*'Fixed Factors'!$D$15","v":38151409.111060403},{"$f":"TDC!AF30*'Fixed Factors'!$G$3","v":610933987.34767425},{"$f":"TDC!AG30*'Fixed Factors'!$H$3","v":256540542.37257841},{"$f":"TDC!AH30*'Fixed Factors'!$I$3","v":30154190.703469481},{"$f":"TDC!AI30*'Fixed Factors'!$G$3","v":576523252.5537535},{"$f":"TDC!AJ30*'Fixed Factors'!$H$3","v":242090947.57135209},{"$f":"TDC!AK30*'Fixed Factors'!$I$3","v":28455761.935858786},{"$f":"TDC!H30*TDC!K30*'Fixed Factors'!$E$29+TDC!H30*(1-TDC!K30)*'Fixed Factors'!$D$29","v":5365975.355743709},{"$f":"TDC!I30*TDC!L30*'Fixed Factors'!$E$30+TDC!I30*(1-TDC!L30)*'Fixed Factors'!$D$30","v":21463901.422974836},{"$f":"TDC!J30*TDC!M30*'Fixed Factors'!$E$31+TDC!J30*(1-TDC!M30)*'Fixed Factors'!$D$31","v":255568146.38379619},{"$f":"TDC!N30*TDC!Q30*'Fixed Factors'!$E$29+TDC!N30*(1-TDC!Q30)*'Fixed Factors'!$D$29","v":4992283.6171747949},{"$f":"TDC!O30*TDC!R30*'Fixed Factors'!$E$30+TDC!O30*(1-TDC!R30)*'Fixed Factors'!$D$30","v":19969134.46869918},{"$f":"TDC!P30*TDC!S30*'Fixed Factors'!$E$31+TDC!P30*(1-TDC!S30)*'Fixed Factors'!$D$31","v":246941921.6157248}]
[{"$f":"TDC!A31","v":2046},{"$f":"TDC!H31*'Fixed Factors'!$N$3","v":203609360.20463437},{"$f":"TDC!I31*'Fixed Factors'!$N$4","v":814437440.81853747},{"$f":"TDC!J31*'Fixed Factors'!$N$5","v":1381326152.4143839},{"$f":"TDC!N31*'Fixed Factors'!$N$3","v":188663345.61634436},{"$f":"TDC!O31*'Fixed Factors'!$N$4","v":754653382.46537745},{"$f":"TDC!P31*'Fixed Factors'!$N$5","v":1332222459.9320126},{"$f":"TDC!T31*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":430242397.64221632},{"$f":"TDC!U31*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":961145280.77053618},{"$f":"TDC!V31*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":694544585.34920812},{"$f":"TDC!W31*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":307666379.00511527},{"$f":"TDC!X31*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":687315080.64538968},{"$f":"TDC!Y31*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":604786704.03262818},{"$f":"TDC!Z31*'Fixed Factors'!$D$13","v":10756059.941055408},{"$f":"TDC!AA31*'Fixed Factors'!$D$14","v":24028632.019263402},{"$f":"TDC!AB31*'Fixed Factors'!$D$15","v":44058654.334608413},{"$f":"TDC!AC31*'Fixed Factors'!$D$13","v":7691659.4751278833},{"$f":"TDC!AD31*'Fixed Factors'!$D$14","v":17182877.016134743},{"$f":"TDC!AE31*'Fixed Factors'!$D$15","v":38364834.887804046},{"$f":"TDC!AF31*'Fixed Factors'!$G$3","v":616803267.43571138},{"$f":"TDC!AG31*'Fixed Factors'!$H$3","v":259005143.0140627},{"$f":"TDC!AH31*'Fixed Factors'!$I$3","v":30443883.853191122},{"$f":"TDC!AI31*'Fixed Factors'!$G$3","v":580172393.21788812},{"$f":"TDC!AJ31*'Fixed Factors'!$H$3","v":243623277.65047437},{"$f":"TDC!AK31*'Fixed Factors'!$I$3","v":28635874.494283989},{"$f":"TDC!H31*TDC!K31*'Fixed Factors'!$E$29+TDC!H31*(1-TDC!K31)*'Fixed Factors'!$D$29","v":5424304.9560302477},{"$f":"TDC!I31*TDC!L31*'Fixed Factors'!$E$30+TDC!I31*(1-TDC!L31)*'Fixed Factors'!$D$30","v":21697219.824120991},{"$f":"TDC!J31*TDC!M31*'Fixed Factors'!$E$31+TDC!J31*(1-TDC!M31)*'Fixed Factors'!$D$31","v":257476179.80232534},{"$f":"TDC!N31*TDC!Q31*'Fixed Factors'!$E$29+TDC!N31*(1-TDC!Q31)*'Fixed Factors'!$D$29","v":5026131.9991353294},{"$f":"TDC!O31*TDC!R31*'Fixed Factors'!$E$30+TDC!O31*(1-TDC!R31)*'Fixed Factors'!$D$30","v":20104527.996541318},{"$f":"TDC!P31*TDC!S31*'Fixed Factors'!$E$31+TDC!P31*(1-TDC!S31)*'Fixed Factors'!$D$31","v":248323358.70178312}]
[{"$f":"TDC!A32","v":2047},{"$f":"TDC!H32*'Fixed Factors'!$N$3","v":205822648.90015954},{"$f":"TDC!I32*'Fixed Factors'!$N$4","v":823290595.60063815},{"$f":"TDC!J32*'Fixed Factors'!$N$5","v":1391638926.1226413},{"$f":"TDC!N32*'Fixed Factors'!$N$3","v":189942509.51688978},{"$f":"TDC!O32*'Fixed Factors'!$N$4","v":759770038.06755912},{"$f":"TDC!P32*'Fixed Factors'!$N$5","v":1339675149.621104},{"$f":"TDC!T32*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":434921169.39662957},{"$f":"TDC!U32*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":971597480.31247067},{"$f":"TDC!V32*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":699729950.96795225},{"$f":"TDC!W32*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":309752400.13523549},{"$f":"TDC!X32*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":691975173.13229966},{"$f":"TDC!Y32*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":608169988.55815232},{"$f":"TDC!Z32*'Fixed Factors'!$D$13","v":10873029.234915741},{"$f":"TDC!AA32*'Fixed Factors'!$D$14","v":24289937.00781177},{"$f":"TDC!AB32*'Fixed Factors'!$D$15","v":44387589.634391867},{"$f":"TDC!AC32*'Fixed Factors'!$D$13","v":7743810.0033808872},{"$f":"TDC!AD32*'Fixed Factors'!$D$14","v":17299379.328307491},{"$f":"TDC!AE32*'Fixed Factors'!$D$15","v":38579454.606350616},{"$f":"TDC!AF32*'Fixed Factors'!$G$3","v":622730586.5079658},{"$f":"TDC!AG32*'Fixed Factors'!$H$3","v":261494115.11432672},{"$f":"TDC!AH32*'Fixed Factors'!$I$3","v":30736441.66363645},{"$f":"TDC!AI32*'Fixed Factors'!$G$3","v":583844822.37983274},{"$f":"TDC!AJ32*'Fixed Factors'!$H$3","v":245165386.92666695},{"$f":"TDC!AK32*'Fixed Factors'!$I$3","v":28817136.515365884},{"$f":"TDC!H32*TDC!K32*'Fixed Factors'!$E$29+TDC!H32*(1-TDC!K32)*'Fixed Factors'!$D$29","v":5483268.6148138959},{"$f":"TDC!I32*TDC!L32*'Fixed Factors'!$E$30+TDC!I32*(1-TDC!L32)*'Fixed Factors'!$D$30","v":21933074.459255584},{"$f":"TDC!J32*TDC!M32*'Fixed Factors'!$E$31+TDC!J32*(1-TDC!M32)*'Fixed Factors'!$D$31","v":259398458.31194946},{"$f":"TDC!N32*TDC!Q32*'Fixed Factors'!$E$29+TDC!N32*(1-TDC!Q32)*'Fixed Factors'!$D$29","v":5060209.877865118},{"$f":"TDC!O32*TDC!R32*'Fixed Factors'!$E$30+TDC!O32*(1-TDC!R32)*'Fixed Factors'!$D$30","v":20240839.511460472},{"$f":"TDC!P32*TDC!S32*'Fixed Factors'!$E$31+TDC!P32*(1-TDC!S32)*'Fixed Factors'!$D$31","v":249712523.79291347}]
[{"$f":"TDC!A33","v":2048},{"$f":"TDC!H33*'Fixed Factors'!$N$3","v":208059996.6411275},{"$f":"TDC!I33*'Fixed Factors'!$N$4","v":832239986.56450999},{"$f":"TDC!J33*'Fixed Factors'!$N$5","v":1402028693.4513929},{"$f":"TDC!N33*'Fixed Factors'!$N$3","v":191230346.32779366},{"$f":"TDC!O33*'Fixed Factors'!$N$4","v":764921385.31117463},{"$f":"TDC!P33*'Fixed Factors'!$N$5","v":1347169530.9835253},{"$f":"TDC!T33*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":439650821.55067307},{"$f":"TDC!U33*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":982163344.74716413},{"$f":"TDC!V33*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":704954029.74805033},{"$f":"TDC!W33*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":311852564.78070951},{"$f":"TDC!X33*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":696666861.69879258},{"$f":"TDC!Y33*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":611572199.77982283},{"$f":"TDC!Z33*'Fixed Factors'!$D$13","v":10991270.538766827},{"$f":"TDC!AA33*'Fixed Factors'!$D$14","v":24554083.618679103},{"$f":"TDC!AB33*'Fixed Factors'!$D$15","v":44718980.715748258},{"$f":"TDC!AC33*'Fixed Factors'!$D$13","v":7796314.119517738},{"$f":"TDC!AD33*'Fixed Factors'!$D$14","v":17416671.542469814},{"$f":"TDC!AE33*'Fixed Factors'!$D$15","v":38795274.945823193},{"$f":"TDC!AF33*'Fixed Factors'!$G$3","v":628716532.44806325},{"$f":"TDC!AG33*'Fixed Factors'!$H$3","v":264007705.53471309},{"$f":"TDC!AH33*'Fixed Factors'!$I$3","v":31031893.15128734},{"$f":"TDC!AI33*'Fixed Factors'!$G$3","v":587540689.80947733},{"$f":"TDC!AJ33*'Fixed Factors'!$H$3","v":246717338.29060146},{"$f":"TDC!AK33*'Fixed Factors'!$I$3","v":28999555.391375847},{"$f":"TDC!H33*TDC!K33*'Fixed Factors'!$E$29+TDC!H33*(1-TDC!K33)*'Fixed Factors'!$D$29","v":5542873.2244816367},{"$f":"TDC!I33*TDC!L33*'Fixed Factors'!$E$30+TDC!I33*(1-TDC!L33)*'Fixed Factors'!$D$30","v":22171492.897926547},{"$f":"TDC!J33*TDC!M33*'Fixed Factors'!$E$31+TDC!J33*(1-TDC!M33)*'Fixed Factors'!$D$31","v":261335088.26438046},{"$f":"TDC!N33*TDC!Q33*'Fixed Factors'!$E$29+TDC!N33*(1-TDC!Q33)*'Fixed Factors'!$D$29","v":5094518.8093843926},{"$f":"TDC!O33*TDC!R33*'Fixed Factors'!$E$30+TDC!O33*(1-TDC!R33)*'Fixed Factors'!$D$30","v":20378075.23753757},{"$f":"TDC!P33*TDC!S33*'Fixed Factors'!$E$31+TDC!P33*(1-TDC!S33)*'Fixed Factors'!$D$31","v":251109460.12095243}]
[{"$f":"TDC!A34","v":2049},{"$f":"TDC!H34*'Fixed Factors'!$N$3","v":210321664.95585528},{"$f":"TDC!I34*'Fixed Factors'!$N$4","v":841286659.82342112},{"$f":"TDC!J34*'Fixed Factors'!$N$5","v":1412496029.2234519},{"$f":"TDC!N34*'Fixed Factors'!$N$3","v":192526914.85260263},{"$f":"TDC!O34*'Fixed Factors'!$N$4","v":770107659.41041052},{"$f":"TDC!P34*'Fixed Factors'!$N$5","v":1354705837.2499213},{"$f":"TDC!T34*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":444431907.41517329},{"$f":"TDC!U34*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":992844110.150123},{"$f":"TDC!V34*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":710217110.71615398},{"$f":"TDC!W34*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":313966968.83655185},{"$f":"TDC!X34*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":701390360.57071209},{"$f":"TDC!Y34*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":614993443.57694864},{"$f":"TDC!Z34*'Fixed Factors'!$D$13","v":11110797.685379334},{"$f":"TDC!AA34*'Fixed Factors'!$D$14","v":24821102.753753077},{"$f":"TDC!AB34*'Fixed Factors'!$D$15","v":45052845.913174197},{"$f":"TDC!AC34*'Fixed Factors'!$D$13","v":7849174.2209137967},{"$f":"TDC!AD34*'Fixed Factors'!$D$14","v":17534759.014267802},{"$f":"TDC!AE34*'Fixed Factors'!$D$15","v":39012302.622709058},{"$f":"TDC!AF34*'Fixed Factors'!$G$3","v":634761699.20893455},{"$f":"TDC!AG34*'Fixed Factors'!$H$3","v":266546163.68515822},{"$f":"TDC!AH34*'Fixed Factors'!$I$3","v":31330267.632191528},{"$f":"TDC!AI34*'Fixed Factors'!$G$3","v":591260146.24669564},{"$f":"TDC!AJ34*'Fixed Factors'!$H$3","v":248279195.04026061},{"$f":"TDC!AK34*'Fixed Factors'!$I$3","v":29183138.562461231},{"$f":"TDC!H34*TDC!K34*'Fixed Factors'!$E$29+TDC!H34*(1-TDC!K34)*'Fixed Factors'!$D$29","v":5603125.7523425594},{"$f":"TDC!I34*TDC!L34*'Fixed Factors'!$E$30+TDC!I34*(1-TDC!L34)*'Fixed Factors'!$D$30","v":22412503.009370238},{"$f":"TDC!J34*TDC!M34*'Fixed Factors'!$E$31+TDC!J34*(1-TDC!M34)*'Fixed Factors'!$D$31","v":263286176.80533606},{"$f":"TDC!N34*TDC!Q34*'Fixed Factors'!$E$29+TDC!N34*(1-TDC!Q34)*'Fixed Factors'!$D$29","v":5129060.3602634184},{"$f":"TDC!O34*TDC!R34*'Fixed Factors'!$E$30+TDC!O34*(1-TDC!R34)*'Fixed Factors'!$D$30","v":20516241.441053674},{"$f":"TDC!P34*TDC!S34*'Fixed Factors'!$E$31+TDC!P34*(1-TDC!S34)*'Fixed Factors'!$D$31","v":252514211.15958324}]
[{"$f":"TDC!A35","v":2050},{"$f":"TDC!H35*'Fixed Factors'!$N$3","v":212607918.21554321},{"$f":"TDC!I35*'Fixed Factors'!$N$4","v":850431672.86217284},{"$f":"TDC!J35*'Fixed Factors'!$N$5","v":1423041512.5531731},{"$f":"TDC!N35*'Fixed Factors'!$N$3","v":193832274.29355964},{"$f":"TDC!O35*'Fixed Factors'!$N$4","v":775329097.17423856},{"$f":"TDC!P35*'Fixed Factors'!$N$5","v":1362284302.9556711},{"$f":"TDC!T35*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":449264986.31806499},{"$f":"TDC!U35*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1003641026.0388471},{"$f":"TDC!V35*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":715519485.05674398},{"$f":"TDC!W35*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":316095708.84795868},{"$f":"TDC!X35*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":706145885.42638326},{"$f":"TDC!Y35*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":618433826.42114615},{"$f":"TDC!Z35*'Fixed Factors'!$D$13","v":11231624.657951625},{"$f":"TDC!AA35*'Fixed Factors'!$D$14","v":25091025.650971178},{"$f":"TDC!AB35*'Fixed Factors'!$D$15","v":45389203.698048867},{"$f":"TDC!AC35*'Fixed Factors'!$D$13","v":7902392.7211989667},{"$f":"TDC!AD35*'Fixed Factors'!$D$14","v":17653647.135659579},{"$f":"TDC!AE35*'Fixed Factors'!$D$15","v":39230544.39106869},{"$f":"TDC!AF35*'Fixed Factors'!$G$3","v":640866686.87639165},{"$f":"TDC!AG35*'Fixed Factors'!$H$3","v":269109741.55088931},{"$f":"TDC!AH35*'Fixed Factors'!$I$3","v":31631594.725100614},{"$f":"TDC!AI35*'Fixed Factors'!$G$3","v":595003343.4076668},{"$f":"TDC!AJ35*'Fixed Factors'!$H$3","v":249851020.88359275},{"$f":"TDC!AK35*'Fixed Factors'!$I$3","v":29367893.516957447},{"$f":"TDC!H35*TDC!K35*'Fixed Factors'!$E$29+TDC!H35*(1-TDC!K35)*'Fixed Factors'!$D$29","v":5664033.2414422836},{"$f":"TDC!I35*TDC!L35*'Fixed Factors'!$E$30+TDC!I35*(1-TDC!L35)*'Fixed Factors'!$D$30","v":22656132.965769134},{"$f":"TDC!J35*TDC!M35*'Fixed Factors'!$E$31+TDC!J35*(1-TDC!M35)*'Fixed Factors'!$D$31","v":265251831.88046792},{"$f":"TDC!N35*TDC!Q35*'Fixed Factors'!$E$29+TDC!N35*(1-TDC!Q35)*'Fixed Factors'!$D$29","v":5163836.1076940261},{"$f":"TDC!O35*TDC!R35*'Fixed Factors'!$E$30+TDC!O35*(1-TDC!R35)*'Fixed Factors'!$D$30","v":20655344.430776104},{"$f":"TDC!P35*TDC!S35*'Fixed Factors'!$E$31+TDC!P35*(1-TDC!S35)*'Fixed Factors'!$D$31","v":253926820.62568855}]
[{"$f":"TDC!A36","v":2051},{"$f":"TDC!H36*'Fixed Factors'!$N$3","v":214919023.66517812},{"$f":"TDC!I36*'Fixed Factors'!$N$4","v":859676094.66071248},{"$f":"TDC!J36*'Fixed Factors'!$N$5","v":1433665726.8784909},{"$f":"TDC!N36*'Fixed Factors'!$N$3","v":195146484.25430709},{"$f":"TDC!O36*'Fixed Factors'!$N$4","v":780585937.01722836},{"$f":"TDC!P36*'Fixed Factors'!$N$5","v":1369905163.9481866},{"$f":"TDC!T36*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":454150623.66982543},{"$f":"TDC!U36*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1014555355.5190063},{"$f":"TDC!V36*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":720861446.12824154},{"$f":"TDC!W36*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":318238882.01471609},{"$f":"TDC!X36*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":710933653.40646017},{"$f":"TDC!Y36*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":621893455.37965322},{"$f":"TDC!Z36*'Fixed Factors'!$D$13","v":11353765.591745637},{"$f":"TDC!AA36*'Fixed Factors'!$D$14","v":25363883.88797516},{"$f":"TDC!AB36*'Fixed Factors'!$D$15","v":45728072.679656021},{"$f":"TDC!AC36*'Fixed Factors'!$D$13","v":7955972.050367903},{"$f":"TDC!AD36*'Fixed Factors'!$D$14","v":17773341.335161503},{"$f":"TDC!AE36*'Fixed Factors'!$D$15","v":39450007.042746},{"$f":"TDC!AF36*'Fixed Factors'!$G$3","v":647032101.73337853},{"$f":"TDC!AG36*'Fixed Factors'!$H$3","v":271698693.7194044},{"$f":"TDC!AH36*'Fixed Factors'!$I$3","v":31935904.3546413},{"$f":"TDC!AI36*'Fixed Factors'!$G$3","v":598770433.99123979},{"$f":"TDC!AJ36*'Fixed Factors'!$H$3","v":251432879.94118431},{"$f":"TDC!AK36*'Fixed Factors'!$I$3","v":29553827.791702028},{"$f":"TDC!H36*TDC!K36*'Fixed Factors'!$E$29+TDC!H36*(1-TDC!K36)*'Fixed Factors'!$D$29","v":5725602.8113862379},{"$f":"TDC!I36*TDC!L36*'Fixed Factors'!$E$30+TDC!I36*(1-TDC!L36)*'Fixed Factors'!$D$30","v":22902411.245544951},{"$f":"TDC!J36*TDC!M36*'Fixed Factors'!$E$31+TDC!J36*(1-TDC!M36)*'Fixed Factors'!$D$31","v":267232162.2413336},{"$f":"TDC!N36*TDC!Q36*'Fixed Factors'!$E$29+TDC!N36*(1-TDC!Q36)*'Fixed Factors'!$D$29","v":5198847.639561628},{"$f":"TDC!O36*TDC!R36*'Fixed Factors'!$E$30+TDC!O36*(1-TDC!R36)*'Fixed Factors'!$D$30","v":20795390.558246512},{"$f":"TDC!P36*TDC!S36*'Fixed Factors'!$E$31+TDC!P36*(1-TDC!S36)*'Fixed Factors'!$D$31","v":255347332.48071119}]
[{"$f":"TDC!A37","v":2052},{"$f":"TDC!H37*'Fixed Factors'!$N$3","v":217255251.45477173},{"$f":"TDC!I37*'Fixed Factors'!$N$4","v":869021005.81908691},{"$f":"TDC!J37*'Fixed Factors'!$N$5","v":1444369259.9932008},{"$f":"TDC!N37*'Fixed Factors'!$N$3","v":196469604.74260843},{"$f":"TDC!O37*'Fixed Factors'!$N$4","v":785878418.97043371},{"$f":"TDC!P37*'Fixed Factors'!$N$5","v":1377568657.3942518},{"$f":"TDC!T37*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":459089391.02962101},{"$f":"TDC!U37*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1025588375.43221},{"$f":"TDC!V37*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":726243289.4792372},{"$f":"TDC!W37*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":320396586.1956383},{"$f":"TDC!X37*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":715753883.12384105},{"$f":"TDC!Y37*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":625372438.11866057},{"$f":"TDC!Z37*'Fixed Factors'!$D$13","v":11477234.775740525},{"$f":"TDC!AA37*'Fixed Factors'!$D$14","v":25639709.385805249},{"$f":"TDC!AB37*'Fixed Factors'!$D$15","v":46069471.606213488},{"$f":"TDC!AC37*'Fixed Factors'!$D$13","v":8009914.6548909582},{"$f":"TDC!AD37*'Fixed Factors'!$D$14","v":17893847.078096028},{"$f":"TDC!AE37*'Fixed Factors'!$D$15","v":39670697.40757972},{"$f":"TDC!AF37*'Fixed Factors'!$G$3","v":653258556.32490194},{"$f":"TDC!AG37*'Fixed Factors'!$H$3","v":274313277.40773773},{"$f":"TDC!AH37*'Fixed Factors'!$I$3","v":32243226.754520226},{"$f":"TDC!AI37*'Fixed Factors'!$G$3","v":602561571.68533862},{"$f":"TDC!AJ37*'Fixed Factors'!$H$3","v":253024836.74894944},{"$f":"TDC!AK37*'Fixed Factors'!$I$3","v":29740948.97235081},{"$f":"TDC!H37*TDC!K37*'Fixed Factors'!$E$29+TDC!H37*(1-TDC!K37)*'Fixed Factors'!$D$29","v":5787841.6591718802},{"$f":"TDC!I37*TDC!L37*'Fixed Factors'!$E$30+TDC!I37*(1-TDC!L37)*'Fixed Factors'!$D$30","v":23151366.636687521},{"$f":"TDC!J37*TDC!M37*'Fixed Factors'!$E$31+TDC!J37*(1-TDC!M37)*'Fixed Factors'!$D$31","v":269227277.45141357},{"$f":"TDC!N37*TDC!Q37*'Fixed Factors'!$E$29+TDC!N37*(1-TDC!Q37)*'Fixed Factors'!$D$29","v":5234096.5545177236},{"$f":"TDC!O37*TDC!R37*'Fixed Factors'!$E$30+TDC!O37*(1-TDC!R37)*'Fixed Factors'!$D$30","v":20936386.218070894},{"$f":"TDC!P37*TDC!S37*'Fixed Factors'!$E$31+TDC!P37*(1-TDC!S37)*'Fixed Factors'!$D$31","v":256775790.93202204}]
[{"$f":"TDC!A38","v":2053},{"$f":"TDC!H38*'Fixed Factors'!$N$3","v":219616874.67093945},{"$f":"TDC!I38*'Fixed Factors'!$N$4","v":878467498.68375778},{"$f":"TDC!J38*'Fixed Factors'!$N$5","v":1455152704.0794783},{"$f":"TDC!N38*'Fixed Factors'!$N$3","v":197801696.17308819},{"$f":"TDC!O38*'Fixed Factors'!$N$4","v":791206784.69235277},{"$f":"TDC!P38*'Fixed Factors'!$N$5","v":1385275021.7874041},{"$f":"TDC!T38*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":464081866.17217165},{"$f":"TDC!U38*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1036741376.5053798},{"$f":"TDC!V38*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":731665312.86484301},{"$f":"TDC!W38*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":322568919.91303605},{"$f":"TDC!X38*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":720606794.67365038},{"$f":"TDC!Y38*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":628870882.90666294},{"$f":"TDC!Z38*'Fixed Factors'!$D$13","v":11602046.654304292},{"$f":"TDC!AA38*'Fixed Factors'!$D$14","v":25918534.412634496},{"$f":"TDC!AB38*'Fixed Factors'!$D$15","v":46413419.365910538},{"$f":"TDC!AC38*'Fixed Factors'!$D$13","v":8064222.997825901},{"$f":"TDC!AD38*'Fixed Factors'!$D$14","v":18015169.86684126},{"$f":"TDC!AE38*'Fixed Factors'!$D$15","v":39892622.353615843},{"$f":"TDC!AF38*'Fixed Factors'!$G$3","v":659546669.52365065},{"$f":"TDC!AG38*'Fixed Factors'!$H$3","v":276953752.49001384},{"$f":"TDC!AH38*'Fixed Factors'!$I$3","v":32553592.470762767},{"$f":"TDC!AI38*'Fixed Factors'!$G$3","v":606376911.17340875},{"$f":"TDC!AJ38*'Fixed Factors'!$H$3","v":254626956.26083714},{"$f":"TDC!AK38*'Fixed Factors'!$I$3","v":29929264.693696123},{"$f":"TDC!H38*TDC!K38*'Fixed Factors'!$E$29+TDC!H38*(1-TDC!K38)*'Fixed Factors'!$D$29","v":5850757.0600299751},{"$f":"TDC!I38*TDC!L38*'Fixed Factors'!$E$30+TDC!I38*(1-TDC!L38)*'Fixed Factors'!$D$30","v":23403028.240119901},{"$f":"TDC!J38*TDC!M38*'Fixed Factors'!$E$31+TDC!J38*(1-TDC!M38)*'Fixed Factors'!$D$31","v":271237287.89217281},{"$f":"TDC!N38*TDC!Q38*'Fixed Factors'!$E$29+TDC!N38*(1-TDC!Q38)*'Fixed Factors'!$D$29","v":5269584.462052891},{"$f":"TDC!O38*TDC!R38*'Fixed Factors'!$E$30+TDC!O38*(1-TDC!R38)*'Fixed Factors'!$D$30","v":21078337.848211564},{"$f":"TDC!P38*TDC!S38*'Fixed Factors'!$E$31+TDC!P38*(1-TDC!S38)*'Fixed Factors'!$D$31","v":258212240.43429589}]
[{"$f":"TDC!A39","v":2054},{"$f":"TDC!H39*'Fixed Factors'!$N$3","v":222004169.36882189},{"$f":"TDC!I39*'Fixed Factors'!$N$4","v":888016677.47528756},{"$f":"TDC!J39*'Fixed Factors'!$N$5","v":1466016655.7406416},{"$f":"TDC!N39*'Fixed Factors'!$N$3","v":199142819.36999044},{"$f":"TDC!O39*'Fixed Factors'!$N$4","v":796571277.47996175},{"$f":"TDC!P39*'Fixed Factors'!$N$5","v":1393024496.9553559},{"$f":"TDC!T39*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":469128633.15534425},{"$f":"TDC!U39*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1048015663.5017502},{"$f":"TDC!V39*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":737127816.26316643},{"$f":"TDC!W39*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":324755982.35721505},{"$f":"TDC!X39*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":725492609.64328802},{"$f":"TDC!Y39*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":632388898.61782849},{"$f":"TDC!Z39*'Fixed Factors'!$D$13","v":11728215.828883605},{"$f":"TDC!AA39*'Fixed Factors'!$D$14","v":26200391.587543756},{"$f":"TDC!AB39*'Fixed Factors'!$D$15","v":46759934.987952784},{"$f":"TDC!AC39*'Fixed Factors'!$D$13","v":8118899.5589303775},{"$f":"TDC!AD39*'Fixed Factors'!$D$14","v":18137315.241082203},{"$f":"TDC!AE39*'Fixed Factors'!$D$15","v":40115788.787321515},{"$f":"TDC!AF39*'Fixed Factors'!$G$3","v":665897066.59630799},{"$f":"TDC!AG39*'Fixed Factors'!$H$3","v":279620381.52529395},{"$f":"TDC!AH39*'Fixed Factors'!$I$3","v":32867032.364986047},{"$f":"TDC!AI39*'Fixed Factors'!$G$3","v":610216608.14090824},{"$f":"TDC!AJ39*'Fixed Factors'!$H$3","v":256239303.85155663},{"$f":"TDC!AK39*'Fixed Factors'!$I$3","v":30118782.639987148},{"$f":"TDC!H39*TDC!K39*'Fixed Factors'!$E$29+TDC!H39*(1-TDC!K39)*'Fixed Factors'!$D$29","v":5914356.3682750072},{"$f":"TDC!I39*TDC!L39*'Fixed Factors'!$E$30+TDC!I39*(1-TDC!L39)*'Fixed Factors'!$D$30","v":23657425.473100029},{"$f":"TDC!J39*TDC!M39*'Fixed Factors'!$E$31+TDC!J39*(1-TDC!M39)*'Fixed Factors'!$D$31","v":273262304.76916766},{"$f":"TDC!N39*TDC!Q39*'Fixed Factors'!$E$29+TDC!N39*(1-TDC!Q39)*'Fixed Factors'!$D$29","v":5305312.9825702822},{"$f":"TDC!O39*TDC!R39*'Fixed Factors'!$E$30+TDC!O39*(1-TDC!R39)*'Fixed Factors'!$D$30","v":21221251.930281129},{"$f":"TDC!P39*TDC!S39*'Fixed Factors'!$E$31+TDC!P39*(1-TDC!S39)*'Fixed Factors'!$D$31","v":259656725.69089493}]
[{"$f":"TDC!A40","v":2055},{"$f":"TDC!H40*'Fixed Factors'!$N$3","v":224417414.60435349},{"$f":"TDC!I40*'Fixed Factors'!$N$4","v":897669658.41741395},{"$f":"TDC!J40*'Fixed Factors'!$N$5","v":1476961716.0341601},{"$f":"TDC!N40*'Fixed Factors'!$N$3","v":200493035.56995618},{"$f":"TDC!O40*'Fixed Factors'!$N$4","v":801972142.27982473},{"$f":"TDC!P40*'Fixed Factors'!$N$5","v":1400817324.0674591},{"$f":"TDC!T40*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":474230282.38847947},{"$f":"TDC!U40*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1059412555.3735089},{"$f":"TDC!V40*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":742631101.8919059},{"$f":"TDC!W40*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":326957873.39100546},{"$f":"TDC!X40*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":730411551.12254798},{"$f":"TDC!Y40*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":635926594.73538649},{"$f":"TDC!Z40*'Fixed Factors'!$D$13","v":11855757.059711989},{"$f":"TDC!AA40*'Fixed Factors'!$D$14","v":26485313.884337727},{"$f":"TDC!AB40*'Fixed Factors'!$D$15","v":47109037.643615037},{"$f":"TDC!AC40*'Fixed Factors'!$D$13","v":8173946.8347751359},{"$f":"TDC!AD40*'Fixed Factors'!$D$14","v":18260288.7780637},{"$f":"TDC!AE40*'Fixed Factors'!$D$15","v":40340203.653799817},{"$f":"TDC!AF40*'Fixed Factors'!$G$3","v":672310379.27056825},{"$f":"TDC!AG40*'Fixed Factors'!$H$3","v":282313429.78571653},{"$f":"TDC!AH40*'Fixed Factors'!$I$3","v":33183577.617706735},{"$f":"TDC!AI40*'Fixed Factors'!$G$3","v":614080819.28183877},{"$f":"TDC!AJ40*'Fixed Factors'!$H$3","v":257861945.3193202},{"$f":"TDC!AK40*'Fixed Factors'!$I$3","v":30309510.545252267},{"$f":"TDC!H40*TDC!K40*'Fixed Factors'!$E$29+TDC!H40*(1-TDC!K40)*'Fixed Factors'!$D$29","v":5978647.018164847},{"$f":"TDC!I40*TDC!L40*'Fixed Factors'!$E$30+TDC!I40*(1-TDC!L40)*'Fixed Factors'!$D$30","v":23914588.072659388},{"$f":"TDC!J40*TDC!M40*'Fixed Factors'!$E$31+TDC!J40*(1-TDC!M40)*'Fixed Factors'!$D$31","v":275302440.11819845},{"$f":"TDC!N40*TDC!Q40*'Fixed Factors'!$E$29+TDC!N40*(1-TDC!Q40)*'Fixed Factors'!$D$29","v":5341283.7474596063},{"$f":"TDC!O40*TDC!R40*'Fixed Factors'!$E$30+TDC!O40*(1-TDC!R40)*'Fixed Factors'!$D$30","v":21365134.989838425},{"$f":"TDC!P40*TDC!S40*'Fixed Factors'!$E$31+TDC!P40*(1-TDC!S40)*'Fixed Factors'!$D$31","v":261109291.65525985}]
[{"$f":"TDC!A41","v":2056},{"$f":"TDC!H41*'Fixed Factors'!$N$3","v":226856892.46688199},{"$f":"TDC!I41*'Fixed Factors'!$N$4","v":907427569.86752796},{"$f":"TDC!J41*'Fixed Factors'!$N$5","v":1487988490.5049086},{"$f":"TDC!N41*'Fixed Factors'!$N$3","v":201852406.42481947},{"$f":"TDC!O41*'Fixed Factors'!$N$4","v":807409625.69927788},{"$f":"TDC!P41*'Fixed Factors'!$N$5","v":1408653745.6422093},{"$f":"TDC!T41*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":479387410.7014631},{"$f":"TDC!U41*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1070933385.4160988},{"$f":"TDC!V41*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":748175474.22507191},{"$f":"TDC!W41*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":329174693.55432093},{"$f":"TDC!X41*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":735363843.71380377},{"$f":"TDC!Y41*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":639484081.35503507},{"$f":"TDC!Z41*'Fixed Factors'!$D$13","v":11984685.267536579},{"$f":"TDC!AA41*'Fixed Factors'!$D$14","v":26773334.635402471},{"$f":"TDC!AB41*'Fixed Factors'!$D$15","v":47460746.647301979},{"$f":"TDC!AC41*'Fixed Factors'!$D$13","v":8229367.3388580224},{"$f":"TDC!AD41*'Fixed Factors'!$D$14","v":18384096.092845093},{"$f":"TDC!AE41*'Fixed Factors'!$D$15","v":40565873.937006027},{"$f":"TDC!AF41*'Fixed Factors'!$G$3","v":678787245.80286348},{"$f":"TDC!AG41*'Fixed Factors'!$H$3","v":285033165.28493696},{"$f":"TDC!AH41*'Fixed Factors'!$I$3","v":33503259.731683802},{"$f":"TDC!AI41*'Fixed Factors'!$G$3","v":617969702.30532146},{"$f":"TDC!AJ41*'Fixed Factors'!$H$3","v":259494946.88860425},{"$f":"TDC!AK41*'Fixed Factors'!$I$3","v":30501456.193623677},{"$f":"TDC!H41*TDC!K41*'Fixed Factors'!$E$29+TDC!H41*(1-TDC!K41)*'Fixed Factors'!$D$29","v":6043636.5247697514},{"$f":"TDC!I41*TDC!L41*'Fixed Factors'!$E$30+TDC!I41*(1-TDC!L41)*'Fixed Factors'!$D$30","v":24174546.099079005},{"$f":"TDC!J41*TDC!M41*'Fixed Factors'!$E$31+TDC!J41*(1-TDC!M41)*'Fixed Factors'!$D$31","v":277357806.81150806},{"$f":"TDC!N41*TDC!Q41*'Fixed Factors'!$E$29+TDC!N41*(1-TDC!Q41)*'Fixed Factors'!$D$29","v":5377498.3991716253},{"$f":"TDC!O41*TDC!R41*'Fixed Factors'!$E$30+TDC!O41*(1-TDC!R41)*'Fixed Factors'!$D$30","v":21509993.596686501},{"$f":"TDC!P41*TDC!S41*'Fixed Factors'!$E$31+TDC!P41*(1-TDC!S41)*'Fixed Factors'!$D$31","v":262569983.532309}]
[{"$f":"TDC!A42","v":2057},{"$f":"TDC!H42*'Fixed Factors'!$N$3","v":229322888.11214256},{"$f":"TDC!I42*'Fixed Factors'!$N$4","v":917291552.44857025},{"$f":"TDC!J42*'Fixed Factors'!$N$5","v":1499097589.2186677},{"$f":"TDC!N42*'Fixed Factors'!$N$3","v":203220994.00442234},{"$f":"TDC!O42*'Fixed Factors'!$N$4","v":812883976.01768935},{"$f":"TDC!P42*'Fixed Factors'!$N$5","v":1416534005.5547945},{"$f":"TDC!T42*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":484600621.41454709},{"$f":"TDC!U42*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1082579501.4241958},{"$f":"TDC!V42*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":753761240.00983262},{"$f":"TDC!W42*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":331406544.0687502},{"$f":"TDC!X42*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":740349713.54226458},{"$f":"TDC!Y42*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":643061469.18836737},{"$f":"TDC!Z42*'Fixed Factors'!$D$13","v":12115015.535363678},{"$f":"TDC!AA42*'Fixed Factors'!$D$14","v":27064487.535604898},{"$f":"TDC!AB42*'Fixed Factors'!$D$15","v":47815081.457616732},{"$f":"TDC!AC42*'Fixed Factors'!$D$13","v":8285163.6017187554},{"$f":"TDC!AD42*'Fixed Factors'!$D$14","v":18508742.838556617},{"$f":"TDC!AE42*'Fixed Factors'!$D$15","v":40792806.659964874},{"$f":"TDC!AF42*'Fixed Factors'!$G$3","v":685328311.04680443},{"$f":"TDC!AG42*'Fixed Factors'!$H$3","v":287779858.8068676},{"$f":"TDC!AH42*'Fixed Factors'!$I$3","v":33826110.535296716},{"$f":"TDC!AI42*'Fixed Factors'!$G$3","v":621883415.94221365},{"$f":"TDC!AJ42*'Fixed Factors'!$H$3","v":261138375.21292818},{"$f":"TDC!AK42*'Fixed Factors'!$I$3","v":30694627.419663947},{"$f":"TDC!H42*TDC!K42*'Fixed Factors'!$E$29+TDC!H42*(1-TDC!K42)*'Fixed Factors'!$D$29","v":6109332.484850822},{"$f":"TDC!I42*TDC!L42*'Fixed Factors'!$E$30+TDC!I42*(1-TDC!L42)*'Fixed Factors'!$D$30","v":24437329.939403288},{"$f":"TDC!J42*TDC!M42*'Fixed Factors'!$E$31+TDC!J42*(1-TDC!M42)*'Fixed Factors'!$D$31","v":279428518.56402659},{"$f":"TDC!N42*TDC!Q42*'Fixed Factors'!$E$29+TDC!N42*(1-TDC!Q42)*'Fixed Factors'!$D$29","v":5413958.5912931478},{"$f":"TDC!O42*TDC!R42*'Fixed Factors'!$E$30+TDC!O42*(1-TDC!R42)*'Fixed Factors'!$D$30","v":21655834.365172591},{"$f":"TDC!P42*TDC!S42*'Fixed Factors'!$E$31+TDC!P42*(1-TDC!S42)*'Fixed Factors'!$D$31","v":264038846.779845}]
[{"$f":"TDC!A43","v":2058},{"$f":"TDC!H43*'Fixed Factors'!$N$3","v":231815689.79559007},{"$f":"TDC!I43*'Fixed Factors'!$N$4","v":927262759.18236029},{"$f":"TDC!J43*'Fixed Factors'!$N$5","v":1510289626.7958791},{"$f":"TDC!N43*'Fixed Factors'!$N$3","v":204598860.79944906},{"$f":"TDC!O43*'Fixed Factors'!$N$4","v":818395443.19779623},{"$f":"TDC!P43*'Fixed Factors'!$N$5","v":1424458349.044683},{"$f":"TDC!T43*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":489870524.4089306},{"$f":"TDC!U43*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1094352265.8493845},{"$f":"TDC!V43*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":759388708.28348398},{"$f":"TDC!W43*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":333653526.8421784},{"$f":"TDC!X43*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":745369388.26630044},{"$f":"TDC!Y43*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":646658869.56631684},{"$f":"TDC!Z43*'Fixed Factors'!$D$13","v":12246763.110223264},{"$f":"TDC!AA43*'Fixed Factors'!$D$14","v":27358806.646234613},{"$f":"TDC!AB43*'Fixed Factors'!$D$15","v":48172061.678437434},{"$f":"TDC!AC43*'Fixed Factors'!$D$13","v":8341338.1710544601},{"$f":"TDC!AD43*'Fixed Factors'!$D$14","v":18634234.70665751},{"$f":"TDC!AE43*'Fixed Factors'!$D$15","v":41021008.884989165},{"$f":"TDC!AF43*'Fixed Factors'!$G$3","v":691934226.52235198},{"$f":"TDC!AG43*'Fixed Factors'!$H$3","v":290553783.93472254},{"$f":"TDC!AH43*'Fixed Factors'!$I$3","v":34152162.185959421},{"$f":"TDC!AI43*'Fixed Factors'!$G$3","v":625822119.95177245},{"$f":"TDC!AJ43*'Fixed Factors'!$H$3","v":262792297.37765172},{"$f":"TDC!AK43*'Fixed Factors'!$I$3","v":30889032.108694881},{"$f":"TDC!H43*TDC!K43*'Fixed Factors'!$E$29+TDC!H43*(1-TDC!K43)*'Fixed Factors'!$D$29","v":6175742.5777480006},{"$f":"TDC!I43*TDC!L43*'Fixed Factors'!$E$30+TDC!I43*(1-TDC!L43)*'Fixed Factors'!$D$30","v":24702970.310992002},{"$f":"TDC!J43*TDC!M43*'Fixed Factors'!$E$31+TDC!J43*(1-TDC!M43)*'Fixed Factors'!$D$31","v":281514689.93966269},{"$f":"TDC!N43*TDC!Q43*'Fixed Factors'!$E$29+TDC!N43*(1-TDC!Q43)*'Fixed Factors'!$D$29","v":5450665.9886225313},{"$f":"TDC!O43*TDC!R43*'Fixed Factors'!$E$30+TDC!O43*(1-TDC!R43)*'Fixed Factors'!$D$30","v":21802663.954490125},{"$f":"TDC!P43*TDC!S43*'Fixed Factors'!$E$31+TDC!P43*(1-TDC!S43)*'Fixed Factors'!$D$31","v":265515927.10996956}]
[{"$f":"TDC!A44","v":2059},{"$f":"TDC!H44*'Fixed Factors'!$N$3","v":234335588.90609407},{"$f":"TDC!I44*'Fixed Factors'!$N$4","v":937342355.6243763},{"$f":"TDC!J44*'Fixed Factors'!$N$5","v":1521565222.445647},{"$f":"TDC!N44*'Fixed Factors'!$N$3","v":205986069.72427955},{"$f":"TDC!O44*'Fixed Factors'!$N$4","v":823944278.89711821},{"$f":"TDC!P44*'Fixed Factors'!$N$5","v":1432427022.7232573},{"$f":"TDC!T44*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":495197736.19810933},{"$f":"TDC!U44*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1106253055.9595499},{"$f":"TDC!V44*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":765058190.39054835},{"$f":"TDC!W44*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":335915744.47344041},{"$f":"TDC!X44*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":750423097.08783674},{"$f":"TDC!Y44*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":650276394.44262183},{"$f":"TDC!Z44*'Fixed Factors'!$D$13","v":12379943.404952735},{"$f":"TDC!AA44*'Fixed Factors'!$D$14","v":27656326.398988754},{"$f":"TDC!AB44*'Fixed Factors'!$D$15","v":48531707.060001828},{"$f":"TDC!AC44*'Fixed Factors'!$D$13","v":8397893.6118360125},{"$f":"TDC!AD44*'Fixed Factors'!$D$14","v":18760577.427195922},{"$f":"TDC!AE44*'Fixed Factors'!$D$15","v":41250487.71389953},{"$f":"TDC!AF44*'Fixed Factors'!$G$3","v":698605650.4857161},{"$f":"TDC!AG44*'Fixed Factors'!$H$3","v":293355217.08037096},{"$f":"TDC!AH44*'Fixed Factors'!$I$3","v":34481447.173570529},{"$f":"TDC!AI44*'Fixed Factors'!$G$3","v":629785975.12835789},{"$f":"TDC!AJ44*'Fixed Factors'!$H$3","v":264456780.90279061},{"$f":"TDC!AK44*'Fixed Factors'!$I$3","v":31084678.197128445},{"$f":"TDC!H44*TDC!K44*'Fixed Factors'!$E$29+TDC!H44*(1-TDC!K44)*'Fixed Factors'!$D$29","v":6242874.5662777303},{"$f":"TDC!I44*TDC!L44*'Fixed Factors'!$E$30+TDC!I44*(1-TDC!L44)*'Fixed Factors'!$D$30","v":24971498.265110921},{"$f":"TDC!J44*TDC!M44*'Fixed Factors'!$E$31+TDC!J44*(1-TDC!M44)*'Fixed Factors'!$D$31","v":283616436.35764194},{"$f":"TDC!N44*TDC!Q44*'Fixed Factors'!$E$29+TDC!N44*(1-TDC!Q44)*'Fixed Factors'!$D$29","v":5487622.2672456987},{"$f":"TDC!O44*TDC!R44*'Fixed Factors'!$E$30+TDC!O44*(1-TDC!R44)*'Fixed Factors'!$D$30","v":21950489.068982795},{"$f":"TDC!P44*TDC!S44*'Fixed Factors'!$E$31+TDC!P44*(1-TDC!S44)*'Fixed Factors'!$D$31","v":267001270.49050605}]
[{"$f":"TDC!A45","v":2060},{"$f":"TDC!H45*'Fixed Factors'!$N$3","v":236882880},{"$f":"TDC!I45*'Fixed Factors'!$N$4","v":947531520},{"$f":"TDC!J45*'Fixed Factors'!$N$5","v":1532925000},{"$f":"TDC!N45*'Fixed Factors'!$N$3","v":211629600},{"$f":"TDC!O45*'Fixed Factors'!$N$4","v":846518400},{"$f":"TDC!P45*'Fixed Factors'!$N$5","v":1464750000},{"$f":"TDC!T45*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":500582880},{"$f":"TDC!U45*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":1118283264},{"$f":"TDC!V45*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":770770000},{"$f":"TDC!W45*'Fixed Factors'!$I$13*'Fixed Factors'!$C$13","v":345119040},{"$f":"TDC!X45*'Fixed Factors'!$I$14*'Fixed Factors'!$C$14","v":770982912},{"$f":"TDC!Y45*'Fixed Factors'!$I$15*'Fixed Factors'!$C$15","v":664950000},{"$f":"TDC!Z45*'Fixed Factors'!$D$13","v":12514572},{"$f":"TDC!AA45*'Fixed Factors'!$D$14","v":27957081.600000001},{"$f":"TDC!AB45*'Fixed Factors'!$D$15","v":48894037.499999993},{"$f":"TDC!AC45*'Fixed Factors'!$D$13","v":8627976},{"$f":"TDC!AD45*'Fixed Factors'!$D$14","v":19274572.800000001},{"$f":"TDC!AE45*'Fixed Factors'!$D$15","v":42181312.499999993},{"$f":"TDC!AF45*'Fixed Factors'!$G$3","v":705343248},{"$f":"TDC!AG45*'Fixed Factors'!$H$3","v":296184437.51399994},{"$f":"TDC!AH45*'Fixed Factors'!$I$3","v":34813998.324000008},{"$f":"TDC!AI45*'Fixed Factors'!$G$3","v":645896160.00000012},{"$f":"TDC!AJ45*'Fixed Factors'!$H$3","v":271221694.38},{"$f":"TDC!AK45*'Fixed Factors'!$I$3","v":31879837.080000002},{"$f":"TDC!H45*TDC!K45*'Fixed Factors'!$E$29+TDC!H45*(1-TDC!K45)*'Fixed Factors'!$D$29","v":6310736.2976403693},{"$f":"TDC!I45*TDC!L45*'Fixed Factors'!$E$30+TDC!I45*(1-TDC!L45)*'Fixed Factors'!$D$30","v":25242945.190561477},{"$f":"TDC!J45*TDC!M45*'Fixed Factors'!$E$31+TDC!J45*(1-TDC!M45)*'Fixed Factors'!$D$31","v":285733874.09889275},{"$f":"TDC!N45*TDC!Q45*'Fixed Factors'!$E$29+TDC!N45*(1-TDC!Q45)*'Fixed Factors'!$D$29","v":5637970.115759789},{"$f":"TDC!O45*TDC!R45*'Fixed Factors'!$E$30+TDC!O45*(1-TDC!R45)*'Fixed Factors'!$D$30","v":22551880.463039156},{"$f":"TDC!P45*TDC!S45*'Fixed Factors'!$E$31+TDC!P45*(1-TDC!S45)*'Fixed Factors'!$D$31","v":273026202.90382975}]

{"sheet":"Fixed Factors","index":37,"n_rows":47,"n_cols":14,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,10,1,13],[37,2,37,5]]}
["Fixed Factors"]
["Facility","Mode","Purpose","Vehicle Operating Cost $/Mile (Free Flow)","Vehicle Operating Cost $/Mile (Congested)","Vehicle Operating Cost $/hour (Congested or Idle)","$ per Fatality","$ per Personal Injury","$ per Property Damage Accident",null,"Vehicle Operating Cost $/mile per Federal guidance (12/18) - Fuel + Non-Fuel = Total "]
["Road","Passenger Car","Business",0.34462478901366705,0.33781850736571711,5.0199999999999996,9600000,174000,4300,null,"Road","Passenger Car","Business",{"$f":"D3+D8","v":0.39}]
["Road","Passenger Car","Personal",0.34462478901366705,0.33781850736571711,5.0199999999999996,9600000,174000,4300,null,"Road","Passenger Car","Personal",{"$f":"D4+D9","v":0.39}]
["Road","All Trucks","Freight",0.74406421663373501,0.681689903287229,22.56,9600000,174000,4300,null,"Road","All Trucks","Freight",0.9]
[]
["Facility","Mode","Purpose","Avg. Fuel Consump.  Gallon/Mile (FF)","Avg. Fuel Consump.  Gallon/Mile (Cong.)","Avg. Fuel Consump. Gallon/hr (Cong. or Idle)",null,"Fuel Type","$ per Gallon"]
["Road","Passenger Car","Business",4.537521098633298E-2,5.2181492634282921E-2,5.2181492634282921E-2,null,"Diesel",3.0059999999999998]
["Road","Passenger Car","Personal",4.537521098633298E-2,5.2181492634282921E-2,5.2181492634282921E-2,null,"Gasoline",2.3170000000000002]
["Road","All Trucks","Freight",0.15593578336626499,0.21831009671277096,0.21831009671277096]
[]
["Mode","Purpose","Value Per Hr (per occupant)","Buffer Time ($hr per)",null,null,"Mode","Purpose","Avg. Occupancy","Freight Tons per Veh.","Freight Logistics Factor ($/hr per U.S. Ton)"]
["Passenger Car","Business",26.5,26.5,"Per Occupant",null,"Passenger Car","Business",1.68]
["Passenger Car","Personal",14.8,14.8,"Per Occupant",null,"Passenger Car","Personal",1.68]
["All Trucks","Freight",28.6,72.569999999999993,"Per Vehicle",null,"All Trucks","Freight",1,24.05,{"$f":"C15/J15","v":1.1891891891891893}]
[]
[null,null,"Purpose","Tons per VMT\r\nVOC","Tons per VMT\r\nNOX","Tons per VMT\r\nSOX","Tons per VMT\r\nPM"]
[null,null,"Business/Auto",1.1397898945E-6,7.6390173780000002E-7,0,4.6848231000000001E-9]
[null,null,"Personal/Auto",1.1397898945E-6,7.6390173780000002E-7,0,4.6848231000000001E-9]
[null,null,"Freight/Truck",4.9273315559999997E-7,9.4942073129999994E-6,6.2831745000000001E-9,2.320365308E-7]
[]
[null,null,"Purpose","Tons per VMT\r Congested\nVOC","Tons per VMT\r Congested\nNOX","Tons per VMT\r Congested\nSOX","Tons per VMT\r Congested\nPM"]
[null,null,"Business/Auto",1.13979001525877E-6,7.6390199410525405E-7,0,4.6848200874194398E-9]
[null,null,"Personal/Auto",1.13979001525877E-6,7.6390199410525405E-7,0,4.6848200874194398E-9]
[null,null,"Freight/Truck",6.8982598122602202E-7,1.32919003590359E-5,8.7964400208306903E-9,3.24850986999081E-7,null,{"$f":"D25/D20","v":1.3999991138936503},"Truck Congestion Factor"]
[]
[null,null,"Monetary Value of Emissions (2016$/VMT "]
[null,null,"Purpose","$ per VMT ","$ per VMT Congested"]
[null,null,"Business/Auto",{"$f":"SUMPRODUCT(D18:G18,$C$40:$F$40)","v":1.0389890379920001E-2},{"$f":"SUMPRODUCT(D23:G23,$C$40:$F$40)","v":1.0389891610618212E-2}]
[null,null,"Personal/Auto",{"$f":"SUMPRODUCT(D19:G19,$C$40:$F$40)","v":1.0389890379920001E-2},{"$f":"SUMPRODUCT(D24:G24,$C$40:$F$40)","v":1.0389891610618212E-2}]
[null,null,"Freight/Truck",0.16775803557839,0.23486127374772142]
[]
[null,null,"Purpose","Tons per VHT (Congested) VOC","Tons per VHT (Congested) NOX","Tons per VHT (Congested) SOX","Tons per VHT (Congested) PM"]
[null,null,"Business/Auto",3.41936993208947E-6,2.2917099613550801E-6,0,1.4054499786198E-8,"Notes:"]
[null,null,"Personal/Auto",3.41936993208947E-6,2.2917099613550801E-6,0,1.4054499786198E-8,"SOX emissions for cars are negligible"]
[null,null,"Freight/Truck",2.0694799331977299E-6,3.9875700167613097E-5,2.6389299634388401E-8,9.7455301784066208E-7,"Trucks emit lower levels of VOC on average than cars because of engine and fuel type"]
[]
[null,null,"Monetary Value of Emissions (2017$/short ton)"]
[null,null,"VOCs","NOx","SOx","PM"]
[null,null,2000,8300,48900,377800]
[null,null,"Source: USDOT BCA Guidance"]
[]
[null,null,"Monetary Value of Emissions (2016$/hour of delay)"]
[null,null,"Purpose","$ per VHT "]
[null,null,"Business/Auto",{"$f":"SUMPRODUCT(D34:G34,$C$40:$F$40)","v":3.116972256265171E-2}]
[null,null,"Personal/Auto",{"$f":"SUMPRODUCT(D35:G35,$C$40:$F$40)","v":3.116972256265171E-2}]
[null,null,"Freight/Truck",0.70458383814990788]

{"sheet":"Cost Summary Discounted","index":38,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,4,1,6],[1,7,1,9]]}
["Cost Summary"]
[null,null,null,null,"3% Discount Rate",null,null,"7% Discount Rate"]
["Year","Startup Costs","O&M Costs","Total Costs","Startup Costs","O&M Costs","Discount Factor","Startup Costs","O&M Costs","Discount Factor"]
[2020,{"$f":"'Project Costs'!N44-'Project Costs'!N3","v":15.305347826086955},{"$f":"'Project Costs'!Q45-'Project Costs'!Q4","v":-2.52E-2},{"$f":"B4+C4","v":15.280147826086955},{"$f":"B4*$G4","v":14.00656140654249},-2.3061569815699623E-2,{"$f":"1/((1+0.03)^($A4-2017))","v":0.91514165935315961},{"$f":"B4*J4","v":12.493722935510796},{"$f":"C4*$J4","v":-2.0570706497649468E-2},{"$f":"1/((1+0.07)^($A4-2017))","v":0.81629787689085187}]
[2021,{"$f":"'Project Costs'!N45-'Project Costs'!N4","v":66.323173913043476},{"$f":"'Project Costs'!Q46-'Project Costs'!Q5","v":-2.5500000000000002E-2},{"$f":"B5+C5","v":66.297673913043482},58.927280998398835,-2.265641972185007E-2,{"$f":"1/((1+0.03)^($A5-2017))","v":0.888487047915689},{"$f":"B5*J5","v":50.597631826056194},{"$f":"C5*$J5","v":-1.9453827907211892E-2},{"$f":"1/((1+0.07)^($A5-2017))","v":0.7628952120475252}]
[2022,{"$f":"'Project Costs'!N46-'Project Costs'!N5","v":86.03565217391305},{"$f":"'Project Costs'!Q47-'Project Costs'!Q6","v":-2.58E-2},86.009852173913046,74.215109335437901,-2.2255306637111436E-2,0.86260878438416411,61.342230942864035,-1.8395043430678645E-2,0.71298617948366838]
[2023,{"$f":"'Project Costs'!N47-'Project Costs'!N6","v":51.017826086956525},{"$f":"'Project Costs'!Q48-'Project Costs'!Q7","v":-1.6500000000000001E-2},51.001326086956524,42.726626158050742,-1.38184902352803E-2,0.83748425668365445,33.995331689066695,-1.0994646692972457E-2,0.66634222381651254]
[2024,{"$f":"'Project Costs'!N48-'Project Costs'!N7","v":0},{"$f":"'Project Costs'!Q49-'Project Costs'!Q8","v":-1.67E-2},-1.67E-2,0,-1.3578628239434008E-2,0.81309151134335378,0,-1.0399920689472672E-2,0.62274974188459109]
[2025,{"$f":"'Project Costs'!N49-'Project Costs'!N8","v":0},{"$f":"'Project Costs'!Q50-'Project Costs'!Q9","v":-1.6800000000000002E-2},-1.6800000000000002E-2,0,-1.3262075136474122E-2,0.78940923431393573,0,-9.7777529566926459E-3,0.5820091045650384]
[2026,{"$f":"'Project Costs'!N50-'Project Costs'!N9","v":0},{"$f":"'Project Costs'!Q51-'Project Costs'!Q10","v":-1.6999999999999998E-2},-1.6999999999999998E-2,0,-1.3029084449841657E-2,0.76641673234362695,0,-9.2468736239305158E-3,0.54393374258414806]
[2027,{"$f":"'Project Costs'!N51-'Project Costs'!N10","v":0},{"$f":"'Project Costs'!Q52-'Project Costs'!Q11","v":-1.72E-2},-1.72E-2,0,-1.2798415336223673E-2,0.74409391489672516,0,-8.7436078247171457E-3,0.5083492921347178]
[2028,{"$f":"'Project Costs'!N52-'Project Costs'!N11","v":0},{"$f":"'Project Costs'!Q53-'Project Costs'!Q12","v":-1.7300000000000003E-2},-1.7300000000000003E-2,0,-1.2497888085158591E-2,0.72242127659876232,0,-8.2191053775052501E-3,0.47509279638758667]
[2029,{"$f":"'Project Costs'!N53-'Project Costs'!N12","v":0},{"$f":"'Project Costs'!Q44-'Project Costs'!Q3","v":-2.5100000000000001E-2},{"$f":"B13+C13","v":-2.5100000000000001E-2},0,-1.7604634992843628E-2,0.70137988019297326,0,-1.1144700176942456E-2,0.44401195924073528]
[2030,{"$f":"'Project Costs'!N54-'Project Costs'!N13","v":0},{"$f":"'Project Costs'!Q45-'Project Costs'!Q4","v":-2.52E-2},-2.52E-2,0,-1.7159973767828084E-2,0.68095133999317792,0,-1.0457104086791147E-2,0.41496444788853759]
[2031,{"$f":"'Project Costs'!N55-'Project Costs'!N14","v":0},{"$f":"'Project Costs'!Q46-'Project Costs'!Q5","v":-2.5500000000000002E-2},-2.5500000000000002E-2,0,-1.685850404837479E-2,0.66111780581861923,0,-9.8893396459417849E-3,0.3878172410173249]
[2032,{"$f":"'Project Costs'!N56-'Project Costs'!N15","v":0},{"$f":"'Project Costs'!Q47-'Project Costs'!Q6","v":-2.58E-2},-2.58E-2,0,-1.6560038242835317E-2,0.64186194739671765,0,-9.3511073067728788E-3,0.36244601964235967]
[2033,{"$f":"'Project Costs'!N57-'Project Costs'!N16","v":0},{"$f":"'Project Costs'!Q48-'Project Costs'!Q7","v":-1.6500000000000001E-2},-1.6500000000000001E-2,0,-1.0282254497131887E-2,0.62316693922011435,0,-5.5891208636438651E-3,0.33873459779659787]
[2034,{"$f":"'Project Costs'!N58-'Project Costs'!N17","v":0},{"$f":"'Project Costs'!Q49-'Project Costs'!Q8","v":-1.67E-2},-1.67E-2,0,-1.010377464560768E-2,0.60501644584477121,0,-5.2867923207506398E-3,0.31657439046411018]
[2035,{"$f":"'Project Costs'!N59-'Project Costs'!N18","v":0},{"$f":"'Project Costs'!Q50-'Project Costs'!Q9","v":-1.6800000000000002E-2},-1.6800000000000002E-2,0,-9.8682294079535503E-3,0.5873946076162827,0,-4.9705137942028512E-3,0.29586391632159825]
[2036,{"$f":"'Project Costs'!N60-'Project Costs'!N19","v":0},{"$f":"'Project Costs'!Q51-'Project Costs'!Q10","v":-1.6999999999999998E-2},-1.6999999999999998E-2,{"$f":"B20*$G20","v":0},-9.694862455802724E-3,0.57028602681192497,0,-4.7006416611842707E-3,0.27650833301083949]
[2037,{"$f":"'Project Costs'!N61-'Project Costs'!N20","v":0},{"$f":"'Project Costs'!Q52-'Project Costs'!Q11","v":-1.72E-2},-1.72E-2,0,-9.5232229720049622E-3,0.55367575418633497,0,-4.4448068483985415E-3,0.2584190028138687]
[2038,{"$f":"'Project Costs'!N62-'Project Costs'!N21","v":0},{"$f":"'Project Costs'!Q53-'Project Costs'!Q12","v":-1.7300000000000003E-2},-1.7300000000000003E-2,0,-9.2996024732267934E-3,0.5375492759090631,0,-4.178176400635448E-3,0.24151308674193336]
[2039,{"$f":"'Project Costs'!N63-'Project Costs'!N22","v":0},{"$f":"'Project Costs'!Q54-'Project Costs'!Q13","v":-1.7500000000000002E-2},-1.7500000000000002E-2,0,-9.1331187654452479E-3,0.52189250088258554,0,-3.9499803906390971E-3,0.22571316517937698]
[2040,{"$f":"'Project Costs'!N64-'Project Costs'!N23","v":0},{"$f":"'Project Costs'!Q55-'Project Costs'!Q14","v":-1.7499999999999998E-2},-1.7499999999999998E-2,0,-8.8671055975196554E-3,0.50669174842969467,0,-3.6915704585412114E-3,0.21094688334521211]
[2041,{"$f":"'Project Costs'!N65-'Project Costs'!N24","v":0},{"$f":"'Project Costs'!Q56-'Project Costs'!Q15","v":-1.2899999999999998E-2},-1.2899999999999998E-2,0,-6.3459451987796711E-3,0.49193373633950943,0,-2.5431913973394727E-3,0.19714661994879637]
[2042,{"$f":"'Project Costs'!N66-'Project Costs'!N25","v":0},{"$f":"'Project Costs'!Q57-'Project Costs'!Q16","v":-1.2799999999999999E-2},-1.2799999999999999E-2,0,-6.113351286549243E-3,0.47760556926165965,0,-2.3583894722846665E-3,0.18424917752223957]
[2043,{"$f":"'Project Costs'!N67-'Project Costs'!N26","v":0},{"$f":"'Project Costs'!Q58-'Project Costs'!Q17","v":-1.2800000000000001E-2},-1.2800000000000001E-2,0,-5.9352925112128576E-3,0.46369472743850448,0,-2.2041023105464179E-3,0.17219549301143888]
[2044,{"$f":"'Project Costs'!N68-'Project Costs'!N27","v":0},{"$f":"'Project Costs'!Q59-'Project Costs'!Q18","v":-1.2700000000000001E-2},-1.2700000000000001E-2,0,-5.7174010082223373E-3,0.45018905576553836,0,-2.0438156647152087E-3,0.16093036730041013]
[2045,{"$f":"'Project Costs'!N69-'Project Costs'!N28","v":0},{"$f":"'Project Costs'!Q60-'Project Costs'!Q19","v":1.0699999999999999E-2},1.0699999999999999E-2,0,4.6767212589235536E-3,0.4370767531704256,0,1.6093036730041015E-3,0.15040221243028987]
[2046,{"$f":"'Project Costs'!N70-'Project Costs'!N29","v":0},{"$f":"'Project Costs'!Q61-'Project Costs'!Q20","v":1.0800000000000001E-2},1.0800000000000001E-2,0,4.5829407128549484E-3,0.42434636230138412,0,1.5180784058384399E-3,0.1405628153554111]
[2047,{"$f":"'Project Costs'!N71-'Project Costs'!N30","v":0},{"$f":"'Project Costs'!Q62-'Project Costs'!Q21","v":1.09E-2},1.09E-2,0,4.4906556787233853E-3,0.41198675951590691,0,1.4319015769850289E-3,0.13136711715458982]
[2048,{"$f":"'Project Costs'!N72-'Project Costs'!N31","v":0},{"$f":"'Project Costs'!Q63-'Project Costs'!Q22","v":1.0999999999999999E-2},1.0999999999999999E-2,0,4.3998585967718199E-3,0.39998714516107459,0,1.3505030735518574E-3,0.1227730066865325]
[2049,{"$f":"'Project Costs'!N73-'Project Costs'!N32","v":0},{"$f":"'Project Costs'!Q64-'Project Costs'!Q23","v":1.12E-2},1.12E-2,0,4.3493747823340157E-3,0.38833703413696569,0,1.2851006307375366E-3,0.11474112774442291]
[2050,{"$f":"'Project Costs'!N74-'Project Costs'!N33","v":0},{"$f":"'Project Costs'!Q65-'Project Costs'!Q24","v":1.1299999999999999E-2},1.1299999999999999E-2,0,4.2603965881045751E-3,0.37702624673491814,0,1.2117520967401673E-3,0.10723469882656347]
[2051,{"$f":"'Project Costs'!N75-'Project Costs'!N34","v":0},{"$f":"'Project Costs'!Q66-'Project Costs'!Q25","v":1.14E-2},1.14E-2,0,4.1729118570660853E-3,0.36604489974263904,0,1.1425005295540409E-3,0.10021934469772288]
[2052,{"$f":"'Project Costs'!N76-'Project Costs'!N35","v":0},{"$f":"'Project Costs'!Q67-'Project Costs'!Q26","v":1.15E-2},1.15E-2,0,4.0869090747964543E-3,0.35538339780838735,0,1.0771237981530961E-3,9.366293896983445E-2]
[2053,{"$f":"'Project Costs'!N77-'Project Costs'!N36","v":0},{"$f":"'Project Costs'!Q68-'Project Costs'!Q27","v":1.1599999999999999E-2},1.1599999999999999E-2,0,4.0023761306575657E-3,0.34503242505668674,0,1.0154113009813827E-3,8.7535456981153698E-2]
[2054,{"$f":"'Project Costs'!N78-'Project Costs'!N37","v":0},{"$f":"'Project Costs'!Q69-'Project Costs'!Q28","v":1.17E-2},1.17E-2,0,3.9193003622944034E-3,0.33498293694823961,0,9.5716340811168065E-4,8.1808838300143641E-2]
[2055,{"$f":"'Project Costs'!N79-'Project Costs'!N38","v":0},{"$f":"'Project Costs'!Q70-'Project Costs'!Q29","v":1.18E-2},1.18E-2,0,3.8376685980477938E-3,0.3252261523769317,0,9.0219092704831299E-4,7.6456858224433308E-2]
[2056,{"$f":"'Project Costs'!N80-'Project Costs'!N39","v":0},{"$f":"'Project Costs'!Q71-'Project Costs'!Q30","v":1.2E-2},1.2E-2,0,3.7890425519642519E-3,0.31575354599702099,0,8.5746009223663521E-4,7.1455007686386268E-2]
[2057,{"$f":"'Project Costs'!N81-'Project Costs'!N40","v":0},{"$f":"'Project Costs'!Q72-'Project Costs'!Q31","v":1.06E-2},1.06E-2,0,3.2495025122023526E-3,0.30655684077380685,0,7.0787203876233125E-4,6.6780381015314264E-2]
[2058,{"$f":"'Project Costs'!N82-'Project Costs'!N41","v":0},{"$f":"'Project Costs'!Q73-'Project Costs'!Q32","v":1.0699999999999999E-2},1.0699999999999999E-2,0,3.1846196080385757E-3,0.29762800075126877,0,6.6780381015314261E-4,6.2411571042349782E-2]
[2059,{"$f":"'Project Costs'!N83-'Project Costs'!N42","v":0},{"$f":"'Project Costs'!Q74-'Project Costs'!Q33","v":2.0799999999999999E-2},2.0799999999999999E-2,0,6.0103518598314462E-3,0.28895922403035801,0,1.2132342782064257E-3,5.8328571067616623E-2]
[2060,{"$f":"'Project Costs'!N84-'Project Costs'!N43","v":0},{"$f":"'Project Costs'!Q75-'Project Costs'!Q34","v":2.0900000000000002E-2},2.0900000000000002E-2,0,5.8633473613927019E-3,0.28054293595180391,0,1.1393150797319508E-3,5.4512683240763193E-2]
["Total",{"$f":"SUM(B4:B44)","v":218.68200000000002},{"$f":"SUM(C4:C44)","v":-0.26840000000000008},{"$f":"SUM(D4:D44)","v":218.41360000000003},{"$f":"SUM(E4:E44)","v":189.87557789842998},{"$f":"SUM(F4:F44)","v":-0.24714921199440798},null,{"$f":"SUM(H4:H44)","v":158.42891739349773},{"$f":"SUM(I4:I44)","v":-0.18451812308036453}]

{"sheet":"Crash Reduction","index":39,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[15,0,15,6],[16,0,16,6],[18,6,20,6],[19,7,19,9],[21,6,23,6],[10,0,10,5],[0,0,0,6],[1,0,1,6],[3,6,5,6],[4,7,4,9],[6,6,8,6]]}
["InfraGrant Crash Reduction Calculations"]
["Accident Rates, Default and Adjusted (per 100M VMT)"]
[null,null,null,"Fatality","Injury","Property Damage"]
["Base","Passenger Car","Business",1.55,35.909999999999997,170.8,"From MoDOT"]
["Base","Passenger Car","Personal",1.55,35.909999999999997,170.8,null,"% Reduction"]
["Base","All Trucks","Freight",1.55,35.909999999999997,170.8,null,"Fatality","Injury","Property Damage"]
["With Project","Passenger Car","Business",{"$f":"D4","v":1.55},{"$f":"E4","v":35.909999999999997},170.8,"Reduced Accident Rates",{"$f":"D7/D4-1","v":0},{"$f":"E7/E4-1","v":0},0]
["With Project","Passenger Car","Personal",{"$f":"D5","v":1.55},35.909999999999997,170.8,null,{"$f":"D8/D5-1","v":0},0,0]
["With Project","All Trucks","Freight",1.55,35.909999999999997,170.8,null,0,0,0]
[]
[]
[null,null,"Above assumes the project will not change crash rates, but crashes will be higher without the bridge because VMT will be higher"]
[]
["Previous assumptions"]
[]
["InfraGrant Crash Reduction Calculations"]
["Accident Rates, Default and Adjusted (per 100M VMT)"]
[null,null,null,"Fatality","Injury","Property Damage"]
["Base","Passenger Car","Business",1.55,35.909999999999997,170.8,"From MoDOT"]
["Base","Passenger Car","Personal",1.55,35.909999999999997,170.8,null,"% Reduction"]
["Base","All Trucks","Freight",1.55,35.909999999999997,170.8,null,"Fatality","Injury","Property Damage"]
["With Project","Passenger Car","Business",1.01,23.34,111.02,"Reduced Accident Rates",{"$f":"D22/D19-1","v":-0.34838709677419355},{"$f":"E22/E19-1","v":-0.3500417710944026},-0.35000000000000009]
["With Project","Passenger Car","Personal",1.01,23.34,111.02,null,{"$f":"D23/D20-1","v":-0.34838709677419355},-0.3500417710944026,-0.35000000000000009]
["With Project","All Trucks","Freight",1.01,23.34,111.02,null,-0.34838709677419355,-0.3500417710944026,-0.35000000000000009]